We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now


It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

TPT.GB Topps Tiles PLC

0.00 (0.00%)
08:49:44 - Realtime Data
Share Name Share Symbol Market Type Share ISIN Share Description
Topps Tiles PLC AQSE:TPT.GB Aquis Stock Exchange Ordinary Share GB00B18P5K83
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 43.00 38.00 48.00 43.00 42.41 43.00 2,552 08:49:44
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Topps Tiles PLC Annual Financial Results (8274U)

28/11/2023 7:00am

UK Regulatory

Topps Tiles (AQSE:TPT.GB)
Historical Stock Chart

From Jul 2023 to Jul 2024

Click Here for more Topps Tiles Charts.


RNS Number : 8274U

Topps Tiles PLC

28 November 2023

28 November 2023

Topps Tiles Plc

Annual Financial Results

Third consecutive record year of sales, '1 in 5 by 2025' market share goal delivered two years ahead of schedule

Topps Tiles Plc ("Topps Group", the "Company" or the "Group"), the UK's leading tile specialist, announces its unaudited consolidated annual financial results for the 52 weeks ended 30 September 2023.

Strategic and Operational Highlights

--  Third consecutive record year of revenue for the Group 
--  '1 in 5 by 2025' market share goal achieved two years early, with 
     market share increasing to 22.1% from 19.8% in 2022 (restated) 
--  New Topps Group branding, underscoring the significant development 
     and diversification of the Group over recent years 
--  Record sales in Topps Tiles, with sales per store up 30% compared 
     to pre-pandemic levels, further improvements to world-class customer 
     service scores, and successful expansion into new product categories 
--  Good progress in Topps Tiles' gross margin, with quarter-on-quarter 
     growth throughout the year (before rebates and other adjustments) 
--  Excellent progress in Pro Tiler online pure play businesses, with 
     sales up c. 50% year on year and 8-9% profit margins delivered 
--  Parkside restructure complete and now profitable in the final quarter 
--  New Chair appointed and new Senior Independent Director Designate 

Financial Highlights

                                              52 weeks     52 weeks ended               YoY 
                                          30 September          1 October 
                                                  2023               2022 
 Adjusted Measures 
 Topps Tiles like-for-like revenue 
  year on year(1)                                 3.1%               9.4%               n/a 
 Adjusted profit before tax(2)         GBP12.5 million    GBP15.6 million           (19.9)% 
 Adjusted earnings per share(3)                  4.49p              6.14p           (26.9)% 
 Adjusted net cash at period           GBP23.4 million    GBP16.2 million   +GBP7.2 million 
 Statutory Measures 
 Group revenue                        GBP262.7 million   GBP247.2 million             +6.3% 
 Gross profit                         GBP139.2 million   GBP135.4 million             +2.8% 
 Gross margin %                                  53.0%              54.8%         (1.8)ppts 
 Profit before tax                      GBP6.8 million    GBP10.9 million           (37.6)% 
 Basic earnings per share                        1.63p              4.60p           (64.6)% 
 Final dividend per share                         2.4p               2.6p            (7.7)% 
 Total dividend per share                         3.6p               3.6p              Flat 

Financial Summary

--  Group revenue up 6.3% to GBP262.7 million 
--  Group gross profit up 2.8% to GBP139.2 million 
--  Group gross margin at 53.0%, with growth through the year driven 
     by increasing margin in Topps Tiles 
--  Adjusted profit before tax of GBP12.5 million due to the impact of 
     cost inflation 
--  Cash increased GBP7.2 million, due to strong operational cash flows 
     and disciplined working capital management 
--  Strong balance sheet with GBP23.4 million net cash and GBP53.4 million 
     headroom within committed borrowing facilities 
--  Final dividend of 2.4 pence per share, maintaining the full year 
     dividend at 3.6 pence, reflecting confidence in the medium-term prospects 
     of the business 

Current Trading and Outlook

--  Trading in the early weeks of the new financial year has reflected 
     the well-documented challenges to discretionary consumer spending, 
     especially RMI, including higher interest rates and prolonged high 
     inflation, falling house prices and lower housing transactions 
--  Softer build into the seasonal peak trading period, with Group sales 
     down 3.0% year on year in first eight weeks of the new financial 
     year with like-for-like sales in Topps Tiles down 6.1% and strong 
     growth continuing in Pro Tiler Tools 
--  Well-positioned to continue to take market share due to competitive 
     advantages, including market-leading brands, world-class customer 
     service, specialist expertise, strong balance sheet, growing cash 
     position and ambitious growth strategy 

Commenting on the results, Rob Parker, Chief Executive said:

"This has been a further year of strategic progress for the Group and we are delighted to have delivered a third consecutive year of record sales and to have achieved our '1 in 5' market share goal two years ahead of schedule. While profitability for the year reflects the impact of inflation on our cost base, particularly during the early months of the period, these pressures began to abate in the second half, with the smaller store estate and the cost reduction plan at Parkside providing further mitigation.

"As we enter our new financial year, it is clear that there has been a weakening of discretionary consumer spending. The business is well positioned to deal with this period, our established brands are market leading, we are competitively advantaged and we are confident that we will continue to take market share. When combined with a strong balance sheet, this will support the Group's ambitions over the medium term. Topps Group continues to develop and diversify and we remain excited by the opportunities ahead of us."


(1) Topps Tiles like-for-like revenue is defined as sales from Topps Tiles stores that have been trading for more than 52 weeks and .

(2) Adjusted profit before tax excludes the impact of items which are either one-off in nature or fluctuate significantly from year to year. See the financial review section of this document for a reconciliation of adjusted profit before tax to statutory profit before tax.

(3) Adjusted earnings per share is adjusted for the items highlighted above, plus the impact of corporation tax. In 2022, adjusted earnings per share also excluded a GBP1.2 million deferred tax credit in respect of previous periods which is not expected to repeat.

(4) Adjusted net cash is defined as cash and cash equivalents, less bank loans, before unamortised issue costs as at the balance sheet date. It excludes lease liabilities under IFRS 16.


For further information please contact:

 Topps Tiles Plc               (28/11/23) 020 7638 9571 
 Rob Parker, CEO             (Thereafter) 0116 282 8000 
  Stephen Hopson, CFO 
 Citigate Dewe Rogerson                   020 7638 9571 
 Kevin Smith/Ellen Wilton 

Summary of performance and progress

2023 has been a further year of development and progress for the Group. In our 60(th) anniversary year, we were delighted to achieve a number of significant milestones as well as making substantial strategic and operational progress across the business. The Group has delivered a third consecutive year of record sales, and in doing so we achieved our market share goal, two years ahead of schedule.

This goal, which we set for the business in 2020 and refer to as '1 in 5 by 2025', was to take a 20% market share by 2025, up from 17% at that time. This year, we increased our market share by 2.3 percentage points, to 22.1% of the GBP1.2 billion market for tiles and related products in the UK, and therefore achieved our goal in just three years, rather than five.

Financial performance in 2023 was robust. Including a full year of performance from our Online Pure Play businesses, sales were up 6.3% year on year to a new record of GBP262.7 million (2022: GBP247.2 million), more than GBP40 million higher than 2019 (the last year before the pandemic). Gross profit was up 2.8% to GBP139.2 million, also a record for the Group. Gross margins were lower year on year as a result of business mix and FX movements, but trended upwards through the period as the most acute levels of product cost inflation abated. Adjusted operating expenses were 5.7% higher as a result of inflation and a full year of the cost base relating to Online Pure Play, partially offset with lower costs from fewer stores year on year and a cost reduction programme in Parkside. Adjusted profit before tax of GBP12.5 million was down year on year (2022: GBP15.6 million) reflecting the inflationary impacts on costs, and adjusted EPS was down from 6.14 pence last year to 4.49 pence. The Group's cash generation in the year was strong, with growth in cash of GBP7.2 million over the year, further increasing the strength of the Group's balance sheet. The full year dividend is being maintained at 3.6 pence per share, in line with our capital allocation policy, with the Board able to look through short term periods of macroeconomic weakness with confidence about the Group's medium-term prospects.

Topps Tiles, our largest brand, had a good year, generating like-for-like sales growth of 3.1% on the back of two exceptional years of growth. Total sales were GBP230.9 million (2022: GBP227.0 million), a record for the brand, and with average sales per store now up 30% compared to the pre-pandemic period of 2019. The business continued to extend its range of products and achieved world-class customer satisfaction scores whilst doing so. Gross margins improved sequentially over the course of the year, with each trading quarter recording higher gross margins (excluding rebates and other adjustments) than the last. Cost control has been strong over recent years, with virtually all operating cost inflation since 2019, including energy and labour costs, offset through efficiencies and the optimisation of our store network.

Pro Tiler Tools, acquired in March 2022, delivered excellent sales growth and strong profitability, and, alongside Tile Warehouse, recorded sales of GBP22.4 million in 2023 in our Online Pure Play channel, up from GBP9.3 million in the part-year period last year. We are continuing to pursue aggressive growth in this area of business and have launched two new business and increased the range of proprietary brands available to our trade customers in the last twelve months.

Parkside, our commercial business focused on architects and designers, delivered a reduced level of sales of GBP9.4 million (2022: GBP10.9 million). Following a period of losses, the business was restructured at the end of the third quarter, and moved back into profitability in quarter four. Parkside is now well set for future growth from a sound financial base.

Headwinds from last year, primarily supply chain difficulties (both logistics and availability of supply) and recruitment have now eased, with staff turnover substantially down year on year, stock availability at good levels and the cost of shipping now returning to pre-pandemic levels.

Having been developed and diversified significantly over recent years, the business now trades in three related sectors of the UK market for tiles and associated products - our omni-channel, market leading Topps Tiles business, our Online Pure Play tile and consumable operations (Pro Tiler Tools and Tile Warehouse), and our commercial market-focused offer (Parkside). To reflect this broader base and the strategic journey we are on to continue to grow our share of the total UK tile market, we believe the time is right to establish a new identity as Topps Group.

Topps Group retains the rich heritage of Topps Tiles, which has been serving UK consumers since 1963 and is the clear UK market-leading business in the domestic tile market, while also encapsulating our ambition and our strategy to build a diverse ranges of businesses, each with its own specialism within the market for tiles and closely associated products. The new identity underscores the greater breadth of opportunities for our key stakeholders, including colleagues, suppliers and shareholders. For colleagues, this includes a broader range of career opportunities; for suppliers, the greater scale of Group-wide sourcing arrangements; and for shareholders, the continued successful evolution and growth of the Group.

Purpose, goal and strategy

The core purpose of Topps Group is to inspire customers through our love of tiles. This gives us a very clear focus on our specialism in tiles and associated products, and encourages all our colleagues to be passionate about the products we sell. It also puts our customers at the heart of what we do and reminds us that all roles in the Group are either serving customers directly or supporting those colleagues that are.

As described above, this year the Group achieved its 2025 market share goal, two years ahead of schedule. We now account for 22.1% of the GBP1.2 billion market for tiles and associated products. However, we believe that there is much more that the Group can deliver, both in sales and profit.

The Group's strategy remains focused across three business areas - Omni-channel (Topps Tiles), Commercial (Parkside) and Online Pure Play (Pro Tiler and Tile Warehouse) - all of which are underpinned by the same three Group strategies of Leading Product, Leading People and Environmental Leadership.

Leading Product

Our expertise in the ranging, sourcing and procurement of tiles and associated products on a global basis is a core specialism of the Group and a significant driver of our competitive advantage. Our scale allows us to work directly with carefully selected manufacturing partners from all around the world to develop and produce differentiated products that are innovative, of high quality and, often, exclusive to Topps Group. These direct relationships set us apart from many of our competitors who tend to be more reliant on importers, and may not enjoy the cost advantage and creative input that direct supplier relationships give us.

This year we have seen a normalisation of many of the factors that have negatively impacted global supply chains in the past two years. Shipping costs and capacity are trending towards pre-pandemic levels, HGV driver availability has normalised, strikes impacting some ports have been resolved and the reduction in global gas prices and raw material costs has eased pressure on manufacturers. The two main impacts on Topps Group from this improving situation are first that we ended the year in the strongest position for stock availability since the pandemic, and second that we have been able to reduce our requirement for sub-contractors within our driver network.

We have remained flexible in our approach to developing new supplier relationships and reviving old ones in the year, particularly as we actively resourced product from geographies less impacted by inflationary and supply chain pressures. Partly as a result of this active management, our strategic supplier base accounted for a lower mix of purchases in 2023 at 66% (2022: 73%), although our ability to leverage long term relationships with suppliers and logistics partners has also remained key throughout this period.

We have also retained our focus on new product development, with 63 new product introductions in the year (2022: 34 new products). We protect the intellectual property and design assets we create through partner exclusivity and design registration. Overall, 77% of ranges in Topps Tiles are either exclusive or own brand (2022: 76%), which forms a key part of our competitive advantage. This year, in Topps Tiles, we have extended our product offering in areas such as luxury vinyl tiles; brought in a new range of everyday mid-priced products to sit alongside our Get the Look for Less ranges; extended our own brands such as Dex(TM) , our tiling tools brand aimed at the general builder and DIY enthusiast; started rolling out new categories, such as shower panels and larger format tiles; and launched new branding for Everscape(TM) , our outdoor tiles range. Tile Warehouse has continued to evolve its range and price points, and Pro Tiler Tools has extended its range of proprietary brands, including listing Kubala tools and the Weber adhesive brand. Through Parkside, we continue to supply an industry-leading breadth of range, including many exclusive products, into the Commercial sector.

Leading People

All of the businesses within Topps Group are supported by our Leading People strategy. Our product specialism requires both technical knowledge and inspirational selling, with customers ranging from architects to tradespeople and homeowners. This variety means that we require our colleagues to be able to work and communicate effectively across these customer groups, which requires high levels of capability and engagement. Our Leading People strategy retained its focus on four existing areas: recruitment & retention, colleague experience, capability and well-being, with the addition of a fifth area during the year to reflect a renewed focus on diversity, equity and inclusion through our 'One Topps' strategy.

We have made excellent progress on recruitment and retention over the course of the year, with colleague turnover down 7.9 percentage points year on year to 28.6%. Good progress has been made in reducing churn in key roles such as Topps Tiles store manager and assistant manager, as well as a reduction in the number of colleagues who leave within three months of joining the business, all as a result of a focus on improved recruitment and onboarding processes. Our colleague retention (the percentage of colleagues who stay with the business for a year or more) has increased from 77% in 2022 to 80% this year. Our positive culture, based on small teams with big ambitions, who have high levels of trust and celebrate success, is also a big part of working for Topps Group and a key reason why colleagues choose to stay with the business.

Our colleague experience is best measured by our My Voice survey. This year, 1,382 colleagues took part, the highest ever level of colleague participation, and an 85% response rate (up 6 percentage points against the last survey in 2021). Overall engagement was at 78% (2021: 80%, 2019 pre-pandemic: 75%) with particularly strong scores around our teams knowing what behaviours and tasks are expected of them, together with a very strong sense of being committed to our customers.

We invest in capability through a combination of formal training and on the job learning, often delivered through our learning experience platform, 'Thrive'. Highlights this year include the launch of our Selling Brilliantly campaign, where some of our most successful store colleagues share their own ideas about how to consistently deliver superb customer service through videos which have been watched thousands of times across the business. We are proud to promote internally wherever possible, and this year 70% of candidates appointed to management positions were internal promotions (2022: 65%).

Wellbeing continues to play a major role in our strategy, with a particular focus this year on mental health and financial health. This year, line managers have been trained on mental health awareness and our mental health first aiders continue to play a key role in the business. Our hardship fund and loans continue to support colleagues' financial health where necessary.

This year, we have launched a new important part of our Leading People strategy, focusing on diversity, equity and inclusion, called 'One Topps'. Starting with female colleagues and minority ethnic groups, we will hold focused listening groups to help us understand the lived experience of a wide range of colleagues.

Environmental Leadership

Leading our industry in terms of our environmental credentials is becoming ever more important. This is the third year that Environmental Leadership has been embedded in our Group strategy and we have continued to make good progress. Our strategy is based around two pillars - carbon reduction and circularity - underpinned by strong governance.

We remain committed to carbon neutrality in Scope 1 & 2 by 2030, which will be achieved through decarbonisation together with offsetting. Complete decarbonisation will require electrification of all vehicles and heating and therefore will require significant technological innovation, however, there is still much we can do in the interim, as described in detail in the Sustainability Report within the Annual Report and our TCFD disclosure.

This year, we have agreed a new 100% renewable electricity contract, installed 914 solar panels onto the roof of our main office and warehousing facilities in Leicester which should generate approximately 70% of the site's electricity needs, launched an energy aware campaign to promote energy saving practices among colleagues, and increased the electric/hybrid car mix in our company car fleet to 51% (2022: 24%). Further plans are in place for 2024 including a trial of HVO diesel replacement fuel in our transport fleet, examining opportunities for solar panels across some of our store network, and developing our Scope 3 reporting in conjunction with Normative, the acclaimed carbon consultancy.

Circularity is largely concerned with waste, recycling and product innovation. This year, we have exceeded our target to reduce the amount of tile waste generated across the business (through damage, store display changes and so on), delivering a year on year reduction of 12%, or 303 tonnes. We have also seen an increase in sales of tiles which have a 50% or greater recycled content by 21.8% year on year. This included the launch of Principle(TM) , a tile which is made from a remarkable 91.3% of recycled industrial waste, among the highest levels globally, and the continued expansion of Regenr8(TM) , our eco-adhesive, which contains up to 53% recycled content. We are also focused on pallet recovery and reducing packaging materials across the supply chain.

Underpinning these initiatives is a strong governance structure, with Rob Parker leading at a Board level and also chairing the Sustainability Council, a cross-functional committee tasked with innovating and implementing ideas which will support our environmental goals.

Omni-channel: Topps Tiles

Topps Tiles opened its first store in 1963 and, 60 years on, is the leading, omni-channel tile specialist in the UK, focused on the domestic RMI market, and still retaining significant opportunities for further profitable growth.

2023 saw another year of strong progress in Topps Tiles. Sales of GBP230.9 million were once again at record levels, GBP3.9 million higher than the previous record set in 2022, with like-for-like sales growth of 3.1%. Sales per store were 30% higher than the pre-pandemic period of 2019 as a result of the successful store rationalisation programme which saw customers transfer from closed stores, as well as market growth and self-help measures such as new product category launches.

The Topps Tiles brand has high levels of brand recognition and, with more than three times as many stores as the next specialist competitor, it enjoys a very strong national presence. This year, we conducted proprietary research through a third-party market research agency, to measure this recognition. On an unprompted basis, against our tile specialist competitors, Topps Tiles has around 25 times greater brand recognition. Even when prompted, Topps Tiles has approximately 2.4 times more brand awareness than the next tile competitor. The research also found that customers have more favourable sentiments about Topps Tiles if they have ever visited a store. Given our world class customer service, this was reassuring but not unexpected. This year, Topps Tiles' overall customer satisfaction scores increased again, up 1.6 percentage points year on year to 91.5%, meaning that 91.5% of the 16,000 customers who filled in a survey in the year gave Topps Tiles a 5* review. When combined with 4* reviews, the score increased to 98% of customers.

Our customer mix continues to be one of professional trade customers and homeowners. We have been actively growing our sales to trade customers in recent years and last year 59.6% of sales were to trade customers (2022: 58.9%). The relationship between the two groups is very close - often a professional installer will use a Topps Tiles store as an extension of their own workspace, visiting the store with the customer or referring them directly to us. A key strength of the Topps operating model is that both customer groups can use the different elements of the brand in different ways.

For homeowners, the omni-channel nature of the Topps Tiles offer is key. Our award-winning website plays a key role in their purchasing journey, with customers using the website for initial research, inspiration, or to transact. Almost all homeowners also interact with our stores at some stage, for advice, customer service, to transact or to collect their orders at the most convenient time for them. Online sales made up 19% of tile sales to homeowners in the year, comparable to other retailers in our industry, and we continue to invest in our digital platforms. This year, we have improved site speed, redesigned the samples purchasing journey, implemented guest check out, added new payment methods and many other improvements.

For trade customers, we offer differentiated pricing, bulk deals, a loyalty scheme and increasing numbers of proprietary brands, but most importantly, the convenience of over 300 local stores, enabling traders to form strong relationships with colleagues, built on trust and high levels of technical advice and service. In recent years we have also established a trade contracts team to manage higher value sales to our larger customers. This part of the business allows for a further route into the Commercial tile market, in addition to our Parkside business.

At the end of the year, the Topps Tiles store estate consisted of 303 stores (2022: 304 stores), following one closure in the year and three relocations. The flexibility of this estate remains key, and the average unexpired lease term to the next break opportunity is just 2.9 years (2022: 2.8 years), or 2.8 years excluding strategically important stores (2022: 2.6 years). Following a reduction in store numbers in recent years, the management of lease exits and assignments has been a key focus area. At year end, there were just five closed Topps Tiles stores remaining in the estate, with a further two leases with expiry dates before the end of the first half of 2024. Another key aspect of estate management has been the re-negotiation of leases during their term to generate value, which has been very successful in a number of instances, securing our tenure in profitable sites whilst generating upside through reduced rent.

We continue to invest in the Topps Tiles store estate and have converted another eight stores to our 'Superstore' format this year, taking the total to 41. These stores offer the widest breadth of product and high-quality amenities and are performing well following what was a relatively modest investment. Our 14 clearance stores continue to provide even greater value to customers, whilst providing an operational outlet for discontinued lines. Our 248 core stores continue to deliver excellent products and service to both homeowner and trade customers and we will continue to invest in our store network to support our future plans and new product roll out in 2024.

Topps Tiles has had another strong year, delivering another year of record sales, a further increase in world-class customer satisfaction scores and seeing further improvements in our digital offering and our physical store estate.

Commercial: Parkside

Parkside is a specialist tile distributor, aimed at architects, designers and contractors in the commercial market. Becoming part of Topps Group in 2017, it is now a top-five competitor within the sector.

After five sequential years of sales growth, sales in Parkside in 2023 of GBP9.4 million were down 13.8% year on year, with the market remaining substantially smaller when compared to the pre-pandemic period. Given a weaker period of trading in the first half, and the lack of an expected near-term market recovery, a business improvement plan was implemented in the third quarter of the year. As a result, approximately 35% of the cost base of the business was removed, largely through a reduction in headcount of about 45%. The focus was on retaining the sales whilst driving efficiency.

As a result of this restructure, no material clients have been lost and the business was profitable in each of the final three months of the financial year. Parkside has now been right-sized and is positively focused on delivering consistent profitable growth in this large and attractive market, which is almost the same size as the residential RMI market. The ambition for Parkside is to utilise the scale and expertise of the Group to create a business delivering at least GBP20 million of profitable sales in the commercial tile market.

Online Pure Play: Pro Tiler brands and Tile Warehouse

Our Online Pure Play business now consists of six brands. Five of them ( , , , , ) are trade-focused, digital-only consumables and tools brands, operated by the Pro Tiler management team. Tile Warehouse is a homeowner-oriented, value-focused, digital-only tiles business, offering a complementary positioning to Topps Tiles. In total, Online Pure Play delivered sales of GBP22.4 million, up from GBP9.3 million in the post-acquisition period of 2022. Sales were up 52% year on year when compared to the previous twelve-month period, including the period before the acquisition of Pro Tiler Limited.

Since the acquisition of 60% of the equity in Pro Tiler Limited in March 2022, the business has delivered an excellent performance, and Pro Tiler Tools is now well established as the market leading player in this sector. This year, sales and profit growth has been strong, driven by continuous improvement to all aspects of the offer, including listing more trade-focused brands such as Raimondi, Kubala Tools and Weber, an enhanced service proposition including extended opening hours, and delivering more growth through larger customers. Pro Tiler is an excellent fit with Topps Group, with a shared ethos around product knowledge twinned with high levels of customer service. The business is highly respected by trade customers, with over 5,000 reviews online, and an average score of 4.8 / 5. It also delivers good financial returns, with net margins of 8-9% already being achieved despite gross margins of around 30%. The remaining 40% of the shares in Pro Tiler Limited will be acquired following the end of the earn-out period in March 2024.

In addition, this year, two further brands have been launched under the leadership of the Pro Tiler team. Warm Floor Store is a specialist underfloor heating business and Flooring Materials supplies professional floor fitters with everything needed to fit a variety of floor coverings, including vinyl, lino, carpet, tile and wood. Both are in their early stages but represent an opportunity to leverage a core digital skill set and trade focused service proposition to different markets. In all, the Pro Tiler brands represent at least a GBP30 million sales opportunity for the Group.

Tile Warehouse has been operating for just over a year and provides an entry into the GBP100 million online pure play tile market. It offers a core range of quality tiles at very competitive price points, utilising the Group's scale, supplier relationships, financial strength and digital expertise. Progress in the first year has been slower than planned, reflecting the impact of a variety of technical issues and offer refinements. Following recent changes to the management team, the business has been refocused, and we expect stronger progress to be made in 2024. We continue to believe that the brand offers the prospect of GBP15 million of annual sales in the medium term.

Key Performance Indicators ("KPIs")

The Board monitors a number of financial and non-financial metrics and KPIs both for the Group and by individual store. This information is reviewed and updated as the Directors feel appropriate. This year, an additional non-financial KPI has been included, the square meters of tiles sold in Topps Tiles. This metric essentially measures the volume performance of our key product and is regarded by the Board as a key metric.

                                              52 weeks to    52 weeks to      YoY 
                                              30 September    1 October 
                                                  2023          2022 
 Financial KPIs 
 Group revenue growth year on year                6.3%          8.4%          n/a 
 Topps Tiles like-for-like sales growth 
  year on year*                                   3.1%          9.4%          n/a 
 Group gross margin %                            53.0%          54.8%      (1.8)ppts 
 Adjusted profit before tax*                    GBP12.5m      GBP15.6m      (19.9)% 
 Adjusted earnings per share*                  4.49 pence    6.14 pence     (26.9)% 
 Adjusted net cash*                             GBP23.4m      GBP16.2m     +GBP7.2m 
 Inventory days                                   107            126       (19) days 
 Non-financial KPIs 
 Square metres of tiles sold in Topps 
  Tiles (thousand)                               4,569          4,804       (4.9)% 
 Topps Tiles customer overall satisfaction 
  score                                          91.5%          89.9%      +1.6ppts 
 Colleague turnover                              28.6%          36.5%      (7.9)ppts 
 Carbon emissions per store (tonnes 
  per annum)                                      16.9          15.6         +8.3% 
 Number of Topps Tiles stores at year 
  end                                             303            304          (1) 

* as defined in the Financial Review

Notes: Customer overall satisfaction scores are calculated from the responses we receive through our TileTalk customer feedback programme. Overall satisfaction (OSAT) is the percentage of customers that score us 5 in the scale of 1 - 5, where 1 is highly dissatisfied, and 5 is highly satisfied. Energy carbon emissions have been compiled in conjunction with our electricity and gas suppliers. This is based on the actual energy consumed multiplied by Environment Agency approved emissions factors. Vehicle emissions have been calculated by our in-house transport team based on mileage covered multiplied by manufacturer quoted emission statistics. Carbon emissions per store for 2022 vary slightly from the result previously reported (15.5) as we are now reporting CO2e rather than CO2, as per SECR requirements.


The 2023 financial year covers the 52 weeks to 30 September 2023. The previous financial year covers the 52 weeks to 1 October 2022. Overall, the year saw strong sales growth including a meaningful contribution from the newer businesses within Topps Group, profits reflecting the impact of inflationary pressures, good cash generation and the maintenance of a very robust balance sheet.

Adjusted Measures

The Group's management uses adjusted performance measures, to plan for, control and assess the performance of the Group.

Adjusted profit before tax differs from the statutory profit before tax as it excludes the effect of one-off or fluctuating items, allowing stakeholders to understand results across years in a more consistent manner. In line with the prior year, we have included the business-as-usual impact of IFRS 16 in adjusted profit but continue to adjust for any impairment charges or impairment reversals of right of use assets, derecognition of lease liabilities where we have exited a store, and one-off gains and losses through sub-lets. In the period 2022 - 2024 we will also exclude the cost relating to the purchase of the remaining 40% of shares in Pro Tiler Limited which we expect to make from March 2024, which under IFRS 3 is treated as a remuneration expense, rather than a cost relating to the acquisition of the relevant shares. This cost is significantly higher year on year, both because it relates to a full year period in 2023 compared to a part year period in 2022, and because the performance of the Pro Tiler Tools business has continued to improve over time. We have also excluded costs relating to the store closure programme which ended in 2022, as well as restructuring costs.

An analysis of movements from adjusted profit before tax to statutory profit before tax is presented below:

                                             2023 GBPm   2022 GBPm 
 Adjusted profit before tax                    12.5        15.6 
                                            ----------  ---------- 
                                            ----------  ---------- 
 - Vacant property and closure costs           (1.1)       (1.7) 
                                            ----------  ---------- 
 - Store impairments and lease exit gains 
  and losses                                    0.2        (0.7) 
                                            ----------  ---------- 
                                               (0.9)       (2.4) 
                                            ----------  ---------- 
 Business Development 
                                            ----------  ---------- 
 - Pro Tiler Tools deal costs                    -         (0.2) 
                                            ----------  ---------- 
 - Pro Tiler Tools share purchase expense      (4.1)       (1.6) 
                                            ----------  ---------- 
 - Tile Warehouse set up costs                   -         (0.5) 
                                            ----------  ---------- 
 - Restructuring and other one-off costs       (0.7)         - 
                                            ----------  ---------- 
                                               (4.8)       (2.3) 
                                            ----------  ---------- 
 Statutory profit before tax                    6.8        10.9 
                                            ----------  ---------- 

Adjusted earnings per share is adjusted for the items listed above, as well as the impact of corporation tax. In 2022, adjusted earnings per share also excluded a GBP1.2 million deferred tax credit in respect of previous periods which is not expected to repeat. Further information is given in the earnings per share note to the accounts.



Total revenue for the 52-week period increased by 6.3% to GBP262.7 million (2022: GBP247.2 million). Revenue consolidated into the Group accounts by business area was as follows:

GBPm                2023   2022   Variance 
Topps Tiles         230.9  227.0   +1.7% 
                    -----  -----  -------- 
Parkside             9.4   10.9   (13.8)% 
                    -----  -----  -------- 
Online Pure Play*   22.4    9.3    +141% 
                    -----  -----  -------- 
Group               262.7  247.2   +6.3% 
                    -----  -----  -------- 

*Online Pure Play includes Pro Tiler Tools and its associated brands, which were acquired in March 2022, and Tile Warehouse, which was launched in May 2022.

Topps Tiles like-for-like sales were 3.1% higher than the prior year, which consisted of a 4.3% increase in the first half of the financial year and a 1.9% increase in the second half.

Total revenue in Topps Tiles was up 1.7% year on year to GBP230.9 million, a record for the brand. There was one store closure and three relocations in the year and the brand finished the trading period with 303 trading stores (2022: 304 stores). On average, Topps Tiles traded from 304 stores over the year (2022: 310 stores).

In the commercial market, sales to our clients through Parkside were down 13.8% year on year to GBP9.4 million. The Group consolidated a full year of sales from Pro Tiler Tools following its acquisition in March 2022, as well as a full year of trading from Tile Warehouse, leading to revenue from Online Pure Play of GBP22.4 million, compared to a part year period in 2022. When compared to the previous twelve-month period, including the period before acquisition, sales in Online Pure Play were up 52% year on year, a very strong result.

Gross Margin and Gross Profit

Group gross profits increased 2.8%, or GBP3.8 million to GBP139.2 million, including a GBP0.9 million increase relating to Topps Tiles and a GBP2.9 million increase relating Parkside, Pro Tiler Tools and Tile Warehouse. Group gross margin as a percentage of sales decreased 1.8 percentage points year on year to 53.0%, with improvement throughout the year as inflation pressures abated (H1 gross margin: 52.8%, H2 gross margin 53.3%).

The change in gross margin on an annual basis was due to three main factors. 1.2 percentage points of the overall fall of 1.8 percentage points was due to changing business mix, specifically the growth in Online Pure Play, which operates at a structurally lower gross margin than the rest of the Group. In addition, there was a 0.8 percentage point fall due to mark-to-market movements on unrealised foreign currency transactions and retranslation of monetary items, and a gain of 0.2 percentage points due to other factors, including improvements in the gross margins in the individual brands.

The mark-to-market and retranslation movements in the year were driven by the revaluation of our forward currency contracts, under which we contract to buy foreign currency in advance of our requirements. As the pound recovered from its lows against the dollar and euro in late September 2022, these contracts are revalued, resulting in a significant non-cash charge in the year. In addition, monetary items such as foreign currency and trade payables are revalued based on the exchange rates in place at the end of the trading period.

Gross margin within the Topps Tiles brand grew year on year and, as expected, improved with each trading quarter showing higher gross margins (excluding rebates, FX and other adjustments) than the last. The margin in Topps Tiles has been impacted by higher shipping and product costs in recent years, however these pressures have now abated or in some cases reversed, leading to an improvement in gross margins over the financial year.

Operating Expenses

Operating expenses were GBP128.1 million compared to GBP120.6 million in 2022. Excluding adjusting items, which were explained above, operating expenses increased from GBP116.0 million in 2022 to GBP122.6 million in 2023.

The GBP6.6 million increase in adjusted operating expenses is explained by the following key items:

                                   GBP million 
2022 adjusted operating expenses      116.0 
Cost inflation                         5.5 
Store space                           (1.3) 
Parkside cost reduction               (1.0) 
Online Pure Play                       3.1 
Other                                  0.3 
2023 adjusted operating expenses      122.6 

Cost inflation relates to a wide range of the cost base, including increases to people, energy, property, IT, insurance and other central costs. Store space refers to savings from operating an average of 304 stores in 2023 compared to 310 in 2022. Parkside cost reduction includes the business restructure carried out in the year and Online Pure Play reflects the cost base of the business being included for a full year, compared to approximately six months in 2022 in the period following the acquisition of Pro Tiler Tools and the launch of Tile Warehouse.

The Group has maintained a strong focus on cost management over recent years, and has managed to offset virtually all of the inflationary pressures since 2019, including payroll and energy inflation, through a combination of the profitable store closure programme and other self-help measures, as shown below. The bridge combines operating expenses and interest due to the transition from IAS 17 to IFRS 16 reporting over this period. In 2019, operating expenses relating to Parkside were excluded from adjusted profit, so the table below restates 2019 operating expenses to include the cost base of Parkside at that time.

                                                         GBP million 
2019 adjusted opex and interest (Topps Tiles and Group 
 costs only)                                                117.0 
2019 Parkside opex                                           4.2 
2019 restated (Topps Tiles, Parkside and Group costs)       121.2 
2019 restatement due to SaaS accounting changes              0.3 
Inflation 2019 - 2023                                       13.3 
Net savings including store closures and efficiency 
 programmes                                                (13.1) 
2023 adjusted opex and interest (ex change in Parkside 
 and Online Pure Play)                                      121.7 
Change in Parkside and Online Pure Play cost base 2019 
 to 2023                                                     5.0 
2023 adjusted opex and interest (Group)                     126.7 

Finance income and costs

Total net finance costs were GBP4.3 million (2022: GBP3.9 million), consisting of interest receivable on credit balances of GBP0.3 million (2022: GBP0.1 million), interest income from finance lease receivables of GBP0.1 million (2022: GBP0.1 million), interest payable on lease liabilities of GBP4.2 million (2022: GBP3.6 million), discount unwind costs of GBP0.2 million (2022: GBPnil) and amortisation of banking fees relating to the revolving credit facility of GBP0.3 million (2022: GBP0.4 million).

Profit before tax

Excluding the items detailed in the Adjusted Measures section above, adjusted profit before tax was GBP12.5 million (2022: GBP15.6 million. The Group adjusted profit before tax margin was 4.8% (2022: 6.3%) as a result of the lower gross margins and higher adjusted operating expenses described above.

On a statutory basis, profit before tax was GBP6.8 million (2022: GBP10.9m), with the year on year decline particularly impacted by the accounting treatment of the Pro Tiler Limited share purchase expense under IFRS 3.


On an adjusted basis, the effective rate of corporation tax for the period was 24.9% (2022: 21.8%), driven by the increase in the UK Corporation Tax rate from 19% to 25% from 1 April 2023.

The effective rate of corporation tax for the period on a statutory basis was 42.5 % (2022: 16.0%). The statutory rate of tax is substantially higher than previous years because the Pro Tiler Limited share purchase expense is not treated as an allowable expense from a tax perspective, instead it is treated as an acquisition of shares. This position will normalise following the completion of the share purchase following March 2024. The tax expense in the prior year included a one-off deferred tax credit of GBP1.2 million which is excluded from adjusted earnings per share metrics.

Earnings per share

Adjusted earnings per share were 4.49 pence (2022: 6.14 pence). Basic earnings per share were 1.63 pence (2022: 4.60 pence). Diluted earnings per share were 1.61 pence (2022: 4.55 pence).


In 2022, the Board outlined a new Capital Allocation and Dividend policy. In the Policy, the Board indicated that it expected to increase the dividend by 2023 to 67% of the adjusted earnings per share generated in the year. The policy was designed to have some flexibility and, in particular, the Board indicated that it did not intend to reduce the dividend year on year due to short term performance or macroeconomic issues, even if that meant increasing the payout ratio in some years. As such, this year the Board is proposing a final dividend of 2.4 pence, bringing the full year dividend to 3.6 pence, in line with last year and representing 80% of adjusted earnings per share.

The shares will trade ex-dividend on 21 December 2023 and, subject to approval from shareholders at the Annual General Meeting in January 2024, the dividend will be payable on 2 February 2024.


Capital Expenditure

Capital expenditure in the period amounted to GBP4.2 million (2021: GBP3.2 million), an increase of GBP1.0 million year on year.

Key investments were as follows:

--  Topps Tiles stores - including 3 relocations, store improvements, merchandising 
     and maintenance - GBP3.5 million 
--  LED store improvement programme GBP0.4 million 
--  Group IT developments GBP0.3 million 

The Board expects capital expenditure in the year ahead to be between GBP6 million and GBP8 million. This compares to an average of GBP8.1 million in the four years before the pandemic (2016 to 2019) and is broadly in line with depreciation and amortisation of property, plant and equipment and intangible assets, respectively. This amount will cover our core investment plans - any acquisitions that the Group may consider as part of its growth plans would be additional to this guidance.


Inventory at the period end was GBP36.4 million (2022: GBP38.6 million) representing 107 inventory days (2022: 126 inventory days). The significant reduction in inventory days is driven by both a reduction in inventory days and absolute inventory value relating to Topps Tiles, and the increase in business mix relating to Pro Tiler Tools (which has a materially lower number of inventory days due to its operating model).

Cash Flow Statement

The Group's cash balance increased in the period by GBP7.2 million from GBP16.2 million at the start of the financial year to GBP23.4 million at the year end. The table below analyses the Group's adjusted cash flow:

                                                        2023    2022 
                                                        GBPm    GBPm 
Cash generated by operations, including interest 
 and capital elements of leases, before WC movements    18.9    18.5 
Changes in working capital                               3.4  (11.0) 
Capital expenditure                                    (4.2)   (3.2) 
Disposals                                                  -     0.2 
Interest                                                 0.1   (0.3) 
Tax                                                    (3.3)   (3.5) 
Other                                                  (0.2)     0.1 
Free cash flow                                          14.7     0.8 
Acquisition of Pro Tiler Limited, net of cash and 
 debt acquired                                             -   (4.4) 
Dividends                                              (7.5)   (8.0) 
Change in adjusted net cash                              7.2  (11.6) 
Adjusted net cash at start of period                    16.2    27.8 
Adjusted net cash at end of period                      23.4    16.2 

The business continues to generate good levels of cash from operations, including a working capital inflow in the year of GBP3.4 million driven by a reduction in inventory, a slight reduction in receivables and a minor increase in payables. With GBP4.2 million of capital expenditure, well under the level of depreciation and amortisation of plant, property and equipment and intangible assets, respectively, the business generated free cash flow in the year of GBP14.7 million. Even after an increased level of dividend payments year on year, overall cash balances increased by GBP7.2 million to GBP23.4 million by year end.

Looking forward, 2024 is forecast to include a working capital inflow due to the year end date falling before the end of September, worth approximately GBP7.0 million, however the purchase of the remaining 40% of shares in Pro Tiler Limited will also be made in the new financial year, largely offsetting this inflow.

Return on Capital Employed

The Group's return on capital employed, including the impact of leases, decreased from 17.3% in 2022 to 15.7% in 2023, due to a 14.1% year on year reduction in adjusted operating profit. Strong cash generation led to a reduction in lease adjusted capital employed of 15.7%, or GBP18.2 million over the financial year, including a GBP7.2 million increase in adjusted net cash, a GBP2.6 million reduction in total equity, and a GBP8.4 million reduction in lease liabilities year on year. The Group defines return on capital employed as the annual adjusted operating profit divided by the average capital employed (net assets plus net debt, including lease liabilities).

Banking Facilities

The Group maintains a very robust balance sheet, providing resilience and allowing investment in growth opportunities. A GBP30.0 million revolving credit facility is in place which is committed to October 2026 with an extension option for a further year (2022: GBP30.0 million facility agreed following year end, committed to October 2025). At the year end, none of this facility was drawn (2022: GBPnil drawn). Based on net cash excluding lease liabilities of GBP23.4 million, the Group has GBP53.4 million of headroom to its banking facilities at the period end (2022: GBP46.2 million headroom to the new facility).

Forward Guidance

Cost pressures will continue to impact the profitability of the business in 2024. Overall, we expect around GBP5.0 million of inflationary pressures year on year across our overhead base, primarily employment costs including the impact of increases in the National Living Wage, property costs and other expenses. Utility costs are now expected to fall modestly based on the new annual contracts signed by the Group.

The Group's profits in 2024 will continue to show a degree of seasonality based on a number of factors including the impact of the holiday pay accrual together with higher energy costs in the autumn and winter months, which will reduce the proportion of annual profits made in the first half of the year.

As mentioned above, the Board expects capital expenditure of between GBP6 million and GBP8 million in 2024. 2024 will include a cash inflow relating to the timing of year end and an outflow relating to the purchase of the remaining shares in Pro Tiler Limited, also as described above.

Current Trading and Outlook

Trading in the early weeks of the new financial year has reflected the well-documented challenges to discretionary consumer spending, especially RMI, including higher interest rates and prolonged high inflation, falling house prices and lower housing transactions. In particular, since the end of the summer, the market has been subdued, with a softer build into the usual seasonal peak trading period, as noted in a variety of corporate and macroeconomic reporting. Group sales in the first eight weeks are down 3.0% year on year, including like-for-like sales in Topps Tiles down 6.1% and strong growth continuing in Pro Tiler Tools.

Topps Group has delivered consistent growth in market share over recent years, from a combined share of 17% in 2019 as reported at the launch of the '1 in 5 by 2025' goal, to 22.1% in 2023. This growth has been achieved as a result of the competitive advantages enjoyed by the Group, including market-leading brands, world-class customer service, specialist expertise, a strong balance sheet including a growing cash position, and an ambitious growth strategy. The Group remains well positioned to continue to take market share in all market conditions due to these factors.

Rob Parker               Stephen Hopson 
Chief Executive Officer  Chief Financial Officer 
28 November 2023 

Unaudited Consolidated Statement of Profit or Loss

For the 52 weeks ended 30 SEPTEMBER 2023

                                                                         52 weeks    52 weeks 
                                                                            ended       ended 
                                                                     30 September   1 October 
                                                                             2023        2022 
                                                      Notes               GBP'000     GBP'000 
--------------------------------------------  -------------  --------------------  ---------- 
Group revenue                                             3               262,714     247,241 
Cost of sales                                                           (123,466)   (111,818) 
--------------------------------------------  -------------  --------------------  ---------- 
Gross profit                                                              139,248     135,423 
Distribution and selling costs*                                          (93,800)    (89,746) 
Other operating expenses                                                  (6,846)     (5,953) 
Administrative costs                                                     (21,493)    (19,827) 
Marketing and online costs                                                (6,582)     (5,495) 
Other income*                                                                 579         430 
--------------------------------------------  -------------  --------------------  ---------- 
Group operating profit                                                     11,106      14,832 
Finance income                                            6                   408         123 
Finance costs                                             6               (4,699)     (4,010) 
--------------------------------------------  -------------  --------------------  ---------- 
Profit before taxation                                    4                 6,815      10,945 
Taxation                                                  7               (2,896)     (1,754) 
--------------------------------------------  -------------  --------------------  ---------- 
Profit for the period                                                       3,919       9,191 
--------------------------------------------  -------------  --------------------  ---------- 
Profit is attributable to: 
Owners of Topps Tiles Plc                                                   3,206       9,005 
Non-controlling interests                                                     713         186 
--------------------------------------------  --------------------  -------------  ---------- 
                                                                            3,919       9,191 
--------------------------------------------  --------------------  -------------  ---------- 
                                    All results relate to continuing operations of the Group. 
                      *Other income has been reclassified from Distribution and selling costs 
                                                                see note 12 for more details. 
                                                                         52 weeks    52 weeks 
                                                                            ended       ended 
                                                                     30 September   1 October 
                                                                             2023        2022 
  Earnings per ordinary share:                               Notes        GBP'000     GBP'000 
-------------------------------------------------  ---------------  -------------  ---------- 
- Basic                                                          9          1.63p       4.60p 
- Diluted                                                        9          1.61p       4.55p 

Unaudited Consolidated Statement of Comprehensive Income

For the 52 weeks ended 30 SEPTEMBER 2023

                                                                  52 weeks    52 weeks 
                                                                     ended       ended 
                                                              30 September   1 October 
                                                                      2023        2022 
                                                                   GBP'000     GBP'000 
-----------------------------------------------------------  -------------  ---------- 
Profit for the period                                                3,919       9,191 
Total comprehensive income for the period is attributable 
Owners of Topps Tiles Plc                                            3,206       9,005 
Non-controlling interests                                              713         186 
-----------------------------------------------------------  -------------  ---------- 
                                                                     3,919       9,191 

Unaudited Consolidated Statement of Financial Position

as at 30 SEPTEMBER 2023

                                                                   2023       2022 
                                                       Notes    GBP'000    GBP'000 
-----------------------------------------------------  -----  ---------  --------- 
Non-current assets 
Goodwill                                                          2,101      2,101 
Intangible assets                                                 4,755      5,423 
Property, plant and equipment                                    19,306     20,888 
Deferred tax assets                                                  68        114 
Right-of-use assets                                              80,921     88,545 
Other financial assets                                            1,847      1,947 
-----------------------------------------------------  -----  ---------  --------- 
                                                                108,998    119,018 
-----------------------------------------------------  -----  ---------  --------- 
Current assets 
Inventories                                                      36,351     38,605 
Other financial assets                                              327        542 
Trade and other receivables                                       5,284      5,901 
Derivative financial instruments                                     74        518 
Cash and cash equivalents                                 10     23,368     16,241 
-----------------------------------------------------  -----  ---------  --------- 
                                                                 65,404     61,807 
-----------------------------------------------------  -----  ---------  --------- 
Total assets                                                    174,402    180,825 
Current liabilities 
Bank loans                                                11          -          - 
Trade and other payables                                       (45,066)   (43,650) 
Lease liabilities                                              (15,649)   (18,187) 
Current tax liabilities                                           (368)    (1,152) 
Provisions                                                      (5,865)      (352) 
-----------------------------------------------------  -----  ---------  --------- 
                                                               (66,948)   (63,341) 
-----------------------------------------------------  -----  ---------  --------- 
Net current liabilities                                         (1,544)    (1,534) 
Non-current liabilities 
Lease liabilities                                              (78,853)   (84,741) 
Provisions                                                      (2,213)    (3,694) 
-----------------------------------------------------  -----  ---------  --------- 
Total liabilities                                             (148,014)  (151,776) 
-----------------------------------------------------  -----  ---------  --------- 
Net assets                                                       26,388     29,049 
-----------------------------------------------------  -----  ---------  --------- 
Share capital                                                     6,556      6,556 
Share premium                                                     2,636      2,636 
Own shares                                                        (112)      (415) 
Merger reserve                                                    (399)      (399) 
Share-based payment reserve                                       6,035      5,162 
Capital redemption reserve                                       20,359     20,359 
Accumulated losses                                             (11,869)    (7,319) 
-----------------------------------------------------  -----  ---------  --------- 
Capital and reserves attributable to owners of Topps 
 Tiles Plc                                                       23,206     26,580 
Non-controlling interests                                         3,182      2,469 
-----------------------------------------------------  -----  ---------  --------- 
Total equity                                                     26,388     29,049 
-----------------------------------------------------  -----  ---------  --------- 

Unaudited Consolidated Statement of Changes in Equity

For the 52 weeks ended 30 SEPTEMBER 2023

                                                      Share-based     Capital 
                    Share    Share      Own   Merger      payment  redemption  Accumulated   Non-controlling        Total 
                  capital  premium   shares  reserve      reserve     reserve       losses          interest       equity 
                  GBP'000  GBP'000  GBP'000  GBP'000      GBP'000     GBP'000      GBP'000           GBP'000      GBP'000 
----------------  -------  -------  -------  -------  -----------  ----------  -----------  ----------------  ----------- 
Balance at 2 
 2021 as 
 presented          6,555    2,625  (1,216)    (399)        4,642      20,359      (6,992)                 -       25,574 
Correction of 
 (net of tax)           -        -        -        -            -           -        (618)                 -        (618) 
Restated balance 
 at 2 October 
 (1)                6,555    2,625  (1,216)    (399)        4,642      20,359      (7,610)                 -       24,956 
----------------  -------  -------  -------  -------  -----------  ----------  -----------  ----------------  ----------- 
Profit and total 
 income for the 
 period                 -        -        -        -            -           -        9,005               186        9,191 
----------------  -------  -------  -------  -------  -----------  ----------  -----------  ----------------  ----------- 
Dividends               -        -        -        -            -           -      (8,015)                 -      (8,015) 
Issue of share 
 capital                1       11        -        -            -           -            -                 -           12 
Own shares 
 in the period          -        -    (207)        -            -           -            -                 -        (207) 
Own shares 
 in the period          -        -    1,008        -            -           -        (699)                 -          309 
Credit to equity 
 payments               -        -        -        -          520           -            -                 -          520 
Acquisition of 
 interest on 
 combination            -        -        -        -            -           -            -             2,283        2,283 
----------------  -------  -------  -------  -------  -----------  ----------  -----------  ----------------  ----------- 
Balance at 1 
 2022               6,556    2,636    (415)    (399)        5,162      20,359      (7,319)             2,469       29,049 
----------------  -------  -------  -------  -------  -----------  ----------  -----------  ----------------  ----------- 
Profit and total 
 income for the 
 period                 -        -        -        -            -           -        3,206               713        3,919 
----------------  -------  -------  -------  -------  -----------  ----------  -----------  ----------------  ----------- 
Dividends               -        -        -        -            -           -      (7,462)                 -      (7,462) 
Own shares 
 in the period          -        -      303        -            -           -        (303)                 -            - 
Credit to equity 
 payments               -        -        -        -          873           -            -                 -          873 
Current tax on 
 transactions           -        -        -        -            -           -            1                 -            1 
Deferred tax on 
 transactions           -        -        -        -            -           -            8                 -            8 
Balance at 30 
 2023               6,556    2,636    (112)    (399)        6,035      20,359     (11,869)             3,182       26,388 
----------------  -------  -------  -------  -------  -----------  ----------  -----------  ----------------  ----------- 

1 During the prior year, management has re-evaluated the impact of the IFRIC guidance released during the prior year relating to accounting for cloud-based SaaS arrangements. This guidance was incorrectly applied in prior years, resulting in costs associated with a cloud-based SaaS being capitalised and not expensed as incurred in the consolidated statement of profit or loss. As at 2 October 2021, Accumulated Losses were understated by GBP618k.

Unaudited Consolidated Cash Flow Statement

For the 52 weeks ended 30 SEPTEMBER 2023

                                                                    52 weeks    52 weeks 
                                                                       ended       ended 
                                                                30 September   1 October 
                                                                        2023        2022 
                                                        Notes        GBP'000     GBP'000 
------------------------------------------------------  -----  -------------  ---------- 
Cash flow from operating activities 
Profit for the period                                                  3,919       9,191 
Taxation                                                    7          2,896       1,754 
Finance costs                                               6          4,699       4,010 
Finance income                                              6          (408)       (123) 
------------------------------------------------------  -----  -------------  ---------- 
Group operating profit                                                11,106      14,832 
Adjustments for: 
Depreciation of property, plant and equipment                          5,024       5,609 
Depreciation of right-of-use assets                                   18,157      18,212 
Amortisation of intangible assets                                        767         500 
Loss on disposal of property, plant and equipment                        224         394 
Gain on sublease                                                       (240)        (88) 
Impairment of property, plant and equipment                               91         240 
Impairment of right-of-use assets                                        346       1,473 
Gain on lease disposal                                                 (100)     (1,544) 
Share option charge                                                      873         520 
Increase in earn out liability provision                               3,946       1,581 
Change in other provisions                                               564           - 
Non-cash loss/(gain) on derivative contracts                             444       (455) 
(Increase)/decrease in trade and other receivables                       761     (1,080) 
(Increase)/decrease in inventories                                     1,525     (4,362) 
Increase/(decrease) in payables                                        1,079     (5,603) 
------------------------------------------------------  -----  -------------  ---------- 
Cash generated from operations                                        44,567      30,229 
Interest paid                                                          (161)       (354) 
Interest received on operational cash balances                           305          58 
Interest element of lease liabilities paid                 14        (4,176)     (3,626) 
Taxation paid                                                        (3,301)     (3,453) 
------------------------------------------------------  -----  -------------  ---------- 
Net cash generated from operating activities                          37,234      22,854 
Investing activities 
Interest received on sublease assets                                      58          65 
Receipt of capital element of sublease assets                            555         493 
Purchase of property, plant and equipment                            (4,017)     (3,090) 
Direct costs relating to right-of-use assets                           (133)           - 
Purchase of intangibles                                                 (99)       (115) 
Proceeds on disposal of property, plant and equipment                     25         183 
Acquisition of subsidiary, net of cash acquired                            -     (3,968) 
Net cash used in investment activities                               (3,611)     (6,432) 
Financing activities 
Payment of capital element of lease liabilities                     (18,841)    (19,601) 
Dividends paid                                                       (7,462)     (8,015) 
Financing arrangement fees                                 11          (200)           - 
Proceeds from issue of share capital                                       -          12 
Purchase of own shares                                                     -       (207) 
Receipt on disposal of own shares                                          7         309 
Repayment of bank loans                                    11              -       (468) 
------------------------------------------------------  -----  -------------  ---------- 
Net cash used in financing activities                               (26,496)    (27,970) 
Net decrease in cash and cash equivalents                              7,127    (11,548) 
------------------------------------------------------  -----  -------------  ---------- 
Cash and cash equivalents at beginning of period                      16,241      27,789 
------------------------------------------------------  -----  -------------  ---------- 
Cash and cash equivalents at end of period                 10         23,368      16,241 
------------------------------------------------------  -----  -------------  ---------- 

Notes to the Unaudited Financial Statements

For the 52 weeks ended 30 SEPTEMBER 2023


Topps Tiles Plc is a public limited company, limited by shares, incorporated and domiciled in the United Kingdom and registered in England under the Companies Act 2006.

The consolidated financial statements are unaudited and do not constitute statutory accounts of the Company within the meaning of Section 434(3) of the companies Act 2006. Statutory accounts for the year ended 1 October 2022 have been delivered to the Registrar of Companies. The audit report for those accounts was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under 498(2) or (3) of the Companies Act 2006.

Statutory accounts for the 52-week period ended 30 September 2023 will be delivered to the Registrar of Companies following the Company's Annual General Meeting.

These financial statements are presented in pounds sterling because that is the currency of the primary economic environment in which the Group operates.


In the current period there were no new or revised standards and interpretations adopted that have a material impact on the financial statements. The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.


The following new and revised standards and interpretations have been adopted in the current year. Their adoption has not had any significant impact on the amounts reported in these financial statements.

IAS 16 Property, Plant and Equipment (Amendment): Proceeds Before Intended Use

IAS 37 Provisions, Contingent Liabilities and Contingent Assets (Amendment): Onerous Contracts - Cost of Fulfilling a Contract

IFRS 3 Business Combinations (Amendment): Reference to the Conceptual Framework

Annual Improvements to IFRSs (2018 - 2020 cycle)


The principal accounting policies adopted are set out below.


The financial statements of Topps Tiles Plc have been prepared in accordance with UK-adopted International Accounting Standards in conformity with the requirements of the Companies Act 2006 and the disclosure guidance and transparency rules sourcebook of the United Kingdom's Financial Conduct Authority. On 31 December 2020, IFRS as adopted by the European Union at that date was brought into UK law and became UK-adopted international accounting standards, with future changes being subject to endorsement by the UK Endorsement Board.

The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in these Group financial statements.


When considering the going concern assertion, the Board reviews several factors including a review of risks and uncertainties, the ability of the Group to meet its banking covenants and operate within its banking facilities based on current financial plans, along with a detailed review of more pessimistic trading scenarios that are deemed severe but plausible. The two downside scenarios modelled include a moderate decline in sales and a more severe decline in sales, which result in much lower sales and gross profit than the base scenario, resulting in worse profit and cash outcomes. The more severe downside scenario modelled this year was based on a prolonged period of macroeconomic stress in the UK, lasting for more than one year, with sales in FY24 falling 20% year-on-year in our main brand, Topps Tiles, as well as a two percentage point year-on-year decline in gross margins in FY24. The more severe downside scenario assumes the Topps Tiles business recovers back to FY23 levels of sales and gross margins by FY26. This scenario also assumes that variable costs would reduce in line with sales and also includes mitigating cost reduction actions, which would be taken if such a downturn occurred.

The Group has already taken a number of actions to strengthen its liquidity over the recent years, and the scenarios start from a position of relative strength. The going concern review also outlined a range of other mitigating actions that could be taken in a severe but plausible trading scenario. These included, but were not limited to, savings on store employee costs, savings on central support costs, reduced marketing activity, a reduction of capital expenditure, management of working capital and suspension of the dividend. The Group's cash headroom and covenant compliance was reviewed against current lending facilities in both the base case and the severe but plausible downside scenarios. The current lending facility, of GBP30.0 million, was refinanced in October 2022 and expires at the earliest in October 2026.

In all scenarios, the Board has concluded that there is sufficient available liquidity, with no utilisation of the current lending facility, and sufficient covenant headroom for the Group to continue to meet all of its financial commitments as they fall due for the foreseeable future, a period of not less than 12 months from the date of this report. Accordingly, the Board continues to adopt the going concern basis in preparing the financial statements.


Revenue is measured at the transaction price received or receivable and represents amounts receivable for goods in the normal course of business, net of discounts, VAT and other sales-related taxes.

Revenue from the sale of goods is recognised on the collection or delivery of goods, when all the following conditions are satisfied:

-- the Group has satisfied its performance obligations to external customers, being the date goods are collected from store or received by the customers; and

   --    the customer has obtained control of the goods being transferred. 

These conditions are met, predominantly, at the point of sale. The exceptions to this are for: goods ordered in advance of collection, where revenue is recognised at the point that the goods are collected; sales of goods that result in award credits for customers (see below); and web sales, where revenue is recognised at the point of delivery.

Sales of goods that result in award credits for customers, under the Company's Trader Loyalty Scheme, are accounted for as multiple element revenue transactions and the fair value of the consideration received or receivable is allocated between the goods supplied and the award credits granted. The consideration allocated to the award credits is measured by reference to their fair value being the amount for which the award credits could be sold separately. Such consideration is not recognised as revenue at the time of the initial sale transaction, but is deferred and recognised as revenue when the award credits are redeemed and the Company's performance obligations have been satisfied.

The level of sales returns is closely monitored by management, and as such, the Group holds a refund liability in the Consolidated Statement of Financial Position to provide for the expected level of returns. The expected level of returns is an estimate based on historic returns data, expressed as a percentage of sales, limited by an average total sales value for the number of days available to return goods, stated in the Company's return policies. The sales value of the expected returns is recognised within Accruals, with the cost value of the goods expected to be returned recognised as a current asset within Inventories.

All elements of revenue that are considered variable, such as customer rebate arrangements and the Trader Loyalty Scheme, are recognised as revenue to the extent they are highly probable not to reverse.


The tax expense represents the sum of current tax and deferred tax.

The tax currently payable is based on taxable profit for the period. Taxable profit differs from net profit as reported in the statement of profit or loss because it excludes items of income or expense that are taxable or deductible in other periods and it further excludes items that are never taxable or deductible. The Group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.

Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation and considers whether it is probable that a taxation authority will accept an uncertain tax treatment. The group measures its tax balances either based on the most likely amount or the expected value, depending on which method provides a better prediction of the resolution of the uncertainty.

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from the initial recognition of goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

Deferred tax liabilities are recognised for taxable temporary differences arising on investments in subsidiaries, except where the Group is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future.

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised based on tax laws and rates that have been enacted at the balance sheet date. Deferred tax is charged or credited in the statement of profit or loss, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.

Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Group intends to settle its current tax assets and liabilities on a net basis.


An analysis of Group revenue is as follows:

                                      52 weeks    52 weeks 
                                         ended       ended 
                                  30 September   1 October 
                                          2023        2022 
                                       GBP'000     GBP'000 
-------------------------------  -------------  ---------- 
Revenue from the sale of goods         262,714     247,241 
-------------------------------  -------------  ---------- 
Total revenue                          262,714     247,241 
-------------------------------  -------------  ---------- 

The Group trades in three related sectors which are Omni-Channel, Commercial and Online Pure Play. The Board receives monthly financial information at this level and uses this information to monitor performance, allocate resources and make operational decisions. These sectors are considered to meet the aggregation criteria as set out in IFRS 8 since the nature of the products, customer base and distribution methods are consistent with each other and the have similar economic characteristics. The Group sells Tiles and Tile associated products in each of these sectors, predominantly to UK-based retail, trade and commercial customers and offers a range of delivery and collection options for orders.

Revenue can be split by the following geographical regions:

                     52 weeks    52 weeks 
                        ended       ended 
                 30 September   1 October 
                         2023        2022 
                      GBP'000     GBP'000 
UK                    262,315     246,866 
EU                        267         240 
Rest of World             132         135 
--------------  -------------  ---------- 
Total                 262,714     247,241 
--------------  -------------  ---------- 

Revenue can be split into the following business areas:

                        52 weeks    52 weeks 
                           ended       ended 
                    30 September   1 October 
                            2023        2022 
                         GBP'000     GBP'000 
Topps Tiles              230,905     227,069 
Parkside                   9,369      10,874 
Online Pure Play          22,440       9,298 
-----------------  -------------  ---------- 
Total                    262,714     247,241 
-----------------  -------------  ---------- 

The Group's revenue is driven by the consolidation of individual small value transactions and as a result, Group revenue is not reliant on a major customer or group of customers.


Profit before taxation for the period has been arrived at after charging/(crediting):

                                                                                                  52 weeks    52 weeks 
                                                                                                     ended       ended 
                                                                                              30 September   1 October 
                                                                                                      2023        2022 
                                                                                      Notes        GBP'000     GBP'000 
------------------------------------------------------------------------------------  -----  -------------  ---------- 
Depreciation of property, plant and equipment                                                        5,024       5,609 
Depreciation of right-of-use assets                                                                 18,157      18,212 
Operating lease costs not within the scope of IFRS 16 - low value and short term 
 rentals                                                                                             3,235       2,201 
Impairment charge of property, plant and equipment                                                      91         240 
Impairment charge of right-of-use assets                                                               346       1,473 
Loss on disposal of property, plant and equipment and intangibles                                      224         394 
Amortisation of intangibles                                                                            767         500 
Staff costs                                                                             5           61,052      57,096 
Exchange losses/(gains) recognised in profit or loss                                                   970     (1,060) 
Cost of inventories recognised as an expense                                                       119,103     108,622 
Write-down of inventories to net realisable value                                                    3,393       4,254 
------------------------------------------------------------------------------------  -----  -------------  ---------- 

In the reporting of financial information the Group uses certain measures that are not required under IFRS, the generally accepted accounting principles ('GAAP') under which the Group reports.

Adjusted profit before tax excludes the effect of one-off or fluctuating items, allowing stakeholders to understand results across years in a more consistent manner. The Group's management uses Adjusted profit before tax as a key performance indicator and a measure by which the Chief Operating Decision Maker, collectively the Board, to plan for, control and assess the performance of the Group.

The reconciliation of Adjusted Profit Before Tax to Statutory Profit Before Tax is as follows:

                                                           52 weeks    52 weeks 
                                                              ended       ended 
                                                       30 September   1 October 
                                                               2023        2022 
                                                            GBP'000     GBP'000 
---------------------------------------------------   -------------  ---------- 
Adjusted Profit Before Tax                                   12,514      15,597 
Vacant property and closure costs                           (1,098)     (1,657) 
Right-of-use asset impairment and lease exit gains 
 and losses                                                     192       (650) 
Business development 
Pro Tiler Tools deal costs                                      (5)       (242) 
Pro Tiler Tools share purchase expense                      (4,054)     (1,581) 
Tile Warehouse set up costs                                    (11)       (522) 
Restructuring and other one-off costs                         (723)           - 
Statutory Profit Before Tax                                   6,815      10,945 
----------------------------------------------------  -------------  ---------- 

Property related costs includes impairment charges or impairment reversals of right of use assets, derecognition of lease liabilities where we have exited a store, one-off gains and losses through sub-lets as well as costs relating to the store closure programme which ended in 2022.

Business development costs includes charges relating to the acquisition of Pro Tiler, including the cost associated with the purchase of the remaining 40% of shares which we expect to make from March 2024. Other costs include charges incurred in the set-up of Tile Warehouse and as well as restructuring costs. Restructuring costs relate to board approved decisions such as business closures or major organisational changes.

Analysis of the auditors' remuneration is provided below:

                                                                   52 weeks    52 weeks 
                                                                      ended       ended 
                                                               30 September   1 October 
                                                                       2023        2022 
                                                                    GBP'000     GBP'000 
------------------------------------------------------------  -------------  ---------- 
Fees payable to the Company's auditors with respect to the 
 Company's annual accounts                                              155         111 
Fees payable to the Company's auditors and their associates 
 for other audit services to the Group: 
Audit of the Company's subsidiaries pursuant to legislation             221         262 
------------------------------------------------------------  -------------  ---------- 
Total audit fees                                                        376         373 
------------------------------------------------------------  -------------  ---------- 
Total non-audit fees                                                      -           - 
------------------------------------------------------------  -------------  ---------- 
Total fees payable to the Company's auditors                            376         373 
------------------------------------------------------------  -------------  ---------- 


The average monthly number of persons employed by the Group in the UK during the accounting period (including Executive Directors) was:

                                52 weeks 
                                   ended          52 weeks 
                            30 September             ended 
                                    2023         1 October 
                                  Number              2022 
                                employed   Number employed 
-------------------------  -------------  ---------------- 
Selling and distribution           1,388             1,390 
Administration                       360               361 
-------------------------  -------------  ---------------- 
                                   1,748             1,751 
-------------------------  -------------  ---------------- 

The average monthly number of persons (full-time equivalents) employed by the Group in the UK during the accounting period (including Executive Directors) was:

                                52 weeks 
                                   ended          52 weeks 
                            30 September             ended 
                                    2023         1 October 
                                  Number              2022 
                                employed   Number employed 
-------------------------  -------------  ---------------- 
Selling and distribution           1,303             1,311 
Administration                       354               355 
-------------------------  -------------  ---------------- 
                                   1,657             1,666 
-------------------------  -------------  ---------------- 
                                              2023      2022 
                                           GBP'000   GBP'000 
----------------------------------------  --------  -------- 
Their aggregate remuneration comprised: 
Wages and salaries (including LTIP)         55,261    51,585 
Social security costs                        4,654     4,472 
Other pension costs                          1,137     1,039 
----------------------------------------  --------  -------- 
                                            61,052    57,096 
----------------------------------------  --------  -------- 

The total charge for Share Based Payments recognised during the year was GBP0.9m (2022: GBP0.5m).


                                                      52 weeks    52 weeks 
                                                         ended       ended 
                                                  30 September   1 October 
                                                          2023        2022 
                                                       GBP'000     GBP'000 
-----------------------------------------------  -------------  ---------- 
Finance income 
Bank interest receivable                                   350          58 
Interest income from finance lease receivables              58          65 
-----------------------------------------------  -------------  ---------- 
                                                           408         123 
-----------------------------------------------  -------------  ---------- 
Finance costs 
Interest on bank loans and overdrafts                    (523)       (384) 
Interest payable on lease liabilities                  (4,176)     (3,626) 
                                                       (4,699)     (4,010) 
-----------------------------------------------  -------------  ---------- 

No finance costs have been capitalised in the period, or the prior period.


                                                             52 weeks    52 weeks 
                                                                ended       ended 
                                                         30 September   1 October 
                                                                 2023        2022 
                                                              GBP'000     GBP'000 
------------------------------------------------------  -------------  ---------- 
Current tax - charge for the period                             2,768       2,577 
Current tax - adjustment in respect of prior periods               74           - 
Deferred tax - (credit)/charge for the period                    (64)         360 
Deferred tax - adjustment in respect of prior periods             118     (1,183) 
Total tax charge                                                2,896       1,754 
------------------------------------------------------  -------------  ---------- 

The charge for the period can be reconciled to the profit per the statement of profit or loss as follows:

                                                                 52 weeks    52 weeks 
                                                                    ended       ended 
                                                             30 September   1 October 
                                                                     2023        2022 
                                                                  GBP'000     GBP'000 
----------------------------------------------------------  -------------  ---------- 
Continuing operations: 
Profit before taxation                                              6,815      10,945 
Tax at the UK corporation tax rate of 22.0% (2022: 19.0%)           1,499       2,080 
Expenses that are not deductible in determining taxable 
 profit                                                             1,165           8 
Other movements                                                         -         391 
Fixed asset differences (non-deductible expenses)                      24         657 
Remeasurement of deferred tax for changes in tax rates                 16           - 
Non-taxable income                                                      -       (199) 
Adjustment in respect of prior periods                                 74     (1,183) 
Adjustments to tax charge in respect of prior periods - 
 deferred tax                                                         118           - 
----------------------------------------------------------  -------------  ---------- 
Tax expense for the period                                          2,896       1,754 
----------------------------------------------------------  -------------  ---------- 

In the period, the Group has recognised a corporation tax credit directly to equity of GBP1,000 (2022: GBPnil) and a deferred tax credit to equity of GBP8,000 (2022: nil) in relation to the Group's share option schemes.

The adjustment of GBP1,183,000 in respect of prior periods in the prior year, arises from the correction of errors and adjustments arising from the finalisation of tax computations.

The Group continue to fully provide within current tax liabilities and other creditors for a historic tax claim relating to EU loss relief in relation to the closed Dutch business of GBP1,017,000 (2022: GBP988,000).

The applicable UK Corporation tax rate to end of March 2023 was 19%, with 25% being applicable from 1(st) April 2023. The blended statutory rate for the period is 22%.


Amounts recognised as distributions to equity holders in the period:

                                                                      52 weeks    52 weeks 
                                                                         ended       ended 
                                                                  30 September   1 October 
                                                                          2023        2022 
                                                                       GBP'000     GBP'000 
---------------------------------------------------------------  -------------  ---------- 
Final dividend for the period ended 1 October 2022 of GBP0.026 
 (2021: GBP0.031) per share                                              5,104       6,057 
Interim dividend for the period ended 30 September 2023 
 of GBP0.012 (2022: GBP0.01) per share                                   2,358       1,958 
---------------------------------------------------------------  -------------  ---------- 
Total dividend paid in the period                                        7,462       8,015 
---------------------------------------------------------------  -------------  ---------- 
Proposed final dividend for the period ended 30 September 
 2023 of GBP0.024 (2022: GBP0.026) per share                             4,716       5,093 
---------------------------------------------------------------  -------------  ---------- 

The proposed final dividend for the period ended 30 September 2023 is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability in these financial statements.


The calculation of earnings per share is based on the earnings for the financial period attributable to equity shareholders and the weighted average number of ordinary shares.

                                                                     52 weeks     52 weeks 
                                                                        ended        ended 
                                                                 30 September    1 October 
                                                                         2023         2022 
--------------------------------------------------------------  -------------  ----------- 
Weighted average number of issued shares for basic earnings 
 per share                                                        196,681,818  196,681,007 
Weighted average impact of treasury shares for basic earnings 
 per share                                                          (381,300)  (1,099,370) 
--------------------------------------------------------------  -------------  ----------- 
Total weighted average number of shares for basic earnings 
 per share                                                        196,300,518  195,581,637 
--------------------------------------------------------------  -------------  ----------- 
Weighted average number of shares under option                      2,973,070    2,165,790 
--------------------------------------------------------------  -------------  ----------- 
For diluted earnings per share                                    199,273,588  197,747,427 
--------------------------------------------------------------  -------------  ----------- 
                                                                  52 weeks    52 weeks 
                                                                     ended       ended 
                                                              30 September   1 October 
                                                                      2023        2022 
                                                                   GBP'000     GBP'000 
-----------------------------------------------------------  -------------  ---------- 
Profit after tax for the period attributable to the parent           3,206       9,005 
Adjusting items                                                      5,599       3,005 
-----------------------------------------------------------  -------------  ---------- 
Adjusted profit after tax for the period attributable to 
 the parent                                                          8,805      12,010 
-----------------------------------------------------------  -------------  ---------- 
Earnings per ordinary share - basic                                  1.63p       4.60p 
Earnings per ordinary share - diluted                                1.61p       4.55p 
Earnings per ordinary share - adjusted*                              4.49p       6.14p 
-----------------------------------------------------------  -------------  ---------- 

* Adjusted earning per share is an adjusted performance measure used by the Group's management to plan for, control and assess the performance of the Group.

The calculation of the basic and diluted earnings per share used the denominators as shown above for both basic and diluted earnings per share. The number of potentially exercisable shares is 2,973,070 (2022: 2,165,790).

Adjusted earnings per share were calculated after adjusting for the post-tax impact of the following items: vacant property and closure costs of GBP943,000 (2022: GBP1,402,000), right-of-use asset impairment and lease exit gains and losses of GBP150,000 gain (2022: GBP540,000 loss), Pro Tiler Tools deal costs of GBP5,000 (2022: GBP242,000), Pro Tiler Tools share purchase expense of GBP4,053,000 (2022: GBP1,581,000), Tile Warehouse set up costs of GBP11,000 (2022: GBP423,000), restructuring and other one-off costs of GBP618,000 (2022: GBPnil) and a deferred tax charge in respect of previous periods of GBP119,000 (2022: GBP1,183,000 credit).


Cash and cash equivalents comprise cash held by the Group and short-term bank deposits net of bank overdrafts, where there is a right of offset, with an original maturity of three months or less. The carrying amount of these assets approximates their fair value. A breakdown of significant bank and cash balances by currency is as follows:

                                      2023      2022 
                                   GBP'000   GBP'000 
--------------------------------  --------  -------- 
Sterling                            23,028    15,543 
US dollar                              327       391 
Euro                                    13       307 
--------------------------------  --------  -------- 
Total cash and cash equivalents     23,368    16,241 
--------------------------------  --------  -------- 

Cash and cash equivalents are in the scope of the expected credit loss model under IFRS 9, however balances are held with recognised financial institutions and therefore the expected impairment loss is considered to be minimal.


                                               2023      2022 
                                            GBP'000   GBP'000 
-----------------------------------------  --------  -------- 
Bank loans (all sterling)                         -         - 
-----------------------------------------  --------  -------- 
                                               2023      2022 
                                            GBP'000   GBP'000 
-----------------------------------------  --------  -------- 
The borrowings are repayable as follows: 
On demand or within one year                      -         - 
                                                  -         - 
Less: total unamortised issue costs           (200)         - 
-----------------------------------------  --------  -------- 
                                              (200)         - 
-----------------------------------------  --------  -------- 

The Directors consider that the carrying amount of the bank loan at 30 September 2023 and 1 October 2022 approximates to its fair value since the amounts relate to floating rate debt.

The following is a reconciliation of changes in financial liabilities to movement in cash from financing activities:

                                                   Lease      Current  Non-current   Unamortised 
                                             liabilities   borrowings   borrowings   issue costs 
                                                 GBP'000      GBP'000      GBP'000       GBP'000 
------------------------------------------  ------------  -----------  -----------  ------------ 
As at 2 October 2021                             111,338            -            -         (106) 
Repayment of lease liabilities                  (23,253)            -            -             - 
Non-cash movement - lease additions 
 and disposals                                     9,062            -            -             - 
Non-cash movement - leases acquired 
 with business combination                         2,155 
Interest accrued on lease liabilities              3,626            -            -             - 
Debt acquired through company acquisition              -        (468)            -             - 
Repayment of debt                                      -          468            -             - 
Amortisation of issue costs                            -            -            -           106 
------------------------------------------  ------------  -----------  -----------  ------------ 
As at 1 October 2022                             102,928            -            -             - 
------------------------------------------  ------------  -----------  -----------  ------------ 
Repayment of lease liabilities                  (23,017)            -            -             - 
Non-cash movement - Lease additions 
 and disposals                                    10,415            -            -             - 
Interest accrued on lease liabilities              4,176            -            -             - 
Amortisation of issue costs                            -            -            -           100 
------------------------------------------  ------------  -----------  -----------  ------------ 
As at 30 September 2023                           94,502            -            -           100 
------------------------------------------  ------------  -----------  -----------  ------------ 

At 30 September 2023, the Group had a revolving credit facility of GBP30.0 million, expiring in October 2026 with an option to extend for a further one year. As at the financial period end, GBPnil of this was drawn (2022: GBPnil), leaving GBP30.0 million of undrawn committed banking facilities. The loan facility contains financial covenants which are tested on a bi-annual basis. The Group did not breach any covenants in the period.


During the period the Group has reclassified income received as a lessor set out in the table above from Distribution and Selling Costs into Other Income on the face of the Consolidated Statement of Profit or Loss. There is an increase in Distribution and Selling Costs of GBP579,000 (2022 GBP430,000) and a corresponding entry into Other Income of GBP579,000 (2022 GBP430,000). There is no net impact on the 2023 or 2022 operating profit as presented however the updated presentation more clearly discloses the income received where the Group acts as a lessor from both operating and finance leases.

There is no impact on the Consolidated Statement of Financial Position or the Consolidated Cashflow Statement.


MS Galleon AG is a related party by virtue of their 29.8% shareholding (58,569,649 ordinary shares) in the Group's issued share capital (2022: 29.9% shareholding of 58,569,649 ordinary shares).

At 30 September 2023 MS Galleon AG is the owner of Cersanit, a supplier of ceramic tiles with whom the Group made purchases of GBP1,302,861 during the year which is 1.1% of cost of goods sold (2022: purchases of GBP1,253,296 during year which is 1.1% of cost of goods sold).

An amount of GBP278,815 was outstanding with Cersanit at 30 September 2023 (2022: GBP113,718).

Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note, in accordance with the exemption available under IAS 24.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact or visit

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.



(END) Dow Jones Newswires

November 28, 2023 02:00 ET (07:00 GMT)

1 Year Topps Tiles Chart

1 Year Topps Tiles Chart

1 Month Topps Tiles Chart

1 Month Topps Tiles Chart

Your Recent History

Delayed Upgrade Clock