2024 | 2023 | ||
(£000s) | (£000s) | ||
REVENUE | 5 | ||
Cost of sales | 5 | ( | ( |
GROSS PROFIT | 5 | ||
Operating expenses | ( | ( | |
Impairment (loss)/gain (including amounts recovered) on trade receivables and accrued income | 27 | ( | |
Gain on disposal of property, plant and equipment | |||
Increase in fair value of investment property | 14 | ||
OPERATING PROFIT | 6 | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
PROFIT BEFORE TAX | |||
Income tax expense | 9 | ( | ( |
PROFIT FOR THE YEAR | |||
EARNINGS PER SHARE | |||
Basic | 11 | ||
Diluted | 11 |
2024 | 2023 | |
(£000s) | (£000s) | |
PROFIT FOR THE YEAR | ||
ITEMS THAT MAY BE RECLASSIFIED SUBSEQUENTLY TO PROFIT OR LOSS: | ||
Foreign operations – foreign currency translation differences | ( | |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
2024 | 2023 | ||
(£000s) | (£000s) | ||
NON-CURRENT ASSETS | |||
Goodwill | 12 | ||
Other intangible assets | 12 | ||
Investment property | 14 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 17 | ||
Investments in equity instruments | |||
Deferred tax asset | 19 | ||
CURRENT ASSETS | |||
Trade and other receivables | 18 | ||
Prepayments | 18 | ||
Accrued income | 18 | ||
Tax receivable | |||
Cash and cash equivalents | 20 | ||
Treasury deposits | 20 | ||
Assets held for sale | 15 | ||
TOTAL ASSETS | |||
CURRENT LIABILITIES | |||
Trade payables and accruals | 22 | ( | ( |
Deferred income | 22 | ( | ( |
Tax payable | 22 | ( | |
Lease liabilities | 21 | ( | ( |
Provisions | 23 | ( | |
Other tax and social security | 22 | ( | ( |
( | ( | ||
NON-CURRENT LIABILITIES | |||
Provisions | 23 | ( | ( |
Deferred tax liability | 19 | ( | |
Lease liabilities | 21 | ( | ( |
( | ( | ||
TOTAL LIABILITIES | ( | ( | |
NET ASSETS | |||
EQUITY | |||
Share capital | 24 | ||
Share premium account | |||
Capital reserve | |||
Share-based payment reserve | |||
Translation reserve | ( | ||
Retained earnings | |||
TOTAL EQUITY |
Share-based | |||||||
Share | Share | Capital | payment | Translation | Retained | Tot al | |
capital | premium | reserve | reserve | reserve | earnings | equity | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
BALANCE AT 31 MARCH 2022 | |||||||
Profit for the year | |||||||
Other comprehensive income | |||||||
Total comprehensive income for the year | |||||||
Equity-settled share-based payments | |||||||
Current tax for equity-settled | |||||||
share-based payments | |||||||
Deferred tax for equity-settled | |||||||
share-based payments | ( | ( | |||||
Issue of share capital – share options exercised | |||||||
Dividends | ( | ( | |||||
BALANCE AT 31 MARCH 2023 | |||||||
Profit for the year | |||||||
Other comprehensive income | ( | ( | |||||
Total comprehensive income for the year | ( | ||||||
Equity-settled share-based payments | |||||||
Current tax for equity-settled | |||||||
share-based payments | |||||||
Deferred tax for equity-settled | |||||||
share-based payments | ( | ( | |||||
Issue of share capital – share options exercised | |||||||
Dividends | ( | ( | |||||
BALANCE AT 31 MARCH 2024 | ( |
2024 | 2023 | ||
(£000s) | (£000s) | ||
CASH FLOWS FROM OPERATING ACTIVITIES | |||
PROFIT FOR THE YEAR | |||
Adjustments for: | |||
Finance income | 7 | ( | ( |
Finance expense | 7 | ||
Tax expense | 9 | ||
Share-based payment expense | |||
Depreciation of property, plant and equipment | 13 | ||
Depreciation of right-of-use assets | 17 | ||
Amortisation of intangible assets | 12 | ||
Gain on disposal of property, plant and equipment | ( | ||
Increase in fair value of investment property | 14 | ( | |
Post-acquisition remuneration settled by shares | |||
Increase/(decrease) in provisions | 23 | ( | |
OPERATING CASH FLOWS BEFORE MOVEMENTS IN WORKING CAPITAL | |||
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
CASH GENERATED FROM OPERATING ACTIVITIES | |||
Income taxes paid | ( | ( | |
NET CASH FROM OPERATING ACTIVITIES | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||
Interest received | |||
Purchases of property, plant and equipment | 13 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Amounts placed on treasury deposit | 20 | ( | |
Acquisition of subsidiaries net of cash acquired | 29 | ( | |
NET CASH USED IN INVESTING ACTIVITIES | ( | ( | |
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends paid | 10 | ( | ( |
Interest paid | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Proceeds on issue of shares | |||
NET CASH USED IN FINANCING ACTIVITIES | ( | ( | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | |||
Cash and cash equivalents at beginning of year | |||
Effect of exchange rate fluctuations on cash held | ( | ||
CASH AND CASH EQUIVALENTS AT END OF YEAR | 20 |
Digital | Workday | Workday | ||
Services | Services | Products | Consolidated | |
12 MONTHS TO 31 MARCH | (£000s) | (£000s) | (£000s) | (£000s) |
REVENUE | 213,097 | 112,044 | 57,252 | 382,393 |
Cost of sales | (131,280) | (50,717) | (13,082) | (195,079) |
GROSS PROFIT | 81,817 | 61,327 | 44,170 | 187,314 |
Direct expenses | (20,778) | (35,889) | (28,280) | (84,947) |
CONTRIBUTION | 61,039 | 25,438 | 15,890 | 102,367 |
Central overheads | (29,183) | |||
Net finance income | 4,002 | |||
ADJUSTED PRE-TAX PROFIT | 77,186 | |||
Share-based payments expense and related costs | (5,952) | |||
Amortisation of acquired intangible assets | (4,190) | |||
Compensation for post-combination remuneration | (3,800) | |||
Acquisition-related expenses | (626) | |||
Increase in fair value of investment property and gain on sale | ||||
of property | 2,154 | |||
PROFIT BEFORE TAX | 64,772 |
Digital | Workday | Workday | ||
Services | Services | Products | Consolidated | |
12 MONTHS TO 31 MARCH | (£000s) | (£000s) | (£000s) | (£000s) |
REVENUE | 224,384 | 105,741 | 44,682 | 374,807 |
Cost of sales | (138,798) | (48,406) | (10,448) | (197,652) |
GROSS PROFIT | 85,586 | 57,335 | 34,234 | 177,155 |
Direct expenses | (24,326) | (36,439) | (21,687) | (82,452) |
CONTRIBUTION | 61,260 | 20,896 | 12,547 | 94,703 |
Central overheads | (28,536) | |||
Net finance income | 1,392 | |||
ADJUSTED PRE-TAX PROFIT | 67,559 | |||
Share-based payments expense and related costs | (6,346) | |||
Amortisation of acquired intangible assets | (2,642) | |||
Compensation for post-combination remuneration | (4,176) | |||
Acquisition-related expenses | (57) | |||
PROFIT BEFORE TAX | 54,338 |
2024 | 2023 | |
(£000s) | (£000s) | |
United Kingdom & Ireland | 232,557 | 242,787 |
North America | 106,990 | 95,505 |
Central Europe | 41,433 | 35,262 |
Rest of world | 1,413 | 1,253 |
382,393 | 374,807 |
Digital | Workday | Workday | ||
Services | Services | Products | Tot al | |
2024 | 2024 | 2024 | 2024 | |
(£000s) | (£000s) | (£000s) | (£000s) | |
TYPE OF REVENUE | ||||
Services | 204,950 | 105,428 | 2,430 | 312,808 |
Subscriptions | – | – | 54,822 | 54,822 |
Third party and other | 8,147 | 6,616 | – | 14,763 |
213,097 | 112,044 | 57,252 | 382,393 |
Digital | Workday | Workday | ||
Services | Services | Products | Tot al | |
2023 | 2023 | 2023 | 2023 | |
(£000s) | (£000s) | (£000s) | (£000s) | |
TYPE OF REVENUE | ||||
Services | 217,490 | 98,961 | 1,625 | 318,076 |
Subscriptions | – | – | 43,057 | 43,057 |
Third party and other | 6,894 | 6,780 | – | 13,674 |
224,384 | 105,741 | 44,682 | 374,807 |
2024 | 2023 | |
(£000s) | (£000s) | |
DIGITAL SERVICES | ||
Public | 138,168 | 136,951 |
Commercial | 30,749 | 37,782 |
Healthcare | 44,180 | 49,651 |
213,097 | 224,384 | |
WORKDAY SERVICES | ||
Public | 89 | 167 |
Commercial | 111,949 | 105,423 |
Healthcare | 6 | 151 |
112,044 | 105,741 | |
WORKDAY PRODUCTS | ||
Public | – | 891 |
Commercial | 57,170 | 43,171 |
Healthcare | 82 | 620 |
57,252 | 44,682 | |
GROUP | ||
Public | 138,257 | 138,009 |
Commercial | 199,868 | 186,376 |
Healthcare | 44,268 | 50,422 |
TOTAL | 382,393 | 374,807 |
2024 | 2023 | ||
Note | (£000s) | (£000s) | |
Trade receivables | 18 | 35,368 | 35,693 |
Accrued income | 18 | 33,225 | 38,808 |
Deferred income | 22 | (44,954) | (37,087) |
2024 | 2023 | |
(£000s) | (£000s) | |
Northern Ireland | 18,177 | 16,685 |
Rest of UK | 2,231 | 2,231 |
United States of America | 34,954 | 11,366 |
Finland | 8,454 | 8,822 |
Canada | 2,208 | 8 |
Poland | 2,112 | 56 |
Other | 275 | 884 |
2024 | 2023 | |
(£000s) | (£000s) | |
Total staff costs (note 8) | 261,430 | 232,033 |
Government grants | (2,070) | (12) |
Research and development expensed as incurred | 13,493 | 9,061 |
Research and Development Expenditure Credit | (5,161) | (4,230) |
Depreciation of property, plant and equipment (note 13) | 2,886 | 2,249 |
Depreciation of right-of-use assets (note 17) | 1,152 | 1,163 |
Gain on disposal of property, plant and equipment | (1,173) | – |
Net foreign exchange loss/(gain) | 553 | (873) |
Amortisation of acquired intangibles (note 12) | 4,190 | 2,642 |
2024 | 2023 | |
(£000s) | (£000s) | |
Fees payable to the Group’s auditor for the audit of the Group’s annual accounts | 160 | 110 |
Fees payable to the Group’s auditor for the audit of subsidiaries | 88 | 61 |
TOTAL AUDIT FEES | 248 | 171 |
Fees payable to the Group’s auditor for other services to the Group: | – | – |
Review of interim report | 27 | 25 |
TOTAL AUDIT-RELATED FEES | 275 | 196 |
Non-audit fees | – | – |
Total audit and non-audit fees | 275 | 196 |
Total % of non-audit fees | 0% | 0% |
2024 | 2023 | |
(£000s) | (£000s) | |
Bank interest | 4,336 | 1,463 |
FINANCE INCOME | 4,336 | 1,463 |
2024 | 2023 | |
(£000s) | (£000s) | |
Interest expense on lease liabilities | 320 | 64 |
Other finance expense | 14 | 7 |
FINANCE EXPENSE | 334 | 71 |
2024 | 2023 | |
Number | Number | |
Technical | 2,354 | 2,107 |
Administration | 331 | 311 |
Sales | 258 | 188 |
2,943 | 2,606 |
2024 | 2023 | |
(£000s) | (£000s) | |
Wages and salaries | 222,916 | 194,210 |
Social security costs | 21,821 | 20,290 |
Contributions to defined contribution plans | 9,270 | 7,907 |
Share-based payments (note 25) | 7,423 | 9,626 |
261,430 | 232,033 |
2024 | 2023 | |
(£000s) | (£000s) | |
Cost of sales | 164,101 | 140,142 |
Operating expenses | 97,329 | 91,891 |
261,430 | 232,033 |
2024 | 2023 | |
(£000s) | (£000s) | |
CURRENT TAX EXPENSE: | ||
Current year (UK) | 12,201 | 7,793 |
Current year (overseas) | 6,456 | 5,271 |
Adjustments in respect of prior years | (444) | (385) |
18,213 | 12,679 | |
DEFERRED TAX (NOTE 19) | ||
Origination and reversal of temporary differences | (1,439) | (1,130) |
Adjustments in respect of prior years | (717) | 1,144 |
(2,156) | 14 | |
TOTAL TAX EXPENSE | 16,057 | 12,693 |
2024 | 2023 | |
(£000s) | (£000s) | |
CURRENT TAX | ||
Permanent element of share-based payment deduction | 514 | 237 |
DEFERRED TAX | ||
Deferred tax on share-based payments | (968) | (931) |
TOTAL TAX RECOGNISED DIRECTLY IN EQUITY | (454) | (694) |
2024 | 2023 | |
(£000s) | (£000s) | |
PROFIT BEFORE TAX ON CONTINUING OPERATIONS | 64,772 | 54,338 |
Tax at the UK corporation tax rate of 25% (2023: 19%) | 16,193 | 10,324 |
Expenses not deductible for tax purposes | 1,333 | 919 |
Tax exempt income | (428) | (3) |
Effect of foreign exchange on consolidation | – | (92) |
Effect of tax rates in foreign jurisdictions | 120 | 740 |
Adjustments to tax charge in respect of prior years | (1,161) | 759 |
Change in UK tax rates | – | 46 |
TAX EXPENSE FOR THE YEAR | 16,057 | 12,693 |
EFFECTIVE TAX RATE | 25% | 23% |
2024 | 2023 | |
(£000s) | (£000s) | |
AMOUNTS RECOGNISED AS DISTRIBUTIONS TO EQUITY HOLDERS IN THE PERIOD: | ||
Interim dividend for 2024 of 8.2p per share | 10,287 | – |
Final dividend for 2023 of 16.1p per share | 20,135 | – |
Interim dividend for 2023 of 7.8p per share | – | 9,702 |
Final dividend for 2022 of 15.1p per share | – | 18,732 |
30,422 | 28,434 |
2024 | 2023 | |
(£000s) | (£000s) | |
PROFIT ATTRIBUTABLE TO ORDINARY SHAREHOLDERS | 48,715 | 41,645 |
Thousands | Thousands | |
Issued ordinary shares at 1 April | 124,628 | 124,078 |
Effect of shares held in trust | (790) | (786) |
Effect of share options vested and exercised | 711 | 392 |
Effect of shares issued related to a business combination | 113 | 18 |
Effect of shares issued related to free share awards | 109 | 99 |
Weighted average number of ordinary shares at 31 March | 124,771 | 123,801 |
BASIC EARNINGS PER SHARE | 39.0p | 33.6p |
2024 | 2023 | |
(£000s) | (£000s) | |
PROFIT ATTRIBUTABLE TO ORDINARY SHAREHOLDERS | 48,715 | 41,645 |
Thousands | Thousands | |
Weighted average number of ordinary shares (basic) | 124,771 | 123,801 |
Effect of share options in issue | 626 | 758 |
Effect of shares held in trust | 790 | 786 |
Effect of potential shares to be issued related to a business combination | 138 | 299 |
Weighted average number of ordinary shares (diluted) at 31 March | 126,325 | 125,644 |
DILUTED EARNINGS PER SHARE | 38.6p | 33.1p |
2024 | 2023 | |
(£000s) | (£000s) | |
ADJUSTED PROFIT FOR THE YEAR | 58,760 | 53,406 |
Thousands | Thousands | |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 124,771 | 123,801 |
Weighted average number of ordinary shares for the purposes of diluted earnings per share | 126,325 | 125,644 |
ADJUSTED BASIC EARNINGS PER SHARE | 47.1p | 43.1p |
ADJUSTED DILUTED EARNINGS PER SHARE | 46.5p | 42.5p |
Order | Customer | |||
Goodwill | backlog | relationships | Tot al | |
(£000s) | (£000s) | (£000s) | (£000s) | |
COST | ||||
At 1 April 2022 | 18,765 | 1,069 | 7,271 | 27,105 |
Exchange adjustments | 242 | 29 | 415 | 686 |
At 31 March 2023 | 19,007 | 1,098 | 7,686 | 27,791 |
Exchange adjustments | (720) | (43) | (79) | (842) |
Acquisitions through business combinations (note 29) | 19,916 | 677 | 4,892 | 25,485 |
AT 31 MARCH 2024 | 38,203 | 1,732 | 12,499 | 52,434 |
AMORTISATION AND IMPAIRMENT | ||||
At 1 April 2022 | – | 333 | 2,014 | 2,347 |
Charge for the year | – | 792 | 1,850 | 2,642 |
Exchange adjustments | – | (27) | 6 | (21) |
At 31 March 2023 | – | 1,098 | 3,870 | 4,968 |
Charge for the year | – | 179 | 4,011 | 4,190 |
Exchange adjustments | – | (23) | (112) | (135) |
AT 31 MARCH 2024 | – | 1,254 | 7,769 | 9,023 |
CARRYING AMOUNT | ||||
AT 31 MARCH 2024 | 38,203 | 478 | 4,730 | 43,411 |
At 31 March 2023 | 19,007 | – | 3,816 | 22,823 |
2024 | 2023 | |
(£000s) | (£000s) | |
Kainos Workday Adaptive Practice | 3,199 | 3,219 |
Workday Services Americas | 6,649 | 7,251 |
Workday Services Europe | 8,290 | 8,537 |
Workday Products | 20,065 | – |
TOTAL | 38,203 | 19,007 |
2024 | 2023 | |
(£000s) | (£000s) | |
Workday Adaptive Practice | 12–13% | 11-12% |
Workday Services Americas | 12-13% | 11-12% |
Workday Services Europe | 13-14% | 12-13% |
Workday Products | 11-12% | – |
2024 | 2023 | |
(£000s) | (£000s) | |
Workday Adaptive Practice | 2% | 2% |
Workday Services Americas | 2% | 2% |
Workday Services Europe | 2% | 2% |
Workday Products | 2% | – |
Property | Property and | ||||
under | leasehold | Office | Fixtures | ||
construction | improvements | equipment | and fittings | Tot al | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
COST | |||||
At 1 April 2022 | 8,207 | 2,547 | 7,817 | 1,575 | 20,146 |
Impact of foreign exchange | – | (103) | (8) | (9) | (120) |
Reclassification to investment property (note 14) | (5,160) | – | – | – | (5,160) |
Reclassification to assets held for sale | – | (1,436) | – | – | (1,436) |
Additions | 811 | 45 | 1,515 | 128 | 2,499 |
Disposals | – | – | (718) | (215) | (933) |
At 31 March 2023 | 3,858 | 1,053 | 8,606 | 1,479 | 14,996 |
Impact of foreign exchange | – | (89) | 543 | 3 | 457 |
Additions | 355 | 4,237 | 1,045 | 25 | 5,662 |
Disposals | – | – | (28) | – | (28) |
AT 31 MARCH 2024 | 4,213 | 5,201 | 10,166 | 1,507 | 21,087 |
ACCUMULATED DEPRECIATION | |||||
At 1 April 2022 | – | 1,355 | 3,340 | 584 | 5,279 |
Impact of foreign exchange | – | (30) | 27 | (6) | (9) |
Charge for the year | – | 250 | 1,751 | 248 | 2,249 |
Reclassification to assets held for sale | – | (1,126) | – | – | (1,126) |
Eliminated on disposals | – | – | (691) | (215) | (906) |
At 31 March 2023 | – | 449 | 4,427 | 611 | 5,487 |
Impact of foreign exchange | – | (27) | 479 | 5 | 457 |
Charge for the year | – | 826 | 1,818 | 242 | 2,886 |
Eliminated on disposals | – | – | (28) | – | (28) |
AT 31 MARCH 2024 | – | 1,248 | 6,696 | 858 | 8,802 |
CARRYING AMOUNT | |||||
AT 31 MARCH 2024 | 4,213 | 3,953 | 3,470 | 649 | 12,285 |
At 31 March 2023 | 3,858 | 604 | 4,179 | 868 | 9,509 |
(£000s) | |
At 1 April 2022 | – |
Reclassification from property, plant and equipment | 5,160 |
At 31 March 2023 | 5,160 |
Increase in fair value | 1,040 |
AT 31 MARCH 2024 | 6,200 |
(£000s) | |
At 1 April 2022 | – |
Reclassification from property, plant and equipment | 310 |
At 31 March 2023 | 310 |
Disposal of property | (310) |
AT 31 MARCH 2024 | – |
Proportion of | ||||||
ordinary share | ||||||
Subsidiary undertakings | Incorporated | Registered office | Principal activity | capital held | ||
Kainos Software Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos Software Ireland Limited | Republic of Ireland | Glandore, Fitzwilliam Court, Suite 103, | Software | 100% | ||
Leeson Close, Dublin 2, D02 YW24, | development | |||||
Ireland | ||||||
Kainos Software Poland Spólka z.o.o | Poland | Tryton Business House, ul. Jana z Kolna | Software | 100% | ||
11, 80-864 | Gdańsk, Poland | development | ||||
Kainos Poland Services Spólka z.o.o | Poland | Jana z Kolna 11 | Software | 100% | ||
80-864 Gdańsk, Poland | services | |||||
Kainos Trustees Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Share Scheme | 100% | ||
Belfast, BT7 1NT, Northern Ireland | Trustee | |||||
Kainos Managers Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Property | 100% | ||
Belfast, BT7 1NT, Northern Ireland | company | |||||
Kainos Evolve Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos WorkSmart Limited | Northern Ireland | Kainos House, 4-6 Upper Crescent, | Software | 100% | ||
Belfast, BT7 1NT, Northern Ireland | development | |||||
Kainos WorkSmart Inc. | US | Suite 4300, | 111 | Monument Circle | Software | 100% |
Indianapolis, USA | development | |||||
Kainos WorkSmart GmbH | Germany | 5th Floor, Hahnstraße 70 | Software | 100% | ||
60528 | Frankfurt am Main, Germany | development | ||||
Kainos WorkSmart ApS | Denmark | Office no. 280110080 | Software | 100% | ||
Harsdorffs Hus Office Club | development | |||||
Kongens Nytorv 5 | ||||||
1050 | Copenhagen, Denmark | |||||
Kainos Canada Inc. | Canada | 20 Wellington Street East, | Software | 100% | ||
Suite 500, Toronto, | development | |||||
ON, M5E 1C5, Canada | ||||||
Kainos WorkSmart SAS | France | 3-5 Rue Saint Georges TMF | Software | 100% | ||
Pole 75009, | Paris, France | development | ||||
Kainos WorkSmart Oy | Finland | c/o TMF Finland Oy, | Software | 100% | ||
Erottajankatu 15-17, | development | |||||
00130 | Helsinki, Finland | |||||
Formulate Kainos Limited | England | 2nd Floor, 21 Farringdon Road, | Software | 100% | ||
London, EC1M 3HA, England | services | |||||
Kainos Planning, LLC | US | Suite 4300, | 111 | Monument Circle | Software | 100% |
Indianapolis, Indiana 46204, USA | services | |||||
KW Software Oy | Finland | c/o TMF Finland Oy, | Software | 100% | ||
Erottajankatu 15-17 | services | |||||
00130, | Helsinki, Finland | |||||
Kainos AB | Sweden | c/o Baker & McKenzie Advokatbyrå | Software | 100% | ||
KB, Box 180, 101 23 Stockholm, | services | |||||
Sweden | ||||||
Kainos the Netherlands B.V. | Netherlands | Hogebrinkerweg 15 b, | Software | 100% | ||
3871KM, | Hoevelaken, Netherlands | services | ||||
Kainos Belgium BV | Belgium | 2160 | Wommelgem | Software | 100% | |
Nijverheidsstraat 70, Belgium | services |
Proportion of | |||||
ordinary share | |||||
Subsidiary undertakings | Incorporated | Registered office | Principal activity | capital held | |
Kainos WorkSmart S.R.L. | Romania | Bucureşti Sectorul 4, Calea Văcăreşti, | Software | 100% | |
Nr. 391, Intrarea A, Etaj 3, Sector 4, | services | ||||
Bucuresti, Romania | |||||
Kainos AS | Norway | c/o Azets Insigt AS, | Software | 100% | |
Drammensveien, 151, | services | ||||
0277 | Oslo, Norway | ||||
Kainos OÜ | Estonia | Harju maakond, Tallinn, | Software | 100% | |
Lasnamäe linnaosa, | services | ||||
Valukoja tn 8/1, 11415 | |||||
Estonia | |||||
Blackline Group, Inc. | US | 522 | W Riverside Avenue, | Software | 100% |
Suite 4197, | Spokane, | services | |||
WA 99201, | USA | ||||
Kainos Argentina S.A.U. | Argentina | Av. del Libertador 498, 13th floor, | Software | 100% | |
‘South’, Buenos Aires, Argentina | services | ||||
Kainos (Philippines) Inc. | Philippines | 24/Floor Philam Life Tower, | Software | 100% | |
8767 | Paseo de Roxas Avenue, Brgy. | services | |||
Bel-Air, Makati City, NCR, | |||||
Philippines 1226 | |||||
RapidIT – Cloudbera, Inc. | US | 6110 | McFarland Station Dr, Suite 103, | Software | 100% |
Alpharetta, GA 30004, USA | development | ||||
Kainos cell, Mangrove Insurance | Guernsey | PO BOX 155, Mill Court, | Insurance cell | 100% | |
Guernsey PCC Limited | La Charroterie, St Peter Port, | (redeemable | |||
GY1 4ET, Guernsey | preference | ||||
shares) | |||||
Kainos Software | India | Plot No.1202 & 1215A, | Software | 100% | |
Technologies Private Limited | 3rd Floor, SL Jubilee, Rd Number 36, | Jubilee Hills, Hyderabad, | development | ||
Telangana 500033, India |
Property | Other | Tot al | |
(£000s) | (£000s) | (£000s) | |
COST | |||
1 April 2022 | 6,555 | 87 | 6,642 |
Additions | 751 | – | 751 |
Disposals | (4,546) | – | (4,546) |
Exchange adjustments | 77 | – | 77 |
At 31 March 2023 | 2,837 | 87 | 2,924 |
Additions | 5,124 | – | 5,124 |
Disposals | (1,349) | (87) | (1,436) |
Exchange adjustments | 1 | – | 1 |
AT 31 MARCH 2024 | 6,613 | – | 6,613 |
ACCUMULATED DEPRECIATION | |||
1 April 2022 | 3,420 | 56 | 3,476 |
Charge for the year | 1,154 | 9 | 1,163 |
Elimination on disposal | (3,074) | – | (3,074) |
Exchange adjustments | 96 | 2 | 98 |
At 31 March 2023 | 1,596 | 67 | 1,663 |
Charge for the year | 1,132 | 20 | 1,152 |
Elimination on disposal | (1,349) | (87) | (1,436) |
Exchange adjustments | 18 | – | 18 |
AT 31 MARCH 2024 | 1,397 | – | 1,397 |
CARRYING AMOUNT | |||
AT 31 MARCH 2024 | 5,216 | – | 5,216 |
At 31 March 2023 | 1,241 | 20 | 1,261 |
2024 | 2023 | |
(£000s) | (£000s) | |
Depreciation expense on right-of use assets | 1,152 | 1,163 |
Interest expense on lease liabilities (note 7) | 320 | 64 |
Expense relating to short-term and low value leases | 726 | 722 |
2024 | 2023 | |
(£000s) | (£000s) | |
TOTAL CASH OUTFLOW FOR LEASES | 1,512 | 1,861 |
2024 | 2023 | |
(£000s) | (£000s) | |
Trade receivables | 35,368 | 35,693 |
Other receivables | 6,464 | 3,277 |
41,832 | 38,970 | |
Prepayments | 4,268 | 3,656 |
Accrued income | 33,225 | 38,808 |
79,325 | 81,434 |
Assets | Liabilities | Net | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
Accelerated capital allowances | – | – | (1,176) | (1,007) | (1,176) | (1,007) |
Share-based payments | – | 479 | (530) | – | (530) | 479 |
Right-of-use assets | 319 | – | – | – | 319 | – |
Lease Liability | – | – | (277) | – | (277) | – |
Short-term temporary differences | 5,901 | 3,834 | – | – | 5,901 | 3,834 |
Deferred tax on acquisitions | – | – | (1,461) | (203) | (1,461) | (203) |
TAX (ASSETS)/LIABILITIES | ||||||
BEFORE SET-OFF | 6,220 | 4,313 | (3,444) | (1,210) | 2,776 | 3,103 |
Set-off of tax | (1,073) | (1,210) | 1,073 | 1,210 | – | – |
NET TAX (ASSETS)/LIABILITIES | 5,147 | 3,103 | (2,371) | – | 2,776 | 3,103 |
Accelerated | Short-term | Deferred | |||||
capital | Share-based | Right-of-use | Lease | temporary | tax on | ||
allowances | payment | assets | liability | differences | acquisitions | Tot al | |
(£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | |
At 1 April 2022 | (364) | 1,928 | – | – | 2,921 | (203) | 4,282 |
Foreign exchange differences | – | – | – | – | 78 | – | 78 |
Adjustment for prior years | (778) | – | – | – | (366) | – | (1,144) |
Reclassification from corporation tax | – | (312) | – | – | – | – | (312) |
Debit to retained earnings | – | (931) | – | – | – | – | (931) |
(Debit)/credit to profit | 135 | (206) | – | – | 1,201 | – | 1,130 |
At 31 March 2023 | (1,007) | 479 | – | – | 3,834 | (203) | 3,103 |
Foreign exchange differences | – | – | – | – | (6) | – | (6) |
Adjustment for prior years | (150) | – | – | – | 850 | 17 | 717 |
On recognition of lease | – | – | 362 | (362) | – | – | – |
Acquired in business combination | – | – | – | – | – | (1,509) | (1,509) |
Debit to retained earnings | – | (968) | – | – | – | – | (968) |
(Debit)/credit to profit | (19) | (41) | (43) | 85 | 1,223 | 234 | 1,439 |
AT 31 MARCH 2024 | (1,176) | (530) | 319 | (277) | 5,901 | (1,461) | 2,776 |
2024 | 2023 | |
(£000s) | (£000s) | |
Cash at bank and in hand | 38,593 | 42,431 |
Short-term deposits | 82,965 | 65,871 |
CASH AND CASH EQUIVALENTS | 121,558 | 108,302 |
TREASURY DEPOSITS | 4,403 | – |
TOTAL CASH AND CASH EQUIVALENTS AND TREASURY DEPOSITS | 125,961 | 108,302 |
2024 | 2023 | |
(£000s) | (£000s) | |
Less than one year | 1,317 | 640 |
One to five years | 3,925 | 835 |
More than 5 years | 1,837 | – |
7,079 | 1,475 | |
Less: unearned interest | (1,181) | (96) |
5,898 | 1,379 | |
ANALYSED AS: | ||
Non-current | 4,883 | 585 |
Current | 1,015 | 794 |
2024 | 2023 | |
(£000s) | (£000s) | |
1 April | 1,379 | 3,361 |
New leases | 5,124 | 751 |
Cash flow on principal | (466) | (1,075) |
Cash flow on interest | (320) | (64) |
Interest Expense | 320 | – |
Termination of lease agreements | – | (1,496) |
Non-cash movement | (139) | (98) |
31 MARCH | 5,898 | 1,379 |
2024 | 2023 | |
(£000s) | (£000s) | |
Trade payables and accruals | 50,062 | 52,348 |
Deferred income | 44,954 | 37,087 |
Current tax liabilities | 7,069 | – |
Other tax and social security | 10,135 | 12,068 |
112,220 | 101,503 |
2024 | 2023 | |
(£000s) | (£000s) | |
Property-related provision | 1,542 | 1,372 |
1,542 | 1,372 |
2024 | 2023 | |
(£000s) | (£000s) | |
Current | – | 341 |
Non-current | 1,542 | 1,031 |
1,542 | 1,372 |
Tot al | |
(£000s) | |
At 1 April 2023 | 1,372 |
Utilisation of provision | (341) |
Additional provision in the year | 511 |
AT 31 MARCH 2024 | 1,542 |
2024 | 2023 | |
(£000s) | (£000s) | |
ISSUED AND FULLY PAID: | ||
ORDINARY SHARES | ||
Opening balance | 623 | 619 |
Issued during the year | 6 | 4 |
TOTAL SHARE CAPITAL | 629 | 623 |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
PSP | 2024 | 2023 |
Weighted-average exercise price | £0.01 | £0.01 |
Fair value at grant date | £7.64-£11.62 | £8.92-£10.49 |
Share price at grant | £10.93-£12.73 | £11.29 |
Expected volatility | 47%-48% | 47% |
Expected life (years) | 4.0-5.0 | 4.0 |
Risk-free interest rate | 3.5%-4.6% | 2.1% |
Expected dividends per annum | 2.2% | 1.7% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
CSOP | 2024 | 2023 |
Weighted-average exercise price | £13.14 | £10.81 |
Fair value | £4.43 | £2.69 |
Share price at grant | £12.73 | £11.29 |
Expected volatility | 47% | 47% |
Expected life (years) | 4.0 | 4.0 |
Risk-free interest rate | 4.6% | 2.1% |
Expected dividends per annum | 2.2% | 1.7% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
Poland CSA | 2024 | 2023 |
Weighted-average exercise price | £0.01 | £0.01 |
Fair value | £9.34 | £14.70 |
Share price at grant | £10.07 | £15.62 |
Expected volatility | 48% | 47% |
Expected life (years) | 3.25 | 3.25 |
Risk-free interest rate | 4.1% | 3.3% |
Expected dividends per annum | 2.2% | 1.7% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
US CSA | 2024 | 2023 |
Weighted-average exercise price | £0.01 | £0.01 |
Fair value | £9.34 | £15.15 |
Share price at grant | £10.07 | £16.10 |
Expected volatility | 48% | 47% |
Expected life (years) | 3.25 | 3.25 |
Risk-free interest rate | 4.1% | 3.3% |
Expected dividends per annum | 2.2% | 1.7% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
UK SAYE | 2024 | 2023 |
Weighted-average exercise price | – | £9.92 |
Fair value | – | £2.86 |
Share price at grant | – | £11.29 |
Expected volatility | – | 47% |
Expected life (years) | – | 3.25 |
Risk-free interest rate | – | 2.1% |
Expected dividends per annum | – | 1.7% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
ROI share options | 2024 | 2023 |
Weighted-average exercise price | – | £9.92 |
Fair value | – | £2.86 |
Share price at grant | – | £11.29 |
Expected volatility | – | 47% |
Expected life (years) | – | 3.25 |
Risk-free interest rate | – | 2.1% |
Expected dividends per annum | – | 1.7% |
Granted | Granted | |
during year | during year | |
to 31 March | to 31 March | |
Poland share options | 2024 | 2023 |
Weighted-average exercise price | – | £9.92 |
Fair value | – | £2.86 |
Share price at grant | – | £11.29 |
Expected volatility | – | 47% |
Expected life (years) | – | 3.25 |
Risk-free interest rate | – | 2.1% |
Expected dividends per annum | – | 1.7% |
PSP | UK SAYE | CSOP | US | ROI | Poland | Tot al | |
(000s) | (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | |
Outstanding at 31 March 2023 | 645 | 779 | 291 | 42 | 22 | 379 | 2,158 |
Granted during period | 142 | – | 44 | 42 | – | 54 | 282 |
Exercised during the period | (98) | (319) | (68) | – | (7) | (147) | (639) |
Forfeited during the period | (3) | (53) | (1) | (21) | (4) | (57) | (139) |
OUTSTANDING AT 31 MARCH 2024 | 686 | 407 | 266 | 63 | 11 | 229 | 1,662 |
EXERCISABLE AT THE END OF THE YEAR | 360 | 1 | 157 | – | – | – | 518 |
PSP | UK SAYE | CSOP | US | ROI | Poland | |
£ | £ | £ | £ | £ | £ | |
Outstanding at 31 March 2023 | 0.005 | 8.36 | 5.43 | 0.005 | 8.36 | 5.17 |
Granted during period | 0.005 | – | 13.14 | 0.005 | – | 0.005 |
Exercised during the period | 0.005 | 6.20 | 2.97 | – | 6.20 | 4.27 |
Forfeited during the period | 0.005 | 9.50 | 12.85 | 0.005 | 7.39 | 4.36 |
OUTSTANDING AT 31 MARCH 2024 | 0.005 | 9.91 | 7.41 | 0.005 | 9.92 | 4.68 |
EXERCISABLE AT THE END OF THE YEAR | 0.005 | – | 3.87 | – | – | – |
PSP | UK SAYE | CSOP | US | ROI | Poland | Tot al | |
(000s) | (000s) | (000s) | (000s) | (000s) | (000s) | (000s) | |
Outstanding at 31 March 2022 | 599 | 350 | 284 | – | 10 | 307 | 1,550 |
Granted during period | 104 | 465 | 41 | 43 | 12 | 199 | 864 |
Exercised during the period | (46) | (1) | (27) | – | – | (67) | (141) |
Forfeited during the period | (12) | (35) | (7) | (1) | – | (60) | (115) |
OUTSTANDING AT 31 MARCH 2023 | 645 | 779 | 291 | 42 | 22 | 379 | 2,158 |
EXERCISABLE AT THE END OF THE YEAR | 337 | – | 180 | – | – | – | 517 |
PSP | UK SAYE | CSOP | US | ROI | Poland | |
£ | £ | £ | £ | £ | £ | |
Outstanding at 31 March 2022 | 0.005 | 6.20 | 4.76 | – | 6.20 | 2.56 |
Granted during period | 0.005 | 9.92 | 10.81 | 0.005 | 9.92 | 4.45 |
Exercised during the period | 0.005 | 6.20 | 5.80 | – | – | 0.005 |
Forfeited during the period | 0.005 | 8.39 | 11.15 | 0.005 | – | 4.74 |
OUTSTANDING AT 31 MARCH 2023 | 0.005 | 8.36 | 5.43 | 0.005 | 8.36 | 5.17 |
EXERCISABLE AT THE END OF THE YEAR | 0.005 | – | 2.65 | – | – | – |
UK SIP | ROI | Tot al | |
(000s) | (000s) | (000s) | |
Outstanding at 31 March 2023 | 1,535 | 24 | 1,559 |
Granted during period | 357 | 6 | 363 |
Released during the period | (133) | (6) | (139) |
Forfeited during the period | (43) | (1) | (44) |
OUTSTANDING AT 31 MARCH 2024 | 1,716 | 23 | 1,739 |
UK SIP | ROI | Tot al | |
(000s) | (000s) | (000s) | |
Outstanding at 31 March 2022 | 1,417 | 25 | 1,442 |
Granted during period | 345 | 5 | 350 |
Released during the period | (155) | (5) | (160) |
Forfeited during the period | (72) | (1) | (73) |
OUTSTANDING AT 31 MARCH 2023 | 1,535 | 24 | 1,559 |
Tot al | |
(000s) | |
Outstanding at 31 March 2023 | 296 |
Granted during period | 53 |
Released during the period | (26) |
Forfeited during the period | (27) |
OUTSTANDING AT 31 MARCH 2024 | 296 |
Financial | ||||||
assets at | Other | |||||
amortised | financial | |||||
FVPL | cost | liabilities | Tot al | Fair value | ||
31 MARCH 2024 | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | Level |
FINANCIAL ASSETS MEASURED AT FAIR VALUE: | ||||||
Investments in equity instruments | 1,299 | – | – | 1,299 | 1,299 | 3 |
FINANCIAL ASSETS NOT MEASURED AT FAIR VALUE: | ||||||
Trade and other receivables | – | 41,832 | – | 41,832 | – | – |
Cash and cash equivalents | – | 121,558 | – | 121,558 | – | – |
Treasury deposits | – | 4,403 | – | 4,403 | – | – |
FINANCIAL LIABILITIES MEASURED AT FAIR VALUE: | ||||||
Cash-settled share-based payments and share-based social security costs | 1,421 | – | – | 1,421 | 1,421 | 1 |
FINANCIAL LIABILITIES NOT MEASURED AT FAIR VALUE: | ||||||
Trade payables | – | – | 1,565 | 1,565 | – | – |
Other tax and social security | – | – | 10,135 | 10,135 | – | – |
Financial | ||||||
assets at | Other | |||||
amortised | financial | |||||
FVPL | cost | liabilities | Tot al | Fair value | ||
31 MARCH 2023 | (£000s) | (£000s) | (£000s) | (£000s) | (£000s) | Level |
FINANCIAL ASSETS MEASURED AT FAIR VALUE: | ||||||
Investments in equity instruments | 1,299 | – | – | 1,299 | 1,299 | 3 |
FINANCIAL ASSETS NOT MEASURED AT FAIR VALUE: | ||||||
Trade and other receivables | – | 38,970 | – | 38,970 | – | – |
Cash and cash equivalents | – | 108,302 | – | 108,302 | – | – |
FINANCIAL LIABILITIES MEASURED AT FAIR VALUE: | ||||||
Cash-settled share-based payments and share-based social security costs | 2,771 | – | – | 2,771 | 2,771 | 1 |
FINANCIAL LIABILITIES NOT MEASURED AT FAIR VALUE: | ||||||
Trade payables | – | – | 3,860 | 3,860 | – | – |
Other tax and social security | – | – | 12,068 | 12,068 | – | – |
Liabilities | Assets | |||
2024 | 2023 | 2024 | 2023 | |
(£000s) | (£000s) | (£000s) | (£000s) | |
Polish Złoty | 85 | – | 209 | 48 |
Euro | 5,463 | 146 | 7,947 | 4,375 |
US Dollar | 4,553 | 583 | 2,936 | 537 |
Canadian Dollar | 4 | 1 | 3,791 | 3,300 |
Sterling | – | – | 438 | – |
2024 | 2023 | |
Polish Złoty | 5.038 | 5.312 |
Euro | 1.170 | 1.136 |
US Dollar | 1.263 | 1.238 |
Canadian Dollar | 1.710 | 1.676 |
2024 | 2023 | |
(£000s) | (£000s) | |
Polish Złoty | (1) | – |
Euro | (25) | (42) |
US Dollar | 16 | – |
Canadian Dollar | (37) | (33) |
Interest rate impact | ||
2024 | 2023 | |
(£000s) | (£000s) | |
1% increase in interest rates | 874 | – |
Expected | Gross carrying | Loss | |
loss rate | amount | allowance | |
31 MARCH 2024 | % | (£000s) | (£000s) |
Accrued income | <1 | 33,962 | 137 |
Not past due | 3 | 26,391 | 890 |
Past due 1-90 days | 2 | 8,796 | 176 |
Past due 91 + | 52 | 1,352 | 705 |
BALANCE AT 31 MARCH 2024 | 70,501 | 1,908 |
Expected | Gross carrying | Loss | |
loss rate | amount | allowance | |
31 MARCH 2023 | % | (£000s) | (£000s) |
Accrued income | <1 | 38,946 | 138 |
Not past due | 1 | 24,297 | 254 |
Past due 1-90 days | 4 | 11,572 | 489 |
Past due 91 + | 57 | 1,307 | 740 |
BALANCE AT 31 MARCH 2023 | 76,122 | 1,621 |
2024 | 2023 | |
(£000s) | (£000s) | |
Balance at the beginning of the period | 1,621 | 2,035 |
Remeasurement of loss allowance | 499 | (91) |
Amounts recovered during the year | (212) | (297) |
Amounts written off | – | (26) |
BALANCE AT THE END OF THE PERIOD | 1,908 | 1,621 |
2024 | 2023 | |
(£000s) | (£000s) | |
United Kingdom & Ireland | 32,612 | 41,277 |
North America | 25,034 | 23,652 |
Central Europe | 10,483 | 9,347 |
Rest of world | 464 | 225 |
68,593 | 74,501 |
2024 | 2023 | |
(£000s) | (£000s) | |
Short-term employee benefits (emoluments) | 1,204 | 1,165 |
Post-employment benefits (pension contributions) | 9 | – |
Gains on exercise of share options | 9 | – |
Share-based payments charge | 163 | 139 |
1,385 | 1,304 |
2024 | 2023 | |
(£000s) | (£000s) | |
Short-term employee benefits (emoluments) | 912 | 890 |
Gains on exercise of share options | 9 | – |
Share-based payments charge | 163 | 139 |
1,084 | 1,029 |
Fair value | |
(£000s) | |
Cash and cash equivalents | 340 |
Trade and other receivables | 281 |
Intangible assets | 5,569 |
Deferred tax liability | (1,509) |
Trade and other payables | (1,349) |
FAIR VALUE OF NET IDENTIFIABLE ASSETS | 3,332 |
Goodwill | 19,916 |
TOTAL CONSIDERATION | 23,248 |
SATISFIED BY: | (£000s) |
Cash | 23,248 |
TOTAL CONSIDERATION | 23,248 |
(£000s) | |
Cash consideration | 23,248 |
Less cash and equivalents acquired | (340) |
NET CASH OUTFLOW | 22,908 |