2024 | 2023 | ||
Note | £m | £m | |
REVENUE | 5, 6 | ||
Adjusted operating profit | 5 | ||
Adjusting items: | |||
– Net IAS 41 valuation movement on biological assets | 16 | ( | ( |
– Amortisation of acquired intangible assets | 15 | ( | ( |
– Share-based payment expense | 30 | ( | ( |
( | ( | ||
Exceptional items (net) | 7 | ( | ( |
Total adjusting items | ( | ( | |
OPERATING PROFIT | 8 | ||
Share of post-tax profit of joint ventures and associates retained | 18 | ||
Other gains and losses | 26 | ( | |
Finance costs | 10 | ( | ( |
Finance income | 10 | ||
PROFIT BEFORE TAX | |||
Taxation | 11 | ( | ( |
PROFIT FOR THE YEAR | |||
ATTRIBUTABLE TO: | |||
Owners of the Company | |||
Non-controlling interest | ( | ( | |
EARNINGS PER SHARE | |||
Basic earnings per share | 12 | ||
Diluted earnings per share | 12 | ||
2024 | 2023 | ||
Note | £m | £m | |
Alternative Performance Measures | |||
Adjusted operating profit | |||
Adjusted operating loss attributable to non-controlling interest | |||
Pre-tax share of profits from joint ventures and associates excluding net IAS 41 valuation movement | |||
Adjusted operating profit including joint ventures and associates | |||
Net finance costs | 10 | ( | ( |
Adjusted profit before tax | |||
Adjusted earnings per share | |||
Basic adjusted earnings per share | 12 | ||
Diluted adjusted earnings per share | 12 |
2024 | 2024 | 2023 | 2023 | ||
Note | £m | £m | £m | £m | |
PROFIT FOR THE YEAR | |||||
Items that may be reclassified subsequently to profit or loss | |||||
Foreign exchange translation differences | ( | ( | |||
Fair value movement on net investment hedges | 26 | ||||
Fair value movement on cash flow hedges | ( | ||||
Tax relating to components of other comprehensive expense/(income) | 11 | ( | |||
Items that may not be reclassified subsequently to profit or loss | ( | ( | |||
Actuarial loss on retirement benefit obligations | 29 | ( | ( | ||
Movement on pension asset recognition restriction | 29 | ||||
Release of additional pension liability | 29 | ||||
(Loss)/gain on equity instruments measured at fair value | ( | ||||
Tax relating to components of other comprehensive expense/(income) | 11 | ( | ( | ||
( | |||||
OTHER COMPREHENSIVE EXPENSE FOR THE YEAR | ( | ( | |||
TOTAL COMPREHENSIVE (EXPENSE)/INCOME FOR THE YEAR | ( | ||||
ATTRIBUTABLE TO: | |||||
Owners of the Company | ( | ||||
Non-controlling interest | ( | ( | |||
( |
Called-up | Share | Trans- | Non- | |||||||
share | premium | Own | lation | Hedging | Retained | controlling | Total | |||
capital | account | shares | reserve | reserve | earnings | Total | interest | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
BALANCE AT 30 June 2022 | ( | ( | ||||||||
Foreign exchange translation differences, net of tax | ( | ( | ( | |||||||
Fair value movement on net investment | ||||||||||
hedges, net of tax | ||||||||||
Fair value movement on cash flow hedges, net of tax | ||||||||||
Gain on equity instruments measured at fair value, net of tax | ||||||||||
Actuarial loss on retirement benefit | ||||||||||
obligations, net of tax | ( | ( | ( | |||||||
Movement on pension asset recognition | ||||||||||
restriction, net of tax | ||||||||||
Recognition of additional pension liability, net of tax | ||||||||||
Other comprehensive (expense)/income | ||||||||||
for the year | ( | ( | ( | |||||||
Profit/(loss) for the year | ( | |||||||||
Total comprehensive income/(expense) | ||||||||||
for the year | ( | ( | ||||||||
Recognition of share-based payments, net of tax | ||||||||||
Dividends | 13 | ( | ( | ( | ||||||
Adjustment arising from change in non- controlling interest and written put option | ( | ( | ||||||||
BALANCE AT 30 June 2023 | ( | ( | ||||||||
Foreign exchange translation differences, net of tax | ( | ( | ( | |||||||
Fair value movement on net investment | ||||||||||
hedges, net of tax | ||||||||||
Fair value movement on cash flow hedges, net of tax | ( | ( | ( | |||||||
Loss on equity instruments measured at fair value, net of tax | ( | ( | ( | |||||||
Actuarial loss on retirement benefit | ||||||||||
obligations, net of tax | ( | ( | ( | |||||||
Movement on pension asset recognition | ||||||||||
restriction, net of tax | ||||||||||
Recognition of additional pension liability, net of tax | ||||||||||
Other comprehensive (expense)/income | ||||||||||
for the year | ( | ( | ( | ( | ( | |||||
Profit/(loss) for the year | ( | |||||||||
Total comprehensive income/(expense) | ||||||||||
for the year | ( | ( | ( | ( | ( | |||||
Recognition of share-based payments, net of tax | ||||||||||
Dividends | 13 | ( | ( | ( | ||||||
Adjustment arising from change in non- controlling interest and written put option | ||||||||||
BALANCE AT 30 June 2024 | ( | ( |
2024 | 2023 | ||
Note | £m | £m | |
ASSETS | |||
Goodwill | 14 | ||
Other intangible assets | 15 | ||
Biological assets | 16 | ||
Property, plant and equipment | 17 | ||
Interests in joint ventures and associates | 18 | ||
Other investments | 19 | ||
Derivative financial assets | 26 | ||
Other receivables | 21 | ||
Deferred tax assets | 11 | ||
TOTAL NON-CURRENT ASSETS | |||
Inventories | 20 | ||
Biological assets | 16 | ||
Trade and other receivables | 21 | ||
Cash and cash equivalents | 22 | ||
Income tax receivable | |||
Derivative financial assets | 26 | ||
TOTAL CURRENT ASSETS | |||
TOTAL ASSETS | |||
LIABILITIES | |||
Trade and other payables | 23 | ( | ( |
Interest-bearing loans and borrowings | 27 | ( | ( |
Provisions | 25 | ( | ( |
Deferred consideration | 38 | ( | |
Obligations under leases | 28 | ( | ( |
Tax liabilities | ( | ( | |
Derivative financial liabilities | 26 | ( | ( |
TOTAL CURRENT LIABILITIES | ( | ( | |
Trade and other payables | 23 | ( | |
Interest-bearing loans and borrowings | 27 | ( | ( |
Retirement benefit obligations | 29 | ( | ( |
Provisions | 25 | ( | ( |
Deferred consideration | 38 | ( | ( |
Deferred tax liabilities | 11 | ( | ( |
Derivative financial liabilities | 26 | ( | ( |
Obligations under leases | 28 | ( | ( |
TOTAL NON-CURRENT LIABILITIES | ( | ( | |
TOTAL LIABILITIES | ( | ( | |
NET ASSETS | |||
EQUITY | |||
Called-up share capital | 31 | ||
Share premium account | |||
Own shares | 31 | ( | ( |
Translation reserve | 31 | ||
Hedging reserve | 31 | ||
Retained earnings | |||
EQUITY ATTRIBUTABLE TO OWNERS OF THE COMPANY | |||
Non-controlling interest | 39 | ( | |
Put option over non-controlling interest | 39 | ( | ( |
TOTAL NON-CONTROLLING INTEREST | ( | ( | |
TOTAL EQUITY |
2024 | 2023 | ||
Note | £m | £m | |
NET CASH FLOW FROM OPERATING ACTIVITIES | 32 | ||
CASH FLOWS FROM INVESTING ACTIVITIES | |||
Dividends received from joint ventures and associates | 18 | ||
Joint venture and associate loan investment | 18 | ( | ( |
Acquisition of joint venture and associate | 18 | ( | |
Sale of other investments | |||
Acquisition of Xelect Limited | 41 | ( | |
Acquisition of other investments | ( | ||
Payment of deferred consideration | 38 | ( | |
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
NET CASH OUTFLOW FROM INVESTING ACTIVITIES | ( | ( | |
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Drawdown of borrowings | |||
Repayment of borrowings | ( | ( | |
Payment of lease liabilities | ( | ( | |
Equity dividends paid | ( | ( | |
Dividend to non-controlling interest | ( | ||
Debt issue costs | ( | ||
NET CASH OUTFLOW FROM FINANCING ACTIVITIES | ( | ( | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | |||
Cash and cash equivalents at start of the year | |||
Net increase in cash and cash equivalents | |||
Effect of exchange rate fluctuations on cash and cash equivalents | ( | ( | |
TOTAL CASH AND CASH EQUIVALENTS AT 30 JUNE | 22 |
(As previously | |||
reported) | (restated) | ||
Year ended | Impact of | Year ended | |
30 June 2023 | restatement | 30 June 2023 | |
Revenue | £m | £m | £m |
Genus PIC | 349.5 | 18.6 | 368.1 |
Genus ABS | 318.8 | 2.8 | 321.6 |
Genus Research and Development | |||
Porcine product development | 18.5 | (18.5) | – |
Bovine product development | 2.8 | (2.8) | – |
Gene editing | 0.1 | (0.1) | – |
Other research and development | – | – | |
21.4 | (21.4) | – | |
689.7 | – | 689.7 |
(As previously | |||
reported) | (restated) | ||
Year ended | Impact of | Year ended | |
30 June 2023 | restatement | 30 June 2023 | |
Adjusted operating profit | £m | £m | £m |
Genus PIC | 135.0 | (36.6) | 98.4 |
Genus ABS | 43.4 | (25.6) | 17.8 |
Genus Research and Development | |||
Porcine product development | (29.7) | 29.7 | – |
Bovine product development | (25.6) | 25.6 | – |
Gene editing | (14.3) | 6.9 | (7.4) |
Other research and development | (17.4) | – | (17.4) |
(87.0) | 62.2 | (24.8) | |
Adjusted segment operating profit | 91.4 | – | 91.4 |
Central | (16.8) | – | (16.8) |
Adjusted operating profit | 74.6 | – | 74.6 |
(As previously | |||
reported) | (restated) | ||
Year ended | Impact of | Year ended | |
30 June 2023 | restatement | 30 June 2023 | |
Depreciation | £m | £m | £m |
Genus PIC | 5.0 | 4.9 | 9.9 |
Genus ABS | 16.0 | 1.7 | 17.7 |
Genus Research and Development | |||
Research | 1.3 | (0.4) | 0.9 |
Porcine product development | 4.5 | (4.5) | – |
Bovine product development | 1.7 | (1.7) | – |
7.5 | (6.6) | 0.9 | |
Segment total | 28.5 | – | 28.5 |
Central | 1.7 | – | 1.7 |
Total | 30.2 | – | 30.2 |
(As previously | |||
reported) | (restated) | ||
Year ended | Impact of | Year ended | |
30 June 2023 | restatement | 30 June 2023 | |
Amortisation | £m | £m | £m |
Genus PIC | 6.8 | – | 6.8 |
Genus ABS | 4.4 | 0.4 | 4.8 |
Genus Research and Development | |||
Research | – | – | – |
Porcine product development | – | – | – |
Bovine product development | 0.4 | (0.4) | – |
0.4 | (0.4) | – | |
Segment total | 11.6 | – | 11.6 |
Central | 1.8 | – | 1.8 |
Total | 13.4 | – | 13.4 |
(As previously | |||
reported) | (restated) | ||
Year ended | Impact of | Year ended | |
30 June 2023 | restatement | 30 June 2023 | |
Additions to non-current assets (excluding deferred taxation and financial instruments) | £m | £m | £m |
Genus PIC | 6.8 | 2.2 | 9.0 |
Genus ABS | 21.8 | 4.9 | 26.7 |
Genus Research and Development | |||
Research | 1.6 | (1.0) | 0.6 |
Porcine product development | 1.2 | (1.2) | – |
Bovine product development | 4.9 | (4.9) | – |
7.7 | (7.1) | 0.6 | |
Segment total | 36.3 | – | 36.3 |
Central | 7.0 | – | 7.0 |
Total | 43.3 | – | 43.3 |
(As previously | |||
reported) | (restated) | ||
Year ended | Impact of | Year ended | |
30 June 2023 | restatement | 30 June 2023 | |
Segment assets | £m | £m | £m |
Genus PIC | 265.4 | 269.9 | 535.3 |
Genus ABS | 281.7 | 126.5 | 408.2 |
Genus Research and Development | |||
Research | 11.4 | (2.3) | 9.1 |
Porcine product development | 269.1 | (269.1) | – |
Bovine product development | 125.0 | (125.0) | – |
405.5 | (396.4) | 9.1 | |
Segment total | 952.6 | – | 952.6 |
Central | 54.9 | – | 54.9 |
Total | 1,007.5 | – | 1,007.5 |
(As previously | |||
reported) | (restated) | ||
Year ended | Impact of | Year ended | |
30 June 2023 | restatement | 30 June 2023 | |
Segment liabilities | £m | £m | £m |
Genus PIC | (66.0) | (55.6) | (121.6) |
Genus ABS | (72.5) | (21.3) | (93.8) |
Genus Research and Development | |||
Research | (4.5) | 2.0 | (2.5) |
Porcine product development | (55.3) | 55.3 | – |
Bovine product development | (19.6) | 19.6 | – |
(79.4) | 76.9 | (2.5) | |
Segment total | (217.9) | – | (217.9) |
Central | (222.4) | – | (222.4) |
Total | (440.3) | – | (440.3) |
Average | Closing | |||||
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | |
US Dollar/£ | 1.26 | 1.21 | 1.32 | 1.27 | 1.27 | 1.22 |
Euro/£ | 1.17 | 1.15 | 1.18 | 1.18 | 1.16 | 1.16 |
Brazilian Real/£ | 6.35 | 6.20 | 6.94 | 7.07 | 6.08 | 6.39 |
Mexican Peso/£ | 21.69 | 22.84 | 26.97 | 23.12 | 21.74 | 24.45 |
Chinese Yuan/£ | 9.06 | 8.44 | 8.55 | 9.19 | 9.21 | 8.15 |
Russian Rouble/£ | 115.46 | 86.29 | 98.75 | 108.18 | 112.79 | 66.73 |
Estimates and assumptions | Observable/unobservable | Source | |
Bovine | Long-term dairy volume growth rate | Unobservable | n/a |
Short-term dairy volume growth rate | Unobservable | n/a | |
Value at point of production | Unobservable | n/a | |
Current unit prices | Observable | Readily obtainable | |
Growth in unit prices | Unobservable | n/a | |
Animals’ useful lifespan | Observable | Readily obtainable | |
Percentage of new dairy bulls to be produced internally each year | Unobservable | n/a | |
Age profile of bulls | Unobservable | n/a | |
Porcine | Risk-adjusted discount rate | Unobservable | n/a |
(non pure line herds) | Animals’ useful lifespan | Observable | Readily obtainable |
The proportion of animals that go to slaughter | Observable | Readily obtainable | |
The mix of boars and gilts | Observable | Readily obtainable | |
Porcine | Risk-adjusted discount rate | Unobservable | n/a |
(pure line herds) | Number of future generations attributable to the current herds | Observable | Readily obtainable |
Fair value prices achieved on sales | Observable | Open market prices | |
Animals’ expected useful lifespan and productivity | Observable | Readily obtainable | |
The proportion of animals that go to breeding sales | Observable | Readily obtainable | |
Risk-adjusted discount rate | Unobservable | n/a |
(restated 1 ) | ||
2024 | 2023 | |
Revenue | £m | £m |
Genus PIC | 352.5 | 368.1 |
Genus ABS | 314.9 | 321.6 |
Central | 1.4 | – |
668.8 | 689.7 |
(restated 1 ) | ||
2024 | 2023 | |
Adjusted operating profit | £m | £m |
Genus PIC | 93.8 | 98.4 |
Genus ABS | 12.7 | 17.8 |
Genus Research and Development | (21.8) | (24.8) |
Adjusted segment operating profit | 84.7 | 91.4 |
Central | (17.7) | (16.8) |
Adjusted operating profit | 67.0 | 74.6 |
Additions to non-current | ||||||
assets (excluding deferred | ||||||
taxation and financial | ||||||
Depreciation | Amortisation | instruments) | ||||
(restated 1 ) | (restated 1 ) | (restated 1 ) | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Genus PIC | 14.1 | 9.9 | 4.8 | 6.8 | 41.8 | 9.0 |
Genus ABS | 18.0 | 17.7 | 5.0 | 4.8 | 20.0 | 26.7 |
Genus Research and Development | 0.9 | 0.9 | – | – | 0.4 | 0.6 |
Segment total | 33.0 | 28.5 | 9.8 | 11.6 | 62.2 | 36.3 |
Central | 1.7 | 1.7 | 2.5 | 1.8 | 12.5 | 7.0 |
Total | 34.7 | 30.2 | 12.3 | 13.4 | 74.7 | 43.3 |
Segment assets | Segment liabilities | |||
(restated 1 ) | (restated 1 ) | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Genus PIC | 591.7 | 535.3 | (157.0) | (121.6) |
Genus ABS | 363.9 | 408.2 | (50.9) | (93.8) |
Genus Research and Development | 6.7 | 9.1 | (3.7) | (2.5) |
Segment total | 962.3 | 952.6 | (211.6) | (217.9) |
Central | 66.6 | 54.9 | (273.4) | (222.4) |
Total | 1,028.9 | 1,007.5 | (485.0) | (440.3) |
2024 | 2023 | |
£m | £m | |
North America | 263.5 | 288.5 |
Latin America | 109.9 | 105.6 |
UK | 92.3 | 93.1 |
Rest of Europe, Middle East, Russia and Africa | 114.8 | 109.6 |
Asia | 88.3 | 92.9 |
Total revenue | 668.8 | 689.7 |
2024 | 2023 | |
£m | £m | |
North America | 482.8 | 508.6 |
Latin America | 75.5 | 69.6 |
UK | 70.1 | 71.5 |
Rest of Europe, Middle East, Russia and Africa | 45.4 | 43.8 |
Asia | 54.7 | 33.6 |
Non-current assets (excluding deferred taxation and financial instruments) | 728.5 | 727.1 |
(restated 1 ) | ||
2024 | 2023 | |
£m | £m | |
Genus PIC | 175.1 | 192.1 |
Genus ABS | 301.5 | 310.6 |
Central | – | – |
Sale of animals, semen, embryos and ancillary products and services | 476.6 | 502.7 |
Genus PIC | 177.4 | 176.0 |
Genus ABS | 0.4 | 1.4 |
Central | – | – |
Royalties | 177.8 | 177.4 |
Genus PIC | – | – |
Genus ABS | 13.0 | 9.6 |
Central | 1.4 | – |
Consulting services | 14.4 | 9.6 |
Total revenue | 668.8 | 689.7 |
(restated 1 ) | ||
2024 | 2023 | |
£m | £m | |
Genus PIC | 347.0 | 362.2 |
Genus ABS | 283.5 | 293.1 |
Central | – | – |
Recognised at a point in time | 630.5 | 655.3 |
Genus PIC | 5.5 | 5.9 |
Genus ABS | 31.4 | 28.5 |
Central | 1.4 | – |
Recognised over time | 38.3 | 34.4 |
Total revenue | 668.8 | 689.7 |
2024 | 2023 | |
Operating (expense)/credit | £m | £m |
Litigation | (10.4) | (4.5) |
Corporate transactions | (7.4) | (0.4) |
ABS restructuring | (6.0) | 1.7 |
R&D restructuring | (0.7) | – |
Other | (0.1) | (0.3) |
Net exceptional items | (24.6) | (3.5) |
(restated 1 ) | ||
2024 | 2023 | |
£m | £m | |
Other costs of goods sold | (284.4) | (299.0) |
Net IAS 41 valuation movement on biological assets | (23.2) | (16.9) |
Amortisation of multiplier contract intangible assets | (1.0) | (1.2) |
Cost of goods sold | (308.6) | (317.1) |
Other cost of sales, excluding product development and amortisation expense | (129.1) | (130.1) |
Product development expenses | (50.9) | (51.8) |
Amortisation of customer relationship intangible assets | (1.5) | (3.2) |
Other cost of sales | (181.5) | (185.1) |
Research and Development expenditure | (21.8) | (24.8) |
Amortisation and impairment of technology, software and licences and patents | (6.0) | (6.2) |
Research and Development costs | (27.8) | (31.0) |
Administrative expenses (excluding exceptional items) | (109.1) | (103.6) |
Share-based payment expense | (7.0) | (6.0) |
Amortisation of software, licences and patents | (3.8) | (2.9) |
Net exceptional items within administrative expenses | (24.6) | (3.5) |
Total administrative expenses | (144.5) | (116.0) |
Total operating costs | (662.4) | (649.2) |
2024 | 2023 | |
£m | £m | |
Net foreign exchange losses | 0.6 | 0.8 |
Depreciation of owned fixed assets (see note 17) | 18.4 | 18.4 |
Depreciation of right-of-use assets (see note 17) | 16.3 | 11.8 |
Loss/(profit) on disposal of fixed assets and right-of-use assets | 1.1 | (1.4) |
Impairment of owned fixed assets (see note 17) | 1.7 | – |
Rental expense for short-term leases | 0.1 | 0.1 |
Employee costs | 233.7 | 227.9 |
Net increase/(decrease) in expected credit losses (see notes 21 and 24) | 1.2 | (0.5) |
Increase of inventory impairment | 1.0 | 0.6 |
Cost of inventories recognised as an expense | 110.4 | 105.8 |
2024 | 2023 | |
£m | £m | |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s Annual Report and Financial Statements | 0.8 | 0.5 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries | 0.6 | 0.5 |
Total audit fees | 1.4 | 1.0 |
Total fees to the Group’s auditor | 1.4 | 1.0 |
Fees payable to other auditors of Group companies | – | – |
2024 | 2023 | |
£m | £m | |
Wages and salaries (including bonuses and sales commission) | 201.7 | 198.1 |
Social security costs | 18.8 | 18.1 |
Contributions to defined contribution pension plans | 8.1 | 7.1 |
Share-based payment expense (excluding National Insurance) | 6.8 | 6.4 |
235.4 | 229.7 |
Number of employees | Full-time equivalent | |||
(restated 1 ) | (restated 1 ) | |||
2024 | 2023 | 2024 | 2023 | |
Number | Number | Number | Number | |
Genus PIC | 951 | 856 | 924 | 839 |
Genus ABS | 2,451 | 2,558 | 2,348 | 2,453 |
Research and Development | 95 | 134 | 94 | 116 |
Central | 84 | 80 | 73 | 68 |
3,581 | 3,628 | 3,439 | 3,476 | |
Included in the totals above: | ||||
UK | 883 | 889 | 806 | 798 |
2024 | 2023 | |
£m | £m | |
Interest payable on bank loans and overdrafts | (17.8) | (12.3) |
Amortisation of debt issue costs | (0.9) | (1.1) |
Other interest payable | (0.2) | (0.3) |
Unwinding of discount on put options | (0.2) | (0.3) |
Net interest cost in respect of pension scheme liabilities | (0.3) | (0.2) |
Interest on lease liabilities | (2.8) | (1.2) |
Total interest expense | (22.2) | (15.4) |
Interest income on bank deposits | 0.6 | 0.1 |
Net interest income on derivative financial instruments | 3.3 | 1.0 |
Total interest income | 3.9 | 1.1 |
Net finance costs | (18.3) | (14.3) |
2024 | 2023 | |
£m | £m | |
Current tax expense | ||
Current period | 20.3 | 20.6 |
Adjustment for prior periods | 1.3 | 0.9 |
Total current tax expense in the Group Income Statement | 21.6 | 21.5 |
Deferred tax expense | ||
Origination and reversal of temporary differences | (14.0) | (9.2) |
Adjustment for prior periods | (4.5) | (4.7) |
Total deferred tax credit in the Group Income Statement | (18.5) | (13.9) |
Total income tax expense excluding share of income tax of equity-accounted investees | 3.1 | 7.6 |
Share of income tax of equity-accounted investees (see note 18) | 5.7 | 3.9 |
Total income tax expense in the Group Income Statement | 8.8 | 11.5 |
2024 | 2024 | 2023 | 2023 | |
% | £m | % | £m | |
Profit before tax | 5.5 | 39.4 | ||
Add back share of income tax of equity-accounted investees | 5.7 | 3.9 | ||
Profit before tax excluding share of income tax of equity-accounted investees | 11.2 | 43.3 | ||
Income tax at UK corporation tax rate of 25.0% (2023: 20.5%) | 25.0 | 2.8 | 20.5 | 8.9 |
Effect of tax rates in foreign jurisdictions | 46.4 | 5.2 | 13.6 | 5.9 |
Non-deductible expenses | 51.8 | 5.8 | 6.7 | 2.9 |
Tax-exempt income and incentives | (17.9) | (2.0) | (3.0) | (1.3) |
Change in tax rate | 1.8 | 0.2 | (1.2) | (0.5) |
Movements in recognition of tax losses | (8.0) | (0.9) | (5.0) | (2.2) |
Change in unrecognised temporary differences | 27.7 | 3.1 | (7.8) | (3.4) |
Tax over/(under) provided in prior periods | (28.5) | (3.2) | 1.8 | 0.8 |
Change in provisions | (15.2) | (1.7) | 0.5 | 0.2 |
Tax on undistributed reserves | (4.5) | (0.5) | 0.5 | 0.2 |
Total income tax expense in the Group Income Statement | 78.6 | 8.8 | 26.6 | 11.5 |
2024 | 2023 | |
£m | £m | |
Financial instruments | 0.4 | (0.5) |
Foreign exchange differences on long-term intra-Group currency loans and balances | (0.1) | 0.4 |
Gain on equity instruments measured at fair value | – | (1.0) |
Actuarial movement on retirement benefit obligations | (0.1) | (0.2) |
Foreign exchange differences on translation of biological assets, intangible assets and leases | (0.4) | 3.2 |
Income tax recognised directly in the Statement of Comprehensive Income and Statement of Changes in Equity | (0.2) | 1.9 |
Income tax recognised directly to the Statement of Changes in Equity | ||
Share-based payment expense | 0.1 | (0.1) |
Income tax recognised directly to the Statement of Changes in Equity | 0.1 | (0.1) |
Expiring within | ||||
1–10 years | 11–20 years | Unlimited | Total | |
£m | £m | £m | £m | |
Losses for which a deferred tax asset is recognised | 0.6 | – | 15.9 | 16.5 |
Losses for which no deferred tax asset is recognised | – | – | 4.8 | 4.8 |
Total tax losses | 0.6 | – | 20.7 | 21.3 |
Expiring within | ||||
1–10 years | 11–20 years | Unlimited | Total | |
£m | £m | £m | £m | |
Losses for which a deferred tax asset is recognised | 0.2 | – | 12.4 | 12.6 |
Losses for which no deferred tax asset is recognised | 0.2 | – | 5.3 | 5.5 |
Total tax losses | 0.4 | – | 17.7 | 18.1 |
2024 | 2023 | |
£m | £m | |
Deferred tax assets | (28.1) | (16.5) |
Deferred tax liabilities | 44.4 | 51.2 |
Net deferred tax liabilities | 16.3 | 34.7 |
Changes in | Prior year | |||||||
tax rate | adjustments | |||||||
Recognised | recognised in | recognised in | Foreign | |||||
As at 1 July | in Income | Income | Income | Recognised | Acquisitions/ | exchange | As at 30 June | |
2023 | Statement | Statement | Statement | in equity | (disposals) | difference | 2024 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | 3.7 | 0.4 | 0.2 | (0.5) | – | – | – | 3.8 |
Intangible assets | 5.0 | (0.7) | – | 0.1 | – | 0.5 | – | 4.9 |
Biological assets | 67.7 | (1.0) | 0.1 | (0.1) | (0.3) | – | (0.1) | 66.3 |
Retirement benefit obligations | (1.3) | – | – | – | 0.1 | – | – | (1.2) |
Share-based payment expense | (2.2) | (0.1) | – | – | (0.1) | – | – | (2.4) |
Short-term timing differences | (25.6) | (9.5) | (1.0) | (2.3) | (0.1) | – | (0.1) | (38.6) |
Tax loss carry-forwards | (12.6) | (1.3) | – | (2.8) | – | – | 0.2 | (16.5) |
Net deferred tax assets/(liabilities) | 34.7 | (12.2) | (0.7) | (5.6) | (0.4) | 0.5 | – | 16.3 |
Changes in | Prior year | ||||||
tax rate | adjustments | ||||||
Recognised | recognised in | recognised in | Foreign | ||||
As at 1 July | in Income | Income | Income | Recognised | exchange | As at 30 June | |
2022 | Statement | Statement | Statement | in equity | difference | 2023 | |
£m | £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | 3.5 | 2.6 | 0.4 | (2.4) | (0.1) | (0.3) | 3.7 |
Intangible assets | 6.7 | (0.6) | – | (0.9) | (0.2) | – | 5.0 |
Biological assets | 73.0 | (3.0) | (0.2) | 1.6 | (3.5) | (0.2) | 67.7 |
Retirement benefit obligations | (1.3) | 0.2 | – | (0.4) | 0.2 | – | (1.3) |
Share-based payment expense | (2.4) | (0.1) | – | 0.1 | 0.1 | 0.1 | (2.2) |
Short-term timing differences | (17.7) | (9.1) | (0.8) | (0.6) | 1.8 | 0.8 | (25.6) |
Tax loss carry-forwards | (11.6) | 1.2 | 0.1 | (2.1) | – | (0.2) | (12.6) |
Net deferred tax assets/(liabilities) | 50.2 | (8.8) | (0.5) | (4.7) | (1.7) | 0.2 | 34.7 |
2024 | 2023 | |
(pence) | (pence) | |
Basic earnings per share | 12.0 | 50.8 |
2024 | 2023 | |
000s | 000s | |
Issued ordinary shares at the start of the year | 66,027 | 65,774 |
Effect of own shares held | (345) | (468) |
Shares issued on exercise of stock options and share incentive plans | 4 | 1 |
Shares issued in relation to Employee Benefit Trust | – | 250 |
Weighted average number of ordinary shares in year | 65,686 | 65,557 |
2024 | 2023 | |
(pence) | (pence) | |
Diluted earnings per share | 11.9 | 50.5 |
2024 | 2023 | |
000s | 000s | |
Weighted average number of ordinary shares (basic) | 65,686 | 65,557 |
Dilutive effect of share awards and options | 488 | 441 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 66,174 | 65,998 |
2024 | 2023 | |
(pence) | (pence) | |
Adjusted earnings per share | 65.5 | 84.8 |
Diluted adjusted earnings per share | 65.0 | 84.2 |
2024 | 2023 | |
£m | £m | |
Profit before tax from continuing operations | 5.5 | 39.4 |
Add/(deduct): | ||
Net IAS 41 valuation movement on biological assets (see note 16) | 23.2 | 16.9 |
Amortisation of acquired intangible assets (see note 15) | 5.8 | 7.7 |
Share-based payment expense (see note 30) | 7.0 | 6.0 |
Exceptional items (see note 7) | 24.6 | 3.5 |
Other gains and losses (see note 26) | 1.7 | (2.7) |
Net IAS 41 valuation movement on biological assets in joint ventures (see note 18) | (14.6) | (3.6) |
Tax on joint ventures and associates (see note 18) | 5.7 | 3.9 |
Attributable to non-controlling interest | 0.9 | 0.4 |
Adjusted profit before tax | 59.8 | 71.5 |
Adjusted tax charge | (16.8) | (15.9) |
Adjusted profit after tax | 43.0 | 55.6 |
Effective tax rate on adjusted profit | 28.1% | 22.2% |
2024 | 2024 | ||
Profit | Tax | 2024 | |
£m | £m | % | |
Profit before tax excluding share of income tax of equity-accounted investees | 11.2 | 8.8 | 78.6 |
Net IAS 41 valuation movement on biological assets | 23.2 | 4.7 | 20.3 |
Amortisation of acquired intangible assets | 5.8 | 1.5 | 25.9 |
Share-based payment expense | 7.0 | 0.7 | 10.0 |
Other gains and losses | 1.7 | 0.4 | 23.5 |
Exceptional items (see note 7) | 24.6 | 3.9 | 15.9 |
Net IAS 41 valuation movement on biological assets in joint ventures | (14.6) | (3.2) | (21.9) |
Attributable to non-controlling interest | 0.9 | – | – |
Adjusted profit before tax | 59.8 | 16.8 | 28.1 |
2023 | 2023 | ||
Profit | Tax | 2023 | |
£m | £m | % | |
Profit before tax excluding share of income tax of equity-accounted investees | 43.3 | 11.5 | 26.6 |
Net IAS 41 valuation movement on biological assets | 16.9 | 1.5 | 8.9 |
Amortisation of acquired intangible assets | 7.7 | 1.9 | 24.7 |
Share-based payment expense | 6.0 | 0.8 | 13.0 |
Other gains and losses | (2.7) | (0.7) | 25.0 |
Exceptional items (see note 7) | 3.5 | 0.9 | 25.7 |
Net IAS 41 valuation movement on biological assets in joint ventures | (3.6) | – | – |
Attributable to non-controlling interest | 0.4 | – | – |
Adjusted profit before tax | 71.5 | 15.9 | 22.2 |
2024 | 2023 | |
£m | £m | |
Final dividend | ||
Final dividend for the year ended 30 June 2023 of 21.7 pence per share | 14.3 | – |
Final dividend for the year ended 30 June 2022 of 21.7 pence per share | – | 14.3 |
Interim dividend | ||
Interim dividend for the year ended 30 June 2024 of 10.3 pence per share | 6.7 | – |
Interim dividend for the year ended 30 June 2023 of 10.3 pence per share | – | 6.7 |
Total dividend | 21.0 | 21.0 |
Genus PIC | Genus ABS | Xelect | Total | |
£m | £m | £m | £m | |
Cost | ||||
Balance at 1 July 2022 | 78.3 | 32.7 | – | 111.0 |
Effect of movements in exchange rates | (2.1) | (1.1) | – | (3.2) |
Balance at 30 June 2023 | 76.2 | 31.6 | – | 107.8 |
Business combination (see note 41) | – | – | 4.0 | 4.0 |
Effect of movements in exchange rates | (0.7) | (0.8) | – | (1.5) |
Balance at 30 June 2024 | 75.5 | 30.8 | 4.0 | 110.3 |
Impairment losses | ||||
Balance at 1 July 2022, 30 June 2023 and 30 June 2024 | – | – | – | – |
Carrying amounts | ||||
At 30 June 2024 | 75.5 | 30.8 | 4.0 | 110.3 |
At 30 June 2023 | 76.2 | 31.6 | – | 107.8 |
Risk premium used to adjust | Short-term profit growth rates | Long-term market growth | ||||
discount rate | (CAGR) | rates | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Genus PIC | nil–17% | nil–19% | nil–72% | nil–64% | 2.5% | 2.5% |
Genus ABS | nil–21% | nil–27% | nil–16% | nil–52% | 2.5% | 2.5% |
Xelect | nil–5% | n/a | nil–18% | n/a | 2.5% | n/a |
Weighted average risk-adjusted | Weighted average risk-adjusted | Weighted average short-term | ||||
pre-tax discount rate | post-tax discount rate | profit growth rates (CAGR) | ||||
(restated 1 ) | ||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Genus PIC | 12.2% | 11.4% | 9.8% | 9.3% | 13.1% | 13.7% |
Genus ABS | 12.2% | 12.4% | 9.8% | 10.3% | 23.6% | 20.2% |
Xelect | 19.0% | n/a | 15.0% | n/a | 17.6% | n/a |
Change required to eliminate | ||||
2024 | 2023 | Sensitivity | headroom | |
Weighted average risk- | 9.8% | 10.3% | Increase of 1% in the discount rate would decrease | Increase by 1.7% |
adjusted discount rate | the recoverable amount by £47.9m | |||
Weighted average short-term | 23.6% | 20.2% | Decrease of 1% in the CAGR would decrease the | Decrease by 5.8% |
profit growth rates (CAGR) | recoverable amount by £14.3m | |||
Long-term market growth rate | 2.5% | 2.5% | Decrease of 1% in the long-term growth rate would | Decrease by 2.3% |
decrease the recoverable amount by £38.1m |
Brands, | ||||||||
multiplier | Separately | |||||||
Porcine | contracts | identified | ||||||
and bovine | and | acquired | Patents, | |||||
genetics | customer | intangible Assets under | licences and | |||||
technology | relationships | assets | Software | construction | IntelliGen | other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Cost | ||||||||
Balance at 1 July 2022 | 56.5 | 102.9 | 159.4 | 28.9 | 3.7 | 26.8 | 4.4 | 223.2 |
Additions | – | – | – | – | 9.3 | – | – | 9.3 |
Transfers | – | – | – | 5.9 | (5.9) | – | – | – |
Effect of movements in exchange rates | (0.2) | (4.0) | (4.2) | (0.3) | (0.1) | (1.1) | – | (5.7) |
Balance at 30 June 2023 | 56.3 | 98.9 | 155.2 | 34.5 | 7.0 | 25.7 | 4.4 | 226.8 |
Additions | – | – | – | 0.1 | 9.9 | – | – | 10.0 |
Business combination (see note 41) | – | 1.9 | 1.9 | – | – | – | 0.1 | 2.0 |
Transfers | – | – | – | 8.1 | (8.1) | – | – | – |
Effect of movements in exchange rates | (0.5) | (1.0) | (1.5) | – | – | – | – | (1.5) |
Balance at 30 June 2024 | 55.8 | 99.8 | 155.6 | 42.7 | 8.8 | 25.7 | 4.5 | 237.3 |
Amortisation and impairment losses | ||||||||
Balance at 1 July 2022 | 39.1 | 80.1 | 119.2 | 15.5 | – | 12.3 | 4.2 | 151.2 |
Amortisation for the year | 3.3 | 4.4 | 7.7 | 2.9 | – | 2.7 | 0.1 | 13.4 |
Effect of movements in exchange rates | 0.1 | (3.3) | (3.2) | (0.2) | – | (0.6) | – | (4.0) |
Balance at 30 June 2023 | 42.5 | 81.2 | 123.7 | 18.2 | – | 14.4 | 4.3 | 160.6 |
Amortisation for the year | 3.3 | 2.5 | 5.8 | 3.8 | – | 2.6 | 0.1 | 12.3 |
Effect of movements in exchange rates | (0.3) | (0.7) | (1.0) | – | – | – | – | (1.0) |
Balance at 30 June 2024 | 45.5 | 83.0 | 128.5 | 22.0 | – | 17.0 | 4.4 | 171.9 |
Carrying amounts | ||||||||
At 30 June 2024 | 10.3 | 16.8 | 27.1 | 20.7 | 8.8 | 8.7 | 0.1 | 65.4 |
At 30 June 2023 | 13.8 | 17.7 | 31.5 | 16.3 | 7.0 | 11.3 | 0.1 | 66.2 |
Bovine | Porcine | Total | |
Fair value of biological assets | £m | £m | £m |
Non-current biological assets | 88.0 | 245.7 | 333.7 |
Current biological assets | – | 33.1 | 33.1 |
Balance at 30 June 2022 | 88.0 | 278.8 | 366.8 |
Increases due to purchases | 23.2 | 228.9 | 252.1 |
Decreases attributable to sales | – | (259.4) | (259.4) |
Decrease due to harvest | (14.6) | (31.4) | (46.0) |
Changes in fair value less estimated sale costs | 6.6 | 38.2 | 44.8 |
Effect of movements in exchange rates | (3.9) | (12.4) | (16.3) |
Balance at 30 June 2023 | 99.3 | 242.7 | 342.0 |
Non-current biological assets | 99.3 | 218.9 | 318.2 |
Current biological assets | – | 23.8 | 23.8 |
Balance at 30 June 2023 | 99.3 | 242.7 | 342.0 |
Increases due to purchases | 18.8 | 200.0 | 218.8 |
Decreases attributable to sales | – | (214.8) | (214.8) |
Decrease due to harvest | (11.7) | (32.2) | (43.9) |
Changes in fair value less estimated sale costs | (44.5) | 73.0 | 28.5 |
Effect of movements in exchange rates | 0.4 | (1.3) | (0.9) |
Balance at 30 June 2024 | 62.3 | 267.4 | 329.7 |
Non-current biological assets | 62.3 | 235.1 | 297.4 |
Current biological assets | – | 32.3 | 32.3 |
Balance at 30 June 2024 | 62.3 | 267.4 | 329.7 |
Bovine | Porcine | Total | |
£m | £m | £m | |
Changes in fair value of biological assets | (44.5) | 73.0 | 28.5 |
Inventory transferred to cost of sales at fair value | 1.1 | (32.2) | (31.1) |
Biological assets transferred to cost of sales at fair value | – | (21.3) | (21.3) |
(43.4) | 19.5 | (23.9) | |
Fair value movement in related financial derivative | – | 0.7 | 0.7 |
Net IAS 41 valuation movement on biological assets | (43.4) | 20.2 | (23.2) |
Bovine | Porcine | Total | |
£m | £m | £m | |
Changes in fair value of biological assets | 6.6 | 38.2 | 44.8 |
Inventory transferred to cost of sales at fair value | 1.4 | (31.4) | (30.0) |
Biological assets transferred to cost of sales at fair value | – | (31.4) | (31.4) |
8.0 | (24.6) | (16.6) | |
Fair value movement in related financial derivative | – | (0.3) | (0.3) |
Net IAS 41 valuation movement on biological assets | 8.0 | (24.9) | (16.9) |
2024 | 2023 | Sensitivity | |
Bovine | |||
Risk-adjusted | 12.5% | 13.2% | 1 percentage point increase in the discount rate would |
discount rate | result in approximately a £1.5m (2023: £2.7m) reduction | ||
in value. | |||
Value at point of | 32.4% | 32.7% | 1 percentage point decrease in the rate would result in |
production | approximately a £4.5m (2023: £6.2m) reduction in value. | ||
Percentage of new | FY25 75% | FY24 76% | If percentage remained at FY24 level of 73% (2023: 79%) |
dairy bulls to be | FY26 69% | FY25 81% | there would be an increase in value of approximately |
produced internally | FY27 71% | FY26 84% | £0.2m (2023: £0.4m decrease). |
in future years | FY28 and thereafter 69% | FY27 and thereafter 85% | |
Age profile of Holstein | FY25 – avg age 3.8 yrs | FY24 – avg age 4.0 yrs | If age profile remains at FY24 average age of 3.9 years |
bulls generating | FY26 – avg age 3.8 yrs | FY25 – avg age 4.0 yrs | (2023: 4.1 years), there would be an increase in value of |
future sales | FY27 – avg age 3.8 yrs | FY26 – avg age 4.0 yrs | approximately £0.7m (2023: £0.5m). |
FY28 and thereafter – | FY27 and thereafter – | ||
avg age 3.8 yrs | avg age 4.0 yrs | ||
Age profile of US | FY25 – avg age 4.7 yrs | FY24 – avg age 4.5 yrs | If age profile remains at FY24 average age of 5.4 years |
beef-on-dairy bulls | FY26 – avg age 4.7 yrs | FY25 – avg age 4.5 yrs | (2023: 3.9 years), there would be an increase in value of |
generating | FY27 – avg age 4.7 yrs | FY26 – avg age 4.5 yrs | approximately £0.6m (2023: £1.2m decrease). |
future sales | FY28 and thereafter – | FY27 and thereafter – | |
avg age 4.7 yrs | avg age 4.3 yrs | ||
Long-term dairy | (0.6%) | 1.8% | 1 percentage point decrease in the Holstein growth |
volume growth rate | rate would result in approximately a £0.1m (2023: £0.2m) | ||
reduction in value. | |||
Short-term dairy | 0.5% | 1.9% | 1 percentage point decrease in the Holstein growth |
volume growth rate | rate would result in approximately a £0.8m (2023: £1.4m) | ||
reduction in value. | |||
Growth in unit prices | 2.7% | 4.3% | 1 percentage point increase in the forecasted unit price |
growth would result in approximately a £3.4m increase | |||
in value (2023: £5.0m). | |||
Porcine | |||
Risk-adjusted discount | 12.5% | 12.9% | 1 percentage point increase in the discount rate would |
rate – pure line herd | result in approximately a £3.9m (2023: £3.1m) reduction in | ||
value. Any additional increase in the percentage would | |||
lead to a linear impact. | |||
Proportion of animals | Gilts – 9.1% to 9.9% | Gilts – 10.7% | 1 percentage point increase in the go to breeding sales |
that go to breeding | would result in approximately a £10.1 (2023: £6.7m) | ||
sales | increase in value. | ||
Boars – 8.7% to 9.9% | Boars – 10.6% | 1 percentage point increase in the go to breeding sales | |
would result in approximately a £10.0m (2023: £7.5m) | |||
increase in value. |
Additional information | 2024 | 2023 |
Bovine | ||
Quantities at period end | ||
Number of bulls in production | 720 | 953 |
Number of bulls under development (including calves) | 999 | 749 |
Total number of bulls | 1,719 | 1,702 |
Number of doses of semen valued in inventory | 13.3m | 16.1m |
Amounts during the year | ||
Fair value of agricultural produce – semen harvested during the period | £11.7m | £14.6m |
Porcine | ||
Quantities at period end | ||
Number of pigs (own farms) | 138,481 | 81,846 |
Number of pigs, excluding parent gilts, despatched on a royalty basis and valued at fair value | 61,807 | 65,407 |
Amounts during the year | ||
Fair value of agricultural produce – semen harvested during the period | £32.2m | £31.3m |
Plant, motor | Total | Plant, motor | Total | |||||
Land and | vehicles and | Assets under | owned | Land and | vehicles and | right-of-use | ||
buildings | equipment | construction | assets | buildings | equipment | assets | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Cost or deemed cost | ||||||||
Balance at 1 July 2022 | 100.2 | 113.6 | 29.6 | 243.4 | 31.5 | 28.4 | 59.9 | 303.3 |
Additions | 0.2 | 3.1 | 19.8 | 23.1 | 2.0 | 8.9 | 10.9 | 34.0 |
Transferred from assets held for sale | 0.2 | – | – | 0.2 | – | – | – | 0.2 |
Transfers | 18.3 | 12.1 | (30.4) | – | – | – | – | – |
Disposals | (1.3) | (3.7) | (0.3) | (5.3) | – | (4.9) | (4.9) | (10.2) |
Effect of movements in exchange rates | (6.4) | (5.4) | (1.8) | (13.6) | (1.8) | (0.8) | (2.6) | (16.2) |
Balance at 30 June 2023 | 111.2 | 119.7 | 16.9 | 247.8 | 31.7 | 31.6 | 63.3 | 311.1 |
Additions | 1.4 | 2.3 | 12.8 | 16.5 | 32.7 | 8.8 | 41.5 | 58.0 |
Business combination (see note 41) | – | 0.3 | – | 0.3 | 0.4 | – | 0.4 | 0.7 |
Transfers | 11.3 | 8.4 | (19.7) | – | – | – | – | – |
Disposals | (0.2) | (5.4) | – | (5.6) | (2.5) | (2.1) | (4.6) | (10.2) |
Effect of movements in exchange rates | (1.3) | (1.2) | 0.1 | (2.4) | (1.1) | 0.5 | (0.6) | (3.0) |
Balance at 30 June 2024 | 122.4 | 124.1 | 10.1 | 256.6 | 61.2 | 38.8 | 100.0 | 356.6 |
Depreciation and impairment losses | ||||||||
Balance at 1 July 2022 | 32.2 | 73.3 | – | 105.5 | 11.4 | 15.0 | 26.4 | 131.9 |
Depreciation for the year | 5.6 | 12.8 | – | 18.4 | 4.6 | 7.2 | 11.8 | 30.2 |
Disposals | (1.1) | (2.7) | – | (3.8) | – | (4.7) | (4.7) | (8.5) |
Effect of movements in exchange rates | (2.2) | (3.6) | – | (5.8) | (0.7) | (0.4) | (1.1) | (6.9) |
Balance at 30 June 2023 | 34.5 | 79.8 | – | 114.3 | 15.3 | 17.1 | 32.4 | 146.7 |
Depreciation for the year | 5.5 | 12.9 | – | 18.4 | 8.9 | 7.4 | 16.3 | 34.7 |
Disposals | (0.1) | (3.9) | – | (4.0) | (2.3) | (0.9) | (3.2) | (7.2) |
Impairment | 1.5 | 0.2 | – | 1.7 | – | – | – | 1.7 |
Effect of movements in exchange rates | (0.4) | (0.7) | – | (1.1) | (0.7) | 0.5 | (0.2) | (1.3) |
Balance at 30 June 2024 | 41.0 | 88.3 | – | 129.3 | 21.2 | 24.1 | 45.3 | 174.6 |
Carrying amounts | ||||||||
At 30 June 2024 | 81.4 | 35.8 | 10.1 | 127.3 | 40.0 | 14.7 | 54.7 | 182.0 |
At 30 June 2023 | 76.7 | 39.9 | 16.9 | 133.5 | 16.4 | 14.5 | 30.9 | 164.4 |
2024 | 2023 | |
£m | £m | |
Balance at 1 July | 53.5 | 41.2 |
Share of post-tax retained profits of joint ventures and associates | 19.1 | 10.5 |
Additions | – | 1.0 |
Acquisition of controlling interest of Xelect Limited (see note 41) | (2.5) | – |
Long-term loan investment | 2.2 | 1.9 |
Dividends received from Agroceres – PIC Genética de Suínos Ltda (Brazil) | (3.2) | (2.4) |
Dividends received from Società Agricola GENEETIC S.r.l (Italy) | (0.2) | (0.2) |
Dividends received from Zhidan – Yan’an Xinyongxiang Technology Co., Ltd (China) | (1.3) | – |
Effect of other movements including exchange rates | (7.1) | 1.5 |
Balance at 30 June | 60.5 | 53.5 |
Transaction value | Balance outstanding | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Sale of goods and services to joint ventures and associates | – | – | – | – |
Purchase of goods and services from joint ventures and associates | 7.7 | 4.1 | (2.5) | – |
Cash and | Other | |||||||||
cash | current | Non-current | Biological | Total | Current | Total | Net | |||
equivalents | assets | assets | assets | assets | liabilities | liabilities | assets | |||
Net assets | Ownership | £m | £m | £m | £m | £m | £m | £m | £m | |
Agroceres – PIC Genética | ||||||||||
de Suínos Ltda (Brazil) | 49% | 2.9 | 13.5 | 37.3 | 19.1 | 72.8 | (18.3) | (18.3) | 54.5 | |
Inner Mongolia Haoxiang | ||||||||||
Pig Breeding Co. Ltd. | ||||||||||
(China) | 49% | 0.3 | 1.6 | 5.2 | (0.4) | 6.7 | (0.4) | (4.9) | 1.8 | |
Chitale Genus ABS (India) | ||||||||||
Private Limited (India) | 50% | 0.3 | 0.9 | – | 0.5 | 1.7 | – | (0.1) | 1.6 | |
Yan’an Xinyongxiang | ||||||||||
Technology Co., Ltd | ||||||||||
(China) | 49% | 1.2 | 1.1 | 0.9 | 0.1 | 3.3 | (1.0) | (1.0) | 2.3 | |
Società Agricola GENEETIC | ||||||||||
S.r.l. (Italy) | 1 | 33% | – | 1.1 | – | – | 1.1 | (0.9) | (0.9) | 0.2 |
Società Agricola GENEETIC | ||||||||||
Service S.r.l. (Italy) | 33% | – | – | – | 0.1 | 0.1 | – | – | 0.1 | |
Net assets | 4.7 | 18.2 | 43.4 | 19.4 | 85.7 | (20.6) | (25.2) | 60.5 |
Net IAS 41 | |||||||
valuation | |||||||
movement on | |||||||
biological | Operating | Profit /(loss) | |||||
Revenue | assets | Expenses | profit/(loss) | Taxation | after tax | ||
Income Statement | Ownership | £m | £m | £m | £m | £m | £m |
Agroceres – PIC Genética de Suínos Ltda (Brazil) | 49% | 26.1 | 14.4 | (14.5) | 26.0 | (5.7) | 20.3 |
Inner Mongolia Haoxiang Pig Breeding Co. Ltd. | |||||||
(China) | 49% | 1.1 | (0.3) | (2.3) | (1.5) | – | (1.5) |
Yan’an Xinyongxiang Technology Co., Ltd (China) | 49% | 4.1 | 0.5 | (4.7) | (0.1) | – | (0.1) |
Chitale Genus ABS (India) Private Limited (India) | 50% | 0.5 | – | (0.3) | 0.2 | – | 0.2 |
Società Agricola GENEETIC S.r.l. (Italy) | 33% | 0.9 | – | (0.7) | 0.2 | – | 0.2 |
Società Agricola GENEETIC Service S.r.l. (Italy) | 33% | 0.1 | – | (0.1) | – | – | – |
Profit / (loss) | 32.8 | 14.6 | (22.6) | 24.8 | (5.7) | 19.1 |
Cash and | Other | Net | ||||||||
cash | current | Non-current | Biological | Total | Current | Total | assets/ | |||
equivalents | assets | assets | assets | assets | liabilities | liabilities | (liabilities) | |||
Net assets | Ownership | £m | £m | £m | £m | £m | £m | £m | £m | |
Agroceres – PIC Genética | ||||||||||
de Suínos Ltda (Brazil) | 49% | 3.1 | 10.9 | 40.2 | 9.8 | 64.0 | (19.5) | (19.5) | 44.5 | |
Inner Mongolia Haoxiang | ||||||||||
Pig Breeding Co. Ltd. | ||||||||||
(China) | 49% | 0.2 | 1.0 | 5.0 | (0.1) | 6.1 | (0.2) | (5.1) | 1.0 | |
Chitale Genus ABS (India) | ||||||||||
Private Limited (India) | 50% | 0.3 | 1.0 | – | 0.2 | 1.5 | – | (0.1) | 1.4 | |
Yan’an Xinyongxiang | ||||||||||
Technology Co., Ltd | ||||||||||
(China) | 49% | 2.0 | 1.4 | 0.7 | (0.3) | 3.8 | (0.3) | (0.3) | 3.5 | |
Xelect Limited (United | ||||||||||
Kingdom) | 39% | 0.1 | 0.2 | 2.3 | – | 2.6 | (0.1) | (0.1) | 2.5 | |
Società Agricola GENEETIC | ||||||||||
S.r.l. (Italy) | 1 | 33% | 0.1 | 0.6 | – | 0.4 | 1.1 | (0.6) | (0.6) | 0.5 |
Società Agricola GENEETIC | ||||||||||
Service S.r.l. (Italy) | 33% | – | – | – | 0.1 | 0.1 | – | – | 0.1 | |
Net assets | 5.8 | 15.1 | 48.2 | 10.1 | 79.2 | (20.7) | (25.7) | 53.5 |
Net IAS 41 | |||||||
valuation | |||||||
movement on | |||||||
biological | Operating | Profit/(loss) | |||||
Revenue | assets | Expenses | profit / (loss) | Taxation | after tax | ||
Income Statement | Ownership | £m | £m | £m | £m | £m | £m |
Agroceres – PIC Genética de Suínos Ltda (Brazil) | 49% | 38.8 | 2.5 | (25.7) | 15.6 | (3.9) | 11.7 |
Inner Mongolia Haoxiang Pig Breeding Co. Ltd. | |||||||
(China) | 49% | 1.8 | 1.1 | (4.4) | (1.5) | – | (1.5) |
Yan’an Xinyongxiang Technology Co., Ltd (China) | 49% | 5.2 | – | (5.3) | (0.1) | – | (0.1) |
Chitale Genus ABS (India) Private Limited (India) | 50% | 0.5 | – | (0.3) | 0.2 | – | 0.2 |
Xelect Limited (United Kingdom) | 39% | 0.7 | – | (0.6) | 0.1 | – | 0.1 |
Società Agricola GENEETIC S.r.l. (Italy) | 33% | 1.0 | – | (0.9) | 0.1 | – | 0.1 |
Società Agricola GENEETIC Service S.r.l. (Italy) | 33% | 0.1 | – | (0.1) | – | – | – |
Profit / (loss) | 48.1 | 3.6 | (37.3) | 14.4 | (3.9) | 10.5 |
2024 | 2023 | |
Investments carried at fair value | £m | £m |
Listed equity shares – Caribou Biosciences, Inc. | 0.2 | 0.4 |
Unlisted equity shares – Dairy LLC (‘BoviSync’) | – | 2.4 |
Listed equity shares – NMR | – | 4.4 |
Unlisted equity shares – Labby, Inc. | 0.5 | 0.5 |
Unlisted equity shares – SwineTech, Inc. | 0.4 | 0.4 |
Unlisted equity shares – Other | – | 0.7 |
Other investments | 1.1 | 8.8 |
2024 | 2023 | |
£m | £m | |
Biological assets’ harvest classed as inventories | 20.0 | 22.7 |
Raw materials and consumables | 4.5 | 3.9 |
Goods held for resale | 32.6 | 34.7 |
Inventories | 57.1 | 61.3 |
2024 | 2023 | |
£m | £m | |
Trade receivables | 94.9 | 95.4 |
Less expected credit loss allowance | (4.7) | (3.9) |
Trade receivables net of impairment | 90.2 | 91.5 |
Other debtors | 7.3 | 8.1 |
Prepayments | 9.6 | 7.7 |
Contract assets net of impairment (see note 24) | 25.0 | 22.4 |
Other taxes and social security | 3.1 | 2.4 |
Current trade and other receivables | 135.2 | 132.1 |
Other debtors | 4.9 | 3.0 |
Contract assets net of impairment (see note 24) | 6.9 | 5.2 |
Non-current other receivables | 11.8 | 8.2 |
Trade and other receivables | 147.0 | 140.3 |
North | Latin | ||||
America | America | EMEA | Asia | ||
2024 | Risk premium (%) | 1.7% | 4.5% | 2.6% | 2.3% |
Trade receivables (£m) | 20.6 | 21.8 | 37.5 | 15.0 | |
2023 | Risk premium (%) | 1.0% | 5.6% | 3.1% | 2.6% |
Trade receivables (£m) | 19.8 | 23.6 | 34.5 | 17.5 |
2024 | 2023 | |
£m | £m | |
Balance at the start of the year | 3.9 | 4.3 |
Change in loss allowance due to new trade and other receivables originated net of those derecognised | ||
due to settlement | 5.8 | 3.4 |
Amounts written off as uncollectable | (1.2) | – |
Impairment losses reversed | (3.6) | (3.9) |
Effect of movements in exchange rates | (0.2) | 0.1 |
Balance at the end of the year | 4.7 | 3.9 |
Trade receivables | ||||
Trade receivables | net of impairment | |||
2024 | 2023 | 2024 | 2023 | |
Days past due | £m | £m | £m | £m |
Not yet due | 64.5 | 69.3 | 62.6 | 67.1 |
0–30 days | 14.1 | 13.2 | 13.8 | 12.8 |
31–90 days | 8.2 | 8.1 | 7.9 | 7.7 |
91–180 days | 5.4 | 3.7 | 5.0 | 3.1 |
Over 180 days | 2.7 | 1.1 | 0.9 | 0.8 |
94.9 | 95.4 | 90.2 | 91.5 |
2024 | 2023 | |
£m | £m | |
Cash at bank and in hand | 42.5 | 36.3 |
2024 | 2023 | |
Counterparties with external credit ratings | £m | £m |
A to AA- | 31.8 | 25.8 |
BBB- to BBB | 3.9 | 8.0 |
B- to BB+ | 0.7 | 1.1 |
CCC to CCC- | 1.1 | 0.6 |
No ratings | 5.0 | 0.8 |
Cash at bank and in hand | 42.5 | 36.3 |
2024 | 2023 | |
£m | £m | |
Trade payables | 34.0 | 34.8 |
Other payables | 11.2 | 11.6 |
Accrued expenses | 62.6 | 58.1 |
Contract liabilities (see note 24) | 8.1 | 9.8 |
Other taxes and social security | 7.3 | 7.7 |
Current trade and other payables | 123.2 | 122.0 |
Other payables | 4.0 | – |
Contract liabilities (see note 24) | 0.2 | – |
Non-current trade and other payables | 4.2 | – |
2024 | 2023 | |
£m | £m | |
Current contract assets net of impairment | 25.0 | 22.4 |
Non-current contract assets net of impairment | 6.9 | 5.2 |
Contract assets net of impairment (see note 21) | 31.9 | 27.6 |
Current contract liabilities | (8.1) | (9.8) |
Non-current contract liabilities | (0.2) | – |
Contract liabilities (see note 23) | (8.3) | (9.8) |
Contract | Contract | |
assets | liabilities | |
£m | £m | |
Balance at 1 July 2022 | 22.2 | (10.3) |
Increases as a result of performance in advance of billing | 175.5 | – |
Transfers to receivables during the year | (169.2) | – |
Increases as a result of billing ahead of performance | – | (63.8) |
Decreases as a result of revenue recognised in the year | – | 63.6 |
Effect of movements in exchange rates | (0.9) | 0.7 |
Balance at 30 June 2023 | 27.6 | (9.8) |
Increases as a result of performance in advance of billing | 283.1 | – |
Transfers to receivables during the year | (278.5) | – |
Increases as a result of billing ahead of performance | – | (82.1) |
Decreases as a result of revenue recognised in the year | – | 83.4 |
Decreases as a result of change in loss allowance | (0.4) | – |
Effect of movements in exchange rates | 0.1 | 0.2 |
Balance at 30 June 2024 | 31.9 | (8.3) |
North | Latin | ||||
America | America | EMEA | Asia | ||
2024 | Risk premium (%) | 1.7% | 3.2% | 2.4% | 2.6% |
Contract assets (£m) | 9.2 | 2.9 | 15.0 | 4.8 | |
2023 | Risk premium (%) | 1.0% | 3.4% | 1.8% | 1.9% |
Contract assets (£m) | 9.5 | 2.5 | 14.0 | 1.6 |
2024 | 2023 | |
£m | £m | |
Balance at the start of the year | – | – |
Change in loss allowance | 0.4 | – |
Effect of movements in exchange rates | – | – |
Balance at the end of the year | 0.4 | – |
ST | Share | Other | ||
litigation | forfeiture | provisions | Total | |
£m | £m | £m | £m | |
Balance at 1 July 2022 | 10.1 | 0.5 | 3.3 | 13.9 |
Additional provision in the year | 0.1 | – | 0.5 | 0.6 |
Utilisation of provision | (0.1) | – | (1.1) | (1.2) |
Release of provision | – | (0.2) | (0.4) | (0.6) |
Effect of movement in exchange rates | (0.4) | – | (0.2) | (0.6) |
Balance at 30 June 2023 | 9.7 | 0.3 | 2.1 | 12.1 |
Additional provision in the year | – | – | 0.4 | 0.4 |
Utilisation of provision | (9.8) | – | (0.2) | (10.0) |
Release of provision | – | (0.1) | (1.1) | (1.2) |
Effect of movement in exchange rates | 0.1 | – | – | 0.1 |
Balance at 30 June 2024 | – | 0.2 | 1.2 | 1.4 |
2024 | 2023 | |
£m | £m | |
Current | 1.0 | 1.8 |
Non-current | 0.4 | 10.3 |
1.4 | 12.1 |
2024 | 2023 | |
£m | £m | |
Release of contingent deferred consideration | 0.4 | – |
(Loss)/gain on derivative | (2.1) | 2.7 |
Other gains and losses | (1.7) | 2.7 |
2024 | 2023 | |
£m | £m | |
Debt (see note 27) | 291.2 | 232.1 |
Cash and cash equivalents (see note 22) | (42.5) | (36.3) |
Net debt (see note 32) | 248.7 | 195.8 |
Equity | 543.9 | 567.2 |
Net debt to equity ratio | 46% | 35% |
2024 | Carrying value | 2023 | Carrying value | |||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets | ||||||||
Other investments | 0.2 | – | 0.9 | 1.1 | 4.8 | – | 4.0 | 8.8 |
Trade receivables and other debtors, excluding prepayments | – | 137.4 | – | 137.4 | – | 132.6 | – | 132.6 |
Cash and cash equivalents | – | 42.5 | – | 42.5 | – | 36.3 | – | 36.3 |
Derivative instruments in non- designated hedge relationships | – | 0.9 | – | 0.9 | – | 0.8 | – | 0.8 |
Derivative instruments in designated | ||||||||
hedge accounting relationships | – | 2.2 | – | 2.2 | – | 5.6 | – | 5.6 |
0.2 | 183.0 | 0.9 | 184.1 | 4.8 | 175.3 | 4.0 | 184.1 | |
Financial liabilities | ||||||||
Trade and other payables, excluding | ||||||||
other taxes and social security | ||||||||
(see note 23) | – | (120.1) | – | (120.1) | – | (114.3) | – | (114.3) |
Loans and overdrafts (see note 27) | – | (233.1) | – | (233.1) | – | (200.2) | – | (200.2) |
Leasing obligations (see note 28) | – | (58.1) | – | (58.1) | – | (31.9) | – | (31.9) |
Derivative instruments in non-designated hedge relationships | – | (0.6) | – | (0.6) | – | (0.9) | – | (0.9) |
Derivative instruments in designated | ||||||||
hedge accounting relationships | – | – | – | – | – | – | – | |
Put option over non-controlling interest | – | (7.4) | – | (7.4) | – | (7.1) | – | (7.1) |
Deferred consideration (see note 38) | – | – | (0.8) | (0.8) | – | – | (0.6) | (0.6) |
– | (419.3) | (0.8) | (420.1) | – | (354.4) | (0.6) | (355.0) |
Liabilities | Assets | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
US Dollar | (101.8) | (87.7) | 0.8 | 3.5 |
Euro | (30.1) | (30.5) | 0.7 | 0.7 |
Canadian Dollar | (0.2) | (0.1) | – | – |
New Zealand Dollar | – | – | 0.1 | – |
Chilean Peso | – | – | 0.1 | – |
20% currency movement | 10% currency movement | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Euro | 4.1 | 3.2 | 2.0 | 1.6 |
US Dollar | 1.9 | 1.5 | 1.0 | 0.7 |
Brazilian Real | 3.0 | 3.0 | 1.5 | 1.5 |
Mexican Peso | 4.3 | 3.9 | 2.1 | 2.0 |
Chinese Yuan | (0.1) | 3.2 | – | 1.6 |
Russian Rouble | 1.5 | 2.1 | 0.8 | 1.1 |
Average exchange rate | Contract value | Fair value | |||||
Foreign | 2024 | 2023 | 2024 | 2023 | |||
2024 | 2023 | currency | £m | £m | £m | £m | |
Outstanding contracts | |||||||
Buy CHF | 0.87 | 0.88 | CHF | 0.4 | 0.5 | – | – |
Sell CNY | 9.07 | 9.02 | CNY | 2.0 | 0.3 | – | – |
Buy AUD | 1.91 | 1.91 | AUD | 2.3 | 2.3 | – | – |
Buy PHP | – | 70.39 | PHP | – | – | – | – |
Sell PHP | 74.62 | – | PHP | – | – | – | – |
Buy EUR | 1.18 | 1.16 | EUR | 5.6 | 6.6 | (0.1) | – |
Buy MXN | 23.38 | 22.03 | MXN | 23.5 | 14.7 | 0.4 | 0.2 |
Buy USD | 1.27 | 1.26 | USD | 5.1 | 3.4 | – | 0.2 |
Sell BRL | – | 6.17 | BRL | – | 0.2 | – | – |
Sell INR | – | 102.79 | INR | – | 0.3 | – | – |
Sell CAD | – | 1.67 | CAD | – | 0.1 | – | – |
Sell RUB | 117.18 | – | RUB | 0.1 | – | – | – |
Sell PLN | 5.05 | – | PLN | 0.2 | – | – | – |
Buy USD/Sell NZD | 1.62 | – | NZD | 0.2 | – | – | – |
Buy USD/Sell UAH | – | 37.84 | UAH | – | 0.7 | – | – |
Buy USD/Sell BRL | 5.36 | 4.94 | BRL | 3.1 | 3.0 | 0.1 | (0.2) |
Buy USD/Sell CNY | 7.13 | 7.19 | CNY | 4.1 | 2.9 | – | – |
Buy CLP/Sell USD | 916.63 | – | CLP | 0.2 | – | – | – |
Buy PHP/Sell USD | 58.90 | 55.57 | PHP | 3.6 | 7.1 | – | – |
Buy USD/Sell CAD | 1.37 | 1.33 | CAD | 2.6 | 6.8 | – | (0.1) |
Buy USD/Sell EUR | 1.07 | 1.10 | EUR | 1.2 | 0.1 | – | – |
Buy USD/Sell RUB | 90.55 | – | RUB | 0.8 | – | – | – |
Buy USD/Sell INR | 83.55 | 82.49 | INR | 0.6 | 4.0 | – | – |
Buy USD/Sell ZAR | 18.29 | 18.44 | ZAR | 0.1 | 0.4 | – | – |
Buy USD/Sell ARS | 949.50 | – | ARS | 0.4 | – | – | – |
Buy MXN/Sell USD | 18.51 | 17.31 | MXN | 0.4 | 0.2 | – | – |
0.4 | 0.1 |
Average contract | ||||||
fixed interest rate | Notional principal amount | Fair value | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Outstanding receive-floating, pay-fixed interest rate swaps | % | % | £m | £m | £m | £m |
USD interest rate swaps | ||||||
One to five years | 4.09 | 3.43 | 67.2 | 66.9 | 0.4 | 1.3 |
EUR interest rate swaps | ||||||
One to five years | 0.36 | 0.36 | 21.2 | 21.4 | 0.5 | 1.2 |
GBP interest rate swaps | ||||||
One to five years | 3.45 | 3.45 | 60.0 | 60.0 | 0.8 | 2.8 |
Average price | Notional principal amount | Fair value | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Commodity hedge | US$ | US$ | £m | £m | £m | £m |
Open commodity contracts as at June | ||||||
Lean hog | 0.84 | 0.97 | 14.9 | 8.5 | 0.9 | 0.6 |
Corn | 4.71 | 5.68 | (9.4) | (6.4) | (0.4) | (0.6) |
Soybean meal | 353.10 | 402.00 | (3.4) | (4.6) | (0.1) | (0.1) |
2.1 | (2.5) | 0.4 | (0.1) |
2024 | 2023 | |
£m | £m | |
Loss at the start of the year | (0.5) | (0.8) |
Effective gains recognised in equity in period | 0.5 | 0.3 |
Balance carried forward in equity as effective losses | – | (0.5) |
Weighted | |||||||
average | |||||||
effective | Less than | 3 months– | |||||
interest rate | 1 month | 1–3 months | 1 year | 1–5 years | 5+ years | Total | |
% | £m | £m | £m | £m | £m | £m | |
2024 | |||||||
Loans and borrowings | 5.67 | 6.9 | 2.3 | 12.3 | 230.7 | – | 252.2 |
Lease liabilities | 4.27 | 1.7 | 3.0 | 11.1 | 36.7 | 11.4 | 63.9 |
Deferred consideration | – | – | 0.6 | – | 0.2 | – | 0.8 |
Variable interest rate instruments | 5.37 | 8.6 | 5.9 | 23.4 | 267.6 | 11.4 | 316.9 |
2023 | |||||||
Loans and borrowings | 5.48 | 6.6 | 1.7 | 9.4 | 197.9 | – | 215.6 |
Lease liabilities | 3.74 | 1.0 | 2.5 | 7.3 | 20.2 | 3.7 | 34.7 |
Deferred consideration | – | – | – | – | 0.6 | – | 0.6 |
Variable interest rate instruments | 5.23 | 7.6 | 4.2 | 16.7 | 218.7 | 3.7 | 250.9 |
Weighted | |||||||
average | |||||||
effective | Less than | 3 months– | |||||
interest rate | 1 month | 1–3 months | 1 year | 1–5 years | 5+ years | Total | |
% | £m | £m | £m | £m | £m | £m | |
2024 | |||||||
Variable interest rate instruments | 1.17 | 42.5 | – | – | – | – | 42.5 |
2023 | |||||||
Variable interest rate instruments | 0.42 | 36.3 | – | – | – | – | 36.3 |
Less than | 3 months– | |||||
1 month | 1–3 months | 1 year | 1–5 years | 5+ years | Total | |
£m | £m | £m | £m | £m | £m | |
2024 | ||||||
Foreign exchange contracts | 0.4 | – | – | – | – | 0.4 |
Commodity swaps | (0.1) | 0.1 | 0.4 | – | – | 0.4 |
Interest rate swaps | (0.3) | (0.4) | (2.2) | 0.8 | – | (2.1) |
2023 | ||||||
Foreign exchange contracts | 0.1 | – | – | – | – | 0.1 |
Commodity swaps | – | – | (0.1) | – | – | (0.1) |
Interest rate swaps | 0.2 | 0.5 | 2.6 | 2.3 | – | 5.6 |
2024 | 2023 | |
£m | £m | |
Non-current liabilities | ||
Unsecured bank loans | 228.2 | 196.0 |
Obligations under leases | 44.1 | 21.9 |
272.3 | 217.9 | |
Current liabilities | ||
Unsecured bank loans and overdrafts | 4.9 | 4.2 |
Obligations under leases | 14.0 | 10.0 |
18.9 | 14.2 | |
Total interest-bearing liabilities | 291.2 | 232.1 |
2024 | 2024 | 2023 | ||
Currency | Interest rate | £m | £m | |
Revolving credit facility and overdraft | GBP | 7. 2% | 104.0 | 91.6 |
Revolving credit facility, term loan and overdraft | USD | 7.5% | 94.8 | 78.0 |
Revolving credit facility and overdraft | EUR | 5.6% | 30.1 | 30.1 |
Obligations under leases | USD | 4.3% | 58.1 | 31.9 |
Other unsecured bank borrowings | Other | 6.6% | 4.2 | 0.5 |
Total interest-bearing liabilities | 291.2 | 232.1 |
2024 | 2023 | |
Loans and borrowings (excluding leases) comprise amounts falling due: | £m | £m |
In one year or less or on demand | 5.1 | 5.3 |
In more than one year but not more than two years | 228.2 | – |
In more than two years but not more than five years | – | 196.0 |
233.3 | 201.3 | |
Less: unamortised issue costs | (0.2) | (1.1) |
233.1 | 200.2 | |
Current liabilities | (4.9) | (4.2) |
Non-current liabilities | 228.2 | 196.0 |
2024 | 2023 | |
£m | £m | |
Balance at the start of the year | 31.9 | 34.6 |
Leases entered into during the year | 41.2 | 10.4 |
Business combination (see note 41) | 0.4 | – |
Leases terminated early | (1.2) | (0.7) |
Payments made | (16.5) | (12.3) |
Interest | 2.8 | 1.2 |
Effect of movements in exchange rates | (0.5) | (1.3) |
Balance at the end of the year | 58.1 | 31.9 |
Current | 14.0 | 10.0 |
Non-current | 44.1 | 21.9 |
58.1 | 31.9 |
2024 | 2023 | |
£m | £m | |
FY24 | – | 10.8 |
FY25 | 15.8 | 8.2 |
FY26 | 13.5 | 5.9 |
FY27 | 10.6 | 3.9 |
FY28 | 8.0 | 2.2 |
FY29 | 4.6 | 1.6 |
FY30 | 3.8 | 1.1 |
FY31 | 3.6 | 1.0 |
After FY32 | 4.0 | – |
63.9 | 34.7 | |
Presented as: | ||
Current | 15.8 | 10.8 |
Non-current | 48.1 | 23.9 |
63.9 | 34.7 |
2024 | 2023 | |
£m | £m | |
The Milk Pension Fund – Genus’s share | – | – |
The Dalgety Pension Fund | – | – |
National Pig Development Pension Fund | (0.6) | (0.2) |
Post-retirement healthcare | 0.5 | 0.5 |
Other unfunded schemes | 6.7 | 6.6 |
Overall net pension liability | 6.6 | 6.9 |
2024 | 2023 | |
£m | £m | |
Present value of funded obligations (includes Genus’s 86% share of MPF (2023: 86%)) | 722.8 | 746.8 |
Present value of unfunded obligations | 7.4 | 7.4 |
Total present value of obligations | 730.2 | 754.2 |
Fair value of plan assets (includes Genus’s 86% share of MPF (2023: 86%)) | (760.0) | (787.6) |
Restricted recognition of asset (MPF and DPF) | 36.4 | 40.3 |
Recognised liability for defined benefit obligations | 6.6 | 6.9 |
Level 1 | Level 2 | Level 3 | 2024 | Level 1 | Level 2 | Level 3 | 2023 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Equities | – | – | – | – | – | 16.3 | – | 16.3 |
Diversified growth funds | – | 102.0 | – | 102.0 | – | 46.1 | – | 46.1 |
Liability-driven investments | – | 108.7 | – | 108.7 | – | 108.4 | – | 108.4 |
Gilts and corporate bonds | – | 34.1 | – | 34.1 | – | 73.0 | – | 73.0 |
Cash | 1.4 | 1.6 | – | 3.0 | 1.6 | 3.6 | – | 5.2 |
Property | 1.6 | – | 20.8 | 22.4 | 2.4 | – | 22.8 | 25.3 |
Direct lending | – | 1.1 | 26.3 | 27.4 | – | 2.9 | 34.3 | 37.2 |
Bulk annuity policy | – | – | 462.4 | 462.4 | – | – | 476.1 | 476.1 |
3.0 | 247.5 | 509.5 | 760.0 | 4.0 | 250.3 | 533.2 | 787.6 |
2024 | 2023 | |
£m | £m | |
Liability for defined benefit obligations at the start of the year | 754.2 | 866.0 |
Benefits paid by the plans | (57.7) | (56.3) |
Current service costs and interest | 38.0 | 32.6 |
Actuarial gains recognised on fund liabilities arising from changes in demographic assumptions | (3.8) | (15.2) |
Actuarial losses/(gains) recognised on fund liabilities arising from changes in financial assumptions | 1.9 | (104.0) |
Actuarial (gains)/losses recognised on fund liabilities arising from experience (other) | (2.3) | 31.0 |
Exchange rate adjustment | (0.1) | 0.1 |
Liability for defined benefit obligations at the end of year | 730.2 | 754.2 |
2024 | 2023 | |
£m | £m | |
Fair value of plan assets at the start of the year | 787.6 | 936.3 |
Administration expenses | (0.3) | (0.7) |
Contributions paid into the plans | 0.8 | 1.5 |
Benefits paid by the plans | (57.7) | (56.3) |
Interest income on plan assets | 39.8 | 35.4 |
Actuarial losses recognised in equity | (10.2) | (128.6) |
Fair value of plan assets at the end of the year | 760.0 | 787.6 |
2024 | 2023 | |
£m | £m | |
Deficit in schemes at the start of the year | (6.9) | (8.3) |
Administration expenses | (0.3) | (0.7) |
Contributions paid into the plans | 0.8 | 1.5 |
Net pension finance cost | (0.3) | (0.2) |
Actuarial losses recognised during the year | (6.0) | (40.4) |
Movement in restriction of assets | 3.9 | 38.3 |
Release of additional liability | 2.1 | 3.0 |
Exchange rate adjustment | 0.1 | (0.1) |
Deficit in schemes at the end of the year | (6.6) | (6.9) |
2024 | 2023 | |
£m | £m | |
Administrative expenses | 0.3 | 0.7 |
Interest obligation | 38.0 | 32.6 |
Interest income on plan assets | (39.8) | (35.4) |
Interest on additional liability | 2.1 | 3.0 |
0.6 | 0.9 |
2024 | 2023 | |
£m | £m | |
Administrative expenses | 0.3 | 0.7 |
Net finance charge | 0.3 | 0.2 |
0.6 | 0.9 |
2024 | 2023 | |
£m | £m | |
Cumulative loss at the start of the year | 59.2 | 60.0 |
Actuarial losses recognised during the year | 6.0 | 40.4 |
Movement in restriction of assets | (3.9) | (38.3) |
Release of additional liability | (2.1) | (3.0) |
Exchange rate adjustment | (0.1) | 0.1 |
Cumulative loss at the end of the year | 59.1 | 59.2 |
2024 | 2023 | |
Discount rate | 5.15% | 5.25% |
Consumer Price Index | 2.55% | 2.65% |
Retail Price Index | 2.90% | 3.05% |
2024 | 2023 | ||
Years | Years | ||
Retiring at balance sheet date at age 65 | Male | 22.1 | 22.1 |
Female | 24.1 | 24.0 | |
Retiring at age 65 in 20 years’ time | Male | 23.7 | 23.7 |
Female | 25.9 | 25.8 |
2024 | 2023 | |
Years | Years | |
Weighted average duration of the defined benefit obligations | 10.1 | 10.1 |
Weighted average duration of the defined benefit obligations, excluding defined benefit obligations backed by purchased annuities | 12.1 | 12.4 |
Discount rate | Rate of inflation | Life expectancy | ||||
Decrease | Increase | Decrease | Increase | Decrease | Increase | |
by 0.5% | by 0.5% | by 0.5% | by 0.5% | by 1 year | by 1 year | |
£m | £m | £m | £m | £m | £m | |
Increase/(decrease) in present value of defined obligation | 42.6 | (41.4) | (27.0) | 31.1 | (27.6) | 27.6 |
Excluding purchased annuity obligations | ||||||
increase/(decrease) in present value of defined obligation | 15.6 | (15.2) | (9.9) | 11.4 | (10.1) | 10.1 |
2024 | 2023 | 2022 | 2021 | 2020 | |
£m | £m | £m | £m | £m | |
Present value of the defined benefit obligation | 730.2 | 754.2 | 866.0 | 1,106.6 | 1,169.3 |
Fair value of plan assets | (760.0) | (787.6) | (936.3) | (1,147.2) | (1,182.5) |
Restrict recognition of asset and recognition of additional liability | 36.4 | 40.3 | 78.6 | 51.7 | 31.3 |
Deficit in the plans | 6.6 | 6.9 | 8.3 | 11.1 | 18.1 |
Experience adjustments arising on plan liabilities (%) | 1.0 | 17.2 | 21.0 | 2.1 | 1.8 |
Experience adjustments arising on plan assets (%) | 0.9 | 16.3 | 19.3 | 2.4 | 1.6 |
Number of | Number of | |
awards | awards | |
2024 | 2023 | |
Outstanding at the start of year | 821,681 | 560,511 |
Exercised during the year | (109,299) | (137,9 98) |
Forfeited during the year | (153,545) | (137,362) |
Granted during the year | 456,144 | 536,530 |
Outstanding at 30 June | 1,014,981 | 821,681 |
Exercisable at 30 June | 28,586 | 13,764 |
Number of | Number of | |
awards | awards | |
2024 | 2023 | |
Outstanding at the start of year | 48,728 | 61,313 |
Exercised during the year | (18,151) | (20,738) |
Forfeited during the year | – | – |
Granted during the year | 15,385 | 8,153 |
Outstanding at 30 June | 45,962 | 48,728 |
Exercisable at 30 June | – | – |
Weighted | Weighted | |||
average | average | |||
exercise | Number of | exercise | Number of | |
price | options | price | options | |
2024 | 2024 | 2023 | 2023 | |
Outstanding at the start of year | 1,413p | 3,884 | 1,400p | 11,430 |
Forfeited during the year | – | – | 1,413p | (1,975) |
Share appreciation rights effected during the year | 1,413p | (2,565) | 1,386p | (2,618) |
Exercised during the year | 1,413p | (1,319) | 1,387p | (2,953) |
Outstanding at 30 June | – | – | 1,413p | 3,884 |
Exercisable at 30 June | – | – | 1,413p | 3,884 |
2024 | 2023 | 2024 | 2023 | |
Number | Number | £m | £m | |
Issued and fully paid | ||||
Ordinary shares of 10 pence | 66,032,782 | 66,027,210 | 6.6 | 6.6 |
2024 | 2023 | 2024 | 2023 | |
Number | Number | £m | £m | |
Issued under the Executive Share Option Plan | 1,319 | 2,953 | – | – |
Issued to Employee Benefit Trust | – | 250,000 | – | – |
Issued to Genus plc Share Incentive Plan | 4,253 | 637 | – | – |
5,572 | 253,590 | – | – |
2024 | 2024 | 2023 | 2023 | ||
Number | Option price | Number | Option price | ||
Executive Share Option Plan | – | – | 983 | 1334.00p | |
1,319 | 1 | 413.00p | 1,970 1 | 413.00p | |
1,319 | 2,953 |
2024 | 2023 | 2024 | 2023 | |
Number | Number | £m | £m | |
Shares allocated but not vested | 252,384 | 375,998 | 4.2 | 8.1 |
Unallocated shares | 92,334 | 92,334 | 1.5 | 2.0 |
344,718 | 468,332 | 5.7 | 10.1 |
Hedging | Translation | |
reserve | reserve | |
£m | £m | |
Balance at 30 June 2022 | 1.4 | 50.9 |
Exchange differences on translation of overseas operations | – | (27.5) |
Loss recognised on cash flow hedges – interest rate swaps and cross-currency swaps | 0.8 | – |
Income tax related to net losses recognised in other comprehensive income | (0.2) | 3.3 |
Balance at 30 June 2023 | 2.0 | 26.7 |
Exchange differences on translation of overseas operations | – | (16.0) |
Gain recognised on net investment hedges | – | 0.4 |
Loss recognised on cash flow hedges – interest rate swaps and cross-currency swaps | (1.6) | – |
Income tax related to net losses recognised in other comprehensive income | 0.5 | (0.6) |
Balance at 30 June 2024 | 0.9 | 10.5 |
2024 | 2023 | |
£m | £m | |
Profit for the year | 2.4 | 31.8 |
Adjustment for: | ||
Net IAS 41 valuation movement on biological assets | 23.2 | 16.9 |
Amortisation of acquired intangible assets | 5.8 | 7.7 |
Share-based payment expense | 7.0 | 6.0 |
Share of profit of joint ventures and associates | (19.1) | (10.5) |
Other gains and losses | 1.7 | (2.7) |
Finance costs (net) | 18.3 | 14.3 |
Income tax expense | 3.1 | 7.6 |
Exceptional items (net) | 24.6 | 3.5 |
Adjusted operating profit from continuing operations | 67.0 | 74.6 |
Depreciation of property, plant and equipment | 34.7 | 30.2 |
Loss on disposal of plant and equipment | 0.8 | 0.1 |
Amortisation and impairment of intangible assets | 6.4 | 5.7 |
Adjusted earnings before interest, tax, depreciation and amortisation | 108.9 | 110.6 |
Cash impact of exceptional items relating to operating activities | (17.9) | (7.1) |
Other movements in biological assets and harvested produce | (9.6) | (11.1) |
Decrease in provisions | (1.0) | (1.0) |
Additional pension contributions in excess of pension charge | (0.5) | (0.6) |
Other | 0.1 | 0.2 |
Operating cash flows before movement in working capital | 80.0 | 91.0 |
Increase in inventories | (1.3) | (9.6) |
Increase in receivables | (10.1) | (9.3) |
Increase in payables | 0.2 | 6.6 |
Cash generated by operations | 68.8 | 78.7 |
Interest received | 0.5 | 0.1 |
Interest and other finance costs paid | (14.5) | (10.7) |
Interest on leased assets | (2.8) | (1.2) |
Cash flow from derivative financial instruments | (0.7) | 1.3 |
Income taxes paid | (21.5) | (17.8) |
Net cash from operating activities | 29.8 | 50.4 |
Other | |||||
At 1 July | Net | Foreign | non-cash | At 30 June | |
2023 | cash flows | exchange | movements | 2024 | |
£m | £m | £m | £m | £m | |
Cash and cash equivalents (see note 22) | 36.3 | 7.7 | (1.5) | – | 42.5 |
Interest-bearing loans – current (see note 27) | (4.2) | 0.2 | – | (0.9) | (4.9) |
Lease liabilities – current (see note 28) | (10.0) | 13.7 | 0.3 | (18.0) | (14.0) |
(14.2) | 13.9 | 0.3 | (18.9) | (18.9) | |
Interest-bearing loans – non-current (see note 27) | (196.0) | (32.1) | (0.1) | – | (228.2) |
Lease liabilities – non-current (see note 28) | (21.9) | – | 0.6 | (22.8) | (44.1) |
(217.9) | (32.1) | 0.5 | (22.8) | (272.3) | |
Total debt financing | (232.1) | (18.2) | 0.8 | (41.7) | (291.2) |
Net debt | (195.8) | (10.5) | (0.7) | (41.7) | (248.7) |
Other | |||||
At 1 July | Net | Foreign | non-cash | At 30 June | |
2022 | cash flows | exchange | movements | 2023 | |
£m | £m | £m | £m | £m | |
Cash and cash equivalents (see note 22) | 38.8 | 1.3 | (3.8) | – | 36.3 |
Interest-bearing loans – current (see note 27) | (7.1) | 3.8 | 0.2 | (1.1) | (4.2) |
Lease liabilities – current (see note 28) | (10.1) | 11.1 | 0.5 | (11.5) | (10.0) |
(17. 2) | 14.9 | 0.7 | (12.6) | (14.2) | |
Interest-bearing loans – non-current (see note 27) | (182.1) | (17.8) | 3.9 | – | (196.0) |
Lease liabilities – non-current (see note 28) | (24.5) | – | 0.8 | 1.8 | (21.9) |
(206.6) | (17.8) | 4.7 | 1.8 | (217.9) | |
Total debt financing | (223.8) | (2.9) | 5.4 | (10.8) | (232.1) |
Net debt | (185.0) | (1.6) | 1.6 | (10.8) | (195.8) |
2024 | 2023 | |
£m | £m | |
In less than one year | 1.2 | 1.2 |
Between one and five years | – | 1.2 |
In more than five years | – | – |
1.2 | 2.4 |
2024 | 2023 | |
£m | £m | |
Salaries and short-term employee benefits | 6.7 | 5.4 |
Post-employment benefits | 0.1 | 0.2 |
Share-based payment expense | 3.8 | 3.0 |
10.6 | 8.6 |
% of share | |||||||
capital/ | |||||||
Direct/ | voting rights | ||||||
indirect | held by | ||||||
Country of | Group | Group | |||||
Name of undertaking | Registered address | incorporation | interest | Share class | companies | ||
ABS (Beijing) International | B16 | 08, Lucky Tower, No. 3, East 3rd Ring North Road, | China | Indirect | No Par Value | 100% | |
Trade Co., Ltd. | Chaoyang District, Beijing, 100027, China | Common | |||||
Stock | |||||||
ABS Argentina S.A. | A. Castellanos 1 | 169, (3080) Esperanza, | Argentina | Direct | ARS1 Ordinary | 100% | |
Sante Fe, Argentina | |||||||
ABS Chile Limitada | Avenida del Parque #4161 office #601, Huechuraba, | Chile | Direct | CLP0.10 | 100% | ||
Santiago, Chile | Common | ||||||
Stock | |||||||
ABS Genetics South Africa | Prestige Park Block B, Unit No. 5B, Pastorale Street, | South Africa | Indirect | ZAR1 Ordinary | 100% | ||
(Pty) Ltd | Durbanville Industrial Park, Durbanville, 7550, | ||||||
South Africa | |||||||
ABS Global (Canada) Inc. | 1525 | Floradale Road, Elmira ON N3B 2Z1, Canada | Canada | Indirect | CAD1 | 100% | |
Common | |||||||
ABS Global, Inc. | 1525 | River Road, De Forest WI 53532, United States | United States | Indirect | USD0.01 | 100% | |
Common | |||||||
ABS Italia S.r.l. | Via Bastida nr. 6, loc. Cavatigozzi, 26020, | Italy | Indirect | €1 Quota | 100% | ||
Cremona, Italy | |||||||
ABS México, S.A. de C.V. | 6, 746 | Independencia, New Los Angeles, Torreon, | Mexico | Direct | MXN10 Class 1 | 100% | |
2714 | 0, Mexico | MXN10 Class 2 | |||||
ABS Polska Sp. z o.o. | Szafirowa 22A, 82-300 Gronowo Górne, Poland | Poland | Indirect | PLN1,000 | 100% | ||
Ordinary | |||||||
Bovec SASU | 69 Chemin des Molières, PA du Charpenay, 69210, | France | Indirect | €10 Ordinary | 100% | ||
Lentilly, France | |||||||
Chitale Genus ABS (India) | Gat No 29, Bramha Facility, Burungwadi Near | India | Indirect | INR100 | 50% 1 | ||
Private Limited | Bhilawadi Railway Station, Taluka Palus, Maharashtra, | Ordinary | |||||
Sangli, 416303, | India | ||||||
De Novo Genetics LLC | 1286 | Oriole Drive, New Albin IA 52160, United States | United States | Indirect | No Par Value | 51% | |
LLC Units | |||||||
Genus ABS (NZ) Limited | Generate Accounting Group Limited, Level 1, 317 New | New Zealand | Indirect | NZD1 Ordinary | 100% | ||
North Road, Kingsland, Auckland, 1021, New Zealand | |||||||
Genus ABS Colombia SAS | Avenida Carrera 70, No. 105 – 51, Bogota, Colombia | Colombia | Indirect | COP10,000 | 100% | ||
Ordinary | |||||||
Genus ABS Netherlands B.V. | Hoogoorddreef 15, Amsterdam, 1101BA, Netherlands | Netherlands | Indirect | EUR1 Ordinary | 100% |
% of share | ||||||
capital/ | ||||||
Direct/ | voting rights | |||||
indirect | held by | |||||
Country of | Group | Group | ||||
Name of undertaking | Registered address | incorporation | interest | Share class | companies | |
Genus Australia Pty Ltd | 15 Scholar Drive, Bundoora VIC 3083, Australia | Australia | Indirect | AUD1.388 | 100% | |
Ordinary | ||||||
Genus Breeding India Private | 5th FLOOR, C WING, ETERNIA PREMISES CO-OP SOC, | India | Indirect | INR10 | 100% | |
Limited | NEAR DA UNIT NO 505, 506, DAGDI BUNGLOW, | Ordinary | ||||
WAKDEWADI, Maharashtra, Pune, 411005, India | ||||||
Genus Breeding Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Direct | £1 Ordinary | 100% | |
(01192037) | RG21 4DZ, United Kingdom | |||||
‘Genus Ukraine’ LLC | Pidlisna str., 1, KYIV 03164, Ukraine | Ukraine | Indirect | No Par Value | 100% | |
Common | ||||||
Stock | ||||||
JBI Genetics LLC | 130 | North Kelsey Street, Visalia CA 93291, | United States | Indirect | No Par Value | 100% |
United States | LLC Units | |||||
LLC Genus ABS Rus | Zheleznodorozhnaya Street, House 51, Letter Zh, | Russian | Indirect | RUB1 Ordinary | 100% | |
Premises 2, Tula, 300062 Russian Federation | Federation | |||||
Millwood Products Ltd | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
(08662101) | RG21 4DZ, United Kingdom | |||||
Pecplan ABS Imp. e Exp. Ltda. | Rod. BR 050 Km 196 + 150metros, Zona Rural, Delta, | Brazil | Indirect | BRL1 Ordinary | 100% | |
MG – 38108-000, Brazil | ||||||
St Jacobs Animal | 1525 | River Road, De Forest WI 53532, United States | United States | Indirect | No Par Value | 100% |
Breeding Corp. | Common | |||||
Zitery S.A. | Maximo Tajes 7286, Uruguay | Uruguay | Indirect | No Par Value | 100% | |
Common |
% of share | |||||
Direct/ | capital/voting | ||||
indirect | rights held by | ||||
Country of | Group | Group | |||
Name of undertaking | Registered address | incorporation | interest | Share class | companies |
Agroceres PIC Genética | Rua 1 JN, n˚ 1411, Sala 16 – Jardim Novo, Rio Claro/SP | Brazil | Indirect | BRL1 Ordinary | 49% |
de Suínos Ltda | – CEP, 13.502-741, Brazil | ||||
Agroceres PIC Suínos Ltda | Rua 1 JN, n˚ 1411, Sala 17 – Jardim Novo, Rio Claro/SP | Brazil | Indirect | BRL1 Ordinary | 49% |
– CEP, 13.502-741, Brazil | |||||
GENEETIC Service S.R.L. | Viale Europa 71, Belluno, 32100, Italy | Italy | Indirect | €1 Ordinary | 33% |
Inner Mongolia Genus | 3rd Floor, Building A-15 North, Intelligent | China | Indirect | CNY1 | 100% |
Biotechnology Co., Ltd | Manufacturing Industrial Park, Inner Mongolia, | Ordinary | |||
Helinger New Area, China | |||||
Inner Mongolia Haoxiang Pig | Jintang Village, Jinding Town, Zhidan County, | China | Indirect | CNY1 | 49% |
Breeding Co. Ltd | Yan An Municipality, Shaanxi Province, China | Ordinary | |||
Liao Ning PIC Agriculture | Gunzigou Village, Gao Guan Town, Benxi County, | China | Indirect | CNY1 | 100% |
Science and Technology | Benxi City, Liaoning Province, China | Ordinary | |||
Co., Ltd | |||||
PIC (Qiannan) Agriculture | Rongxiang Village, Luokun Town, Luodian County, | China | Indirect | CNY1 | 100% |
Science and Technology Co., Ltd. | Qiannan Prefecture, Guizhou Province, China | Ordinary | |||
PIC (Shanghai) Agriculture | Office 803A-305, Building 1, Hongqiao Pingan Fortune | China | Indirect | CNY1 | 100% |
Science and Technology | Center, Lane 1588, Shenchang Road, Minhang | Ordinary | |||
Company Limited | District, Shanghai, 201100, China | ||||
PIC (Zhangjiagang) Pig | Office 1210, International Finance Tower, | China | Indirect | CNY1 | 100% |
Improvement Co., Ltd. | 20 Jingang Road, Zhangjiagang Bonded Zone, | Ordinary | |||
Zhangjiagang City, Jiangsu Province, China | |||||
PIC Andina SpA | Avenida del Parque #4161 office #601, Huechuraba, | Chile | Indirect | CLP1 | 100% |
Santiago, Chile | Ordinary |
% of share | |||||||
Direct/ | capital/voting | ||||||
indirect | rights held by | ||||||
Country of | Group | Group | |||||
Name of undertaking | Registered address | incorporation | interest | Share class | companies | ||
PIC Ankang Agriculture Science | Shishubian Village, Hanbin District, Shaanxi Province, | China | Indirect | CNY1 | 100% | ||
and Technology Co., Ltd. | Ankang, China | Ordinary | |||||
PIC Canada Ltd. | Borden Ladner Gervais LLP, Centennial Place, East | Canada | Indirect | CAD1 | 100% | ||
Tower, | 19 | 00, 520 - 3rd Ave SW, Calgary, AB, T2P 0R3, | Ordinary | ||||
Canada | |||||||
PIC France SA | 69 Chemin des Molières, PA du Charpenay, Lentilly, | France | Indirect | €17 Ordinary | 100% | ||
692 | 10, France | ||||||
PIC Genetics Designated | Riverside One, Sir John Rogerson’s Quay, Dublin 2, | Ireland | Indirect | €1.27 | 100% | ||
Activity Company | D02 X576, Ireland, Europe | Ordinary | |||||
€1.27 | |||||||
Redeemable | |||||||
preference | |||||||
shares | |||||||
PIC Genetics LLC | 79 Narodniy Boulevard, 308000, Belgorod, Russian | Russian | Indirect | RUB1 | 100% | ||
Federation | Federation | Ordinary | |||||
Pig Improvement Company | Wenceslao de la Barquera No.7, Col. Villas del Sur, | Mexico | Indirect | No Par Value | 100% | ||
de México, S. de R.L. de C.V. | 76040 | Queretaro, Queretaro, Mexico | Common | ||||
Stock | |||||||
Pig Improvement Company | Lorbeerrosenweg 10, Isernhagen, 30916, Germany | Germany | Indirect | No Par Value | 100% | ||
Deutschland GmbH | Common | ||||||
Stock | |||||||
Pig Improvement Company | C/Pau Vila, 22 2 0 puerta 6, 08174 | Sant Cugat del | Spain | Indirect | €25 Ordinary | 100% | |
España, S.A. | Valles, Barcelona, Spain | ||||||
Pig Improvement Company | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £0.10 | 100% | ||
UK Limited (00716304) | RG21 4DZ, United Kingdom | Ordinary | |||||
PIC Italia S.r.l. | Strada dei Loggi 22, 06135, Ponte San Giovanni, | Italy | Indirect | €1 Ordinary | 85% | ||
Perugia, Italy | |||||||
PIC Philippines, Inc. | Unit 2101-2103 and 2203, Jollibee Plaza, F. Ortigas, | Philippines | Indirect | PHP100 | 100% | ||
Jr. Rd., Ortigas Center, Pasig City, 1605, Philippines | Ordinary | ||||||
PIC USA, Inc. | 100 | BlueGrass Commons Blvd, Suite 2200, | United States | Indirect | USD1 | 100% | |
Hendersonville, TN 37075, United States | Ordinary | ||||||
RenOVAte Biosciences, Inc. | 6874 | Caravan Ct, Columbia MD 21044, United States | United States | Direct | USD0.001 | 33% | |
Series Seed | |||||||
Preferred | |||||||
Società Agricola GENEETIC | Via Marche n. 2, Reggio Emilia, 42122, Italy | Italy | Indirect | €1 Ordinary | 33% | ||
S.R.L. | |||||||
Shaanxi PIC Pig Improvement | 121 | 05, 21st floor, Yun Tian Building, 12 Feng Cheng | China | Indirect | CNY1 | 100% | |
Co., Ltd. | Second Street, Xian Economic Development District, | Ordinary | |||||
Xian City, Shaanxi Province, China | |||||||
Yan’an Xinyongxiang | Jintang Village, Jinding Town, Zhidan County, Yan An | China | Indirect | CNY1 | 49% | ||
Agriculture Technology | Municipality, Shaanxi Province, China | Ordinary | |||||
Co., Ltd. |
% of share | ||||||
Direct/ | capital/voting | |||||
indirect | rights held by | |||||
Country of | Group | Group | ||||
Name of undertaking | Registered address | incorporation | interest | Share class | companies | |
Accounting & Managerial | Kansas No. 2028, Quintas Campestre, 31214, | Mexico | Indirect | MXN1 Class 1 | 96% | |
Services S. de R.L. de C.V. | Chihuahua, Chih., Mexico | |||||
ABS International, Inc. | 1525 | River Road, De Forest WI 53532, United States | United States | Indirect | USD1 | 100% |
Ordinary | ||||||
ABS Pecplan Ltda. | Rod. BR 050 Km 196 + 150metros, Zona Rural, Delta, | Brazil | Direct | BRL1 Ordinary | 100% | |
MG – 38108-000, Brazil |
% of share | ||||||
Direct/ | capital/voting | |||||
indirect | rights held by | |||||
Country of | Group | Group | ||||
Name of undertaking | Registered address | incorporation | interest | Share class | companies | |
Brazilian Holdings Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
(00479048) | RG21 4DZ, United Kingdom | |||||
Brazilian Properties Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Direct | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Busby Participações Ltda. | Av. Leopoldino de Oliveira, 4.113, Sala 303, Centro, | Brazil | Indirect | BRL1 Ordinary | 100% | |
CEP: 38010-000, UBERABA-MG, Brazil | ||||||
Cannavarro Participações | Av. Leopoldino de Oliveira, 4.113, Sala 303, Centro, | Brazil | Indirect | BRL1 Ordinary | 100% | |
Ltda. | CEP: 38010-000, UBERABA-MG, Brazil | |||||
Dalco Exportadora Ltda. | Av. Leopoldino de Oliveira, 4113 – Sala 303, Uberaba, | Brazil | Indirect | BRL1 Ordinary | 100% | |
Minas Gerais, CEP 38010-000, Brazil | ||||||
Dalgety Pension Trust Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Fyfield (SM) Limited (01026475) | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Fyfield Dormant | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Fyfield Holland B.V. | Matrix House, Basing View, Basingstoke, Hampshire, | Netherlands | Indirect | €1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Fyfield Ireland Unlimited | Riverside One, Sir John Rogerson’s Quay, | Ireland | Indirect | €0.001 ‘A’ | 100% | |
Company | Dublin 2, DO2 X576, Ireland | Ordinary | ||||
€0.001 ‘B’ | ||||||
Ordinary | ||||||
Genus Investments Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Direct | £1 Ordinary | 100% | |
(02028517) | RG21 4DZ, United Kingdom | |||||
Genus Quest Trustees Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Direct | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Genus R&D, Inc. | 1525 | River Road, De Forest WI 53532, United States | United States | Indirect | US$0.01 | 100% |
Common | ||||||
Genus Trustees Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Direct | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
GIL Finance S.à.r.l. | 31, rue de Hollerich, L-1741, Luxembourg | Luxembourg | Indirect | USD1 | 100% | |
Ordinary | ||||||
PIC Do Brasil Empreendimentos | Rua 1 JN, no. 1411, Sala 13, Jardim Novo, Rio Claro, | Brazil | Indirect | BRL0.01 | 100% | |
e Participações Ltda. | Estado De São Paulo, CEP 13.502.741, Brazil | Ordinary | ||||
PIC Fyfield Limited (00019739) | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Pig Improvement Company | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
Overseas Limited (01583814) | RG21 4DZ, United Kingdom | |||||
Pigtales Limited (00723762) | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £1 Ordinary | 100% | |
RG21 4DZ, United Kingdom | ||||||
Promar International Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Direct | £1 Ordinary | 100% | |
(03004562) | RG21 4DZ, United Kingdom | |||||
Skogluno Participações Ltda. | Av. Leopoldino de Oliveira, 4.113, Sala 303, Centro, | Brazil | Indirect | BRL1 Ordinary | 100% | |
CEP: 38010-000, UBERABA-MG, Brazil | ||||||
Spillers Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £0.25 | 100% | |
RG21 4DZ, United Kingdom | Ordinary | |||||
Spillers Overseas Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Indirect | £0.25 | 100% | |
RG21 4DZ, United Kingdom | Ordinary | |||||
Sygen, Inc. | 100 | BlueGrass Commons Blvd, Suite 2200, | United States | Indirect | USD1 | 100% |
Hendersonville, TN 37075 United States | Common | |||||
Sygen International Limited | Matrix House, Basing View, Basingstoke, Hampshire, | UK | Direct | £0.10 | 100% | |
(03215874) | RG21 4DZ, United Kingdom | Ordinary |
% of share | ||||||
Direct/ | capital/voting | |||||
indirect | rights held by | |||||
Country of | Group | Group | ||||
Name of undertaking | Registered address | incorporation | interest | Share class | companies | |
Sygen Investimentos Ltda. | Av. Leopoldino de Oliveira, 4113 – Sala 303, Uberaba, | Brazil | Indirect | BRL0.63 | 100% | |
Minas Gerais, CEP 38010-000, Brazil | Ordinary | |||||
Usicafé SA | c/o Cabinet Mayor, avocats, Rue Jean-Gabriel | Switzerland | Indirect | CHF1,000 | 100% | |
Eynard 6, 1205 | Genève, Switzerland | Ordinary | ||||
Xelect Limited | Horizon House, Abbey Walk, St Andrews, Fife, KY16 | UK | Indirect | £0.001 | 100% | |
9LB, Scotland | Ordinary |
Contingent | |||
deferred | Deferred | ||
consideration | consideration | Total | |
£m | £m | £m | |
Balance at 1 July 2022 | 0.5 | 1.0 | 1.5 |
Business combination | – | – | – |
Payment of consideration | – | (0.8) | (0.8) |
Transfer | – | – | – |
Effect of movement in exchange rates | (0.1) | – | (0.1) |
Balance at 30 June 2023 | 0.4 | 0.2 | 0.6 |
Business combination (see note 41) | 0.6 | – | 0.6 |
Release of contingent deferred consideration | (0.4) | – | (0.4) |
Transfer | (0.6) | 0.6 | – |
Effect of movement in exchange rates | – | – | – |
Balance at 30 June 2024 | – | 0.8 | 0.8 |
Current | – | 0.6 | 0.6 |
Non-current | – | 0.2 | 0.2 |
Balance at 30 June 2024 | – | 0.8 | 0.8 |
Current | – | – | – |
Non-current | 0.4 | 0.2 | 0.6 |
Balance at 30 June 2023 | 0.4 | 0.2 | 0.6 |
Contingent | ||||
deferred | Deferred | |||
Fiscal year of | consideration | consideration | Total | |
transaction | £m | £m | £m | |
Xelect Limited | 2024 | – | 0.6 | 0.6 |
T.A.C. – Laboratório de Reprodução Animal Ltda. | 2022 | – | 0.2 | 0.2 |
Balance at 30 June 2024 | – | 0.8 | 0.8 |
2024 | 2023 | |
£m | £m | |
Non-controlling interest | 1.2 | (2.2) |
Put option over non-controlling interest at inception | (5.5) | (5.5) |
Total non-controlling interest | (4.3) | (7.7) |
De Novo | PIC Italia | ||
Genetics LLC | S.r.l. | 2024 | |
£m | £m | £m | |
Revenue | 3.4 | 3.6 | 7.0 |
Expenses | (14.8) | (2.8) | (17.6) |
Total comprehensive (expense)/income for the year | (11.4) | 0.8 | (10.6) |
Total comprehensive (expense)/income attributable to owners of the Company | (5.8) | 0.7 | (5.1) |
Total comprehensive (expense)/income attributable to the non-controlling interest | (5.6) | 0.1 | (5.5) |
Biological assets | 6.9 | – | 6.9 |
Current assets | – | 1.9 | 1.9 |
Other non-current assets | 0.6 | 1.1 | 1.7 |
Current liabilities | (7.2) | (1.0) | (8.2) |
Net assets | 0.3 | 2.0 | 2.3 |
Equity attributable to owners of the Company | 0.6 | (1.7) | (1.1) |
Non-controlling interest | 0.9 | 0.3 | 1.2 |
De Novo | PIC Italia | ||
Genetics LLC | S.r.l. | 2023 | |
£m | £m | £m | |
Revenue | 4.1 | 5.1 | 9.2 |
Expenses | (7.4) | (4.6) | (12.0) |
Total comprehensive (expense)/income for the year | (3.3) | 0.5 | (2.8) |
Total comprehensive (expense)/income attributable to owners of the Company | (1.7) | 0.4 | (1.3) |
Total comprehensive (expense)/income attributable to the non-controlling interest | (1.6) | 0.1 | (1.5) |
Biological assets | 15.6 | – | 15.6 |
Current assets | – | 1.7 | 1.7 |
Other non-current assets | 0.8 | 1.4 | 2.2 |
Current liabilities | (22.9) | (2.0) | (24.9) |
Net (liabilities)/assets | (6.5) | 1.1 | (5.4) |
Equity attributable to owners of the Company | 4.1 | (0.9) | 3.2 |
Non-controlling interest | (2.4) | 0.2 | (2.2) |
£m | |
Other intangible assets | 2.0 |
Property, plant and equipment | 0.3 |
Right-of-use assets | 0.4 |
Inventories | 0.1 |
Trade and other receivables | 0.4 |
Cash and cash equivalents | 0.4 |
Trade and other payables | (0.3) |
Obligations under leases | (0.4) |
Deferred tax liabilities | (0.5) |
Total identifiable assets | 2.4 |
Goodwill | 4.0 |
Total consideration | 6.4 |
Satisfied by: | |
Cash | 3.3 |
Previously held 39% (note 18) | 2.5 |
Contingent consideration arrangement | 0.6 |
Total consideration transferred | 6.4 |
Cash consideration | 3.3 |
Less: cash and cash equivalent balances acquired | (0.4) |
Net cash outflow arising on acquisition | 2.9 |