Quarterlytics / Financial Services / Asset Management / Brand Architekts Group plc

Brand Architekts Group plc

bar · LSE Financial Services
Claim this profile
Ticker bar
Exchange LSE
Sector Financial Services
Industry Asset Management
Employees 51-200
← All annual reports
FY2023 Annual Report · Brand Architekts Group plc
Sign in to download
Loading PDF…
Annual 
Report  
2023

Brand Architekts is a British 
beauty challenger brand business 
that is focused on: 
– Insight-led, problem-solving profitable 

solution brands

– Omni-channel routes to market

– Ethical and efficient outsourcing
– Digital 1st Brand invigoration  

“Problem-solving solutions for 
everyday beauty”

01

Brand Architekts Group plc  Annual Report & Accounts 2023

Overview

Financial Highlights

Revenue 

Loss before taxation 

Underlying gross profit margin 

£20.1m

+41% (2022: £14.3m)

£6.8m

(2022: £4.1m)

39.7%

+620 bps (2022: 33.5%)

Net cash 

£8.2m

(2022: £11.3m)

Underlying operating loss 

£1.2m

(2022: £1.8m)

1 

 Underlying operating (loss)/profit is calculated 
before exceptional items, share-based payments and 
amortisation of acquisition-related intangibles (further 
information on page 20).

Financial Summary

 – Group sales for FY23 were up 41% to 
£20.1m (2022: £14.3m) due primarily 
to the full year effect of the acquisition 
of InnovaDerma Plc, which completed 
at the end of May 2022. Excluding 
InnovaDerma (IDP), revenue increased 
by 7% due to strong international 
sales offset by challenging trading 
conditions in UK channels.

 – Underlying gross profit margins 

increased by 6.2% to 39.7% (2022: 
33.5%) driven by a full year of sales 
from the IDP portfolio, chiefly Skinny 
Tan. Margins in the Brand Architekts 
business were similar year on year.

Contents

 – Despite the challenging trading 

environment, the Group generated 
a reduced underlying operating loss 
of £1.2m, £0.6m lower than the prior 
year (2022: £1.8m), primarily as a 
result of better targeted advertising 
& promotions. 

 – The increased loss before taxation 
of £6.8m (2022: £4.1m) is driven by 
a £3.5m impairment in the goodwill 
associated with the InnovaDerma 
business due to a combination of Skinny 
Tan sales being lower than expected 
and the business seeing an impact from 
wider economic factors of increased 
inflation and interest rates impacting 
on the cost base, reducing profits. 

Strategic Report
Business Overview 
Chairman’s Statement  
CEO’s Statement  
Invest Case Study 
Investment Case  
Business Model  
Market Context  
Sustainability  
Principal Risks and Uncertainties  
Stakeholder Engagement and  
Section 172 
Financial Review  

Governance
Board of Directors  
Corporate Governance Report  
Directors’ Report  

02
04
06
10
12
14
16
18
20

22
25

27
28
32

 – The Group retains a strong net cash 
position of £8.2m at the year-end 
(30 June 2022: £11.3m).

Financial Statements
Independent Auditor’s Report  
Group Statement of  
Comprehensive Income  
Group Statement of 
Financial Position  
Company Statement of  
Financial Position  
Group Statement of Changes 
in Equity  
Company Statement of  
Changes in Equity  
Cash Flow Statement  
Notes to the Financial Statements 
Corporate Directory  

34

39

40

41

42

43
44
45
69

02

Brand Architekts Group plc  Annual Report & Accounts 2023

Business Overview

Brand Architekts: 

Who
we are

Brand Architekts 
Group plc offers 
a portfolio of 
challenger brands, 
sold throughout 
the UK and in 
the international 
beauty space. 

Invest

Nurture

Skinny Tan 

Skinny Tan is so much more 
than a natural-looking tan. 
It delivers high performance 
skincare and an elevated 
tanning experience in one 
formula! Created by real 
women for real women, 
Skinny Tan has overcome the 
barriers of traditional tanners 
to deliver outstanding results. 
As seen on Dragon’s Den, 
with thousands of five-star 
reviews and a loyal global 
community of millions, it’s 
become the tan loved for the 
flawless, streak-free, natural 
looking results. The brand has 
accumulated awards over the 
years, the latest accolade is 
from Cosmopolitan naming 
our Self-Tanning Whip ‘Best 
Fake Tan 2023’. 

Skinny Tan is a true 
omnichannel brand, with a 
broad offline UK presence 
across both the High Street 
and Grocery channels, as well 
as a strong D2C platform and 
eCom distribution. It has a 
steadily growing international 
footprint in the USA, South 
Africa and Europe.

Super 
Facialist 

Created in 2012 by a team 
of passionate skincare 
experts who saw a need for 
professional, facialist quality 
products that can be used at 
home. Living its mission to 
educate on how to look after 
your skin, whatever your skin 
type. The range is curated to 
equip everyone to become 
their own Super Facialist at 
home. Every day.

With solutions for the whole 
family, our tried, tested 
and loved formulations 
combine high-performance 
scientific ingredients, natural 
extracts and exquisite 
aromas. Experience premium 
formulations without the 
premium price tag for that 
facialist feeling. Super Facialist 
has a broad distribution 
footprint in the UK across 
the High Street, Grocery, and 
eCom channels, as well as 
its new D2C site. Although 
primarily a UK brand, it is 
sold in a growing number of 
international markets. 

The 
Solution

Science meets skincare 
enthusiasts! Bringing effective 
solutions to common body 
concerns. With scientifically 
proven active ingredients that 
get right to the solution and 
help to bring back your body 
confidence. 

Gaining recognition as a 
range that really delivers, 
The Solution is expanding 
into additional problem areas. 
The first initiative is dealing 
with challenges that have 
traditionally been taboo. 
Supporting women with what 
can be hugely challenging 
symptoms of the menopause, 
the brand is combining 
efficacious ingredients with 
comforting and supporting 
fragrances and textures to 
create products that make 
a difference.

The Solution is steadily 
growing its distribution in 
the UK, Ireland and other 
European markets.

Strategic Report03

Brand Architekts Group plc  Annual Report & Accounts 2023

Our company mission is to provide problem-solving 
solutions for everyday beauty. Brand Architekts has 
separated its brand portfolio into three categories: 
Invest, Nurture and Harvest. 

Each category has a specific investment and resource 
profile, in line with the business objective of driving 
higher profitability. We will be focusing on brands and 
products that engender high levels of consumer loyalty 

and reflect the redefined company purpose  
of focusing on high-performance problem-solving 
solution-led brands. 

Our brands are available on the high street in leading 
pharmacy and drugstore chains; in national grocery 
stores; on the platforms of global e-tailers; and through 
our own e-commerce websites. 

Our key brands are detailed below:

Harvest

MR 

MR was originally created as 
the ultimate men’s haircare 
system designed to help 
combat the challenges of 
thinning hair and provide 
everyday grooming staples to 
keep hair strong and healthy. 
Given the success of the 
haircare range, MR will now 
expand into adjacent male 
grooming problem-solving 
categories and be rebranded 
as MR Expert Solutions. 

MR is currently sold in Boots 
and on Amazon in the UK, but 
with the potential to expand 
internationally. 

Dirty 
Works 

Not taking itself too seriously 
has turned Dirty Works into 
a serious business. This 
fragrance-fest of bathroom 
escapism includes scrubs 
(‘Foam at Last’), fizz bars 
(‘Cube Tropicana’), bath 
bombs (‘And on That 
Bombshell’) the brand covers 
all kinds of washing and 
bathing, skincare, accessories 
and gifting and is sold in 
40 countries. 

Fish Soho 

Fish Soho is a professional-
grade, high-performance hair 
care and styling range straight 
out of Soho, London. Right at 
the heart of the British style 
revolution, Fish Soho gives 
you the freedom to discover 
your own distinctive/authentic 
hair style with confidence. It is 
Boots’ number 3 men’s styling 
brand, but is also available 
in Waitrose, Amazon and 
other e-tailers.

Charles + 
Lee 

Charles + Lee aims to 
keep the rugged a little 
more refined. It is a high-
performance, no-nonsense 
quality Aussie-made prestige 
grooming range that is low 
fuss, multi-functional, served 
with a side of Aussie humour. 
Available throughout Australia, 
it is consistently ranked within 
the top 4 Men’s skincare and 
gifting brands in Australia’s 
leading department stores – 
Myers and David Jones.

04

Brand Architekts Group plc  Annual Report & Accounts 2023

Chairman’s Statement

“ The Group continues to make 
progress on transitioning the 
business to focus on fewer, 
bigger brands that are highly 
efficacious, margin accretive 
and provide consumers with 
problem-solving solutions.”

Whilst we are disappointed with our 
overall financial performance, we have 
made good progress in the year under 
review and on successfully integrating 
InnovaDerma into the Group and 
consolidating the business. We have 
delivered £1.4m of ongoing Opex 
savings, which are in line with our 
annualised synergy target of £1.5m 
and have advanced the opportunities 
to generate revenue synergies. We expect 
to be in a position to announce global 
omnichannel distribution gains for Skinny 
Tan in time for the 2024 tanning season. 

Group sales for FY23 were £20.1m 
(FY22: £14.2m) an increase of 41% on 
the prior year due primarily to the full year 
effect of the acquisition of InnovaDerma 
Plc, which completed at the end of May 
2022. Excluding InnovaDerma, revenue 
increased by 7% due to strong international 
sales, which was offset by challenging 
trading conditions in UK channels. We 
discontinued several non-strategic brands, 
namely Roots, Kind Natured, Happy 
Naturals and Beautopia as we continued 
our focus on profitability. 

Skinny Tan’s sales in the UK were 
adversely affected by the softening of 
the direct-to-consumer (DTC) market 
and our decision to focus on margin, 
at the expense of gross sales. We have 
maintained Skinny Tan’s UK Customer 
(CRM) database (350,000 email 
addresses), but by dialling down our 
investment on Meta and reducing 
promotional discounting, we saw a drop 
in net sales, but an improvement in gross 
margin and contribution percentage.  

Roger McDowell

Non-Executive Chairman 
30 October 2023

Strategic Report05

Brand Architekts Group plc  Annual Report & Accounts 2023

The Group expects these initiatives to 
continue when we approach the 2024 
tanning season, in particular the need 
to promote & support more affordable 
self-tan products.

The Group retained a healthy net cash 
position of £8.2m at the year-end which 
was £0.1m better than the position at the 
half year.

Despite the challenging trading 
environment, the Group generated a 
reduced underlying operating loss of 
£0.4m in H2, a £0.4m improvement on 
the performance in H1, due to a focus on 
better targeted advertising & promotions 
resulting in improved contribution. Full year 
underlying operating losses were £1.2m, a 
£0.6m improvement on last year. Our focus 
for the current year is to achieve break-even 
and thereafter return to profitable growth. 

The Group continues to make progress on 
transitioning the business to focus on fewer, 
bigger brands that are highly efficacious, 
margin accretive and provide consumers with 
problem-solving solutions. Historically, Brand 
Architekts brands were retail exclusives, with 
little or no marketing investment, so in order 
to compete in today’s landscape, it is vital 
that we transform the brands by investing in 
profitable brand awareness digital campaigns 
and customer acquisition initiatives. 

I was pleased that we were able to 
resolve our legal dispute with Jamie 
Stevens Media Limited (JSML), our joint 
venture counterparty/co-shareholder in 
Mr Haircare Ltd, which alleged a breach 
of shareholders’ agreement between the 
parties dating back to the Company’s 
acquisition of Fish in 2018. We agreed a 
full and final settlement of all  claims in the 
sum of £200,000 together with legal costs 
of £225,000. We also agreed to purchase 
JSML’s 49% shareholding in Mr Haircare 
Ltd in cash at a fair value price to be 
determined by an external valuer later in 
the year. JSML is entitled to 55% of the sale 
valuation. MR sales for FY23 were £0.54m 
(FY22 £0.5m). The transaction is expected 
to conclude before the end of the 2023 
calendar year and a further announcement 
will be made in due course. 

The proposed acquisition of the  
remaining JV shares is in line with the 
Company’s strategic vision to invest and 
build its portfolio of high-performance, 
problem-solving and margin-accretive 
brands. The brand will be relaunched as 
MR Expert Solutions and the Company’s 
vision is to expand the brand into 
adjacent male grooming problem-solving 
categories and invest in the master 
brand to accelerate brand awareness and 
stimulate consumer trial. 

Although the trading environment 
remains extremely challenging, good 
progress has been made during the 
period and post period-end, which gives 
a degree of confidence for the future. 
Key highlights include:

 – continued implementation of the 
strategy to invest and support our 
Invest & Nurture brands, which 
command higher retail prices, 
engender strong consumer loyalty 
and deliver stronger margins; 
 – branded Super Facialist in-store 

merchandising trays rolled out to Boots 
and Morrisons. New Super Facialist 
Clear Skin, targeting problematic 
teenage skin care needs, launched on 
Amazon in September and in Boots in 
June 23. New Super Facialist D2C site 
launched in March 23;

 – new Skinny Tan Wonder Serum brand 
awareness and customer acquisition 
campaigns launched in July 2023 to 
capitalise on the second half of the 
tanning season;

 – The Solution Menopause range to 

launch in 2024;

 – 49% growth vs the prior year in 

international channel sales driven by 
post COVID-19 rebound in volumes 
from General Merchandise stores 
across North America and Europe, 
benefitting Dirty Works; 

 – confirmed distribution roll-out to  
AS Watson stores in 2023 & 2024  
across the Middle East and Asia 
(Thailand – 200 stores, Vietnam – 7,  
The Gulf – 16, Philippines – 100, 
Malaysia – 66, Taiwan – 200,  
Singapore – 40, Turkey –100); and 
 – good sales growth from key historical 
Brand Architekts’ Nurture and Harvest 
brands including Fish, MR, The Solution, 
Argan, SenSpa and Root Perfect. 

In line with our focus on contribution, as 
previously announced we streamlined the 
Board composition, reducing the number 
of Non-Executive Directors by one. Geoff 
Ellis joined as part-time CFO in June 
2023. I would like to recognise and thank 
the Board for its support when I took a 
four-month sabbatical over the summer. 

Notwithstanding difficult market 
conditions, including inflationary 
pressures, we are committed to returning 
the business to profitability and cash 
generation at the earliest opportunity. 

On behalf of the Board, I would like to 
thank our employees for their hard work 
and commitment and shareholders for 
their continued support. 

06

Brand Architekts Group plc  Annual Report & Accounts 2023

CEO’s Statement

“ The team worked very hard 
to integrate the InnovaDerma 
team and brands into the 
business. This is now complete, 
and we have delivered £1.4m 
operating synergies, against 
the £1.5m target.”

In response to the well documented 
changes in consumer behaviour and 
the wider global and domestic macro-
economic factors, we pivoted our 
business strategy to focus on brands  
and products that engender high levels  
of consumer loyalty and reflect the 
redefined Company purpose of focusing 
on high-performance problem-solving 
solution-led brands. This resulted in a 
reclassification of our brand portfolio and 
a strategic focus on brand contribution, 
rather than aggressive sales growth. 

Rampant inflation and high interest rates 
exacerbated the cost-of-living crisis and in 
particular consumers’ disposable income. 
This affected their appetite for masstige 
products and highlighted the importance 
of focusing on brand contribution and the 
need to build awareness and acquire new 
customers. Cash strapped consumers’ 
initial response is to trade down, as 
demonstrated in the Self Tan category, 
where consumers have favoured gradual 
tanners retailing at less than £10, which 
resulted in our decision to reduce Skinny 
Tan Mousse and Whip retail prices. 
However, if brands are to succeed in 
a period of recession, it is important 
to invest in brand awareness and new 
product development, which are key 
tenets of our brand development strategy. 

Quentin Higham

Chief Executive Officer 
30 October 2023

Strategic Report07

Brand Architekts Group plc  Annual Report & Accounts 2023

The team worked very hard to integrate 
the InnovaDerma team and brands into 
the business. This is now complete, and 
we have delivered £1.4m operating 
synergies, against the £1.5m target 
set out at the time of acquisition. 
On acquisition, the team expanded 
to nearly 80 people which we have 
consolidated down to 51. To reflect the 
mix of business, we moved all Australian 
roles to the UK. There are now 42 people 
in the UK and nine people who provide 
customer service and financial and 
operations support in the Philippines. To 
further simplify the business, we will look 
to close all USA & Australia entities within 
the next few years. 

The business is now focused on a three-
year transition strategy whereby our 
brand portfolio will ultimately be reduced 
to nine (from 15) and we will evolve our 
brands and products to focus on margin-
accretive high-performance topically 
applied products. It is our belief that if 
we successfully meet the needs of our 
consumers problems, this will engender 
loyalty and reduce the need for brand 
building advertising & promotion (A&P). 
Our mission is to become a challenger 
beauty business that provides “problem-
solving solutions for everyday beauty”. 

Portfolio & Brand 
Development strategy -

Invest brands (Skinny Tan and Super 
Facialist): 
Both have a degree of scale and are 
masstige positioned brands, which 
address key problem-solving needs. 
They have a clear point of difference 
and recognisable brand personalities. 
They benefit from extensive annual NPD 
pipelines and ideally incorporate either 
proprietary technology or trademarked 
ingredients, which leads to consumers 
paying a premium. 

They will benefit from 360-degree 
marketing activation plans, which will 
result in “fewer-bigger-better” holistic 
omnichannel communications; an 
investment in the creation of best-in-
class assets, which will then be used 
across their organic social, paid social, 
PR and retail channels. Both brands 
will be supported with new customer 
acquisition initiatives (Meta; Tik Tok; 
Google; Affiliation etc) and we will invest 

in consumer mechanics such as user-
generated content; VIP product testing 
& feedback loops that will enable us to 
get closer to the consumer, which in turn 
will provide strong reasons for consumers 
to follow the brand and to join the 
email database.

We will continue to drive and support an 
omnichannel distribution approach and 
will apply a digital-first lens to product 
launches and marketing activity. 

Nurture brands (The Solution, MR 
Expert Solutions and Dirty Works):
The fundamental difference between our 
Invest and Nurture brands is the level of 
A&P we allocate to each category. The 
Solution and MR Expert Solutions are both 
currently sub scale but have significant 
growth potential by creating problem-
solving master brand propositions. Both 
brands are masstige and margin accretive. 

Their brand names have a clear point 
of difference and a distinct personality 
that lends itself to address beauty/
personal care pain points across multiple 
categories. Initially we launched The 
Solution as “skinification” for the body, 
and we will be launching a Menopause 
range in 2024, which meets the specific 
needs of consumers going through the 
menopause and beyond. Once we have 
fully acquired the MR brand, we believe 
that its high-performance efficacious 
proposition will lend itself to enter into 
other male problem categories, such as 
problem skincare and perspiration. Once 
the master brands have been created 
by investment in a strong NPD pipeline, 
both brands will be supported with 
their own DTC site and 360 marketing 
activation campaigns. 

08

Brand Architekts Group plc  Annual Report & Accounts 2023

CEO’s Statement continued

Dirty Works has the greatest international 
reach of all our brands with sales in 
over 40 countries. The brand is being 
exclusively rolled out to over 700 Watsons 
stores across the Middle East and Asia 
in FY24. We are also developing over 
12 exclusive skincare lines for our North 
American retail partner. Dirty Works is a 
master brand, given that it participates 
in the Washing & Bathing, Skincare, 
Accessories and Gifting categories. Given 
its affordable, fun, fragrant & indulgent 
proposition, brand investment will be 
focused on supporting key retail partners 
around the World. We will not launch 
a Dirty Works DTC but will support its 
rollout offline and online. 

Harvest Brands:
Although our objective is to focus and 
invest in fewer brands, we have a small 
portfolio of Harvest brands that play 
several key roles – they meet the needs 
of a specific category (Men’s Styling); 
provide retail or channel exclusivity (Root 
Perfect); strengthen Brand Architekts 
trading relationship with key offline 

partners (Argan+ and Dr Salts) and absorb 
a disproportionate share of corporate 
overheads, given we support these 
brands with trade marketing spend only. 
For our remaining Harvest brands, we will 
look to discontinue over the next couple 
of years either as a divestment (Charles + 
Lee), a termination of license agreements 
or discontinuation, so that we can provide 
more focus and resource on investing in 
our key focus brands.

Brand Reach:

Offline & Online:
The number one objective of our brand 
reach strategy is to secure new distribution 
across our Invest and Nurture brands, 
both domestically and internationally. We 
will be aggressively pushing Dirty Works 
(Middle East, Asia and USA); Skinny Tan 
(USA, Middle East, Europe); The Solution 
(Europe) into new international retailers 
and territories. Domestically we will look to 
land all new product development in FY24 
and to consolidate and drive productivity 
on Skinny Tan and Super Facialist within 
existing distribution.  

We will be looking to capitalise on the 
recent success of Super Facialist Clear 
Skin; the relaunch of MR Expert Solutions; 
the launch of The Solution Menopause 
and the relaunch of Fish and Dirty Works 
in 2024. 

DTC:
Despite the global softening of the 
DTC channel, we believe that DTC sites 
play an integral role in our omnichannel 
distribution strategy. Brand Architekts 
believes in a digital first approach, initially 
to launch new products but also to 
generate traffic and consumer interest, 
prior to roll-out online and offline. DTC 
helps with digital engagement and brand 
education. To drive customer acquisition, 
we will be increasing pay-per-click 
advertising and Meta spend behind our 
social footprint and database activity, 
given the upcoming reduction of third-
party cookies. Our focus last year was on 
improving the profitability of the Skinny 
Tan site, potentially to the detriment 
of gross sales. By applying an ongoing 
test and learn approach, we will be 
focusing more on delivering actual cash 
contribution, rather than % contribution. 

Strategic Report09

Brand Architekts Group plc  Annual Report & Accounts 2023

By the end of 2024 all Invest and Nurture 
brands will have their own DTC offering 
(excluding Dirty Works), we will have 
exited The Unexpekted Store and Skinny 
Tan Australia. Our strategic focus and 
investment will be behind four DTC sites, 
whereby we can generate an appropriate 
AOV (average order value) and margin. 

Environmental & sustainability
We continue to review and improve our 
beauty sustainability and are making 
good progress against our 2025 
sustainability pledge. 78% of brands 
use either reusable or bio sourced plastic 
and packaging. Our target is 100% for 
2025. Please see separate sustainability 
section of the annual report.

Outlook: 

Against a backdrop of continued 
challenging market conditions and 
inflationary pressures the management 
team is focused upon realising both 
the strategic and financial aims of the 
Group. The immediate priorities are 
driving brand awareness of key Invest 
and Nurture brands, delivering revenue 
synergies through international expansion, 
a laser focus on brand contribution and 
releasing working capital tied up in 
harvest brands. We remain confident 
that the foundations we are building 
will enable us to return to profitability 
and achieve our medium and  
long-term goals. 

10

Brand Architekts Group plc  Annual Report & Accounts 2023

Invest Case Study

Super Facialist 

Brand proposition 

Super Facialist is the award winning, 
British skincare brand with your skin health 
at its heart. Skin health is important to us 
and our consumers. It’s a reflection of how 
we look after ourselves and links directly 
to our self-confidence. We literally want to 
be able to put our best face forward.

We exist to empower through education. 
Our mission is to equip everyone to 
become their own super Facialist, 
boosting confidence to understand and 
listen to their skin. 

Our tried, tested and loved formulations 
combine high-performance scientific 
ingredients, natural extracts and exquisite 
aromas. Experience premium formulations 
without the premium price tag for that 
facialist feeling. 

Strategic Report11

Brand Architekts Group plc  Annual Report & Accounts 2023

Charlotte says “I am extremely excited to 
be working with Super Facialist! They are 
a great affordable and accessible brand 
with products to suit every different skin 
type and condition. I love the fact that 
each product within the range can be 
mixed and matched to create a personal 
and bespoke skincare routine for your 
skin, turning yourself into your very own 
Super Facialist at home!”

Brand reach

Available in Boots; leading Grocers 
(Tesco, Sainsbury’s, Waitrose, Morrisons); 
e-tailers (Amazon, Look Fantastic) and via 
Superfacialist.co.uk 

As well as enjoying broad distribution 
throughout the UK the brand is seeing 
success on Amazon, where we have 
amassed nearly 7,000 reviews. Word of 
mouth is still the number one attribute to 
persuading someone to buy the brand. 
Platforms such as Amazon having so many 
positive reviews is a key enabler allowing 
consumers to research the brand, find 
products that are right for them and be 
convinced by the positive experience 
of others. Building on this base is a key 
strategic tenet. 

Cleansing is key 

The brand was launched around our best-
selling, award-winning cleanser – Vitamin 
C+ Brighten Skin Renew Cleansing 
Oil. Now so beloved, one is sold every 
five minutes! Developed with a unique 
transformative texture, inspired by the 
double cleansing ritual used in facials. 
This cleanser is the perfect product to 
double cleanse your skin with. It is the 
first, and many would argue the most 
important, step in your skin care regime. 

Cleansing is crucial for promoting skin 
health and taking time at the beginning 
and end of your day is a key step in 
investing in your skin health. 

The right NPD

It’s never been more important that the 
launch of new products are the right 
products. We have been especially pleased 
with the launch of Super Facialist’s Clear 
Skin range initially on Amazon and then in 
Boots. With genderless, Gen Z appeal, this 
capsule collection of five SKUs targets a 
younger audience experiencing hormonal 
skin challenges. For people starting their 
skin care journey this is a great step into a 
brand where we can prove performance 
and build loyalty. Through Clear Skin 
we’ve also been able to increase brand 
awareness with a wider audience and 
generate organic and curated content for 
new social media platforms such as TikTok.

Charlotte, our own 
Super Facialist 

Education is a core value of Super 
Facialist and helping to bring this to life 
is our resident Skincare Expert Charlotte 
Connoley. With over a decade of 
experience as a Facialist, Charlotte is able 
to help demystify skincare. She’s here to 
empower our consumer with the insider 
tips and tricks that Facialists use to level 
up their skincare. 

12

Brand Architekts Group plc  Annual Report & Accounts 2023

Investment  
Case

Branded businessBrand Architekts’ focus is to build a portfolio of high-performance, solution-led profitable brands with low capital investment requirements and the potential for superior financial returns.Established relationships with retailers both domestically and internationallyUnderstanding the needs of retailers and consumers alike, and answering them with distinctive and compelling products, has been the foundation of Brand Architekts’ success to date. It also reflects the strength of relationships that the business has long enjoyed with its key customers. We will now look to build on that trust and credibility by better understanding our end consumers and their individual needs. By applying more science and analysis of data we can improve and create more powerful, sustainable brands of real substance.Distinctive brand portfolioThe business has adapted its brand portfolio to focus resources and investment behind its efficacy-based problem-solving solution brands. These brands engender greater consumer loyalty and higher margins. Brand Architekts’ portfolio provides branded solutions for skincare, self-tan and male grooming needs.Strategic Report13

Brand Architekts Group plc  Annual Report & Accounts 2023

Potential for M&AWhilst in the short term our strategic focus is a return to profitability, the Group remains alert to acquisition opportunities that will be margin accretive (60%+), provide scale and further strengthen its areas of core competence – category, channel and consumer – as well as more nascent areas for the Group such as DTC and international reach. The business will factor in current and future consumer behaviour and consumption. We will identify brands with strong product points of difference or unique selling points, ideally with some proprietary technology and preferably £3m+ net sales, which we can acquire through existing cash resources.Opportunities for further growth online and internationally The increasing shift online has highlighted the importance of having a strong direct-to-consumer (DTC) reach. All key Invest and Nurture brands (except Dirty Works) will have their own DTC platforms by the end of FY24. Investment in specific DTC sites will strengthen our consumer reach and brand engagement. In parallel, we will focus on maximising our brands’ omnichannel potential in new international markets and building relationships with appropriate distribution and retail partners.Substantial net cash positionThe Group had a strong net cash position of £8.2m at the year end.14

Brand Architekts Group plc  Annual Report & Accounts 2023

Business Model

Driven by  
profitable  
growth

Resources that define us

How we create value – the brand life cycle

Brand portfolio
Margin-accretive problem-solving 
solution brands

Strong revenue-generating portfolio, 
with a focus on profitability

Multiple opportunities to 
enhance earnings 

See pages 2 to 3

Team attributes
Insight Brand development

Agility and speed to respond to 
market dynamics

Entrepreneurial culture and values

See pages 10 to 11

Key industry 
relationships
Manufacturers

Retailers

Distributors

Media

See pages 12 to 13

Finances
Low operational gearing/capital light/
focus on margin/scalable

Strong cash balance

See pages 25 to 26

We will combine our wealth 
of experience in the beauty 
sector with a significant 
investment in business 
intelligence insights and 
market data. 

Opportunities come in many 
forms, including market gaps 
addressable by new product 
development, and M&A to 
open new avenues. We are 
alert to both and have the 
resources to act. 

From sourcing sustainable 
ingredients to reducing  
single-use plastics wherever 
we can, our default position 
is to apply high ethical 
standards, working with 
partners who share  
our values. 

We are driven by how and 
where our consumers wish to 
buy. Our omnichannel strategy 
includes a major focus on 
growing our DTC channel, 
expanding our e-tailer 
presence and developing 
exclusives and value lines for 
high street distribution. 

Social media is a tailor-made 
medium for us and we harness 
its power for awareness-
raising via our own feeds, 
and through attracting social 
influencers and awards. We will 
also explore all other digital 
and above-the-line media to 
optimise the marketing mix.

Our focus on “fewer, bigger, 
better” means training our 
resources and energies on a 
tightly drawn, high-performing 
portfolio. This enhances 
efficiency and responds to the 
needs of our retailer partners.

Strategic Report 
 
 
 
 
 
15

Brand Architekts Group plc  Annual Report & Accounts 2023

Stakeholders

Customers  
and consumers

Employees

01

Consumer 
and category 
insight

—

‘ D A T A - L E D’

02

Address
market 
opportunities

—

‘ I N S T I N C T - D R I V E N’

06

Brand 
review and 
invigoration

—

‘ S E L F -A W A R E’

05

03

Suppliers

Promotion, 
awareness 
and brand 
communication

—

‘ D I G I T A L   F I R S T’

04

Routes 
to market

—

‘ O M N I C H A N N E L’

Sourcing 
and 
manufacturing

—

‘ E N V I R O N M E N T A L 

&   S U S T A I N A B L E’

Shareholders

Local 
communities

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
16

Brand Architekts Group plc  Annual Report & Accounts 2023

Market Context

Trends and 
Opportunities

Strategic Report17

Brand Architekts Group plc  Annual Report & Accounts 2023

Inside beauty – The blurring of beauty 
with health and wellness is driving 
inside-out beauty trends and an uptick in 
vitamin, mineral and supplement launches 
with beauty/skincare benefits. Taking an 
inside-out approach to skincare will add 
value to topical skincare and haircare 
products and routines, whilst offering 
brands opportunities for investments or 
customer acquisitions.

Experiential beauty – The pleasure 
to experience new things will drive 
multi-sensory innovation via disruptive 
pack colours, product shapes and 
transformative playful textures. Textures 
will expand beyond established creams 
and gels to promote a more sensorial 
experience and surprise the senses. 
Transformational formats such as whip 
mousses, airy souffles, gel-to-milk/oil and 
colourful layered scrubs will be introduced 
under Dirty Works to meet consumers’ 
need for playfulness, joy and escapism. 
Skinny Tan will also launch new efficacious 
skincare-led, sensorial formulations that 
deliver natural, effortless results with the 
added value of gorgeous aromas.

Elevated waterless and concentrated 
formulations – With consumers 
becoming more aware of water scarcity, 
there will be a growth in waterless 
products delivering both eco-friendly 
and skin benefits. Consumers will be 
more eco-responsible and ready to 
adopt new routines and formats.  

However, efficacy and convenience 
will remain key in a scenario in which 
sustainability and health merge. Exciting 
eco-friendly solids with performance in 
mind are in development for our Skinny 
Tan and Fish brands. 

Ocean beauty – On the back of 
movements for eco-ethical and ‘blue’ 
beauty, demand for Marine beauty is on 
the increase; this is predicted to intensify 
in 2024 and beyond. Super Facialist 
will relaunch their Firming Collection 
with a cutting-edge matrix of advanced 
ingredients featuring a proprietary 
complex of algaes, plant collagen 
and peptide technology.

Biotech and upcycled beauty – Beauty 
will face different challenges, one being 
the sourcing of natural ingredients as raw 
materials and energy costs are dearer 
than ever. Engineered ingredients such 
as lab-grown, fermented and upcycled 
ones, will play a key role in enhancing 
the effectiveness and the sustainability 
of beauty products and mitigating 
supply pressures. Fermentation will be 
repositioned as cutting-edge tech for 
engineered ingredients and mushroom-
based formulations will continue to 
flourish. The Solution, MR and Super 
Facialist will all launch products high-
performing science-backed formulations 
ensuring outstanding results and 
consumer satisfaction. 

Consumers are taking action in terms of 
their health and mental wellness. They 
are aspiring to longevity and their beauty 
care is part of their health ecosystem. 
Using beauty products helps make people 
feel good and on the back of economic 
uncertainties, consumers are keen to 
experience life to the full – touching, 
feeling, and smelling. Highlighted below 
are the most relevant beauty trends that 
are influencing our strategic thinking for 
the years ahead.

Mood hacking beauty – The connection 
between wellness and aroma has always 
existed, but this well-being trend will be 
driving brands to place mood-boosting 
scents into the core of their skincare 
and haircare formulation development 
plans. This will create a more personal 
and experiential step around emotions 
and happiness. The Solution will unveil 
innovation in this field in 2024, with a 
new signature fragrance to help promote 
equilibrium and positivity as part of a new 
category stretch.

Proactive beauty – Consumers have 
always been looking for ways to 
protect their skin against ageing and 
external aggressors, such as pollution, 
but the focus is shifting towards more 
proactive facial products, powered by 
senescence busters and microbiome 
to help strengthen the skin’s natural 
barriers. Super Facialist will be launching 
a pioneering formulation to rethink the 
way night care is approached.

Positive ageing and/or the celebration 
of growing older – Considered a 
taboo subject, menopause is now at 
the forefront of many conversations and 
launches in this field will accelerate, 
pushing retailers to rethink their ways of 
merchandising to create clear in-stores 
destinations. The Solution Menopause is 
a new range designed to serve the 50+ 
million women who are approaching or 
are in menopause, with a collection of 
high performance, targeted solutions 
using proprietary complexes, proven to 
address the most common menopausal 
skincare touchpoints.

Vegan beauty – In an age of ethical 
consumerism, Vegan Beauty is the fastest-
growing claim and the most active one 
in Europe. Brand Architekts will continue 
to emphasize the vegan credentials of 
its brands and highlight the claim more 
evidently on front of pack. Our Fish styling 
men’s brand will be rolling out a new 
contemporary design in 2024 which will 
feature the claim prominently on front 
of pack.

18

Brand Architekts Group plc  Annual Report & Accounts 2023

Sustainability

Accelerating  
our sustainability 
pledge

78%

of our plastic packaging now contains 
PCR – including 91% of our Christmas 
gift offering. 

100%

of Skinny Tan aerosols are now using PCR 
and 100% recyclable shrink wrap versus 
0% last year. 

100%

of Super Facialist Men tubes are 
now fully PCR and feature in-mould 
labelling technology.

Strategic Report19

Brand Architekts Group plc  Annual Report & Accounts 2023

Throughout the last 12 months, we have 
continued to focus on reducing, replacing 
and educating our consumers on how 
best to recycle and minimise waste. 

We are committed to supporting a more 
circular economy and have been working 
very hard with our key suppliers to drive 
this agenda right across our supply chain. 

% PCR penetration 

We have continued to roll out the use of 
post-consumer recycled material in all 
our plastic packaging in order to meet 
or exceed the minimum 30% inclusion 
threshold set under the Plastic Packaging 
Tax which came into force in the UK 
in 2022.

Constantly looking for better ways to 
adopt a more sustainable business 
model, we have focused our attention 
primarily on new product development 
and product re-engineering across our 
key brands. 

Skinny Tan

Super Facialist 

Dirty Works

Fish

MR

FY22

63%

60%

FY23

63%

88%

43%
45%
100% 100%
9% 100%

Our actions:

  Ethical sourcing

our strategy continues to operate 
in an ethical way and seek 
collaboration with like-minded 
partners who are committed 
to make a positive impact on 
communities, people, and our 
planet. We work diligently to source 
our ingredients responsibly and with 
attention to potential impacts on 
the environment.

  Plastic reduction

we continuously challenge ourselves 
to re-think our packaging formats 
and materials, working closely with 
third parties to reduce packaging 
waste and bring innovation. With 
Skinny Tan, we have reconfigured 
our shipping packs and moved 
away from using inner cartons within 
outer cases, resulting in less use of 
corrugated board material. With the 
launch of our Fish Sea Salt Spray, we 
are introducing Prevented Ocean 
Plastic (POP™) as a material and will 
be rolling it out with other launches 
next year.

  Transparency

we strive to encourage and inspire 
people to make the right choices 
for themselves and the planet and 
believe this starts with transparency 
of information. Therefore, our 
products have been updated with 
more detailed information and 
encouragement to recycling.

  Collaboration

we pride ourselves in collaborating 
with a wide and diverse network 
of suppliers and always looking 
to improve and strengthen our 
sourcing practices. 

20

Brand Architekts Group plc  Annual Report & Accounts 2023

Principal Risks and Uncertainties

Managing Risk

The Board recognises the 
need for a robust system 
of internal controls and 
risk management.

The Group operates in an environment 
that is constantly changing and as a result 
the risks it is facing change over time. The 
Group’s management have developed 
processes to assess risks and continue to 
improve strategies for dealing with these 
risks on an ongoing basis. A formal review 
of these risks is carried out by the Group 
once a year. 

The review process involves the 
classification of risks, assessment of 
the likelihood and potential severity of 
impact to the business and determination 
of whether changes to management 
processes are needed to manage 
them effectively. 

The directors have identified the following 
as principal risks and uncertainties:

Risk

Potential impact

Talent retention

Change 
in FY23

Key mitigating activities

Acquisition 
integration

Consumer and 
customer trends

Loss of key personnel, 
employee churn and failure 
to attract high quality people 
could impact the Group’s ability 
to achieve its ambitions.

The Remuneration Committee reviews key personnel 
rewards annually to ensure they are competitive, 
commensurate with performance and reflect the 
increased cost of living due to inflation. The Group 
operates Personal Development Plans and Performance 
Development Reviews. Training programmes were 
introduced to ensure both business and personal needs 
are met. The business also operates a hybrid way of 
working and office culture, to support employees with 
greater flexibility. Further information on this can be 
found in the Employee section in Our Stakeholder 
Engagement and S172 statement on page 22.

Failure to achieve the intended 
Operating Cost synergies 
following the acquisition of 
InnovaDerma Plc.

The Group ran a Board approved functional integration 
project to maximise efficiency of the post-acquisition 
integration. The plans were reviewed and updated 
during functional, Exec and Board meeting and progress 
communicated to employees at monthly Townhall 
meetings. Further information on this can be found in 
the CEO Statement on page 6 and in the Employee 
section in Our Stakeholder Engagement and S172 
statement on page 22.

Particularly in the current 
economic environment, 
consumer preferences and 
buying habits could change, 
meaning our products may not 
meet consumer needs and our 
customer acquisition strategies 
may need to evolve.

Regular reviews of EPOS and market dashboards and 
maintaining close contact with customers gives insight 
into buying strategies. The acquisition of InnovaDerma, 
brought deeper digital expertise and knowledge to  
the team and has improved the frequency and quality  
of interaction with consumers. This provides important  
data for the new product development process and  
into wider market trends including sustainability.  
Further information on this can be found in the 
Sustainability report on page 18.

Strategic Report21

Brand Architekts Group plc  Annual Report & Accounts 2023

Risk

Potential impact

Change 
in FY23

Key mitigating activities

Product quality, 
regulations and 
compliance

Cost inflation

Cyber security

Pension 
fund deficit

Inconsistent quality or non-
compliance with regulations 
would have a severe impact 
on service levels, customer 
relationships and have 
financial repercussions.

The Company has a well-defined new product development 
process that incorporates product quality and compliance 
verification. We only partner with long-term, established 
key suppliers with excellent product quality controls and 
adherence to compliance standards. We also employ 
compliance consultants for product labelling verification 
and registration.

Disruption to the supply 
chain could limit availability 
of products and thereby 
reduce sales and business 
performance. Product cost 
inflation from adverse economic 
factors could affect consumer 
demand and Group profitability.

The Group maintains a detailed forecast and demand 
planning process to maximise product availability while 
optimising its inventory levels. The team has strong, 
long-term relationships with major suppliers, supported 
by regular reviews to ensure continuity of supply at 
competitive prices and early visibility of any issues. 
Where possible, the sales team negotiates higher rates 
with retail customers to offset increased costs.

The Group is exposed to the 
risk of increasingly sophisticated 
cyber-attacks aimed at causing 
business disruption, capture of 
confidential data for financial 
gain, and reputational damage. 

The business has assessed its control environment 
compared to the framework set out by Centre for 
Internet Security (CIS). There is an improvement plan, 
updated annually, which incorporates investment in 
software, policies, procedures, and training. Our supplier 
review includes a cyber security review to ensure the 
supply chain is robust. In addition, the Group maintains 
Cyber insurance.

The revaluation of the defined 
benefit pension plan on a 
technical provision basis at each 
reporting date can cause large 
fluctuations in valuations based 
on factors outside the Group’s 
control and drive increases in 
cash payments into the fund. 

A fund deficit recovery plan for the period to November 
2037 is discussed and agreed every three years. The 
outcome of the latest triennial review based on the 
position at 5 April 2023 is expected in the late autumn 
and will inform the negotiation of any change to 
the schedule.

The deficit recovery plan provides a degree of 
certainty over cash flows between triennial reviews. 
The Group maintains a close relationship and regular 
communication with the Trustees. Further information 
on the pension scheme recovery plan can be found in 
the Financial Review on page 25.

22

Brand Architekts Group plc  Annual Report & Accounts 2023

Stakeholder Engagement and Section 172

The Board of Directors 
recognises that the long-
term success of the business 
is dependent on the way 
we interact with a range of 
key stakeholders. 

As a result, the Board confirms that during the 
year under review, it has acted to promote 
the long-term success of the Company for 
the benefit of stakeholders, whilst having due 
regard to the matters set out in section 172(1)
(a) to (f) of the Companies Act 2006, being:

(a)   the likely consequences of any decision in 

the long term;

(b)   the interests of the Company’s employees;
(c)   the need to foster the Company’s business 
relationships with suppliers, customers 
and others;

(d)   the impact of the Company’s operations 
on the community and the environment;
(e)   the desirability of the Company maintaining 

a reputation for high standards of 
business conduct; and
 the need to act fairly between members 
of the Company.

(f) 

Methods used by the Board

The main methods used by the directors to 
perform their duties include:

 – an annual strategy review incorporated into 
a Board meeting in September each year, 
which assesses the Group’s purpose, values 
and strategy for the long-term sustainable 
success of the Group;

 – ongoing monitoring of the execution of 
Group strategy and performance of the 
business both in the formal schedule 
of Board meetings and ad hoc interim 
meetings as required;

 – Board review of the Group’s governance 

structure and review of corporate 
responsibility, sustainability and 
stakeholder engagement; 

 – corporate risk register that identifies the 
potential consequences of decisions in 
the short, medium and long term so that 
mitigation plans can be put in place to 
prevent, reduce or eliminate risks to our 
business and wider stakeholders; 
 – external assurance received through 

financial audits;

 – bi-annual investor presentations both with 
institutional and retail investors as well as 
regular meetings with the Company’s broker;
 – employee feedback through surveys, townhalls 

and bi-annual development reviews; and

 – training programmes based on the 

needs of our directors, senior managers 
and employees. 

Stakeholder engagement

The Board has direct engagement principally with our employees and 
shareholders but is also kept fully appraised of the material issues of other 
stakeholders through the executive team and external advisers. In the section 
below we outline the ways in which we engage with our key stakeholders.

Why we engage

Customers and consumers

How we engage

Material topics

Brand Architekts’ success has been built on numerous long-standing customer 
relationships in the UK. As the business develops its omni-channel strategy, it 
is important we maintain these relationships while also developing others. In 
particular we must focus on listening to our consumers, facilitated by our new 
marketplace, to ensure our brands and products meet their needs.

We engage with our customers via regular ongoing communications, 

 – Customer category performance vs competitors. 

supported by business reviews and annual joint business plans. Our 

 – Brand Architekts’ category performance 

engagement with consumers is effected through our DTC websites and 

vs competitors.

social media activities, either through planned marketing programmes as 

 – Consumer trends, needs and habits.

well as responding to feedback on those platforms and via our customer 

 – Consumer journey and experience on our 

services team.

 – Environmental and sustainability credentials 

DTC platforms.

of our products.

Employees

Brand Architekts’ history as a small owner-managed brands business has 
fostered close collaboration, respect and entrepreneurism among all our 
employees. As our business grows, it is imperative we maintain this culture, 
while embedding effective governance structures and training for a £50m 
revenue size business.

Suppliers

One of the Group’s key strengths is in the strong supplier base for its 
products, both in the UK and Far East, developed over a number of years. 
This network facilitates not only the product development programmes of 
our brands but also the on-time delivery of quality products to our customers 
and consumers.

Shareholders

The engagement with shareholders is a core responsibility for the Board and 
essential in the delivery of the Group’s strategy and future investment in the 
strategic pillars of the business.

Communities

The Group recognises the importance of social responsibility in its business, 
mindful of the increasing relevance of the environmental impacts from 
our products to all our stakeholders and the communities we live in. 
The management of this aspect will be crucial to the long-term success 
of the business. 

We communicate with employees regularly through local ‘town hall’ meetings, 

 – Group Strategy deployment including team 

Company events and Company newsletters, we also monitor employee 

objectives and KPIs.

engagement and sentiment through various means, such as performance 

 – Operational efficiency ideas to facilitate 

development reviews, personal development plans and employee surveys.

strategic initiatives.

 – Company culture. 

The regular interaction with our employees informs how we upskill our workforce 

to ensure we have the correct structure and talent to support our strategic goals. 

 – Training and development opportunities.

 – Compensation and incentives.

An example of this is the move to a hybrid office working culture.

We work together both virtually and onsite, working where possible on 

 – Overall market and category performance.

shared development programmes and IT applications for close collaboration. 

 – Consumer needs and habits versus our NPD.

This approach also focuses on building firm understanding of each party’s 

 – Environmental and sustainability credentials of 

corporate strategic goals to maximise a mutually beneficial relationship.

the manufacturing process and our products.

 – Outlook, demand planning and supply chain.

 – Product quality and compliance.

Regular business reviews with standing agenda items have help to challenge 

and instruct the business in the development of its brands.

The CEO and CFO, together with the Chairman deliver the Group’s interim 

 – Strategy and business model updates.

and final results in person, with presentations, Q&A sessions and roadshows 

 – Financial and operational performance 

for our major shareholders. We also organise ad hoc investor meetings and 

and outlook.

an Annual General Meeting in November to provide an opportunity for 

 – Environmental, Social and Governance.

shareholders to meet the directors and discuss the year’s results.

 – Long-term, sustainable growth.

This year, we have also implemented bi-annual presentations to retail 

investors online, to facilitate wider access to all our shareholders.

 – Capital allocation including capex, working 

capital, dividends and M&A.

We are committed to working with our customers and suppliers to minimise 

 – Compliance with regulations.

any negative environment impacts from our products and supply chain. 

 – Social responsibility and ethical practice.

 – Environmental impacts recyclability and PCR % of 

The expectations of our consumers and communities have informed our 

our products.

Sustainability Pledge (see page 18).

We work with suppliers who share our principles in the reduction of waste 

and energy use in the manufacturing process, focusing on production and 

design processes and policies to comply with and, wherever possible, 

anticipate changing legislative and customer demands.

Strategic Report23

Brand Architekts Group plc  Annual Report & Accounts 2023

Why we engage

Customers and consumers

Brand Architekts’ success has been built on numerous long-standing customer 

relationships in the UK. As the business develops its omni-channel strategy, it 

is important we maintain these relationships while also developing others. In 

particular we must focus on listening to our consumers, facilitated by our new 

marketplace, to ensure our brands and products meet their needs.

Employees

Brand Architekts’ history as a small owner-managed brands business has 

fostered close collaboration, respect and entrepreneurism among all our 

employees. As our business grows, it is imperative we maintain this culture, 

while embedding effective governance structures and training for a £50m 

revenue size business.

One of the Group’s key strengths is in the strong supplier base for its 

products, both in the UK and Far East, developed over a number of years. 

This network facilitates not only the product development programmes of 

our brands but also the on-time delivery of quality products to our customers 

Suppliers

and consumers.

Shareholders

The engagement with shareholders is a core responsibility for the Board and 

essential in the delivery of the Group’s strategy and future investment in the 

strategic pillars of the business.

Communities

The Group recognises the importance of social responsibility in its business, 

mindful of the increasing relevance of the environmental impacts from 

our products to all our stakeholders and the communities we live in. 

The management of this aspect will be crucial to the long-term success 

of the business. 

How we engage

Material topics

We engage with our customers via regular ongoing communications, 
supported by business reviews and annual joint business plans. Our 
engagement with consumers is effected through our DTC websites and 
social media activities, either through planned marketing programmes as 
well as responding to feedback on those platforms and via our customer 
services team.

 – Customer category performance vs competitors. 
 – Brand Architekts’ category performance 

vs competitors.

 – Consumer trends, needs and habits.
 – Consumer journey and experience on our 

DTC platforms.

 – Environmental and sustainability credentials 

of our products.

We communicate with employees regularly through local ‘town hall’ meetings, 
Company events and Company newsletters, we also monitor employee 
engagement and sentiment through various means, such as performance 
development reviews, personal development plans and employee surveys.

The regular interaction with our employees informs how we upskill our workforce 
to ensure we have the correct structure and talent to support our strategic goals. 
An example of this is the move to a hybrid office working culture.

 – Group Strategy deployment including team 

objectives and KPIs.

 – Operational efficiency ideas to facilitate 

strategic initiatives.
 – Company culture. 
 – Training and development opportunities.
 – Compensation and incentives.

We work together both virtually and onsite, working where possible on 
shared development programmes and IT applications for close collaboration. 
This approach also focuses on building firm understanding of each party’s 
corporate strategic goals to maximise a mutually beneficial relationship.

Regular business reviews with standing agenda items have help to challenge 
and instruct the business in the development of its brands.

 – Overall market and category performance.
 – Consumer needs and habits versus our NPD.
 – Environmental and sustainability credentials of 
the manufacturing process and our products.
 – Outlook, demand planning and supply chain.
 – Product quality and compliance.

The CEO and CFO, together with the Chairman deliver the Group’s interim 
and final results in person, with presentations, Q&A sessions and roadshows 
for our major shareholders. We also organise ad hoc investor meetings and 
an Annual General Meeting in November to provide an opportunity for 
shareholders to meet the directors and discuss the year’s results.

This year, we have also implemented bi-annual presentations to retail 
investors online, to facilitate wider access to all our shareholders.

 – Strategy and business model updates.
 – Financial and operational performance 

and outlook.

 – Environmental, Social and Governance.
 – Long-term, sustainable growth.
 – Capital allocation including capex, working 

capital, dividends and M&A.

We are committed to working with our customers and suppliers to minimise 
any negative environment impacts from our products and supply chain. 

 – Compliance with regulations.
 – Social responsibility and ethical practice.
 – Environmental impacts recyclability and PCR % of 

The expectations of our consumers and communities have informed our 
Sustainability Pledge (see page 18).

our products.

We work with suppliers who share our principles in the reduction of waste 
and energy use in the manufacturing process, focusing on production and 
design processes and policies to comply with and, wherever possible, 
anticipate changing legislative and customer demands.

24

Brand Architekts Group plc  Annual Report & Accounts 2023

Stakeholder Engagement and Section 172 
continued

Key Business Decisions

Nature of decision

Engagement with stakeholders

Impact on outcome

Settlement of 
Legal Claim with 
Mr Haircare

The CEO, CFO and legal advisers together with 
the other members of the Board held a series of 
discussions, arguing the merits of going to court 
or negotiating a settlement.

A full consideration of the interests of the 
business and all stakeholders led to the 
pragmatic and sensible decision to undertake 
a process of mediation to settle the dispute.

Post InnovaDerma 
acquisition 
restructuring

This debate considered the amount of time and 
energy required to follow the full legal process 
and the impact on day to day business for 
management and staff.

The Board discussed with management the 
most appropriate structure for the BA business 
following acquisition and agreed an integration 
plan. The Australian office was shut down and a 
number of roles in the UK were revised in order  
to provide clear roles and reporting lines.

Board Composition During the financial year three events occurred 
which had a direct effect on the composition of 
the Board.

The CFO, Tom Carter, resigned to take another 
opportunity, one of the Non-Executive Directors, 
Simon Piper, resigned and later in the year the 
Chairman had a period of absence.

In each case the Board considered the impact  
on the business and the appropriate resource  
that would be required to fulfil roles.

Detailed discussion with all parties 
led to a successful integration process 
generating significant cost savings and a 
sleeker organisation.

Informed debate led to important decisions. 

The Board decided to replace the CFO with a 
part-time CFO and that there was no need to 
appoint another NED. 

To cover the Chairman’s absence the 
Board decided to appoint Chris How as 
interim Chairman. 

Strategic Report25

Brand Architekts Group plc  Annual Report & Accounts 2023

Financial Review

Challenging  
external events

Key performance indicators

To measure and monitor our progress against our growth strategy, we track our performance against a set of ambitious targets and 
milestones. The goals we set are closely assessed to ensure we focus our efforts to deliver both in the short term and long term. 
A summary of the financial measures used are:

Reported results from continuing operations
Revenue (Note 2 of the financial statements)
Underlying operating (loss) 1 

Loss before taxation

Basic (loss) per share

Net cash

1  Underlying operating (loss) is calculated before exceptional items, share-based payments and amortisation of acquisition-related intangibles.

A reconciliation of underlying operating profit to operating is shown below:

Underlying (loss) from operations

Amortisation of acquisition-related intangibles

Charge for share-based payments

Exceptional items – Impairment of intangible assets

Other exceptional items

Operating (loss) 

2023

2022

£20.1m

£(1.2)m

£(6.8)m

(23.5)p

£8.2m

£14.3m

£(1.8)m

£(4.1)m

(23.9)p

£11.3m

2023
Total

(1,206)

(1,027)

12

(3,500)

(1,078)

(6,799)

2022
Total

(1,811)

(240)

(39)

(500)

(1,350)

(3,940)

The Group implements a number of non-statutory measures which are summarised in the tables above and in more detail within 
the segmental income statement (Note 2 of the financial statements). Exceptional items are also explained further in Note 3 of 
the financial statements. These measures are used to illustrate the impact of non-recurring and non-trading items on the Group’s 
financial results.

In addition to the financial key performance measures, a range of operational non-financial key performance indicators are also 
monitored at a management level covering, amongst others, new product development and innovation. The Board receives an 
overview of these as part of its Board management report. 

26

Brand Architekts Group plc  Annual Report & Accounts 2023

Financial Review continued

Statement of comprehensive income

Group statutory revenue for the year was £20.1m (FY 2022: £14.3m), an increase of 41% on the prior year due primarily to the full year 
effect of the acquisition of InnovaDerma Plc, which completed on 31 May 2022. Excluding InnovaDerma, revenue increased by 7% 
due to strong international sales offset by challenging trading conditions in the UK. 

The underlying gross profit margin was significantly better than the prior year, increasing by 6.2% to 39.7% (2022: 33.5%). This is 
due to the full year effect of the InnovaDerma portfolio, chiefly Skinny Tan where margins are higher. Margins from the sale of Brand 
Architekts’ brand products have held up well year on year despite continued and significant cost increases throughout the supply 
chain, notably in raw materials, componentry and energy. Every attempt was made to pass cost increases on to retailers but that is 
often difficult due to previously agreed pricing commitments. 

Despite the challenging trading environment, the Group generated a reduced operating loss in H2, a significant improvement on the 
performance in H1, due to a focus on better targeted advertising & promotions resulting in improved contribution.

The Group made a loss before tax of £6.8m after amortisation of intangibles £1m, impairment of £3.5m and other exceptional items of 
£1.1m which included restructuring costs (£0.4m), and costs associated with the resolution of the legal claim with MR haircare (£0.7m). 

Financing costs were £0.1m (2022: £0.2m) relating to the defined benefit pension plan notional finance charge. 

The effective tax rate for the period was 3% (2022: negative 3%) of pre-tax profits. The effective rate is below the statutory rate of 
20.5% due to the losses in the period. 

Financial position and cash flow

The Group retains a net cash position of £8.2m, a reduction of £3.1m versus the prior year (2022: £11.3m). The cash outflow was due 
to a mix of the underlying operating loss of £1.2m, exceptional costs relating to the InnovaDerma acquisition of £1.0m which includes 
restructuring costs and a £0.6m net increase in working capital following a planned investment in key product line inventory holdings 
to offset cost inflation. The Company also made a payment of £0.3m, its annual payment commitment to its defined benefit pension 
scheme as outlined below.

Defined benefit pension plan

The defined benefit pension plan underwent its last triennial valuation on 5 April 2020. The scheme funding at this date revealed a 
deficit of £21.1m. The Group entered a revised deficit recovery plan and schedule of contributions in July 2021. Under this there was a 
commitment to make a one-off deficit reduction payment of £1m by 31 July 2021, £318k payment per annum for four years followed 
by £791k for a further 13 years, and to pay certain administration costs and the PPF levy for the life of the plan. The outcome of the 
next triennial valuation at 5 April 2023 is expected in late autumn 2023 and will form the basis of a potential re-assessment.

Accounting standards require the discount rate used for valuations under IAS 19 ‘Employee Benefits’ to be based on yields on 
high quality (usually AA-rated) corporate bonds of appropriate currency, taking into account the term of the relevant pension plan’s 
liabilities. Corporate bond indices are used as a proxy to determine the discount rate. At the reporting date, the yields on bonds of all 
types were higher than they were at 30 June 2022. This has resulted in a slightly higher discount rate being adopted for accounting 
purposes compared to last year. This has decreased the fair value of the plan liabilities as measured under IAS 19, and while it is also 
true that the fair value of the scheme’s assets also decreased, the decrease in assets was lower than the decrease in liability hence 
the net result is a decreased liability under the IAS 19 methodology. For accounting purposes at 30 June 2023, the Group recognised 
under IAS 19 a net liability of £1.6m (2022: £2.4m).

Going concern

As part of its normal business practice, the Group prepares annual and longer-term plans and, in reviewing this information the 
directors have a reasonable expectation that the Company and Group have adequate resources to continue in operational existence 
for the foreseeable future. The Group has significant cash reserves of £8.2m. Accordingly, we continue to adopt the going concern 
basis in preparing the Annual Report and Accounts. 

Geoffrey Ellis 

Chief Financial Officer and Company Secretary  
30 October 2023

Strategic Report 
 
 
Governance

27

Brand Architekts Group plc  Annual Report & Accounts 2023

Board of Directors

Roger McDowell 
Non-Executive Chairman

Roger was reappointed to the Board in March 2012 having previously served as a Non-Executive Director 
from July 2011 to January 2012. Roger is an experienced director of over 30 years’ standing: he led the 
Oliver Ashworth Group through dramatic growth, Main Market listing and sale to Saint-Gobain, following 
which he was appointed to a number of non-executive roles, including chairmanships in both public 
and private equity backed businesses. Roger currently serves as Non-Executive Chairman of Avingtrans 
plc, Flowtech Fluidpower plc and Hargreaves Services plc. He is also a Non-Executive Director of Tribal 
Group plc, Proteome Sciences plc and British Smaller Companies VCT2 plc. Roger is also a member of the 
Remuneration, Audit and Nomination Committees.

Chris How 
Independent Non-Executive Director

Chris was formerly the CEO of Swallowfield PLC (the previous name of the Group) and recently held the 
position of interim CEO of Brand Architekts. Chris brings continuity, detailed knowledge of the business 
and extensive, relevant sector experience, having previously held senior UK and international leadership 
positions at PZ Cussons and Colgate Palmolive. Chris chairs the Remuneration Committee.

Amy Nelson-Bennett 
Independent Non-Executive Director

Amy joined as an independent Non-Executive Director on 14 March 2022. Amy is an experienced 
senior executive with over 20 years worth of expertise in driving strategic growth for global brands in 
retail, beauty and publishing sectors. She has worked with a variety of companies, from start-ups to 
world-renowned privately-owned businesses, delivering growth and improving profitability. Amy has a 
track record of modernising brands via digital commerce and marketing in order to drive competitive 
advantage. Amy is currently Co-CEO of Positive Luxury, the only sustainability assessment tailor-made for 
the luxury industry. Prior to this, Amy spent five years as Group CEO at Clive Christian Group and four 
years as President & CEO at Molton Brown (Kao group). Amy chairs the Audit Committee.

Quentin Higham 
Chief Executive Officer

Quentin was previously Managing Director of Yardley of London Ltd/Wipro Consumer Care between 2010 
and 2020. Prior to that, he was Marketing Director at Coty, with responsibility for the Rimmel cosmetics 
brand; UK Brand Director at Swatch between 1999 and 2001 and Head of UK Marketing at global cosmetics 
company, Revlon between 1992 and 1999. In addition, he has first-hand knowledge of our brands having 
been Commercial Director between 2002 and 2006 at KMI brands with responsibility for the Fish brand and 
King of Shaves.

Geoff Ellis 
Chief Financial Officer

Geoff joined as CFO on 5 June 2023. He has had a distinguished career as an experienced Chief Financial 
Officer & Chief Operational Officer, with consistent achievement in international business development, 
combined with expertise in post-merger integration and restructuring. Geoff is a chartered accountant and 
previously was CFO at Proteome PLC. Between 1995 and 2009 Geoff held a variety of senior executive 
roles at Walt Disney Incorporated. 

28

Brand Architekts Group plc  Annual Report & Accounts 2023

Corporate Governance Report

Annual General Meeting

The AGM will be held at the Group’s office 8 Waldegrave Road, Teddington TW11 8GT on Tuesday 12 December 2023 at 11am. 

The Board, recognising the importance of sound corporate governance, has decided to adopt the QCA’s Corporate Governance 
Code (published in April 2018) (the QCA Code) as the basis for the Company’s corporate governance. In applying the QCA Code, 
the Company applies the 10 principles of the QCA Code (the Principles) to its governance.

Governance principle/Explanation

Further reading

1. Establish a strategy and business model which 
promote long-term value for shareholders.

The Board meets annually to review the strategy for the Group.

The strategic plan and business model are reviewed by the executive leadership on a monthly basis 
with relevant operational and management updates being reported to demonstrate delivery and 
progress to the Board. 

Decisions of the Board are made in line with the strategic plan and business model for the Group.

CEO’s Statement 
page 6 

Business model 
page 14

Status: Compliant

2. Seek to understand and meet shareholder needs 
and expectations.

Regular dialogues are held with shareholders, including holding briefings with analysts and other 
investors and staff shareholders. The Company also uses the Annual General Meeting as an 
opportunity to communicate with its shareholders. The Chairman of the Board is the primary point 
of contact for all shareholders.

The Company produces year end and interim announcements as well as a full Annual Report all 
of which are available on the Results, Reports and Presentations section of the Company’s website 
and hard copies of the Annual Report are distributed to those shareholders who have requested to 
continue to receive them. 

Status: Compliant

Stakeholder Engagement  
and S172 section  
page 22

Reports and Presentations 
section, company website 
(www.brandarchitektsplc.com)

Corporate Governance 
section, company website 
(www.brandarchitektsplc.com)

Shareholder and 
company news section, 
company website  
(www.brandarchitektsplc.com)

3. Take into account wider stakeholder and 
social responsibilities and their implications for  
long-term success.

The Group’s stakeholders include shareholders, members of staff, customers, suppliers, regulators, 
partners, industry bodies and creditors. The principal ways in which their feedback on the Group 
is gathered is via the meetings, conversations and feedback processes. This, as well as the actions 
generated from this feedback, is detailed in our Stakeholders section on page 22.

Status: Compliant

Further information can be 
found in our Stakeholders and 
S172 section on page 22

Corporate Governance 
section, company website 
(www.brandarchitektsplc.com)

Governance29

Brand Architekts Group plc  Annual Report & Accounts 2023

Governance principle/Explanation

Further reading

4. Embed effective risk management, considering both 
opportunities and threats, throughout the organisation.

The Company’s principal risks and uncertainties are set out in the Strategic Report and the main 
risks arising from the Company’s operations and how these are managed by the Board are also set 
out in the Notes to the Accounts. The Company’s strategy and business model, and the Company’s 
risks and uncertainties are reviewed annually.

The Board regularly considers potential risks to its strategy and the Company’s business during 
formal Board meetings, including agenda items focusing on KPIs, lessons learned from recent 
initiatives, post investment reviews. The Board concludes its annual risks assessment prior to the 
preparation of the Annual Report and Accounts, and the impact of these risks on the interests of its 
key stakeholders including suppliers and customers are also considered. 

During the year, the Company has maintained insurance cover for its directors and officers under 
a directors’ and officers’ liability insurance policy. The Company has not provided any qualifying 
third-party indemnity cover for the directors although under the Company’s Articles of Association, 
the Company may indemnify any director or other officer against any such liability.

Status: Compliant

5. Maintain the board as a well-functioning, balanced team 
led by the chair.

Principal Risks and 
Uncertainties page 20

Corporate Governance 
section, company website 
(www.brandarchitektsplc.com)

The Non-Executive Chairman is responsible for the running of the Board while the Executive 
Directors have executive responsibility for running the Group’s business and implementing 
Group strategy.

The Board comprises the Non-Executive Chairman, CEO, one executive director and two non-
executive directors. The Board considers that all non-executive directors bring an independent 
judgement to bear notwithstanding the varying lengths of service.

Board of Directors 
page 27

Corporate Governance 
section, company website 
(www.brandarchitektsplc.com)

The Board as a whole manages the business of the Company on behalf of the shareholders and in 
accordance with the Articles of Association. This is achieved through its decision-making and where 
appropriate through the delegation of certain responsibilities to Committees.

The Board meets formally six times a year, while this is supplemented by ad hoc interim meetings 
focusing on items requiring discussion, review and approval as required. All meetings were 100% 
attended during the year.

Non-executive director’s terms of appointment provide that they will commit such time as 
necessary for the fulfilment of their duties. This is anticipated to be in the order of 20 days 
per annum.

The Board has a formal schedule of matters reserved to it (available on the Company’s website 
www.brandarchitektsplc.com) and is supported by the Audit, Remuneration and Nomination 
Committees which take place separate to the formal Board meetings.

Status: Compliant

30

Brand Architekts Group plc  Annual Report & Accounts 2023

Corporate Governance Report continued

Governance principle/Explanation

Further reading

6. Ensure that between them the directors have the 
necessary up to date experience, skills and capabilities.

The Board as a whole is confident that it has a strong team which contains the necessary mix 
and balance of experience, skills, personal qualities and capabilities to deliver the Company’s 
strategy for the benefit of the shareholders. The Board will continue to review the collective 
resources of its directors and whether further resource and skills may be required to deliver on 
the Company’s strategic objectives. 

Board of Directors 
page 27

There are two non-executive directors of the Company, who are expected to challenge and 
contribute to the development of strategy and the achievement of the Company’s objectives. 
They all play their part by being experienced and commercial people who bring a wide range of 
skills and capabilities to the Board.

Status: Compliant

7. Evaluate board performance based on clear and relevant 
objectives, seeking continuous improvement.

The Board continually considers and evaluates its own performance and effectiveness and that of 
the individual directors and Board Committee members. The Board also provides regular feedback 
to the CEO on both personal, Executive Leadership Team and Company performance and will 
continue to do so on an ongoing basis. 

In the year to 30 June 2023 the Board did not undertake a formal process of performance 
evaluation due to the temporary absence of the Chairman. In FY24 the Board, in common with 
many businesses of similar size, will adopt as standard practice a Board review using a detailed 
Board performance questionnaire.

Status: Compliant

8. Promote a corporate culture that is based on ethical 
values and behaviours.

Brand Architekts is committed to high standards of ethical behaviour This culture is monitored in 
both its Board, Executive and senior manager meetings and is formalised in the Group’s ethical 
policy, Sustainability blueprint and Company handbook.

Responsibilities section, 
company website  
(www.brandarchitektsplc.com)

The Group created an ethical policy in order to ensure that both its organisation and its suppliers 
manufacture and supply safe, legal products that meet statutory and customer requirements, and 
that business is conducted in accordance with industry and internationally approved standards of 
good ethical, employment and environmental practice. 

Sustainability Blueprint 
Code of Conduct

Further details on the Sustainability Blueprint Code of Conduct can be found on page 18.

For employees, the Company implemented a Company Handbook during the year, setting out key 
policies and expectations. 

Insider trading
The Board has appropriate policies and procedures in place to guard against insider trading by 
employees including directors. Appropriate clearances are required in order that trades can be 
made and all employees are made aware, via company-wide emails, of relevant close periods prior 
to financial results being announced.

Conflicts of interest
Under the Companies Act 2006, directors must avoid situations where a direct or indirect conflict 
of interest may occur. The Company has in place procedures to deal with any situation where a 
conflict may be perceived.

Status: Compliant

Governance 
31

Brand Architekts Group plc  Annual Report & Accounts 2023

Governance principle/Explanation

Further reading

Corporate Governance 
section, company website 
(www.brandarchitektsplc.com)

9. Maintain governance structures and processes that are fit 
for purpose and support good decision-making by the board.

The role of the Board is to ensure delivery of the business strategy and long-term shareholder value. 

The general obligations of the Board and the roles and responsibilities of the Chairman and the CEO 
are set out in the Corporate Governance section of our corporate website. This section includes 
details of the schedule of matters reserved for Board approval by our Audit, Remuneration and 
Nomination Committee members and their terms of reference. 

The Board fulfils its role by approving the annual strategic plan and monitoring business performance 
throughout the year. The Board holds formal scheduled Board meetings during the financial year 
and in addition held a number of unscheduled ad hoc meetings, typically by conference call. 
There is in place a schedule of matters reserved for Board approval that can be found on the 
Company’s website.

The Board has approved an annual Board calendar setting out the dates, location and standing 
agenda items for each formal scheduled Board and Committee meeting and scheduled Board calls. 
Board papers are circulated to directors in advance of scheduled and unscheduled meetings, which 
are of an appropriate quality to enable the directors to fulfil their obligations and adequately monitor 
the performance of the business. Directors who are unable to attend a meeting are expected to 
provide their comments to the Chairman, the CEO, or the Company Secretary as appropriate. The 
Board also receives management information on a regular basis that sets out the performance of 
the business. The CEO and Chief Financial Officer are invited to attend the Audit and Remuneration 
Committee meetings, if appropriate.

All directors receive regular and timely information on the Group’s operational and financial 
performance. Relevant information is circulated to the directors in advance of meetings. The business 
reports monthly on its headline performance against its agreed budget, and the Board reviews the 
monthly update on performance and any significant variances are reviewed at each meeting. Senior 
executives below Board level attend Board meetings where appropriate to present business updates. 

Status: Compliant

10. Communicate how the company is governed and is 
performing by maintaining a dialogue with shareholders 
and other relevant stakeholders.

The Company encourages two-way communication with both its institutional and private investors 
and responds quickly to all queries received. The Chairman talks regularly with the Group’s major 
shareholders and ensures that their views are communicated fully to the Board.

Reports and Presentations 
section, company website 
(www.brandarchitektsplc.com)

In addition, the Company communicates with shareholders through the Annual Report, full-year 
and half-year announcements, the Annual General Meeting, general meetings and one-to-one 
meetings with large existing or potential new shareholders. Further details of these reports can be 
found on the Company’s website.

Shareholder and  
company news section, 
company website  
(www.brandarchitektsplc.com)

Status: Compliant

32

Brand Architekts Group plc  Annual Report & Accounts 2023

Directors’ Report

The directors’ present their annual 
report on the affairs of the Group, 
together with the financial statements 
and auditor’s report, for the period 
ended 30 June 2023. The Corporate 
Governance Report set out on pages 
27 to 33 forms part of this report.

Directors

The Company’s current directors are listed on page 27, together 
with their biographical details.

The directors who served at any time during the year and since 
the year end were as follows:

(resigned 30 November 2022)

R S McDowell

E J Beale

C G How

A Nelson-Bennett

S J Pyper

Q G A Higham

T R J Carter

G J Ellis

Strategic Report

The Strategic Report set out on page 2 provides a fair review of 
the Group’s business for the year ended June 2023. It also explains 
the objectives and strategy of the Group, its competition and the 
markets in which it operates, the principal risks and uncertainties 
it faces, employee information, the Group’s financial position, 
key performance indicators and likely future developments of 
the business.

Employee engagement

For employee engagement please refer to our Stakeholder 
Engagement and Section 172 statement on pages 22 to 24.

Key stakeholders

For our key stakeholders please refer to our Stakeholder 
Engagement and Section 172 statement on pages 22 to 24.

Financial risk management

For Financial risk management policies please refer to Note 17 
Financial Instruments on page 59.

(resigned 25 May 2023)

Interactive Investor

R & A Persey

Edale Capital

(resigned 5 June 2023)

(appointed 5 June 2023)

Carbon energy reporting

As the Company consumed 40,000kWh of energy or less in 
the United Kingdom during the period in respect of which the 
Directors’ Report is prepared no further disclosures are being 
made with respect to carbon energy usage. Further information 
with regards to the initiatives taken with regard to our products 
and their environmental impact can be in found in our 
Sustainability blueprint on page 18.

Substantial shareholdings

As at 12 October 2023, the following shareholders had notified 
the Company that they held an interest in 3% or more of its 
issued ordinary share capital:

Significant shareholders

Shareholding

Percentage of 
issued shares

Peter Gyllenhammar AB

Hargreaves Lansdown Asset Mgt

Soros Fund Mgt

Roger McDowell

Mr Mark Ward

River & Mercantile Asset Mgt

FIL Investment International

4,234,500

2,363,455

2,051,427

1,676,490

1,762,883

1,500,000

1,485,053

1,447,433

1,079,159

953,004

15.2

8.5

7.3

6.0

6.3

5.4

5.3

5.2

3.9

3.4

Save for these interests, the directors have not been notified that 
any person is directly or indirectly interested in 3% or more of the 
issued ordinary share capital of the Company.

Directors’ interests in the Company are disclosed within Note 22 
of the financial statements.

Notice of Meeting

This year’s Annual General Meeting will be held on Tuesday  
12 December 2023. A separate circular will be sent to 
shareholders and includes the following:

 – notice of meeting;
 – Form of Proxy; and
 – details and information on the resolutions to be proposed.

PKF Francis Clark have expressed their willingness to continue in 
office as auditor and a resolution proposing their reappointment 
will be presented at the forthcoming Annual General Meeting. 

Statement of directors’ responsibilities

The directors are responsible for preparing the Annual Report 
and the financial statements in accordance with applicable law 
and regulations.

Company law requires the directors to prepare financial 
statements for each financial year. Under that law the directors 
have elected to prepare financial statements in accordance with 
UK adopted International Accounting Standards (UK Adopted 
IAS). Under company law, the directors must not approve the 
financial statement unless they are satisfied that they give a 
true and fair view of the state of affairs of the Company and the 
Group and of the profit or loss of the Group for that period.  

Governance33

Brand Architekts Group plc  Annual Report & Accounts 2023

In preparing these financial statements, the directors are required to:

 – select suitable accounting policies and then apply 

them consistently; 

 – make judgements and estimates that are reasonable 

and prudent;

 – state whether applicable UK adopted IAS have been followed, 
subject to any material departures disclosed and explained in 
the financial statements; and

 – prepare financial statements on the going concern basis 

unless it is inappropriate to presume that the Company will 
continue in business.

The directors are responsible for keeping adequate accounting 
records which disclose with reasonable accuracy, at any time, the 
financial position of the Group and enable them to ensure that 
the financial statements comply with the Companies Act 2006. 
They are also responsible for safeguarding the assets of the 
Group and hence for taking reasonable steps for the prevention 
and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity 
of the corporate and financial information on the Group’s 
website. Legislation in the United Kingdom governing the 
preparation and dissemination of the financial statements and 
other information included in annual reports may differ from 
legislation in other jurisdictions. 

Disclosure of information to auditor

At the date of making this report each of the Company’s 
directors, as set out on page 27, confirm the following:

 – so far as each director is aware, there is no relevant 

information needed by the Company’s auditor in connection 
with preparing their report of which the Company’s auditor is 
unaware; and

 – each director has taken all the steps that they ought to have 
taken as a director in order to make themselves aware of any 
relevant information needed by the Company’s auditor in 
connection with preparing their report and to establish that 
the Company’s auditor is aware of that information. 

By Order of the Board

Roger McDowell

Non-Executive Chairman 
30 October 2023 
 Registered number: 01975376

34

Brand Architekts Group plc  Annual Report & Accounts 2023

Independent Auditor’s Report to the Members of 
Brand Architekts Group plc 

Opinion

We have audited the financial statements of Brand Architekts Group plc (the Company) and its subsidiaries (the Group) for the period 
ended 30 June 2023, which comprise the Group statement of comprehensive income, the Group and Company statements of financial 
position, the Group and Company statements of changes in equity, the Group and Company cash flow statements and the notes 
to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been 
applied in their preparation is applicable law and United Kingdom adopted international accounting standards (UK adopted IAS). 

In our opinion:

 – the financial statements give a true and fair view of the state of the Group’s and of the Company’s affairs as at 30 June 2023 and of 

the Group’s loss for the period then ended;

 – the Group and Company financial statements have been properly prepared in accordance with UK adopted IAS; and
 – the financial statements have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities 
under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. 
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. We are independent 
of the Group and Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the 
UK, including the FRC’s Ethical Standard as applied to listed entities, and we have fulfilled our other ethical responsibilities in accordance 
with those requirements.

An overview of the scope of our audit

We planned and performed our audit by obtaining an understanding of the Group and its environment, including the accounting 
processes and controls, and the industry in which it operates. The Group comprised the following active companies during the 
full year:

 – 1 UK trading Parent Company;
 – 5 UK trading subsidiary companies (4 wholly owned and 1 51% owned)
 – 4 overseas trading subsidiary companies.

Three of the UK trading companies were subject to full scope audits performed by the group audit team. Two of the UK trading 
subsidiaries have taken the parental guarantee which exempts them from a full scope audit. One of these was subject to risk specific 
procedures and the other subject to analytical review procedures by the group audit team. One of the overseas trading subsidiary 
companies was subject to risk specific procedures by the group audit team. The remaining subsidiaries were subject to analytical 
review procedures performed by the group audit team. 

Those components subject to audit and specific audit procedures cover 96% (2022: 100%) of the Group’s revenue and 100% (2022: 
94%) of the Group’s consolidated loss after tax for the year. Our audit work at the component level is executed at levels of materiality 
appropriate for such components. Audit work for entities requiring risk specific procedures has been carried out using Group 
materiality. 

Key audit matters

Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial 
statements for the current period. They comprise the most significant assessed risks of material misstatement (whether or not due 
to fraud) we identified, including those which had the greatest effect on: the overall audit strategy; the allocation of resources in the 
audit; and directing the efforts of the engagement team. These matters were addressed in the context of our audit of the financial 
statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters. This is not a 
complete list of all risks identified by our audit.

Financial Statements35

Brand Architekts Group plc  Annual Report & Accounts 2023

Goodwill, brands and investment impairment 

Work done

In the accounting policies, the directors identify the impairment 
review of the Group’s carrying value of goodwill and brands and the 
investment in the Company is one of the main areas of estimation. 
At 30 June 2023, the carrying value of the intangible asset balances 
in the Group balance sheet was £14.6m (2022: £18.8m). 

The carrying value of the investment in the Company is £17.7m 
(2022: £21.2m)

We identified that the audit risk relates to ensuring that 
management’s impairment review is robust and reliable in 
identifying potential impairment, that the assumptions made are 
reasonable and the appropriateness of related disclosures.

As per IAS36, management impairment reviews compared the 
carrying value of intangibles against their recoverable amount. 
Recoverable amount is the higher of value in use and fair value 
less cost to sell. Management concluded that fair value less cost 
to sell was considered to represent the recoverable amount for 
the Brand Architekts Limited and InnovaDerma Group related 
intangible assets. Management calculated this value based 
on a multiple of revenue in accordance with standard industry 
valuation methodology.

Management have included an impairment of £3.5m in respect 
of the InnovaDerma Group goodwill in the Group accounts and 
investment in the Brand Architekts Group plc Company accounts. 

Our audit work included:

 – Assessing and challenging the key assumptions and calculations 
applied by management in their impairment reviews including 
consulting with our internal valuations team over the WACC rate 
used in the value in use models and discussing the data with 
the Nomad. 

 – Where management considered the fair value less cost of 
disposal represented recoverable amount, we challenged 
and corroborated the key estimates in assessing this value. 
We compared the multiple of revenue estimate used by 
management in their valuation techniques to recent acquisitions 
in the consumer goods market as identified by our valuations 
team over the last 2–3 years and performed our own 
sensitivity analysis to consider the level of headroom on the 
relevant intangibles.

 – Corroborating evidence that supported management’s 

assumptions surrounding the impairment of InnovaDerma Group.

 – Reviewing the associated disclosures of the impairment review to 

ensure compliance with IAS36.

As a result of the procedures performed, we are satisfied the impairment models, the resulting conclusions drawn by management and 
related disclosures are appropriate. 

Inventory valuation and provisioning

Work done

At 30 June 2023 the Group carried net inventory of £6.1m 
(2022: £7.4m).

An inventory provision of £1m is held at the period end 
(2022: £0.8m). 

We identified that the audit risk relates to ensuring that inventory 
is carried at the lower of cost and net realisable value. As disclosed 
within the accounting policies, the carrying value of inventory is 
considered a key source of estimation uncertainty.

Our audit work included:

 – Reviewing the outcome of the prior year estimates made by 

management in calculating the inventory provision and assessing 
the impact on the current year. 

 – Reviewing and challenging the estimates and judgements made 

by management in calculating inventory provisions. 

 – Recalculating the inventory provision using the inputs and 

assumptions made by management. 

 – Reviewing the net realisable value of inventory by reference to 
sales prices achieved since the year end. We have considered 
the average sales prices of inventory achieved by category and 
quantities held and extrapolated the results across the inventory 
population to assess management’s judgements surrounding net 
realisable value. 

 – Investigating inventory which has not sold during the period 
under review or since the year end, along with inventory 
which had sold for below cost to ensure that it had been 
adequately provided.

 – Performing sensitivity analysis on the inputs of the inventory 
provision and considering the impacts of this on the net 
realisable value of inventory. 

 – Reviewing the level of disclosures surrounding the 

inventory provision.

 – Corroborating the cost of a sample of inventory lines to 
latest purchase invoices and direct costs associated with 
their acquisition.

As a result of the procedures performed, we are satisfied that inventory is carried at the lower of cost and net realisable value and the 
disclosures regarding the estimation uncertainty are adequate. 

36

Brand Architekts Group plc  Annual Report & Accounts 2023

Independent Auditor’s Report to the Members of 
Brand Architekts Group plc continued

Our application of materiality

Misstatements, including omissions, are considered to be material if individually or in the aggregate, they could reasonably be expected 
to influence the economic decisions of users taken on the basis of the financial statements. We use quantitative thresholds of materiality, 
together with qualitative assessments in planning the scope of our audit, determining the nature, timing and extent of our audit 
procedures and in evaluating the results of our work. 

Based on our professional judgement, we determined materiality for the financial statements as a whole as follows:

Overall Group materiality:  
Overall Company materiality:  
Performance materiality: 
Basis for determination for the Group:  
Basis for determination for the Company: 
Range of materiality of the three other components subject to full scope audits: £5,000 – £139,000 (2022: £5,000 – £130,000) 
Misstatements above which were reported to the Audit Committee: £10,050 (2022: £4,000)

£201,000 (2022: £142,000) 
£201,000 (2022: £142,000) 
75% of financial statement materiality test 
1% of revenue (2022: 1% of revenue)  
1% of the gross assets (2022: 1% of gross assets) (see comments below) 

Rationale for the benchmark applied for the Group: 

We consider revenue the most appropriate measure for materiality on the Group accounts given the volatility of underlying results.

Rationale for the benchmark applied for the Company: The Company is currently responsible for the central costs of the Group and 
holds the investments in the trading subsidiaries. As such revenue is not considered a relevant benchmark for setting materiality for the 
individual company. We have instead considered the gross asset value of the Company to be the best benchmark to set materiality. 
This is a generally accepted auditing benchmark for holding companies. However, we have restricted materiality in order that company 
materiality was not greater than that of the Group.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors’ use of the going concern basis of accounting in the 
preparation of the financial statements is appropriate. Our evaluation of the directors’ assessment of the Group’s ability to continue to 
adopt the going concern basis of accounting included:

 – Reviewing the Group’s budgets for the next 12 months;
 – Considering the levels of cash held by the Group;
 – Assessing the level of fixed overheads in forecasts compared to the cash balances held by the Group; and
 – Reviewing going concern related disclosures in the financial statements to ensure they are appropriate. 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, 
individually or collectively, may cast significant doubt on the Group’s ability to continue as a going concern for a period of at least  
12 months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of 
this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor’s 
report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial 
statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express 
any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the 
other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or 
otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are 
required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work 
we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Financial Statements 
 
 
 
 
37

Brand Architekts Group plc  Annual Report & Accounts 2023

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

 – the information given in the Strategic Report and the Directors’ Report for the financial period for which the financial statements are 

prepared is consistent with the financial statements; and

 – the Strategic Report and the Directors’ Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the Group and the Company and its environment obtained in the course of the 
audit, we have not identified any material misstatements in the Strategic Report or the Directors’ Report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you 
if, in our opinion:

 – adequate accounting records have not been kept by the Company, or returns adequate for our audit have not been received from 

branches not visited by us; or

 – the Company financial statements are not in agreement with the accounting records and returns; or
 – certain disclosures of directors’ remuneration specified by law are not made; or
 – we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Directors’ responsibilities statement set out on pages 32 and 33, the Directors are responsible for the 
preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the 
Directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether 
due to fraud or error.

In preparing the financial statements, the Directors are responsible for assessing the Company’s ability to continue as a going concern, 
disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Directors either 
intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material 
misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a 
high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material 
misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the 
aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial 
statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our 
responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which 
our procedures are capable of detecting irregularities, including fraud is detailed below.

We obtained an understanding of the legal and regulatory framework applicable to the Group and the industry in which it operates. 
We identified the principal risks of non-compliance with laws and regulations as relating to breaches around Cosmetic Safety 
Regulations, specifically around the labelling of products. We also considered those laws and regulations that have a direct impact 
on the preparation of the financial statements such as financial reporting legislation (including the Companies Act 2006) and taxation 
legislation. We considered the extent to which any non-compliance with these laws and regulations may have a negative impact on 
the Group’s ability to continue trading and the risk of a material misstatement in the financial statements.

We also evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements and determined 
that the principal risks related to the misstatement of the result for the year, intangible asset and investment impairment and 
inventory valuation. 

38

Brand Architekts Group plc  Annual Report & Accounts 2023

Independent Auditor’s Report to the Members of 
Brand Architekts Group plc continued

Based on this understanding we designed our audit procedures to identify irregularities. Our procedures involved the following:

 – Intangible asset and investment impairment and inventory valuation were assessed as Key Audit Matters and our work in respect 

of them is detailed above. 

 – We made enquiries of senior management as to their knowledge of any non-compliance or potential non-compliance with laws and 
regulations that could affect the financial statements. As part of these enquiries, we also discussed with management whether there 
have been any known instances of material fraud. 

 – We identified the individuals, including where this is managed by third parties, with responsibility for ensuring compliance with 

laws and regulations and discussed with them the procedures and policies in place. 

 – We reviewed minutes of meetings of Senior Management and those charged with governance.
 – We challenged the assumptions and judgements made by management in its significant accounting estimates.
 – We reviewed legal fees incurred in the period to identify potential breaches in laws and regulations. 
 – We audited the risk of management override of controls, including through substantively testing journal entries and other 

adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course 
of business.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. 
This description forms part of our auditor’s report.

Use of our report

This report is made solely to the Company’s shareholders, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 
2006. Our audit work has been undertaken so that we might state to the Company’s shareholders those matters we are required 
to state to them in an audit report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume 
responsibility to anyone other than the Company and the Company’s shareholders as a body for our audit work, for this report, or for 
the opinions we have formed.

Glenn Nicol (Senior Statutory Auditor)

PKF Francis Clark 
Statutory Auditor

Centenary House 
Peninsula Park 
Rydon Lane 
Exeter 
EX2 7XE

30 October 2023

Financial Statements39

Brand Architekts Group plc  Annual Report & Accounts 2023

Group Statement of Comprehensive Income
For the year ended 30 June 2023 and 30 June 2022

Revenue
Cost of sales 

Gross profit
Commercial and administrative costs

Operating loss before exceptional items
Exceptional items – Impairment of intangible assets

Other exceptional items

Operating loss

Finance income

Finance expense

Loss before taxation
Taxation

Loss for the year

Other comprehensive income:

Items that will not be reclassified subsequently to profit or loss:
Re-measurement of defined benefit liability

Items that will be reclassified subsequently to profit or loss:
Exchange differences on translating foreign operations

Other comprehensive income for the year

Total comprehensive income for the year

Loss attributable to:

Equity shareholders

Non-controlling interests

Total comprehensive income attributable to:

Equity shareholders

Non-controlling interests

Earnings per share
 – basic

 – diluted

Dividends
Paid in year (£’000)

Paid in year (pence per share)

Proposed (£’000)

Proposed (pence per share)

The accompanying accounting policies and notes form part of the financial statements.

Notes

2

3

3

7

8

4

9

2023 
£’000

20,085

(12,101)

7,984

(10,202)

(2,218)

(3,500)

(1,078)

(6,796)

111

(88)

(6,773)

188

(6,585)

444

–

444

(6,141)

2022 
£’000

14,296

(9,506)

4,790

(6,880)

(2,090)

(500)

(1,350)

(3,940)

20

(196)

(4,116)

(130)

(4,246)

5,143

–

5,143

897

(6,588)

3

(4,322)

76

(6,141)

3

821

76

10

(23.5)p

(23.5)p

(23.9)p

(23.9)p

Nil

Nil

Nil

Nil

Nil

Nil

Nil

Nil

40

Brand Architekts Group plc  Annual Report & Accounts 2023

Group Statement of Financial Position 
As at 30 June 2023

Notes

2023 
£’000

2022 
£’000

11

12

18

14

15

20

16

21

18

19

19

19

19

19

43

14,462

520

15,025

6,123

4,774

8,177

19,074

34,099

4,687

2

4,689

1,619

2,190

3,809

8,498

25,601

1,397

11,987

6,588

(2,215)

7,613

25,370

231

25,601

53

18,870

730

19,653

7,375

5,099

11,347

23,821

43,474

6,844

9

6,853

2,439

2,428

4,867

11,720

31,754

1,397

11,987

6,588

(2,659)

14,213

31,526

228

31,754

ASSETS

Non-current assets
Property, plant and equipment including right of use assets

Intangible assets

Deferred tax assets

Total non-current assets

Current assets
Inventories

Trade and other receivables

Cash and cash equivalents

Total current assets

Total assets

LIABILITIES

Current liabilities
Trade and other payables

Current Tax Payable

Total current liabilities

Non-current liabilities
Post-retirement benefit obligations 

Deferred tax liabilities

Total non-current liabilities

Total liabilities

Net assets

EQUITY
Share capital

Share premium

Merger reserve

Pension re-measurement reserve

Retained earnings

Equity attributable to holders of the parent

Non-controlling interest

Total equity

The accompanying accounting policies and notes form part of the financial statements.

Approved by the Board on 30 October 2023 and signed on its behalf by

Geoffrey Ellis

Chief Financial Officer and Company Secretary 
Company Number: 01975376

Financial Statements 
 
41

Brand Architekts Group plc  Annual Report & Accounts 2023

Company Statement of Financial Position
As at 30 June 2023

ASSETS

Non-current assets
Intangible assets

Deferred tax assets

Investments

Total non-current assets

Current assets
Trade and other receivables

Cash and cash equivalents

Total current assets

Total assets

LIABILITIES

Current liabilities
Trade and other payables

Total current liabilities

Non-current liabilities
Post-retirement benefit obligations 

Total non-current liabilities

Total liabilities

Net assets

EQUITY
Share capital

Share premium

Merger reserve

Capital reserve

Pension re-measurement reserve

Retained earnings

Total equity

Notes

2023 
£’000

2022 
£’000

12

18

13

15

20

16

21

19

19

19

19

19

19

623

525

17,671

18,819

2,424

5,730

8,154

26,973

2,906

2,906

1,619

1,619

4,525

22,448

1,397

11,987

6,588

467

(2,215)

4,224

22,448

697

730

21,171

22,598

1,520

9,802

11,322

33,920

3,924

3,924

2,439

2,439

6,363

27,557

1,397

11,987

6,588

467

(2,659)

9,777

27,557

The Company’s loss after tax for the year to June 2023 was £5.529m (2022: loss after tax £2.742m).

The accompanying accounting policies and notes form part of the financial statements.

Approved by the Board on 30 October 2023 and signed on its behalf by

Geoffrey Ellis

Chief Financial Officer and Company Secretary 
Company Number: 01975376

 
 
42

Brand Architekts Group plc  Annual Report & Accounts 2023

Group Statement of Changes in Equity 
For the year ended 30 June 2023 and the year ended 30 June 2022

Group

Balance as at June 2022

Non-controlling interest

Share based payments 

Transactions with owners

Loss for the year attributable to equity shareholders

Other comprehensive income:

Re-measurement of defined benefit liability

Total comprehensive income for the year

Share  
Capital 
£’000

Share  
Premium 
£’000

Merger  
Reserve 
£’000

Pension  
re-measurement 
reserve 
£’000

Retained 
Earnings 
£’000

Non-controlling 
interest 
£’000

Total  
Equity 
£’000

1,397

11,987

6,588

(2,659)

14,213

228

31,754

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

444

444

–

(12)

(12)

(6,588)

–

(6,588)

3

–

3

–

–

–

3

(12)

(9)

(6,588)

444

(6,144)

Balance as at June 2023

1,397

11,987

6,588

(2,215)

7,613

231

25,601

Group

Balance as at June 2021

Issue of new shares

Non-controlling interest

Share based payments 

Transactions with owners

Loss for the year attributable to equity shareholders

Other comprehensive income:

Re-measurement of defined benefit liability

Total comprehensive income for the year

Share  
Capital 
£’000

Share  
Premium 
£’000

Merger  
Reserve 
£’000

Pension  
re-measurement 
reserve 
£’000

Retained 
Earnings 
£’000

Non-controlling 
interest 
£’000

Total  
Equity 
£’000

862

535

–

–

535

–

–

–

11,987

–

(7,802)

18,496

152

23,695

–

–

–

–

–

–

–

6,588

–

–

6,588

–

–

–

–

–

–

–

–

–

–

39

39

(4,322)

5,143

–

5,143

(4,322)

–

76

–

76

–

–

– 

7,123

76

39

7,238

(4,322)

5,143

821

Balance as at June 2022

1,397

11,987

6,588

(2,659)

14,213

228

31,754

The accompanying accounting policies and notes form part of the financial statements.

Financial Statements43

Brand Architekts Group plc  Annual Report & Accounts 2023

Company Statement of Changes in Equity
For the year ended 30 June 2023 and the year ended 30 June 2022

Company

Balance as at June 2022

Share based payments

Transactions with owners

Loss for the year

Other comprehensive income:

Re-measurement of defined benefit liability

Total comprehensive income for the year

Share  
Capital 
£’000

Share  
Premium 
£’000

Merger  
Reserve 
£’000

Capital 
Reserve 
£’000

Pension  
re-measurement 
reserve 
£’000

Retained 
Earnings 
£’000

Total  
Equity 
£’000

1,397

11,987

6,588

467

(2,659)

9,777

27,557

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

444

444

(24)

(24)

(24)

(24)

(5,529)

(5,529)

–

444

(5,529)

(5,085)

Balance as at June 2023

1,397

11,987

6,588

467

(2,215)

4,224

22,448

Company

Balance as at June 2021

Issue of new shares

Share based payments

Transactions with owners

Loss for the year

Other comprehensive income:

Re-measurement of defined benefit liability

Total comprehensive income for the year

Share  
Capital 
£’000

Share  
Premium 
£’000

Merger  
Reserve 
£’000

Capital 
Reserve 
£’000

Pension  
re-measurement 
reserve 
£’000

Retained 
Earnings 
£’000

Total  
Equity 
£’000

862

535

–

535

–

–

–

11,987

–

467

(7,802)

12,476

17,990

–

–

–

–

–

–

6,588

–

6,588

–

–

–

–

–

–

–

–

–

–

–

–

–

–

43

43

7,123

43

7,166

(2,742)

(2,742)

5,143

5,143

–

5,143

(2,742)

2,401

Balance as at June 2022

1,397

11,987

6,588

467

(2,659)

9,777

27,557

The accompanying accounting policies and notes form part of the financial statements.

44

Brand Architekts Group plc  Annual Report & Accounts 2023

Cash Flow Statement
For the year ended 30 June 2023 and the year ended 30 June 2022

Cash flow from operating activities
Loss before taxation

Depreciation

Amortisation

Impairment of property, plant & equipment

Impairment of intangible assets 

Impairment of investment

Finance income

Finance cost

(Increase)/Decrease in inventories

Decrease/(Increase) in trade and other receivables

Increase/(Decrease) in trade and other payables

Share based payment expense 

Contributions to defined benefit plans

Cash (outflow)/generated from operations

Finance costs paid 

Taxation received 

Group

2023 
£’000

2022 
£’000

Company

2023 
£’000

2022 
£’000

(6,773)

32

1,118

(166)

3,500

–

(111)

88

1,252

325

(2,082)

(14)

(318)

(3,149)

–

(66)

(4,116)

(5,493)

(2,581)

29

388

166

770

–

(20)

196

(3,084)

101

641

39

(1,318)

(6,208)

–

432

–

74

–

–

3,500

(111)

88

–

(904)

(996)

(23)

(318)

(4,183)

–

–

–

78

–

500

–

(10)

190

–

(1,266)

(559)

42

(1,318)

(4,924)

–

–

Net cash (outflow) from operating activities

(3,215)

(5,776)

(4,183)

(4,924)

Cash flow from investing activities
Purchase of property, plant and equipment

Purchase of intangible assets

Cash consideration paid for acquisitions

Cash acquired on acquisition 

Net cash flow from investing activities

Cash flow from financing activities
Repayment of/Movements in invoice discounting facility

Finance income received

Repayment of loans

Net cash flow from financing activities

Net decrease in cash and cash equivalents

Cash and cash equivalents at beginning of year

Cash and cash equivalents at end of year

(22)

(44)

–

–

(66)

–

111

–

111

(3,170)

11,347

8,177

(15)

(237)

(1,965)

1,510

(707)

–

20

(1,208)

(1,188)

(7,671)

19,018

11,347

–

–

–

–

–

–

111

–

111

(4,072)

9,802

5,730

–

–

(1,965)

–

(1,965)

–

10

–

10

(6,879)

16,681

9,802

The accompanying accounting policies and notes form part of the financial statements.

Financial Statements45

Brand Architekts Group plc  Annual Report & Accounts 2023

Notes to the Financial Statements

Note 1  Significant accounting policies

General information
Brand Architekts Group plc is a public limited company which is listed on AIM and is incorporated in the United Kingdom under 
the Companies Act 2006. The address of the registered office is given at the end of the financial report. The nature of the Group’s 
operations and its principal activities are set out in the Strategic Report. The results for the current period have been drawn up for a 
traditional 12 month calendar year.

Basis of preparation
The Group has prepared its consolidated financial statements in accordance with UK adopted International Accounting Standards (UK 
adopted IAS) in conformity with the requirements of the Companies Act 2006. These financial statements have been prepared under 
the historical cost convention, modified to include the revaluation of certain non-current assets and financial instruments.

The Directors have considered trading and cash flow forecasts prepared for the Group, and based on these, and the level of cash held, 
are satisfied that the Group will continue to be able to meet its liabilities as they fall due for at least one year from the date of signing 
of these accounts. In making this assessment directors have considered the possible impact of a reduction of trading on budgets and 
have stress tested the figures by comparing costs committed to with the cash available which showed sufficient headroom to continue 
trading. On this basis, they consider it appropriate to adopt the going concern basis in the preparation of these accounts.

The consolidated financial statements are presented in sterling and all values are rounded to the nearest thousand (£’000) except 
where otherwise indicated.

Basis of consolidation
The Group financial statements consolidate the financial statements of the Company and its subsidiary undertakings. The results and 
net assets of undertakings acquired or disposed of during a financial year are included in the Group Statement of Comprehensive 
Income and Group Statement of Financial Position from the effective date of acquisition or to the effective date of disposal. Subsidiary 
undertakings have been consolidated using the acquisition method of accounting. In accordance with the exemptions given by section 
408 of the Companies Act 2006, the Company has not presented its own Statement of Comprehensive Income. The Company’s loss 
after tax for the year to June 2023 was £5.529m (2022: loss after tax £2.742m).

The Group financial statements consolidate those of the Parent Company and all of its subsidiaries as of 30 June 2023. The parent 
controls a subsidiary if it is exposed, or has rights, to variable returns from its involvement with the subsidiary and has the ability to 
affect those returns through its power over the subsidiary. All subsidiaries have a reporting date of 30 June.

All transactions and balances between Group companies are eliminated on consolidation, including unrealised gains and losses on 
transactions between Group companies. Amounts reported in the financial statements of subsidiaries have been adjusted where 
necessary to ensure consistency with the accounting policies adopted by the Group.

Profit or loss and other comprehensive income of subsidiaries acquired or disposed of during the year are recognised from the 
effective date of acquisition, or up to the effective date of disposal, as applicable.

Intangible assets
(i) Computer software
Computer software is stated at cost less accumulated amortisation. Computer software is amortised on a straight-line basis over 
the expected useful life of three years. Amortisation is recognised at the point an asset is complete and capable of operating in the 
manner intended by management.

(ii) Brand names and customer relationships
Brand names and customer relationships acquired are recognised as intangible assets at their fair values (see Note 12).

Customer relationships are amortised on a straight-line basis over five or 10 years, based on evaluation at point of acquisition. 
Amortisation is charged to commercial and administrative expenses and adjusted for in the calculation of underlying result.

Brand names are amortised on a straight-line basis over five years or considered to have an indefinite life. Where they are considered 
to have an indefinite life, they are tested for impairment annually. This is on the basis that the brand is well established and there is no 
foreseeable limit on the period of time over which it is expected to contribute to cash flow.

(iii) Goodwill
An impairment test is undertaken where there are indicators of impairment or on an annual basis where intangible assets are 
determined to have an infinite useful life such as Brands and goodwill. Brands and goodwill are combined together as part of the 
same CGU and tested together as described below in impairment of assets section. 

46

Brand Architekts Group plc  Annual Report & Accounts 2023

Notes to the Financial Statements continued

Note 1  Significant accounting policies continued

Property, plant and equipment
Property, plant and equipment are stated at cost less accumulated depreciation. Where there is evidence of impairment, property, 
plant and equipment is written down to its recoverable amount. Any such write down is charged to the profit or loss for the year. 
Property, plant and equipment are depreciated on a straight-line basis over their expected useful lives as follows:

Plant and machinery 

5% to 33% per annum

Depreciation is charged to administrative expenses and is recognised at the point an asset is complete.

Impairment of assets
An impairment test is performed annually where required and whenever events and circumstances indicate that the carrying value of an asset 
may exceed its recoverable amount. The carrying value is compared against the expected recoverable amount of the asset being the higher 
of the present value of the future net cash flows expected to be derived from that asset (value in use) or the fair value, less costs to sell.

Inventories
Inventories are stated at the lower of cost and net realisable value. Costs are those incurred in bringing each product to its present 
location and condition, which in the main constitute the purchase price of the goods as well as duty and transportation costs where 
relevant. Net realisable value is based on estimated selling price. 

Inventory is written down to net realisable value where there is a reasonable expectation that it will not be able to be sold for greater 
than cost. Associated disposal costs are also provided for where necessary.

Taxation
Current tax is the tax payable based on taxable profit for the year.

Deferred income taxes are calculated using the liability method on temporary differences. Deferred tax is generally provided on the 
difference between the carrying amounts of assets and liabilities and their tax bases. Deferred tax on temporary differences associated 
with shares in subsidiaries is not provided if reversal of these temporary differences can be controlled by the Group and it is probable 
that reversal will not occur in the foreseeable future. In addition, tax losses available to be carried forward as well as other income tax 
credits to the Group are assessed for recognition as deferred tax assets.

Deferred tax liabilities are provided in full, with no discounting. Deferred tax assets are recognised to the extent that it is probable 
that the underlying deductible temporary differences will be able to be offset against future taxable income. Current and deferred tax 
assets and liabilities are calculated at tax rates that are expected to apply to their respective period of realisation, provided they are 
enacted or substantively enacted at the Statement of Financial Position date.

Changes in deferred tax assets or liabilities are recognised in profit or loss as a component of tax expense in the Statement of 
Comprehensive Income, except where they relate to items that are charged or credited directly to equity (such as the pension scheme 
re-measurement) in which case the related deferred tax is also charged or credited directly to equity.

Foreign currencies
Trading transactions denominated in foreign currencies are recorded in sterling at actual rates as at the date of the transaction. 
Monetary assets and liabilities denominated in foreign currencies are retranslated at the middle market rates ruling at the Statement 
of Financial Position date. Such exchange differences are recognised in the profit or loss for the year.

The results of subsidiary undertakings with a different functional currency to the Group are translated into £ sterling at the average 
rate during the period. The statement of financial position of such subsidiaries are translated at the closing rate. Differences created 
by the retranslation of such subsidiaries, where material, between the average, opening and closing rates are recognised in other 
comprehensive income and included in the foreign currency translation reserve.

Revenue recognition
Revenue derived from the sale of goods is measured at the fair value of the consideration received or receivable and represents amounts 
receivable for goods provided in the normal course of business, net of discounts and rebates, VAT and other sales-related taxes. 

Revenue is recognised when the significant risks and rewards of ownership to the customer have been transferred. This is when 
performance obligations are deemed to have been satisfied in contracts. All revenue has therefore been recognised at a point in 
time rather than over a period of time. As such no contract assets or liabilities have been recognised. Costs incurred in obtaining new 
customers or contracts are written off as incurred and are not taken into consideration when assessing the cost of fulfilling a contract as 
contracts tend to be satisfied in a period of less than 12 months.

Leased assets
The Group recognises a right of use asset and a corresponding lease liability with respect to all lease arrangements in which it is the 
lessee, except for short-term leases (defined as leases with a term of 12 months or less) and leases of low value assets. For these 
leases, the Group recognises the lease payments as an operating expense on a straight-line basis over the lease term.

Financial Statements 
 
47

Brand Architekts Group plc  Annual Report & Accounts 2023

The lease liability is presented as a separate line in the Consolidated Balance Sheet. The lease liability is initially measured at the 
present value of all future lease payments, discounted at the rate implicit in the lease, or if this rate is not readily determined, the 
incremental borrowing rate of the Group.

All leases held by the Group are short term and of low value.

Employee benefits
Pension obligations
The Group operates both defined benefit and defined contribution pension plans.

i) Defined benefit plans
Plan assets are measured at fair values. Defined benefit pension plan liabilities are measured by an independent actuary using the 
projected unit method and discounted at the current rate of return on high quality corporate bonds of equivalent term and currency 
to the liability. The plan was closed to future accrual on 31 December 2015. The expected return on the plan’s assets and the increase 
during the year in the present value of the plan’s liabilities, arising from the passage of time, are included in other finance income or cost.

ii) Defined contribution plans
Costs of defined contribution pension plans are charged to the profit or loss in the year they fall due. 

iii) Share-based payment transactions
The value, as at the grant date, of options granted to employees is recognised as an employee expense, with a corresponding 
increase in equity, over the period in which the employees become unconditionally entitled to the options. The fair value of the 
options granted is measured using an option valuation model, taking into account the terms and conditions upon which the options 
were granted.

Financial assets
The Group’s financial assets consist of loans and receivables and financial assets at fair value through profit or loss. Financial assets are 
assigned to the different categories by management on initial recognition, depending on the purpose for which they were acquired.

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active 
market. Trade and other receivables are classified as loans and receivables. Loans and receivables are measured subsequent to initial 
recognition at amortised cost using the effective interest method, less provision for impairment. Any change in their value through 
impairment or reversal of impairment is recognised in the profit or loss.

Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and on demand deposits, together with other short-term, highly liquid investments 
that are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value. The Group 
considers overdrafts (repayable on demand) to be an integral part of its cash management activities and these are included in cash 
and cash equivalents for the purposes of the Cash Flow Statement.

Financial liabilities
The Group’s financial liabilities consist of bank borrowings, trade and other payables.

Financial liabilities are obligations to pay cash or other financial assets and are recognised when the Group becomes a party to the 
contractual provisions of the instrument. Financial liabilities categorised as at fair value through profit or loss are recorded initially at 
fair value, all transaction costs are recognised immediately in the profit or loss. All other financial liabilities are recorded initially at fair 
value, net of direct issue costs.

Financial liabilities categorised as at fair value through profit or loss are re-measured at each reporting date at fair value, with changes 
in fair value being recognised in the profit or loss. All other financial liabilities are carried subsequently at amortised cost using the 
effective interest method, with interest-related charges recognised as an expense in finance cost in the profit or loss. Finance charges, 
including premiums payable on settlement or redemption and direct issue costs, are charged to the profit or loss on an accruals basis 
using the effective interest method and are added to the carrying amount of the instrument to the extent that they are not settled in 
the period in which they arise.

Financial liabilities are categorised as at fair value through profit or loss where they are classified as held-for-trading or designated as 
at fair value through profit or loss on initial recognition. A financial liability is derecognised only when the obligation is extinguished, 
that is, when the obligation is discharged or cancelled or expires.

Distributions to shareholders
Dividends and other distributions to shareholders are reflected in financial statements when approved by shareholders in a general 
meeting, except for interim dividends which are included in financial statements when paid by the Company. Accordingly, proposed 
dividends are not included as a liability in the financial statements.

Exceptional items
Exceptional items are non-recurring material items which are outside the normal scope of the Group’s ordinary activities such as liabilities 
and costs arising from a fundamental restructuring of the Group’s operations, impairment of assets and acquisition related costs. 

48

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 1  Significant accounting policies continued

Significant management judgement in applying accounting policies
The following are significant management judgements in applying the accounting policies of the Group that have the most significant 
impact on the financial statements:

Post-retirement benefits
The Group has a commitment to pay certain future administration costs and PPF levies associated with the Group’s defined benefit 
pension plan as set out in Note 21 Post Retirement Benefits. These future cash flows relate to services that have yet to be provided 
and which cannot be provided for under IFRS and as such management have not provided for this in the accounts.

Key sources of estimation uncertainty
In applying the above accounting policies, the Group has made appropriate estimates in a number of areas and the actual outcome 
may differ from those calculated. The key sources of estimation uncertainty at the year-end that may have a risk of causing material 
adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows:

Impairment reviews
An impairment test is undertaken where there are indicators of impairment or on an annual basis where intangible assets are 
determined to have an infinite useful life such as Brands and goodwill using the higher of fair value less costs to sell and a discounted 
cashflow approach. As a result of the annual review, the InnovaDerma brand was partially impaired by £3.5m. The carrying value of the 
Group’s intangible assets after impairment is £14.4m (2022: £18.8m). Note 12 discloses the assumptions used and sensitivity.

Post-retirement benefits
The Group’s defined benefit pension plan is assessed annually. The value in these accounts which has been based on the assumptions 
of an independent actuary resulted in a deficit of £1.6m (2022: £2.4m) before deferred taxation. The size of the deficit is sensitive 
to the market value of the underlying plan investments and the actuarial assumptions which include price inflation, pension and 
salary increases, the discount rate used in assessing the liabilities, mortality rates, and other demographic factors. Further details are 
included in Note 21.

Carrying value of inventory/inventory provisioning
Inventory provisioning includes a number of judgements and estimates and gives rise to inherent uncertainty. Some products are 
perishable and are required to comply with cosmetic labelling laws. Judgements are required to be made surrounding the demand 
and sell through period of these products. If the estimated sales volume anticipated were to decrease by 5% for inventory lines 
that are expected to be sold for below cost price, a further provision of £84,000 (2022: £76,000) would be required at the year end. 
Equally, if the estimated sales volume anticipated were to increase by 5% the provision would reduce by £84,000 (2022: £76,000).

Impact of new standards adopted during the period
No new standards have been adopted during the period.

Standards in issue but not yet effective
At the date of authorisation of these financial statements, certain new standards, amendments and interpretations to existing standards 
have been published but are not yet effective, and have not been adopted early by the Group.

Management anticipates that all of the relevant pronouncements will be adopted in the Group’s accounting policies for the first period 
beginning after the effective date of the pronouncement. 

No new standards in issue but not yet effective are expected to have a material impact on the Group.

Note 2  Segmental Analysis

During the year, there were three reportable segments of the Group, the reportable segments of the Group were aggregated as follows:

 – Brand Architekts Brands – These include those brands organically developed plus the acquisitions of the portfolio of Brands 

included in The Brand Architekts acquisition (in 2016) and the Fish brand acquired during 2018. 

 – InnovaDerma Brands – This segment includes those brands acquired as part of the InnovaDerma business combination. The results 

of InnovaDerma brands are currently reported separately from other brands to the directors.

 – Eliminations and Central Costs. Other Group-wide activities and expenses, including defined benefit pension costs, share-based 
payment expenses/(credits), amortisation of acquisition-related intangibles, interest, taxation and eliminations of intersegment 
items, are presented within ‘Eliminations and central costs’.

This is the basis on which the Group presents its operating results to the directors, which is considered to be the Chief Operating 
Decision Maker (CODM) for the purposes of IFRS 8. Comparative full year numbers have been presented on the same basis. 

IFRS15 requires the disaggregation of revenue into categories that depict how the nature, timing, amount and uncertainty of revenue 
and cash flows are affected by economic factors. The directors have considered how the Group’s revenue might be disaggregated 
in order to meet the requirements of IFRS15 and has concluded that the activity and geographical segmentation disclosures set out 
below represent the most appropriate categories of disaggregation. 

Notes to the Financial Statements continuedFinancial Statements49

Brand Architekts Group plc  Annual Report & Accounts 2023

a)  Principal measures of profit and loss – Income Statement segmental information for year ended 30 June 2023 and year 

ended 30 June 2022:

Year ended 30 June 2023

UK revenue

International revenue

Revenue – External

Revenue – Internal

Total revenue

Underlying profit/(loss) from operations

Credit/(charge) for share-based payments

Amortisation of acquisition-related intangibles

Exceptional items – Impairment of intangible assets (Note 3)

Other Exceptional items (Note 3)

Net borrowing income/(expense)

Profit/(loss) before taxation

Tax charge

Loss for the year

Year ended 30 June 2022

UK revenue

International revenue

Revenue – External

Revenue – Internal

Total revenue

Underlying loss from operations

Credit/(charge) for share-based payments

Amortisation of acquisition-related intangibles

Other Exceptional items (Note 3)

Net borrowing income/(expense)

Loss before taxation

Tax charge

Loss for the period 

 Brand Architekts 
Brands  
£’000

InnovaDerma 
Brands  
£’000

Eliminations and 
Central Costs 
£’000

4,538

1,079

5,617

–

5,617

(233)

–

–

(3,500)

(297)

–

–

–

–

–

–

(1,166)

24

(1,027)

–

(634)

26

Total  
£’000

15,781

4,304

20,085

–

20,085

(1,206)

12

(1,027)

(3,500)

(1,078)

26

(4,030)

(2,777)

(6,773)

(91)

202

188

(4,121)

(2,575)

(6,585)

11,243

3,225

14,468

–

14,468

193

(12)

–

–

(147)

–

34

77

111

 Brand Architekts 
Brands  
£’000

InnovaDerma 
Brands  
£’000

Eliminations and 
Central Costs 
£’000

10,910

2,558

13,468

–

13,468

(667)

3

–

(281)

4

(941)

–

(941)

741

87

828

26

854

(87)

–

–

(341)

–

(428)

–

(428)

–

–

–

(26)

(26)

(1,057)

(42)

(240)

(1,228)

(180)

(2,747)

(130)

(2,877)

Total  
£’000

11,651

2,645

14,296

–

14,296

(1,811)

(39)

(240)

(1,850)

(176)

(4,116)

(130)

(4,246)

The segmental Income Statement disclosures are measured in accordance with the Group’s accounting policies as set out in Note 1.

All defined benefit pension costs and an element of the share-based payment expenses are recognised for internal reporting to the 
CODM as part of Group-wide activities and are included within ‘Eliminations and central costs’ above. Other costs, such as Group 
insurance and auditors’ remuneration which are incurred on a Group-wide basis are recharged by the head office to segments on a 
reasonable and consistent basis for all periods presented, and are included within segment results above.

50

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 2  Segmental Analysis continued

b) Other Income Statement segmental information 

Year ended 30 June 2023

Depreciation/impairment of PPE

Amortisation/impairment of intangibles*

Year ended 30 June 2022

Depreciation

Amortisation/impairment*

 Brand Architekts 
Brands 
£’000

InnovaDerma 
Brands
£’000

Eliminations and 
Central Costs 
£’000

32

91

–

3,500

–

1,027

 Brand Architekts 
Brands
£’000

InnovaDerma 
Brands 
£’000

Eliminations and 
Central Costs 
£’000

29

418

166

–

–

740

Total 
£’000

32

4,618

Total 
£’000

195

1,158

* 

Impairment losses of £nil (2022: £0.5m) in Central Costs is included in Exceptional Items – Impairment of intangible assets.

c) Principal measures of assets and liabilities
The Group’s assets and liabilities are managed centrally by the CODM and consequently there is no reconciliation between the 
Group’s assets per the statement of financial position and the segment assets. 

d) Additional entity-wide disclosures
The distribution of the Group’s external revenue by destination is shown below:

Geographical segments

UK

Other European Union countries

Rest of the World

Year ended  
30 June 2023  

£’000

Period ended 
30 June 2022 
£’000

15,781

642

3,662

20,085

11,651

982

1,663

14,296

In the year ended 30 June 2023, the Group had one customer that exceeded 10% of total revenues, being 13.7%. In the year ended 
30 June 2022, the Group had three customers that exceeded 10% of total revenues, being 15.5%, 11.8% and 10.3% respectively. All 
of these customers are reported within the Brand Architekts Brands segment. Revenue is recognised when goods are despatched to 
the customer and the significant risks and rewards of ownership to the customer have been transferred. Our policy requires customers 
to pay us in accordance with agreed payment terms. Depending on the geographical location, our settlement terms are generally due 
within 30 or 60 days from the end of the month of sale.

Note 3  Exceptional Items

Exceptional charges/(credits) from Continuing Operations:

Exceptional items – Impairment of intangible assets 

Other exceptional items: 

Impairment of software

Acquisition costs

Restructuring costs 

Legal costs

Other exceptional costs

Total exceptional items 

Period ended 
30 June 2023 
£’000

Period ended 
30 June 2022 
£’000

3,500

–

–

390

705

(17)

500

270

728

186

166

4,578

1,850

Exceptional impairments of intangible assets relates to the partial impairment of the InnovaDerma brand of £3.5m (2022: impairment 
of Fish brand £0.5m). 

Restructuring costs of £0.4m have been incurred following the acquisition of InnovaDerma in the prior year. 

Legal costs of £0.7m associated with the resolution of the claim with MR Haircare were incurred in the year, including the settlement 
agreement reached totalling £425k as disclosed in the Chairman’s statement on page 4. Final settlement of these costs were made 
after the year end. 

Notes to the Financial Statements continuedFinancial Statements51

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 4  Loss before taxation

(a) This is stated after charging/(crediting)
Depreciation of property, plant and equipment of purchased assets

Amortisation of intangible assets

Impairment of intangible assets and property, plant and equipment (classified as exceptional – Note 3)

Foreign exchange (gains)/losses

Amounts expensed for short-term and low value leases

(b) Auditors’ remuneration
Audit services:
Audit of the Company financial statements 

Audit of subsidiary undertakings 

Audit-related services:
Interim review 

Non-audit services:
Corporate finance – acquisition related services

Note 5  Staff costs 

Wages and salaries

Social security costs

Other pension costs

The average monthly number of employees, including executive directors, during the year was:

2023  
£’000

32

1,118

–

66

56

57

32

3

–

2023  
£’000

3,111

363

119

3,593

2022  
£’000

29

388

770

(5)

56

53

14

3

45

2022  
£’000

2,274

282

70

2,626

2023  

Number

2022  

Number

Administration

50

50

Remuneration in respect of directors and Key Management Personnel was as follows:

Executive Directors
Q G A Higham

T R J Carter

G Ellis

Non-Executive Directors
E J Beale

R S McDowell

C G How

A N Bennett

S Pyper

*  Pension contributions relate to defined pension contributions.

Salary/Fees  

£’000

Bonuses  
£’000 

Pension 
contributions* 
£’000

Total  
2023  
£’000

201

165

7

12

55

30

30

28

528

41

34

–

–

–

–

–

–

75

19

13

–

–

–

–

–

–

32

261

212

7

12

55

30

30

28

635

40

40

Total  
2022  
£’000

210

169

–

29

60

30

10

1

509

52

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 5  Staff costs continued

Directors’ and former directors’ interest in share-based options:

Number of 
Share options  
at June 2022

Number of 
Share options 
lapsed in year

Number of 
Share options 
cancelled 
in year

Number of 
Share options 
awarded in 
the year

Number of 
Shares options 
exercised in the 
year

Number of 
Share options 
at June 2023

Exercise  
price

Earliest  
exercise  

date

Exercise  
expiry  
date

Share options:

Q Higham

T Carter

Total share options

436,813

256,743

180,070

–

–

–

–
(180,070)

230,000

–

(180,070)

230,000

–

–

–

486,743

–

486,743

Nil

Nil

30/09/23

30/09/25

30/09/23

30/09/25

The mid-market price of the Ordinary Shares on 30 June 2023 was 36.0p (2022: 54.0p) and the range during the period to 
30 June 2023 was 190.0p to 52.50p (year to 30 June 2022: 190.0p to 52.50p).

Note 6  Share Based Employee Remuneration

Executive and Managers Share Option Scheme
The Group operates both approved and unapproved share option schemes.

Date of grant

2020 Share options – managers

2020-2023 LTIP – execs share options

Total Options Granted

Number of  
share options 
granted

Number of 
phantom options 
granted

28,000

486,743

514,743

–

–

–

Exercise  
price

120.5p

Nil

Fair value  

pence

32p

51p

Amount 
expensed in  
year-ended  
June 2023  

£’000

9

(23)

(14)

Period of  
expense

3 years

3 years

The total number of Ordinary Shares subject to options and which could, in the future, be issued is 514,743. This represents 1.84% 
of the issued share capital of the Company which comprised 27,943,180 Ordinary Shares at the reporting date. All share options are 
equity settled. 

The Company has used the QCA-IRS option valuer TM (based on the Black-Scholes-Merton based option pricing model) to calculate 
the fair value of the outstanding manager share options. 

The LTIP exec share options have been valued using a Monte Carlo simulation model.

Period ended June 2023 awards
All of the options granted under the LTIP on 9 June 2023 had two performance conditions attached to them. 100% of the award is 
linked to certain share price targets and the achievement of the individual performance targets over the plan cycle. To the extent that 
both of the performance conditions are met at the end of the three-year performance cycle, then the options can be exercised at nil 
cost. Upon vesting, 100% of the award will be made in shares. 

Period ended June 2022 awards
All of the options granted under the LTIP on 13 October 2021 had two performance conditions attached to them. 100% of the award 
is linked to certain share price targets and the achievement of the individual performance targets over the plan cycle. To the extent 
that both of the performance conditions are met at the end of the three-year performance cycle, then the options can be exercised at 
nil cost. Upon vesting, 100% of the award will be made in shares. 

Note 7  Finance income

Bank interest receivable

2023  
£’000

111

111

2022  
£’000

20

20

Notes to the Financial Statements continuedFinancial Statements53

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 8  Finance costs

Total

Pension plan notional finance charge

Calculation of net pension scheme costs

Interest cost 

Interest income on plan assets 

Note 9  Taxation

(a) Analysis of tax charge in the year

UK corporation tax:
 – on profit for the year

 – adjustment in respect of previous years

Total current tax credit

Deferred tax:
 – current year (credit)/charge 

 – effect of tax rate change on opening balance

Total deferred tax charge

Tax charge

2023  
£’000

88

88

2023  
£’000

(986)

898

(88)

2022  
£’000

196 

196

2022  
£’000

(725)

529

(196)

2023 
£’000

2022  
£’000

–

–

–

–

(188)

–

(188)

(188)

–

–

–

–

130

–

130

130

(b) Factors affecting total tax charge for the year
The tax assessed on the profit before taxation for the year is at the standard rate of UK corporation tax of 20.50% (2022: 19.00%).  
The applicable rate of tax in the year ended June 2024 will be 25%, the tax rate in the year is 20.50% due to the tax rate changing 
from 1 April 2023. The differences are reconciled below:

Loss before taxation

Tax at the applicable rate of 20.5% (2022: 19.00%)

Effect of:
Adjustment in respect of previous years

Expenses not deductible for tax purposes

Adjustment to losses

Income not taxable for tax purposes

Deferred tax asset not recognised on taxable losses

Remeasurement of deferred tax for changes in tax rates

Other timing differences

Actual tax (credit)/charge

2023  
£’000

(6,773)

(1,388)

–

792

15

–

494

(44)

(57)

(188)

2022  
£’000

(4,116)

(782)

–

138

–

–

774

–

–

130

The Group has tax losses of £12.9m (2022: £11.3m) which have not been recognised as there is no certainty that they can be utilised.

54

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 10  Earnings per share

Basic and Diluted
Loss for the year attributable to equity holders (£’000)

Basic weighted average number of ordinary shares in issue during the year

Diluted number of shares

Basic loss per share

Diluted loss per share

2023

2022

(6,579)

(4,322)

27,943,180

28,032,180

18,111,180

18,200,180

(23.5)p

(23.5)p

(23.9)p

(23.9)p

Basic earnings per share has been calculated by dividing the profit for each financial year by the weighted average number of Ordinary 
Shares in issue at 30 June 2023 and 30 June 2022 respectively

Note 11  Property, plant and equipment

Group

Cost:
At June 2021

Acquired through business combinations 

Additions

At June 2022

Additions

Acquired through business combinations

At June 2023

Depreciation:
At June 2021

Provided during the year

Impairment

At June 2022

Provided during the year

Impairment

At June 2023

Net book value:

At June 2023

At June 2022

Plant and 
machinery  

£’000

134

166

15

315

22

–

337

67

29

166

262

32

–

294

43

53

No property, plant and equipment or right of use assets were held by the Company during the year ending 30 June 2023, or the 
comparative period. 

Notes to the Financial Statements continuedFinancial Statements55

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 12  Intangible assets

Group

Cost:

At June 2021

Additions

Acquired through business combinations

At June 2022

Additions

At June 2023

Amortisation:
At June 2021

Provided during the year

Impairment charge during the year

At June 2022

Provided during the year

Impairment charge during the year

Disposals

At June 2023

Net book value:

At June 2023

At June 2022

Company

Cost:

At June 2021

At June 2022

At June 2023

Amortisation:
At June 2021

Provided during the year

Impairment charge during the year

At June 2022

Provided during the year 

Impairment charge during the year

At June 2023

Net book value:

At June 2023

At June 2022

Software and 
trademarks

Brand names  
£’000 

Customer 
relationships  
£’000 

Goodwill  
£’000

Trade  
marks  
£’000

Total  
£’000

385

218

–

603

44

647

56

145

270

471

85

–

–

8,715

–

1,608

10,323

–

2,126

–

2,329

4,455

–

2,618

–

5,736

8,354

–

10,323

4,455

8,354

2,524

–

500

3,024

466

–

–

1,146

240

–

1,386

561

–

–

–

–

–

–

–

3,500

(166)

556

3,490

1,947

3,334

–

19

–

19

–

19

–

3

–

3

6

–

–

9

13,844

237

9,673

23,754

44

23,798

3,726

388

770

4,884

1,118

3,500

(166)

9,336

91

132

6,833

7,299

2,508

3,069

5,020

8,354

10

16

14,462

18,870

Brand names 
£’000

Customer 
relationships 
£’000

Total  
£’000

3,624

3,624

3,624

2,524

–

500

3,024

–

–

3,024

600

600

480

480

480

309

74

–

383

74

–

457

23

97

4,104

4,104

4,104

2,833

74

500

3,407

74

–

3,481

623

697

56

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 12  Intangible assets continued

Impairment testing
Three brands (Brand Architekts, Fish and InnovaDerma) and associated goodwill have been tested for impairment as they have 
indefinite useful lives. The Brand Architekts and Fish brands gave a valuation in excess of their carrying values, and therefore no 
impairment is required. The InnovaDerma brand was partially impaired by £3.5m. 

The recoverable amount of each brand was determined based on the higher of value-in-use calculations or fair value less costs to 
sell. The value-in-use calculations covered underlying 1–2 year forecasts, followed by an extrapolation of expected cash flows for the 
remaining useful life using growth assumptions of 2%. Fair value less costs to sell was determined by a review of historical acquisitions 
in the consumer goods market of similar size and current market data to identify multiples that have been paid.

The present value of the expected cash flows is determined by applying a suitable discount rate for current market assessments of the 
time value of money and risks specific to the brand. The discount rate applied is 8.1% (2022: 8%), reflecting expected returns for AIM 
listed businesses as well as the debt free capital structure of the Group.

Growth assumptions
Management have assumed a base case growth rate of 2%, in line with wider industry forecasts, in the calculations including into perpetuity. 

Discount rates
The discount rates reflect appropriate adjustments relating to market risk and specific risk factors.

Cash flow assumptions
Management’s key assumptions include profit margins, based on past experience in this market. The Group’s management believes 
that this is the best available input for forecasting this mature sector. The expectations included in the workings are for increases in 
performance and profits being made due to cost synergies from integration into the BAG group and a focus on higher margin products.

Apart from the considerations in determining the value-in-use of the brand described above, management is not currently aware of 
any other probable changes that would necessitate changes in its key estimates. The values of the intangibles with indefinite useful 
lives for Brand Architekts remains at £7,709,000 (comprising Goodwill of £2,618,000 and Brands of £5,091,000), while the Fish brand 
net carry value is £600,000. Goodwill held in relation to InnovaDerma was £2,236,000, following the partial impairment of £3,500,000. 
The value of the customer relationship intangibles for Brand Architekts are £478,000. The values of the customer relationship and 
brand intangibles for InnovaDerma are £1,863,000 and £1,286,000 respectively.

Sensitivity analysis
Fair value less costs to sell are the higher of the value in use and fair value less costs to sell and as a result the fair value has been used 
to assess the impairment. A 10% decrease in the fair value for the Brand Architekts goodwill and brand names would not result in an 
additional impairment. A 10% decrease in the fair value of InnovaDerma would results in an additional impairment of the goodwill of 
£0.6m and an increase of 10% would result in a reduction in the impairment of the goodwill of £0.6m. 

Note 13  Investments

Company

Cost:
At June 2022

Additions

At June 2023

Provision for impairment:
At June 2022

Provided

At June 2023

Net book value:

At June 2023

At June 2022

Investments in 
subsidiaries  

£’000

27,405

–

27,405

(6,234)

(3,500)

(9,734)

17,671

21,171

Notes to the Financial Statements continuedFinancial Statements57

Brand Architekts Group plc  Annual Report & Accounts 2023

Investment In subsidiaries

Brand Architekts

InnovaDerma 

The Company has the following investments:

Name of company

The Brand Architekts Limited

Mr. Haircare Limited – 51%

InnovaDerma Limited

InnovaDerma UK Limited**

SkinnyTan UK Limited** 

InnovaDerma AUS & NZ Pty Ltd**

Skinny Tan Pty** 

Bach Brands Pty Ltd **

InnovaDerma, Inc**

Innova Science, Inc** 

Country of  
registration

England

England

England

England

England

Australia

Australia

Australia

USA

USA

Nature of  
business

Trading

Trading

Intermediate holding company

Trading 

Trading

Trading

Trading

Dormant

Dormant

Trading

InnovaDerma Philippines Inc**

Philippines 

Group support service

Company  

£’000

12,084

5,587

17,671

Group  
£’000

–

–

–

Percentage of 
voting rights held 
2023

Percentage of 
voting rights held 
2022

100

51

100

100

100

100

100

100

100

100

100

100

51

100

100

100

100

100

100

100

100

100

For the year ended 30 June 2023, the following subsidiary companies were entitled to exemption from audit under section 479A of 
the Companies Act 2006 relating to subsidiary companies:

InnovaDerma UK Limited (Registered number: 09028508) 
InnovaDerma Limited (Registered number: 09226823)

**  Held indirectly through the investment in InnovaDerma Limited.

The non-controlling interest represents the share of earnings within Mr. Haircare Limited due to Jamie Stevens (Media) Limited.

The registered office of The Brand Architekts Limited and Mr Haircare Limited is the same as that of Brand Architekts Group plc.

The registered office of InnovaDerma Limited, InnovaDerma UK Limited and Skinny Tan Limited is 27 Old Gloucester Street, London, WC1N 3AX.

The registered office of Innova Science Inc is 251 Little Falls Drive, Wilmington, Delware, USA.

The registered office of InnovaDerma Aus & NZ Pty Limited and Skinny Tan Pty Limited is Level 42, 2 Park Street Sydney NSW 2000 Australia.

Note 14  Inventories

Group 

Raw materials

Finished goods and goods for resale

The Group consumed inventories totalling £12m during the year (2022: £9.5m).

Detailed below is the movement on the inventory provision for the Group:

Opening balance

Utilised/released in the period

Closing balance

2023  
£’000

130

5,993

6,123

2022  
£’000

103

7,272

7,375

2023  
£’000

(849)

(173)

(1,022)

58

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 15  Trade and other receivables

Trade receivables

Amounts owed by Group undertakings

Other receivables

Prepayments 

Group

Company

2023  
£’000

4,242

–

118

414

4,774

2022  
£’000

4,191

–

509

399

5,099

2023  
£’000

15

2,344

3

62

2,424

2022  
£’000

–

1,332

139

49

1,520

The amounts owed by Group undertakings relate to intercompany receivables. These are repayable on demand and no interest is 
charged. The decrease on Other Receivables compared to the prior year relates to the timing difference of deposits paid to Far East 
suppliers for Christmas Gift stock orders.

Detailed below is the movement on the bad and doubtful debt provision for the Group:

Group

Opening balance

(Credit)/charged to profit and loss

Closing balance

2023  
£’000

32

117

149

2022  
£’000

32

–

32

An allowance has been made for estimated irrecoverable amounts of £149,000 (2022: £32,000). The estimated irrecoverable amount 
is arrived at by considering the historic loss rate and adjusting for current expectations, client base and economic conditions. Both 
historic losses and expected future losses being very low, the directors consider it appropriate to apply a single average rate for 
expected credit losses to the overall population of trade receivables and accrued income. The single expected loss rate applied is 
0.7% (2022: 0.8%). The directors consider that the carrying amount of trade and other receivables approximates their fair value.

Ageing of trade receivables: 

Group

Current

Overdue but less than 90 days

More than 90 days overdue

2023  
£’000

3,035

1,123

84

4,242

2022  
£’000

3,157

987

47

4,191

Our policy requires customers to pay us in accordance with agreed payment terms. Depending on the geographical location, our 
settlement terms are generally due within 30 or 60 days from the end of the month of sale and do not bear any effective interest rate. 
All trade receivables are subject to credit risk exposure. Where the Group identifies a specific concentration of credit risk attached to 
any individually significant balances these are specifically reviewed for recoverability and suitable provision made having regard to the 
credit risk identified. 

Note 16  Trade and other payables

Trade payables

Amounts owed to subsidiaries

Other taxes and social security costs

Accruals 

Other payables

Group

2023  
£’000

1,871

–

54

1,849

913

4,687

2022  
£’000

3,988

–

114

2,413

329

6,844

Company

2023  
£’000

224

1,901

–

769

12

2,906

2022  
£’000

194

3,469

–

233

28

3,924

The directors consider that the carrying value of trade and other payables approximates to their fair value.

Notes to the Financial Statements continuedFinancial Statements59

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 17  Financial instruments

At 30 June 2023, there were sums totalling £932,734 (2022: £336,000) held in foreign currency bank accounts. 

The Group uses financial instruments comprising borrowings, cash and cash equivalents, and various items such as trade receivables 
and trade payables that arise directly from its operations. The main purpose of these financial instruments is to raise finance for the 
Group’s operations.

The Group also has bank accounts denominated in euros, US dollars, and Canadian dollars. The purpose of these accounts is to 
manage the currency transactions arising from the Group’s operations overseas. The main risks arising from the Group’s financial 
instruments are interest rate risk, foreign currency risk and liquidity risk. The Board reviews and agrees policies for managing each of 
these risks and they are summarised below. These policies have remained unchanged from the previous year.

Interest rate risk
The Group currently has no debt. 

The Group Statement of Financial Position also includes financial assets in the form of cash at bank and in hand totalling £8,177,000 
(2022: £11,347,000) which are exposed to floating interest rates based on bank base rates. 

Foreign currency risk
The Group is exposed to transactional foreign exchange risk. The Group seeks to hedge its exposures using bank facilities denominated 
in euros, US dollars, and Canadian dollars and also by buying and selling products in these currencies with the objective of minimising 
fluctuations in exchange rates on future transactions and cash flows. 

Approximately 1% (2022: 1%) of the Group’s total sales in the year were invoiced in euros, 12% (2022: 9%) in US dollars and 3% (2022: 
NIL) in Australian dollars. These sales are calculated in sterling, but invoiced in euros/US/Australian dollars. The Group policy is to 
minimise currency exposures on balances for which settlement is not anticipated until a later date through the use of the respective bank 
facilities. All other Group sales are denominated in sterling.

A 5% weakening of sterling would result in a £64,000 increase in reported profits and equity, while a 5% strengthening of sterling would 
result in a £61,000 decrease in profits and equity.

Credit risk
All trade receivables are subject to credit risk exposure. Where the Group identifies a specific concentration of credit risk attached to 
any individually significant balances these are specifically reviewed for recoverability and suitable provision made having regard to the 
credit risk identified. 

Liquidity risk
The Group seeks to manage financial risk, to ensure sufficient liquidity is available to meet the identifiable needs of the Group and to 
invest cash assets safely and profitably. 

The Group’s and Company’s liabilities have contractual maturities as summarised below:

Group

Financial liabilities at amortised cost through profit or loss

Company

Financial liabilities at amortised cost through profit or loss

30 June 2023

Current

Non-current

Within 6 months 
£’000

6 –12 months 
£’000

1 – 5 years  

£’000

Over 5 years 
£’000

4,687

4,687

–

–

–

–

–

–

30 June 2023

Current

Non-current

Within 6 months 
£’000

6 –12 months 
£’000

1 – 5 years  

£’000

Over 5 years 
£’000

2,906

2,906

–

–

–

–

–

–

60

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 17  Financial instruments continued

Group

Financial liabilities at amortised cost through profit or loss

Company

Financial liabilities at amortised cost through profit or loss

30 June 2022

Current

Non-current

Within 6 months 
£’000

6 –12 months 
£’000

1 – 5 years  

£’000

Over 5 years 
£’000

6,844

6,844

–

–

–

–

–

–

30 June 2022

Current

Non-current

Within 6 months 
£’000

6 –12 months 
£’000

1 – 5 years  

£’000

Over 5 years 
£’000

3,924

3,924

–

–

–

–

–

–

Working capital
The Group’s working capital policy is to fund short-term movements through excess cash generated from the trading business. 

Capital maintenance
The Group’s objectives when managing capital are:

 – to safeguard the Group’s ability to continue as a going concern, so that it can continue to provide returns for shareholders and 

benefits for other stakeholders;

 – to provide an adequate return to shareholders by pricing products and services commensurately with the level of risk; and
 – to maintain an optimal capital structure to reduce the cost of capital.

The Group sets the amount of capital in proportion to risk. The Group manages the capital structure and makes adjustments to it in 
light of changes in economic conditions and the risk characteristics of the underlying assets. 

Financial assets
Financial assets included in the Statement of Financial Position relate to the following IFRS9 categories:

Loans and receivables

Group

Company

2023  
£’000

12,952

12,952

2022  
£’000

16,446

16,446

2023  
£’000

8,122

8,122

The financial assets are included in the Statement of Financial Position within the following headings:

Current assets:
Trade receivables

Other receivables and prepayments

Intercompany receivables

Cash and cash equivalents

Group

2023  
£’000

4,243

532

–

8,177

12,952

2022  
£’000

4,191

908

–

11,347

16,446

Company

2023  
£’000

15

65

2,344

5,730

8,154

2022  
£’000

11,286

11,286

2022  
£’000

–

1,252

232

9,802

11,286

Notes to the Financial Statements continuedFinancial Statements61

Brand Architekts Group plc  Annual Report & Accounts 2023

Financial liabilities
Financial liabilities included in the Statement of Financial Position relate to the following categories:

Current liabilities:
Trade payables

Intercompany payables

Accruals

Other payables

Group

2023 
£’000

1,871

–

1,849

967

4,687

2022  
£’000

3,988

–

2,413

443

6,844

Company

2023  
£’000

226

1,902

810

(32)

2,906

Note 18  Deferred tax 

The movement in deferred tax provisions is analysed as follows: 

Group

Deferred taxation
At June 2021 net asset

Recognised in profit or loss (including adjustments to the rate at which deferred tax is provided)

Recognised in other comprehensive income (including adjustments to the rate at which deferred tax is provided)

Acquired on business combinations

At June 2022 (net liability)

Recognised in profit or loss

Recognised in other comprehensive income

At June 2023 (net liability)

Deferred tax is represented by:
Differences between book value and tax written down value

Temporary difference on post retirement benefit obligations

Net (liability)/asset

Recognised as:
Deferred tax assets

Deferred tax liabilities

Net (liability)/asset

Company

Deferred taxation
At June 2021 (net asset)

Recognised in profit or loss

Recognised in other comprehensive income (including adjustments to the rate at which deferred tax is provided)

At June 2022 (net asset)

Recognised in profit or loss

Recognised in other comprehensive income

At June 2023 (net asset)

2022  
£’000

194

3,469

233

28

3,924

£’000

1,130

(130)

(1,714)

(984)

(1,698)

176

(148)

(1,670)

2023  
£’000

2022  
£’000

(2,190)

520

(1,670)

520

(2,190)

(1,670)

(2,428)

730

(1,698)

730

(2,428)

(1,698)

£’000

2,605

(161)

(1,714)

730

(57)

(148)

525

62

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 18  Deferred tax continued

Deferred tax is represented by:
Temporary difference on post retirement benefit obligations

Recognised as:
Deferred tax assets

2023  
£’000

(525)

(525)

(525)

(525)

2022  
£’000

(730)

(730)

(730)

(730)

All deferred tax assets relate to UK operations/Group companies. 

Deferred tax has been provided for based on a tax rate of 25% (2022: 25%), being the substantively enacted tax rate. 

No deferred tax assets have been recognised for taxable losses carried forward due to the uncertainty over their utilisation in the 
current economic environment. The Group and Company have taxable losses of £12.9m (2022: £11.3m for Group and Company) for 
which no deferred tax asset has been recognised. 

Note 19  Share capital and reserves

Equity Ordinary Share capital
Authorised share capital 33,681,004 (2022: 33,681,004) shares of 5p each

Allotted, called-up and fully paid Ordinary Shares at 30 June 2023 and 30 June 2022

Shares in issue
There have been no new shares issued in the year.

Share premium
Share premium reserve includes the accumulated premium on the issue of share capital.

2023  
£’000

2022  
£’000

1,684

1,397

1,684

1,397

Merger reserve
This reserve represents the difference between the fair value and the nominal value of shares issued in exchange for the shares of 
another company. 

Exchange reserve
This reserve represents exchange differences that had arisen on translation of the foreign controlled entity that had been recognised in 
other comprehensive income and accumulated in a separate reserve within equity.

Pension re-measurement reserve
Actuarial re-measurement of plan liabilities recognised in other comprehensive income and accumulated in a separate reserve within 
equity, net of the impact of deferred tax. This forms part of distributable reserves. 

Retained earnings
Retained earnings account includes all current and prior period profits and losses.

Non-controlling interest
Non-controlling interest relate to the 49% shareholding of Mr Haircare Limited. NIC is measured as a % of the net assets of Mr at the 
year end. Non-controlling interest is measured as a percentage of the net assets of Mr Haircare Limited at the year end.

Notes to the Financial Statements continuedFinancial Statements63

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 20  Notes to Cash Flow Statement

Group

Decrease in cash and cash equivalents

Net cash outflow from decrease in borrowings

Change in net cash 

Opening net cash 

Net cash acquired on business combinations

Closing net cash 

(a)  Analysis of net cash: 

Cash at bank and in hand

Borrowings due within one year

Company

Decrease in cash and cash equivalents

Net cash outflow from borrowings

Change in net cash 

Opening net cash

Closing net cash 

(b)  Analysis of net cash:

Cash at bank and in hand

2023  
£’000

(3,170)

–

(3,170)

11,347

–

8,177

Closing 2022  

£’000

Cash flow
£’000

11,347

–

11,347

(3,170)

–

(3,170)

2023  
£’000

(4,072)

–

(4,072)

9,802

5,730

2022  
£’000

(9,181)

1,208

(7,973)

19,018

302

11,347

Closing 2023  

£’000

8,177

–

8,177

2022 
£’000

(6,879)

–

(6,879)

16,681

9,802

Closing 2022 
£’000

Cash flow  

£’000

Closing 2023 
£’000

9,802

9,802

(4,072)

(4,072)

5,730

5,730

Note 21  Post Retirement Benefits

The Group and Company operate defined contribution pension plans, all of which are funded by the payment of contributions to 
separately administered plans.

Contributions to defined contribution plans are expensed when they become due for payment and amounted to £119,000 
(2022: £96,000). Employer contributions to these plans varied between 1% and 10% of salary depending on the plan and the level 
of employee contributions.

The Group and Company operates a funded defined benefit plan, the Aerosols International Pension Plan (the Plan) in the UK which 
provides both pensions in retirement and death benefits to members.

The Group has an obligation to ensure that the Plan has sufficient funding, and promises of future funding, to pay pensions to its 
members, who are some of the current and former employees of the contract manufacturing business disposed of in August 2019.

The Plan is set up as a Trust, separate from the Group, and managed by the Trustees. The Trust has committed to pay both pensions in 
retirement and death benefits to members.

64

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 21  Post Retirement Benefits continued

The Group’s obligation to the Plan continues following the sale of the contract manufacturing business. An agreed Schedule of 
Contributions is in place under which the Group commits to make deficit reduction payments, and to pay (i) the administration 
costs of the Trust (with the exception of investment management charges), and (ii) the Pension Protection Fund levies, for the life 
of the Plan. The last scheme funding valuation of the plan was at 5 April 2020 and revealed a deficit of £21,125,000. The deficit 
reduction payments were based on the actuarial deficit including an allowance for the impact of changes in financial market 
conditions up to 31 March 2021, which was £15,100,000. The next triennial valuation of the plan will take place at 5 April 2023. 
The outcome of this is expected to be known in November 2023.

Payments made by the Company to the Plan and in respect of Plan liabilities were:

Deficit recovery payments

Plan administrative expenses

Pension Protection Fund premium

Total

The amounts expensed in the Group Statement of Comprehensive Income were:

In Operating profit:
Plan administrative expenses

Pension Protection Fund premium

In Finance costs:
Unwinding of notional discount factor

Total

2023 
£000’s

318

67

113

498

2022  

£000’s

1,318

118

112

1,548

2023  

£000’s

2022  

£000’s

101

113

214

88

302

118

112

230

196

426

The deficit reduction payment will be £318,000 per annum for three years to 2024. During 2022 an additional one off payment of £1m 
was paid. Beyond 2024, payments of £791,000 per annum, for a further 13 years to 2037, will be made. 

Anticipated payments by the Company in respect of plan administrative expenses and the pension protection fund premium in the 
year ending 30 June 2024 are expected to be of a similar order of magnitude to payments in 2023.

IAS 19 Employee Benefits
IAS 19 requires that the assets and liabilities to members of the Plan are consolidated in these Group accounts using the valuation 
method prescribed in the accounting standard. The effects of the application of IAS19 on the statement of financial position at 
June 2023 are:

Decrease in pension and other benefit obligations

(Decrease)/increase in related deferred tax asset

Increase in equity

2023  

£’000s

820

(376)

444

2022  

£’000s

6,857

(1,714)

 5,143

The related deferred tax asset to the pension liability has decreased. See Note 18.

Accounting standards require the discount rate used for valuations under IAS 19 ‘Employee Benefits’ to be based on yields on 
high quality (usually AA-rated) corporate bonds of appropriate currency, taking into account the term of the relevant pension plan’s 
liabilities. Corporate bond indices are used as a proxy to determine the discount rate. At the reporting date, the yields on bonds 
of all types were higher than they were at 30 June 2022. This has resulted in higher discount rates being adopted for accounting 
purposes compared to last year. This has decreased the fair value of the plan liabilities as measured under IAS 19, which, combined 
with an improvement in the fair value of the scheme’s assets, has translated into a decreased liability under the IAS 19 methodology. 
For accounting purposes at 30 June 2023, the Group recognised under IAS 19 a net liability of £1.6m (2022: £2.4m).

Notes to the Financial Statements continuedFinancial Statements65

Brand Architekts Group plc  Annual Report & Accounts 2023

(a)  The principal actuarial assumptions used at the Statement of Financial Position date were as follows:

Discount rate

Inflation assumption (RPI)

Inflation assumption (CPI)

Deferred revaluation for benefits in excess of GMP
Deferred members

Rate of increase in pensions in payment:
CPI, max 3%

RPI, max 5% 

RPI, max 2.5%

Mortality assumptions:
Life expectancy of male aged 65 now

Life expectancy of female aged 65 now

Life expectancy of male aged 65 in 20 years

Life expectancy of female aged 65 in 20 years

2023

5.10%

3.50%

3.15%

2022

3.85%

3.10%

2.75%

3.25%

2.85%

2.40%

3.30%

2.20%

20.5

22.9

21.7

24.3

2.20%

3.00%

2.05%

21.0

23.4

22.3

24.8

The assumptions used in determining the overall expected return on the plan’s assets have been set with reference to yields available 
on corporate bonds.

(b)  The assets in the plan at the Statement of Financial Position date were as follows:

Equities

Property

Index Linked Gilts

Corporate Bonds

Diversified Growth Funds

LDI funds

Insureds

Other

Fair value of plan assets

The actual return on plan assets was a decrease of £1,283,000 (2022: increase £3,099,000).

(c)  Amounts recognised in the Statement of Financial Position:

Present value of funded obligations

Fair value of plan assets

(Deficit)

Net liability recognised in the Statement of Financial Position

2023  
Market value  

£’000

12,091

1,746

1,251

1,947

2,902

1,454

140

123

2022  
Market value  

£’000

9,424

2,115

1,843

1,987

6,898

1,198

–

243

21,654

23,708

2023  
£’000

(23,273)

21,654

(1,619)

(1,619)

2022  
£’000

(26,147)

23,708

(2,439)

(2,439)

66

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 21  Post Retirement Benefits continued

(d)  Reconciliation of opening and closing balances of the present value of the defined benefit obligation: 

2023  
£’000

2022  
£’000

(26,147)

(36,553)

Benefit obligation at beginning of year 

Movement in the year:
Notional finance cost

Actuarial gains/(losses) – financial

Actuarial gains/(losses) – demographic

Actuarial gains/(losses) – experience

Net benefits paid out

Benefit obligation at end of year

(e)  Reconciliation of opening and closing balance of the fair value of plan assets:

Fair value of plan assets at beginning of year

Movement in the year:
Notional interest on plan assets

Return on assets, excluding interest income

Contributions – employer

Benefits paid out

Fair value of plan assets at end of year

(f)  Re-measurement of the net defined benefit liability to be shown in other comprehensive income

Net re-measurement – financial

Net re-measurement – demographic

Net re-measurement – experience

Return on assets, excluding interest income

Deferred taxation 

Total re-measurement of the net defined benefit liability to be shown in OCI

(986)

3,725

378

(1,332)

1,089

(23,273)

2023  
£’000

23,708

898

(2,181)

318

(1,089)

21,654

2023  
£’000

3,725

378

(1,332)

(2,181)

590

(146)

444

(g)  History of plan – the history of the plan for the current year and prior years is as follows:

Statement of Financial Position

Present value of defined benefit obligation

Fair value of plan assets

At end of year 

2023  
£’000

(23,273)

21,654

(1,619)

2022  
£’000

(26,147)

23,708

2021  
£’000

(36,553)

26,135

2020  
£’000

(37,324)

24,087

2019  
£’000

(33,562)

24,145

(2,439)

(10,418)

(13,237)

(9,417)

(725)

10,619

48

(182)

646

(26,147)

2022  
£’000

26,135

529

(3,628)

1,318

(646)

23,708

2022  
£’000

10,619

48

(182)

(3,628)

6,857

(1,714)

5,143

2018  
£’000

(27,502)

23,013

(4,489)

Characteristics of the Plan and the risks associated with the Plan
a)  Information about the characteristics the Plan 
i.  The Plan provides pensions in retirement and death benefits to members. Pension benefits are linked to a member’s final salary at 

retirement and their length of service. As of 31 December 2015, the Plan closed to future accrual. 
ii.  The Plan is a registered plan under UK legislation and was contracted out of the State Second Pension.
iii.  The Plan is subject to the plan funding requirements outlined in UK legislation. The last scheme funding valuation of the Plan was 

as at 5 April 2020 and revealed a deficit of £21,125,000.

iv.  The Plan membership as at 5 April 2020 comprised 247 deferred pensioner members and 141 pensioner members. 
v.  The Plan was established from 1 January 1987 under trust and is governed by the Plan’s trust deed and rules dated 19 January 
2001. The Trustees are responsible for the operation and the governance of the Plan, including making decisions regarding the 
Plan’s funding and investment strategy in conjunction with the Company. 

Notes to the Financial Statements continuedFinancial Statements67

Brand Architekts Group plc  Annual Report & Accounts 2023

b)  Information about the risks of the Plan to the Company
The Plan exposes the Company to actuarial risks such as market (investment) risk, interest rate risk, inflation risk, currency risk and 
longevity risk. The small number of Plan members means that the Plan and ultimately the Company are exposed to the experience 
(such as life expectancy and take-up of member options) of individual members. The Plan does not expose the Company to any 
unusual Plan-specific or Company-specific risks.

Amount, timing and uncertainty of future cash flows
a)  Sensitivity analysis 
Please note that the results in the disclosures are inherently volatile, particularly the figures shown on the statement of financial 
position. The results disclosures are dependent on the assumptions chosen by the Directors. 

The table below shows the approximate impact of varying the key assumptions adopted as at June 2023

Discount rate (increase of 0.25% p.a.)

Rate of RPI inflation (increase of 0.25% p.a.)

Mortality (1.5% long term rate, rather than 1.25%)

Decrease by

Increase by

Increase by

June 2023  

£’000

900

500

150

b)  Description of asset-liability matching strategies 
The Trustees hold a proportion of the Plan’s assets in pooled funds invested in gilts, corporate bonds and liability driven investment 
funds to provide some degree of matching with the Plan’s liabilities. Liability driven investment funds and an index-linked gilts fund are 
used to provide a degree of price inflation and interest rate matching with the liabilities.

c)  The Plan’s investment strategy
The Plan’s investment strategy is to invest broadly 75% in return seeking assets and 25% in matching assets, which include leveraged 
liability driven investment funds in order to hedge some of the Plan’s interest rate and inflation exposure. This strategy reflects the 
Plan’s liability profile and the Trustees’ and Company’s attitude to risk.

The Plan holds a number of annuity policies which match a portion of pensions in payment.

Note 22  Related parties

Compensation of key management personnel (including directors):

Short-term employee benefits 

Post-employment benefits

Directors and their Interests
The directors who served during the year and their interests in the Company’s share capital are as follows:

C G How

R S McDowell

E J Beale

T R J Carter

Q G A Higham

A N Bennett

S Pyper

2023  
£’000

603

32

635

2022  
£’000

479

30

509

30 June 2023 
Ordinary Shares

 30 June 2022 
Ordinary Shares

196,698

1,676,490

196,698

1,676,490

–

32,197

37,037

–

–

–

32,197

37,037

–

–

Mr E J Beale’s director’s fees have been surrendered to his primary employer, City Group plc. Director’s fees of £12,000 were paid or 
are payable for the year ended June 2023 (2022: £29,000). 

In the year to June 2023, £5,000 of Mr C G How’s fees have been surrendered to his primary employer, Braebrook Limited. Mr C How 
is a 50% shareholder and sole director of Braebrook Limited. Total director’s fees of £30,000 were paid or are payable for the year 
ended June 2023 (2022: £30,000). 

68

Brand Architekts Group plc  Annual Report & Accounts 2023

Note 22  Related parties continued

Company transactions with subsidiaries
At the 2023 year end the Company had receivables due from MR Haircare Limited of £266,000 (2022: £119,000) being disclosed 
within ‘Amounts owed by Group undertakings’ (see Note 15). In the year to June 2023 MR Haircare Limited made a profit after tax of 
£7,000 (2022: £173,000) and this is reported in the Group results.

In the year to June 2023, the Company sold products to the value of £nil (2022: £nil) and operated an inter-company current account 
with Brand Architekts Limited, a wholly owned subsidiary. At the 2023 year end the Company had payables due to Brand Architekts 
Limited of £1,901,000 (2022: £3,469,000) being disclosed within ‘Amounts owed to subsidiaries’ (see Note 16). In the year to 
June 2023 Brand Architekts Limited made a profit before tax of £42,000 (2022: £1,096,000 loss before tax) and this is reported in 
the Group results.

Note 23  Obligations under leases

Group

Within one year

In the second to fifth years inclusive

In over five years

Company

Within one year

In the second to fifth years inclusive

In over five years

Other

Land & Buildings

2023
£’000

2022
£’000

2

–

–

2

4

3

–

7

2023
£’000

28

–

–

28

Other

Land & Buildings

2023
£’000

2022
£’000

2023
£’000

–

–

–

–

–

–

–

–

–

–

–

–

2022
£’000

28

–

–

28

2022
£’000

–

–

–

–

Note 24 Post Balance Sheet Events

Since the year end a settlement has been reached in respect of the dispute in relation to Mr Haircare. As part of the settlement 
agreement, Brand Architekts Group plc will purchase the remaining shares in Mr Haircare at fair value as determined by an 
independent third party valuer. The basis of valuation adopted is currently subject to challenge and the purchase price has not yet 
been agreed. The potential value of the shares is not disclosed as it could be prejudicial to the outcome. The transaction is expected 
to conclude before the end of the 2023 calendar year and a further announcement will be made in due course.

Notes to the Financial Statements continuedFinancial Statements69

Brand Architekts Group plc  Annual Report & Accounts 2023

Corporate Directory

Directors

R S McDowell (Non-Executive Chairman) 
C G How (Non-Executive Director) 
Q G A Higham 
A Nelson-Bennet 
G J Ellis

Secretary

G J Ellis

Registered Office

8 Waldegrave Road 
Teddington 
TW11 8GT

Stockbrokers

Singers Capital Markets 
One Bartholomew Lane 
London 
EC2N 2AX

Financial PR

Singers Capital Markets 
One Bartholomew Lane 
London 
EC2N 2AX 

Registered Number

01975376

Registrars

Computershare Investor Services PLC 
PO Box 82 
The Pavilions 
Bridgewater Road 
Bristol 
BS99 6ZZ

Auditors

PKF Francis Clark 
Centenary House 
Peninsula Park 
Rydon Lane 
Exeter 
EX2 7XE

Solicitors

Ashfords LLP 
Grenadier Road 
Exeter 
EX1 3LH

Bankers

HSBC Bank plc 
3 Rivergate 
Temple Quay 
Bristol 
BS1 6ER

Website Address

www.brandarchitektsplc.com

Financial Calendar

2023 Annual General Meeting  
Interim results announcement  
Announcement of 2024 final results   October 2024 
2024 Annual General Meeting  

12 December 2023 
March 2024 

November 2024

CBP021801

Printed by a Carbon Neutral Operation (certified: CarbonQuota) under the PAS2060 standard. 

Printed on material from well-managed, FSC™ certified forests and other controlled sources. This publication  
was printed by an FSC™ certified printer that holds an ISO 14001 certification. 

100% of the inks used are HP Indigo ElectroInk which complies with RoHS legislation and meets the chemical 
requirements of the Nordic Ecolabel (Nordic Swan) for printing companies, 95% of press chemicals are recycled  
for further use and, on average 99% of any waste associated with this production will be recycled and the  
remaining 1% used to generate energy. 

The paper is Carbon Balanced with World Land Trust, an international conservation charity, who offset carbon  
emissions through the purchase and preservation of high conservation value land. Through protecting standing  
forests, under threat of clearance, carbon is locked-in, that would otherwise be released. 

www.brandarchitektsplc.com