Notes to the Consolidated Financial Statements: Note 27
For the Year Ended 31 December 2007
27. Financial instruments
(a) Financial Risk Management
The Group has exposure to the following risks from its use of financial instruments:
- Capital risk management
- Market risk
- Credit risk
- Liquidity risk
This note presents information about the Group's exposure to each of the above risks, the Group's management of capital, and the Group's objectives, policies and procedures for measuring and managing risk.
The Board of Directors has overall responsibility for the establishment and oversight of the Group's risk management framework. The Board has established a Treasury Committee which is responsible for developing and monitoring the Group's risk management policies. The Committee meets every quarter and reports regularly to the Board of Directors and the Risk Committee (a sub-Committee of the Audit Committee) on its activities.
The Group Treasury function provides services to the business, co-ordinates access to domestic and international financial markets and monitors and manages the financial risks relating to the operations of the Group through internal risk reports which analyse exposures by degree and magnitude of risks. These risks include market risk (including currency risk, fair value interest rate risk and price risk), credit risk, liquidity risk and cash flow interest rate risk.
The Treasury Committee has put in place policies that have been established to identify and analyse risks faced by the Group, to set appropriate risk limits and controls and to monitor risks and adherence to limits. These policies provide written principles on funding and investment policies, credit risk, foreign exchange risk and interest rate risk. Compliance with policies and exposure limits is reviewed by the Treasury Committee on a quarterly basis. This committee is assisted in its oversight role by Internal Audit, who undertake both regular and ad hoc reviews of risk management controls and procedures, the results of which are reported to the Audit Committee.
Capital risk management
The Group manages its capital to ensure that entities in the Group will be able to continue as a going concern while maximising the return to stakeholders as well as sustaining the future development of the business. In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt. The Group's overall strategy remains unchanged from 2006.
The capital structure of the Group consists of debt, which includes the borrowings disclosed in Note 26, cash and
cash equivalents and equity attributable to equity holders of the parent, comprising issued capital, reserves and
retained earnings as disclosed in Notes 23, 28 and 29 respectively.
Gearing ratio
The Group's Treasury Committee reviews the capital structure on a quarterly basis and as part of this review, the committee considers the cost of capital and the risks associated with each class of capital.
Consistent with others in the industry, the Group monitors capital on the bases of the gearing ratio. This ratio is calculated as the net debt divided by total capital. Net debt is calculated as total borrowings (including current and non-current borrowings) less cash and cash equivalents. Total capital is calculated as equity (including capital, reserves and retained earnings).
(b) Categories of financial instruments
Details of the significant accounting policies and methods adopted, including the criteria for recognition, the basis of measurement and the basis on which income and expenses are recognised in respect of each class of financial asset, financial liability and equity instrument are disclosed in Note 3 to the financial statements.
| Notes | 2007 £'000 |
2006 £'000 |
|
|---|---|---|---|
| Financial assets | |||
| Loans and receivables | |||
| Trade receivables | 22 | 191,636 | 153,095 |
| Other receivables | 22 | 27,500 | 19,594 |
| Cash and cash equivalents | 23 | 23,973 | 19,478 |
| Available for sale investments | 21 | 257 | 39,955 |
| Derivative financial instruments in designated hedge accounting relationships | 2,780 | 7,696 | |
| Total financial assets | 246,146 | 239,818 | |
| Financial liabilities | |||
| Amortised cost | |||
| Bank loans | 26 | 1,256,636 | 756,896 |
| Bank overdraft | 26 | 7,067 | 728 |
| Loan notes | 26 | 5,114 | 250 |
| Finance leases | 34 | 6 | 14 |
| Trade creditors | 32 | 22,853 | 25,861 |
| Accruals | 32 | 136,775 | 110,677 |
| Other creditors | 32 | 33,219 | 27,854 |
| Deferred consideration | 32 | 2,401 | 5,031 |
| Derivative financial instruments in designated hedge accounting relationships | 13,142 | - | |
| Total financial liabilities | 1,477,213 | 927,311 |
(c) Market risk
Market risk is the risk that changes in the market prices, such as foreign exchange rates and interest rates, will affect the Group's income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return on risk.
The Group's activities expose it mainly to the financial risks of changes in foreign currency exchange rates and changes in interest rates. The Group enters into interest rate swaps to mitigate the risk of rising interest rates and by managing the risk of currencies of its borrowings the Group is able to achieve a level of natural hedge of both the balance sheet net currency assets and also the currency earnings due to the currency interest payable. Refer to both interest rate risk and foreign currency risk in Note 27 (d) and (e) respectively.
The Group does not use derivative contracts for speculative purposes.
The Group's overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group's financial performance. Risk management is carried out by a central Treasury department (Group treasury) under policies approved by the Board of Directors. The Board sets the Group's Treasury policy to ensure that it has adequate financial resources to develop the Group's businesses and to manage the currency and interest risks to which the Group is exposed. Group treasury monitors the distribution of its cash assets, borrowings and facilities so as to control exposure to the relative performance of any particular territory, currency or institution.
The Board and the Treasury Committee provides written principles for overall risk management, as well as policies covering specific areas, such as funding, foreign exchange risk, interest rate risk, credit risk and investments of excess liquidity.
Risk is measured in terms of impact, inherent risk and residual risk, and takes account of management's control actions in mitigating against both external and internal risk events.
The risk model consolidates unique risk events and aggregated risk categories at both a business unit level and Group-wide, and the results are presented to the Risk Committee and the Audit Committee for discussion and review, and may drive the allocation of Internal Audit (previously known as Group Internal Control) resources to provide assurance on significant risks in its annual plan.
(d) Interest rate risk
As the Group has no significant interest-bearing assets, the Group's income and operating cash flows are substantially independent of changes in market interest rates.
The Group is exposed to interest rate risk as entities in the Group borrow funds at both fixed and floating interest rates. Borrowings issued at variable rates expose the Group to cash flow interest rate risk. Borrowings issued at fixed rates expose the Group to fair value interest rate risk.
The risk is managed by the Group by maintaining an appropriate mix between fixed and floating rate borrowings by the use of interest rate swap contracts. Hedging activities are evaluated regularly to align with interest rate views and defined risk appetite; ensuring optimal hedging strategies are applied, by either positioning the balance sheet or protecting interest expense through different interest rate cycles.
The Group policy is to minimise its exposure to fluctuations in interest rates by using interest rate swaps as cash flow hedges to hedge up to 90% of forecast interest payments over a period of up to five years, based on forecast net debt levels by currency during that period. This policy provides a level of certainty of future interest costs by swapping floating to fixed interest payments which in turn assists the predictability of achieving interest-based loan covenants.
The Group's exposures to interest rates on financial assets and financial liabilities are detailed in the liquidity risk section of this note.
Interest rate swap contracts
The Group draws down on its borrowing facilities at floating rates of interest. A portion of those are then swapped to fixed rates in line with the Group Treasury policy in order to manage its cash flow interest rate risk. Such contracts enable the Group to convert borrowings from floating rates and swap them into fixed rates that are lower than those available if the Group borrowed at fixed rates directly. Under interest rate swaps, the Group agrees with other parties to exchange, at specified intervals (primarily quarterly), the difference between fixed contract rates and floating-rate interest amounts calculated by reference to the agreed notional amounts.
The fair value of interest rate swaps at the reporting date is determined by discounting the future cash flows using the curves at reporting date and the credit risk inherent in the contract, and is disclosed below. The average interest rate is based on the outstanding balance at the end of the financial year.
The following table details the notional principal amounts and remaining terms of interest rate swap contracts
outstanding as at reporting date:
Cash flow hedges
| Outstanding receive floating, pay fixed contracts | Average contracted fixed interest rate |
Notional principal amount |
Fair Value | |||
|---|---|---|---|---|---|---|
| 2007 % |
2006 % |
2007 £'000 |
2006 £'000 |
2007 £'000 |
2006 £'000 |
|
| Within one year | 4.29 | 4.09 | 99,703 | 130,108 | 790 | 1,357 |
| Within one to two years | 4.93 | 4.29 | 321,776 | 100,451 | (4,598) | 1,488 |
| Within two to five years | 4.76 | 4.62 | 513,729 | 228,984 | (6,554) | 4,851 |
| After five years | - | - | - | - | - | - |
| 935,208 | 459,543 | (10,362) | 7,696 | |||
At 31 December 2007, the fixed interest rates vary from 3.50% to 6.23% (2006: 3.03% to 5.54%), and the main floating rates are EURIBOR and LIBOR. Gains and losses recognised in the hedging and translation reserve in equity (Note 29) on interest rate swap contracts as of 31 December 2007 will be released to the Income Statement when the related bank borrowings are repaid (Note 26).
Interest rate sensitivity analysis
The Group does not account for any fixed rate financial assets and liabilities at fair value through profit or loss, and the Group does not designate derivates (interest rate swaps) as hedging instruments under a fair value hedge accounting model. Due to the high percentage of loans that are designated in hedging relationships, the Group's interest rate sensitivity would only be over the exposure to variable rate debt.
If interest rates had been 100 basis points higher or lower and all other variables were held constant, the Group's profit for the year would increase or decrease by £3,336,000 (2006:£2,916,000).
(e) Foreign currency risk
The Group is a business with significant net US Dollar (USD) and net Euro (EUR) transactions, hence exposures to exchange rate fluctuations arise. Without action in conversion of USD and other trading currencies, such as the EUR, cash positions in these currencies would develop imbalances by growing GBP debt.
Allied to the Group's policy on the hedging of surplus foreign currency cash inflows, the Group will usually seek to finance its net investment in its principal overseas subsidiaries by borrowing in those subsidiaries' functional currencies, primarily EUR and USD. This policy has the effect of protecting the Group's Consolidated Balance Sheet from movements in those currencies to the extent that the associated net assets exceed the net foreign currency borrowings.
The carrying amounts of the Group's foreign currency denominated monetary assets and monetary liabilities at the reporting date are as follows:
| Liabilities | Assets | |||
|---|---|---|---|---|
| 2007 £'000 |
2006 £'000 |
2007 £'000 |
2006 £'000 |
|
| GBP | 123 | 97 | 1,227 | 4 |
| USD | 4,425 | 12,242 | 13,164 | 8,197 |
| EUR | 759 | 139 | 7,766 | 4,118 |
| Other | 5,781 | 92 | 9,497 | 34 |
| 11,088 | 12,570 | 31,654 | 12,353 | |
The carrying amounts of the Group's foreign currency denominated financial liabilities at the reporting date are as follows:
| Fixed rate £'000 |
Floating rate £'000 |
Non-interest bearing £'000 |
2007 Total £'000 |
Fixed rate £'000 |
Floating rate £'000 |
Non-interest bearing £'000 |
2006 Total £'000 |
|
|---|---|---|---|---|---|---|---|---|
| GBP | 362,637 | 167,303 | 110,835 | 640,775 | 187,014 | 154,478 | 83,170 | 424,662 |
| USD | 431,433 | 109,524 | 45,001 | 585,958 | 252,409 | 80,610 | 51,058 | 384,077 |
| EUR | 154,285 | 56,173 | 19,696 | 230,154 | 26,844 | 47,955 | 18,511 | 93,310 |
| Other European currencies | - | - | 3,336 | 3,336 | 1 | 3,762 | 3,763 | |
| Other worldwide currencies | - | 609 | 16,381 | 16,990 | 8,577 | 12,922 | 21,499 | |
| 948,355 | 333,609 | 195,249 | 1,477,213 | 466,267 | 291,621 | 169,423 | 927,311 |
After taking into account foreign currency borrowings of £730,311,000 (2006:£416,396,000) used to hedge against net investments in foreign subsidiaries, the remaining monetary assets and liabilities are in the same currency as the functional currency of the operations involved.
The following significant exchange rates versus GBP applied during the year:
| Average rate | Reporting date mid-spot rate |
|||
|---|---|---|---|---|
| 2007 % |
2006 % |
2007 % |
2006 % |
|
| USD | 2.0039 | 1.8376 | 2.0044 | 1.9611 |
| EUR | 1.4616 | 1.4671 | 1.3624 | 1.4901 |
Foreign currency sensitivity analysis
The Group receives approximately 50% of its revenues and incurs approximately 40% of its costs in USD. The Group is therefore sensitive to movements in the USD against the GBP. Each 1 cent movement in the USD to GBP exchange rate has a circa £2.5 million impact on revenue and a circa £1 million impact on operating profits. Offsetting this will be reductions to USD interest and US tax liabilities. This analysis assumes all other variables, including interest rates, remain constant.
The Group receives approximately 15% of its revenues and incurs approximately 15% of its costs in Euros. The Group is therefore sensitive to movements in the Euro against the GBP. Each 1 cent movement in the Euro to GBP exchange rate has a circa £1 million impact on revenue and a circa £0.2 million impact on operating profits. Offsetting this will be reductions to Euro interest and Euro tax liabilities. This analysis assumes all other variables, including interest rates, remain constant.
(f) Credit risk
The Group's principal financial assets are cash and cash equivalents, trade and other receivables, prepayments and accrued income, derivative financial instruments and available for sale investments, which represent the Group's maximum exposure to credit risk in relation to financial assets.
The Group's credit risk is primarily attributable to its trade and other receivables. The amounts presented in the Balance Sheet are net of allowances for doubtful receivables, estimated by the Group's management based on prior experience and their assessment of the current economic environment.
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Group. The Group has adopted a policy of only dealing with creditworthy counterparties as a means of mitigating the risk of financial loss from defaults.
The credit risk on liquid funds and derivative financial instruments is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies such as Standard and Poor's, Moody's and Fitch. No credit exposure is permitted to a financial institution with a rating lower then A+ or equivalent. The Group's exposure and the credit ratings of its counterparties are continuously monitored and the aggregate value of transactions concluded is spread amongst approved financial institutions. Credit exposure is controlled by counterparty limits that are reviewed and approved by the Treasury Committee at least annually.
The carrying amount of financial assets recorded in the financial statements, which is net of impairment losses, represents the Group's maximum exposure to credit risk.
Trade receivables
Trade receivables consist of a large number of customers, spread across diverse industries and geographical areas and the Group's exposure to credit risk is influenced mainly by the individual characteristics of each customer. The demographics of the Group's customer base, including default risk of the industry and country in which the customers operate, has less of an influence on credit risk.
The Group does not have any significant credit risk exposure to any single counterparty or any group of counterparties having similar characteristics. The Group defines counterparties as having similar characteristics if they are related entities. Concentration of credit risk did not exceed 5% of gross monetary assets at any time during the year.
The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of trade and other receivables and investments when there is objective evidence that the asset is impaired. The allowance recognised is measured as the difference between the asset's carrying amount and the present value of estimated future cash flows where material discounted at the effective interest rate computed at initial recognition. The main components of this allowance are a specific loss component that relates to individually significant exposures, and a collective loss component established for groups of similar assets in respect of losses that have been incurred but not yet identified. The collective loss allowance is determined by references to past default experience and historical data of payment statistics for similar financial assets.
Before accepting any new customer, the Group uses an external credit rating system to assess the potential customer's credit quality. All customers have credit limits set by credit managers and are subject to standard terms of payment for each division. As the events division works on a prepaid basis they are not subject to the same credit controls and they have a very low bad debt history.
The Directors consider that the carrying amount of trade and other receivables, which are non-interest bearing, approximates their fair value.
Ageing of trade receivables:
| Gross 2007 £'000 |
Impairment 2007 £'000 |
Gross 2006 £'000 |
Impairment 2006 £'000 |
|
|---|---|---|---|---|
| Not past due | 84,050 | (9) | 65,505 | (51) |
| Past due 0 - 30 days | 59,761 | (88) | 59,359 | (77) |
| Past due 30 – 60 days | 23,706 | (150) | 18,368 | (167) |
| Past due 60 – 90 days | 11,065 | (236) | 6,830 | (70) |
| Past due 90 – 120 days | 12,951 | (589) | 7,008 | (3,610) |
| Past due greater than 120 days | 13,947 | (12,772) | 9,219 | (9,219) |
| Total | 205,480 | (13,844) | 166,289 | (13,194) |
Trade receivables that are less than three months past due for payment are generally not considered impaired. Included in the Group's trade receivables are debtors with a carrying amount of £13,537,000 (2006:£3,398,000) which are past due at the reporting date for which the Group has not provided, as there has not been a significant change in the credit quality and the amounts are considered recoverable. The Group does not hold any collateral over these balances.
Movement in the provision for impairment:
| 2007 £'000 |
2006 £'000 |
|
|---|---|---|
| Balance at beginning of the year | 13,194 | 13,563 |
| Impairment provision recognised | 3,770 | 4,017 |
| Receivables written off as uncollectible | (1,501) | (1,925) |
| Amounts recovered during the year | (1,619) | (2,461) |
| Total | 13,844 | 13,194 |
In determining the recoverability of a trade receivable, the Group considers any change in the credit quality of the trade receivable from the date credit was initially granted up to the reporting date. The concentration of credit risk is limited due to the customer base being large and unrelated. Accordingly, the directors believe that there is no further credit provision required in excess of the above amount.
There are no customers who represent more than 10% of the total balance of trade receivables in both 2007 or 2006.
(g) Liquidity risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. Ultimate responsibility for liquidity risk management rests with the Board of Directors, though operationally it is managed by Group Treasury. They have built an appropriate liquidity risk management framework for the management of the Group's short, medium and long-term funding and liquidity management requirements. The Group manages liquidity risk by maintaining adequate reserves, banking facilities and reserve borrowing facilities, by continuously monitoring forecast and actual cash flows and matching the maturity profiles of financial assets and liabilities. Included in Note 23 is a listing of additional undrawn facilities that the Group has at its disposal to further reduce liquidity risk.
Historically and for the foreseeable future the Group has been and is expected to continue to be in a net borrowing position. The Group's policy is to fulfil its borrowing requirements by borrowing in the currencies in which it operates, principally GBP, USD and EUR; thereby providing a natural hedge against projected future surplus USD and EUR cash inflows as well as spreading the Group's interest rate profile across a number of currencies.
Liquidity and interest risk tables
The following tables detail the Group's remaining contractual maturity for its financial assets and liabilities.
The table below has been drawn up based on the contractual maturities of the financial assets including interest that will be earned on those assets except where the Group anticipates that the cash flow will occur in a different period
| Carrying amount £'000 |
Contractual cash flows1 £'000 |
Less than 1 year £'000 |
1-2 years £'000 |
2-5 years £'000 |
More than 5 years £'000 |
|
|---|---|---|---|---|---|---|
| 31 December 2007 | ||||||
| Non-derivative financial assets | ||||||
| Non-interest bearing | 243,366 | 243,366 | 243,109 | - | 257 | - |
| 243,366 | 243,366 | 243,109 | - | 257 | - | |
| Derivative financial assets | ||||||
| Interest rate swaps used for hedging | 2,780 | 2,759 | 1,382 | 790 | 587 | - |
| 246,146 | 246,125 | 244,491 | 790 | 844 | - | |
| 31 December 2006 | ||||||
| Non-derivative financial assets | ||||||
| Non-interest bearing | 232,122 | 232,122 | 231,110 | - | 1,012 | - |
| 232,122 | 232,122 | 231,110 | - | 1,012 | - | |
| Derivative financial assets | ||||||
| Interest rate swaps used for hedging | 7,696 | 8,804 | 4,000 | 2,425 | 2,379 | - |
| 239,818 | 240,926 | 235,110 | 2,425 | 3,391 | - |
1 Under IFRS 7 contractual cash flows are undiscounted and therefore may not agree with the carrying amounts in the Balance Sheet.
The below tables have been drawn up based on the earliest date on which the Group can settle the debt. The table includes both interest and principal cash flows.
| 31 December 2007 | Carrying amount £'000 |
Contractual cash flows1 £'000 |
Less than 1 year £'000 |
1-2 years £'000 |
2-5 years £'000 |
More than 5 years £'000 |
|---|---|---|---|---|---|---|
| Non-derivative financial liabilities | ||||||
| Variable interest rate instruments | 1,256,636 | 1,265,471 | 56,117 | 97,530 | 1,111,824 | - |
| Loan notes | 5,114 | 5,617 | 567 | 5,050 | - | - |
| Finance leases liability | 6 | 6 | 3 | 2 | 1 | - |
| Trade and other payables | 192,847 | 192,847 | 187,202 | 3,657 | 1,988 | - |
| Bank overdraft | 7,067 | 7,067 | 7,067 | - | - | - |
| Deferred consideration | 2,401 | 2,401 | 2,266 | 135 | - | - |
| 1,464,071 | 1,473,409 | 253,222 | 106,374 | 1,113,813 | - | |
| Derivative financial liabilities | ||||||
| Interest rate swaps used for hedging | 13,142 | 14,719 | 4,082 | 4,071 | 6,566 | - |
| 1,477,213 | 1,488,128 | 257,304 | 110,445 | 1,120,379 | - |
1Under IFRS 7 contractual cash flows are undiscounted and therefore may not agree with the carrying amounts in the balance sheet.
| 31 December 2006 | Carrying amount £'000 |
Contractual cash flows1 £'000 |
Less than 1 year £'000 |
1-2 years £'000 |
2-5 years £'000 |
More than 5 years £'000 |
|---|---|---|---|---|---|---|
| Non-derivative financial liabilities | ||||||
| Variable interest rate instruments | 756,896 | 761,011 | 102,574 | 96,860 | 561,577 | - |
| Loan notes | 250 | 256 | 256 | - | - | - |
| Finance leases liability | 14 | 14 | 8 | 3 | 3 | - |
| Trade and other payables | 164,392 | 164,392 | 161,596 | 1,094 | 1,702 | - |
| Bank overdraft | 728 | 728 | 728 | - | - | - |
| Deferred consideration | 5,031 | 5,031 | - | 5,031 | - | - |
| 927,311 | 931,432 | 265,162 | 102,988 | 563,282 | - |
1Under IFRS 7 contractual cash flows are undiscounted and therefore may not agree with the carrying amounts in the balance sheet.
The Group draws down on its borrowing facilities at floating rates of interest. A portion of those are then swapped to fixed rates in line with the Group Treasury policy. The first portion of these swaps that matures within twelve months is £99,703,000 (2006: £130,108,000), the second portion that matures in a period greater than one year but less than two years is £321,776,000 (2006:£100,451,000) and the final portion that matures between two and five years is £513,729,000 (2006: £228,984,000).
(h) Fair value of financial instruments
The fair value is defined as the amount at which a financial instrument could be exchanged in an arm's length transaction between informed and willing parties and is calculated by reference to market rates discounted to current value.
The fair values of financial assets and financial liabilities are determined as follows:
- the fair value of financial assets and financial liabilities with standard terms and conditions and traded on active liquid markets is determined with reference to quoted market prices;
- the fair value of other financial assets and financial liabilities (excluding derivative instruments) is determined in accordance with generally accepted pricing models based on discounted cash flow analysis using prices from observable current market transactions and dealer quotes for similar instruments;
- the fair value of derivative instruments is calculated using quoted prices. Where such prices are not available, use is made of discounted cash flow analysis using the applicable yield curve for the duration of the instruments for non-optional derivatives, and option pricing models for optional derivatives; and
- the fair value of financial guarantee contracts is determined using option pricing models where the main assumptions are the probability of default by the specified counterparty extrapolated from market-based credit information and the amount of loss, given the default.
Except as detailed in the following table, the Directors consider that the carrying amounts of financial assets and financial liabilities recorded at amortised cost in the financial statements approximate to their fair values due to the short maturity of the instruments or because they bear interest at rates approximate to the market.
| Notes | Carrying amount 2007 £'000 |
Estimated fair value 2007 £'000 |
Carrying amount 2006 £'000 |
Estimated fair value 2006 £'000 |
|
|---|---|---|---|---|---|
| Financial assets | |||||
| Loans and receivables: | |||||
| Trade receivables | 22 | 191,636 | 191,636 | 153,095 | 153,095 |
| Other receivables | 22 | 27,500 | 27,500 | 19,595 | 19,594 |
| Cash and cash equivalents | 23 | 23,973 | 23,973 | 19,478 | 19,478 |
| Available for sale investments | 21 | 257 | 257 | 39,955 | 39,955 |
| Financial liabilities | |||||
| Amortised Cost: | |||||
| Bank loans | 26 | 1,256,636 | 1,256,636 | 756,896 | 757,549 |
| Bank overdraft | 26 | 7,067 | 7,067 | 728 | 728 |
| Loan notes | 26 | 5,114 | 5,114 | 250 | 250 |
| Finance leases | 34 | 6 | 6 | 14 | 14 |
| Trade creditors | 32 | 22,853 | 22,853 | 25,861 | 25,861 |
| Accruals | 32 | 136,775 | 136,775 | 110,677 | 110,677 |
| Other creditors | 32 | 33,219 | 33,219 | 27,854 | 27,854 |
| Deferred consideration | 32 | 2,401 | 2,401 | 5,031 | 5,031 |










