| 2025 | 2024 | ||
| Note | €’000 | €’000 | |
| Continuing operations | |||
Revenue | 6 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | 7 | ( | ( |
Operating profit | |||
Finance costs | 8 | ( | ( |
Share of loss of equity-accounted investee, net of tax | 15 | ( | |
Finance income | |||
Profit before taxation | |||
Tax charge | 10 | ( | ( |
Profit for the year attributable to owners of the Company | |||
| Other comprehensive loss | |||
Fair value movement on cashflow hedges | ( | ||
Cashflow hedges reclassified to profit and loss | ( | ||
14 | ( | ( | |
Total comprehensive income for the year attributable to owners of the Company | |||
Basic earnings per share | 28 | ||
Diluted earnings per share | 28 |
| 2025 | 2024 | ||
| Note | €’000 | €’000 | |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Right of use assets | 12 | ||
Intangible assets | 13 | ||
Equity-accounted investee | 15 | ||
Trade and other receivables | 17 | ||
Financial asset | 26 | ||
| Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Current taxation | |||
Cash and cash equivalents | 18 | ||
Derivatives | 14 | ||
Total assets | |||
| Equity | |||
Share capital | 19 | ||
Share premium | 19 | ||
Other undenominated capital | 19 | ||
Treasury shares | 20 | ( | ( |
Share-based payment reserve | 20 | ||
Cashflow hedge reserve | 14 | ( | |
Retained earnings | |||
Total equity |
| 2025 | 2024 | ||
| Note | €’000 | €’000 | |
| Liabilities | |||
| Non-current liabilities | |||
Derivative | 14 | ||
Loans and borrowings | 21 | ||
Lease liabilities | 12 | ||
Deferred taxation | 23 | ||
Trade and other payables | 24 | ||
| Current liabilities | |||
Loans and borrowings | 21 | ||
Lease liabilities | 12 | ||
Trade and other payables | 24 | ||
Current taxation | |||
Total liabilities | |||
Total equity and liabilities |
| Attributable to owners of the Company | ||||||||
| Other | Share-based | |||||||
| Ordinary | Share | undenominated | Treasury | payment | Cashflow | Retained | ||
| shares | premium | capital | shares | reserve | hedge reserve | earnings | Total | |
| €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
As at 1 January 2025 | ( | |||||||
| Total comprehensive income for the year | ||||||||
Profit for the year | ||||||||
Fair value movement on cashflow hedges | ( | ( | ||||||
Cashflow hedges reclassified to profit and loss | ||||||||
( | ||||||||
| Transactions with owners of the Company | ||||||||
Purchase of own shares – share buybacks (Note 19) | ( | ( | ||||||
Cancellation of repurchased shares | ( | ( | ||||||
Purchase of own shares – held in trust (Note 20) | ( | ( | ||||||
Equity-settled share-based payments (Note 20) | ||||||||
Settlement of dividend equivalents (Note 20) | ( | |||||||
Shares issued on vesting/exercise of share awards and options (Note 20) | ||||||||
| Transfer from share-based payment reserve to retained earnings in relation | ||||||||
to vesting/exercise or lapsing of share awards and options (Note 20) | ( | |||||||
Dividends paid to shareholders (Note 25) | ( | ( | ||||||
( | ( | ( | ||||||
As at 31 December 2025 | ( | ( |
| Attributable to owners of the Company | ||||||||
| Other | Share-based | |||||||
| Ordinary | Share | undenominated | Treasury | payment | Cashflow | Retained | ||
| shares | premium | capital | shares | reserve | hedge reserve | earnings | Total | |
| €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
As at 1 January 2024 | ( | |||||||
| Total comprehensive income for the year | ||||||||
Profit for the year | ||||||||
Fair value movement on cashflow hedges | ||||||||
Cashflow hedges reclassified to profit and loss | ( | ( | ||||||
( | ||||||||
| Transactions with owners of the Company | ||||||||
Purchase of own shares – share buybacks (Note 19) | ( | ( | ||||||
Cancellation of repurchased shares | ( | ( | ||||||
Purchase of own shares – held in trust (Note 20) | ( | ( | ||||||
Equity-settled share-based payments (Note 20) | ||||||||
Settlement of dividend equivalents (Note 20) | ( | ( | ||||||
Shares issued on vesting/exercise of share awards and options (Note 20) | ||||||||
| Transfer from share-based payment reserve to retained earnings in relation | ||||||||
to vesting/exercise or lapsing of share awards and options (Note 20) | ( | |||||||
Dividends paid to shareholders (Note 25) | ( | ( | ||||||
( | ( | ( | ( | |||||
As at 31 December 2024 | ( |
| 2025 | 2024 | ||
| Note | €’000 | €’000 | |
| Cash flows from operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Share-based payments expense | |||
Finance costs | 8 | ||
Finance income | ( | ( | |
Depreciation of property, plant and equipment | |||
Depreciation of right of use assets | |||
Amortisation of intangible assets | |||
Taxation | |||
(Increase)/decrease in inventories | 16 | ( | |
Decrease/(increase) in trade and other receivables | 17 | ( | |
Increase in trade and other payables | 24 | ||
Tax paid | ( | ( | |
Net cash from operating activities | |||
| Cash flows from investing activities | |||
Loan to joint venture | 15 | ( | |
Purchases of property, plant and equipment | 11 | ( | ( |
Purchases of intangible assets | 13 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Purchase of own shares – share buybacks | 19 | ( | ( |
Proceeds from issue of share capital | |||
Settlement of dividend equivalents | 20 | ( | |
Purchase of own shares – held in trust | 20 | ( | ( |
Dividends paid | ( | ( | |
Proceeds from loans and borrowings net of debt issue costs | 21 | ||
Repayment of loans and borrowings | 21 | ( | ( |
Repayment of lease liabilities | 12 | ( | ( |
Interest and other finance costs paid | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents in the year | |||
Cash and cash equivalents at beginning of the year | |||
Cash and cash equivalents at end of the year |
Type | IFRS 9 classification |
| Financial assets | |
Cash and cash equivalents | Amortised cost |
Trade and other receivables | Amortised cost |
| Financial liabilities | |
Derivatives | Fair value (cash flow hedge accounting) |
Loans and borrowings | Amortised cost |
Trade payables and accruals, including deferred consideration | Amortised cost |
| 2025 | 2024 | |
| Residential property sales | €’000 | €’000 |
Recognised at a point in time | 481,930 | 382,802 |
Recognised over time | 446,024 | 455,706 |
Total residential property sales | 927,954 | 838,508 |
Site and other sales – recognised at a point in time | 13,670 | 21,310 |
Site and other sales – recognised over time | 2,937 | – |
Revenue from contracts with customers | 944,561 | 859,818 |
| Other revenue | ||
Income from property rental | 45 | 53 |
944,606 | 859,871 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Employee benefits expense (Note 9) | 26,467 | 23,223 |
Depreciation | 1,448 | 1,458 |
Other expenses | 12,264 | 12,273 |
40,179 | 36,954 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Interest expense on financial liabilities measured at amortised cost | 14,359 | 14,474 |
Cashflow hedges reclassified from other comprehensive income | 124 | (455) |
Other finance costs | 1,197 | 843 |
Interest on lease liabilities (Note 12) | 230 | 233 |
Interest on deferred term land payables | 797 | – |
16,707 | 15,095 |
2025 | 2024 | |
Number of employees | 521 | 397 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Wages and salaries | 53,282 | 41,255 |
Social welfare costs | 4,621 | 4,455 |
Pension costs – defined contribution schemes | 2,664 | 1,528 |
Share-based payments charge | 6,557 | 6,942 |
67,124 | 54,180 | |
Amounts included in cost of sales or capitalised into inventories | (40,530) | (30,826) |
Amounts capitalised into intangibles | (127) | (131) |
Employee benefits expense | 26,467 | 23,223 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Net foreign currency loss recognised in profit or loss | – | – |
| Auditor’s remuneration | ||
Audit of Group, Company and subsidiary financial statements | 377 | 339 |
Other assurance services | 43 | 30 |
Tax advisory services | – | 90 |
Other non-audit services | – | 71 |
420 | 530 |
| Directors’ remuneration | ||
Salaries, fees and other emoluments | 2,556 | 2,533 |
Pension contributions – defined contribution schemes | 80 | 84 |
Gains on vesting of awards under LTIP scheme | 1,945 | 1,988 |
4,581 | 4,605 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Current tax charge for the year | ||
Corporation tax – current year | 20,041 | 20,569 |
Adjustment in respect of prior year | 44 | (220) |
20,085 | 20,349 | |
Deferred tax credit for the year (Note 23) | (375) | (49) |
Total tax charge | 19,710 | 20,300 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Profit before tax | 152,425 | 134,872 |
Tax charge at standard Irish income tax rate of 12.5% | 19,053 | 16,859 |
| Effects of: | ||
Expenses not deductible for tax purposes | 1,347 | 1,203 |
Income taxed at the higher rate | 279 | 1,285 |
Adjustment in respect of prior year | 44 | (220) |
Other | (1,013) | 1,173 |
Total tax charge | 19,710 | 20,300 |
| Leasehold | Motor | Computers & | 2025 | |
| improvements | vehicles | equipment | Total | |
| €’000 | €’000 | €’000 | €’000 | |
| Cost | ||||
At 1 January 2025 | 2,905 | – | 11,028 | 13,933 |
Additions | – | – | 1,448 | 1,448 |
Disposals | (455) | – | (539) | (994) |
At 31 December 2025 | 2,450 | – | 11,937 | 14,387 |
| Accumulated depreciation | ||||
At 1 January 2025 | (1,088) | – | (5,675) | (6,763) |
Depreciation | (261) | – | (1,640) | (1,901) |
Disposals | 455 | – | 539 | 994 |
At 31 December 2025 | (894) | – | (6,776) | (7,670) |
| Net book value | ||||
At 31 December 2025 | 1,556 | – | 5,161 | 6,717 |
| Leasehold | Motor | Computers & | 2024 | |
| improvements | vehicles | equipment | Total | |
| €’000 | €’000 | €’000 | €’000 | |
| Cost | ||||
At 1 January 2024 | 2,905 | 59 | 8,436 | 11,400 |
Additions | – | – | 2,592 | 2,592 |
Disposals | – | (59) | – | (59) |
At 31 December 2024 | 2,905 | – | 11,028 | 13,933 |
| Accumulated depreciation | ||||
At 1 January 2024 | (828) | (58) | (4,394) | (5,280) |
Depreciation | (260) | – | (1,281) | (1,541) |
Disposals | – | 58 | – | 58 |
At 31 December 2024 | (1,088) | – | (5,675) | (6,763) |
| Net book value | ||||
At 31 December 2024 | 1,817 | – | 5,353 | 7,170 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Cost | ||
At 1 January | 7,999 | 7,139 |
Additions | 504 | 1,022 |
Disposal | (24) | (162) |
At 31 December | 8,479 | 7,999 |
| Accumulated depreciation | ||
At 1 January | (2,407) | (1,582) |
Disposal | 24 | 162 |
Depreciation | (1,349) | (987) |
At 31 December | (3,732) | (2,407) |
| Net book value | ||
At 31 December | 4,747 | 5,592 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Current liabilities | ||
Repayable within one year | 1,331 | 1,254 |
1,331 | 1,254 | |
| Non-current liabilities | ||
| Repayable as follows: | ||
Between one and two years | 1,105 | 1,194 |
Between two and five years | 2,311 | 2,427 |
Greater than five years | 787 | 1,570 |
4,203 | 5,191 | |
Total lease liabilities | 5,534 | 6,445 |
| 2025 | 2024 | |
| €’000 | €’000 | |
At 1 January | 6,445 | 6,427 |
Additions | 504 | 1,022 |
Interest on lease liabilities (Note 8) | 230 | 233 |
Lease payments | (1,645) | (1,237) |
At 31 December | 5,534 | 6,445 |
| Contractual cash flows | ||||||
| 6 months | 6-12 | 1-2 | ||||
| Total | or less | months | years | 2-5 years | 5 years + | |
| As at 31 December 2025 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Lease liabilities | (6,020) | (770) | (736) | (1,211) | (2,494) | (809) |
| Contractual cash flows | ||||||
| 6 months | 6-12 | 1-2 | ||||
| Total | or less | months | years | 2-5 years | 5 years + | |
| As at 31 December 2024 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Lease liabilities | (7,120) | (750) | (713) | (1,356) | (2,683) | (1,618) |
| 2025 | 2024 | |
| Software | €’000 | €’000 |
| Cost | ||
At 1 January | 8,375 | 6,630 |
Additions | 1,402 | 1,744 |
At 31 December | 9,777 | 8,374 |
| Accumulated amortisation | ||
At 1 January | (3,952) | (2,419) |
Amortisation | (1,370) | (1,532) |
At 31 December | (5,322) | (3,951) |
| Net book value | ||
At 31 December | 4,455 | 4,423 |
| 2025 | 2024 | |
| Current assets | €’000 | €’000 |
| Derivative financial instruments | ||
Interest rate swaps – cash flow hedges | - | 105 |
| 2025 | 2024 | |
| Non-current liabilities | €’000 | €’000 |
| Derivative financial instruments | ||
Interest rate swaps – cash flow hedges | 5 | - |
| 2025 | 2024 | |
| €’000 | €’000 | |
Opening investment in joint ventures | 34 | 237 |
Group’s share of loss | - | (203) |
Closing investment In joint ventures | 34 | 34 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Summarised statement of financial position | ||
Non-current assets | – | – |
Current assets | 21,081 | 2,132 |
Current liabilities | (21,038) | (2,089) |
Non-current liabilities | – | – |
Net assets (100%) | 43 | 43 |
Group share of net assets recognised as investment in joint venture | 34 | 34 |
| Summarised income statement | ||
Revenue | 29,603 | 26,682 |
Operating expenses | (29,603) | (26,934) |
Tax | – | – |
Loss for the year (100%) | – | (252) |
Group share of loss for year recognised in profit or loss | – | (203) |
| 2025 | 2024 | |
| €’000 | €’000 | |
Land held for development | 701,333 | 615,743 |
Construction work in progress | 413,821 | 246,381 |
1,115,154 | 862,124 |
| 2025 | 2024 | |
| Current assets | €’000 | €’000 |
Trade receivables | 21,766 | 73,495 |
Contract assets | 72,397 | 45,331 |
Prepayments | 1,604 | 1,311 |
Construction bonds | 11,530 | 11,938 |
Other receivables | 4,443 | 9,457 |
111,740 | 141,532 |
| 2025 | 2024 | |
| Non-current assets | €’000 | €’000 |
Contract assets | – | 10,001 |
Other receivables | 1,255 | 787 |
1,255 | 10,788 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Cash and cash equivalents | 55,118 | 27,623 |
| 2025 | 2024 | |||
Authorised | Number | €’000 | Number | €’000 |
Ordinary shares of €0.001 each | 1,000,000,000 | 1,000 | 1,000,000,000 | 1,000 |
Total authorised share capital | 1,000 | 1,000 |
| 2025 | 2024 | |||
Issued and fully paid | Number | €’000 | Number | €’000 |
| As at 31 December 2025 | ||||
Ordinary shares of €0.001 each | 625,576,122 | 625 | 201,894 | 202,519 |
Total issued and fully paid | 625 | 201,894 | 202,519 |
| 2024 | 2024 | |||
Issued and fully paid | Number | €’000 | Number | €’000 |
| As at 31 December 2024 | ||||
Ordinary shares of €0.001 each | 621,051,046 | 621 | 201,894 | 202,515 |
Total issued and fully paid | 621 | 201,894 | 202,515 |
| 2025 | 2024 | |
| €’000 | €’000 | |
In issue at 1 January 2024 | 621,051,046 | 654,888,041 |
Purchase and cancellation of own shares under share buyback programme | (803,939) | (39,514,286) |
Shares issued in relation to long-term incentive plan | 4,644,889 | 4, 817,522 |
Shares issued in relation to dividend equivalents | 684,126 | – |
Other share options | – | 500,000 |
Shares issued in relation to SAYE scheme | – | 359,769 |
Total issued and fully paid | 625,576,122 | 621,051,046 |
| 2025 | 2024 | |
| Other undenominated capital | €’000 | €’000 |
At 1 January | 222 | 183 |
Nominal value of own shares purchased | 1 | 39 |
At 31 December | 223 | 222 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Outstanding at beginning of year | 16,166,510 | 15,775,886 |
Forfeited during the year | (132,195) | (215,119) |
Vesting during the year | (4,644,889) | (4, 817,522) |
Granted during the year | 1,623,564 | 5,423,265 |
Outstanding at end of year | 13,012,990 | 16,166,510 |
2025 | 2024 | |||||
| Nominal | Nominal | |||||
| No. of | value | Total | No. of | value | Total | |
| shares | € | € | shares | € | € | |
At 1 January | 4,991,284 | 0.001 | 4,991 | 2,409,797 | 0.001 | 2,410 |
Repurchase of shares – held in trust | 2,855,947 | 0.001 | 2,856 | 2,581,487 | 0.001 | 2,581 |
Repurchase of shares – share buyback | 803,939 | 0.001 | 804 | 39,514,286 | 0.001 | 39,514 |
Cancellation of shares – share buyback | (803,939) | 0.001 | (804) | (39,514,286) | 0.001 | (39,514) |
At 31 December | 7,847,231 | 0.001 | 7,847 | 4,991,284 | 0.001 | 4,991 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Bank and other loans | ||
| Current liabilities | ||
Repayable within one year | 42,464 | 14,992 |
42,464 | 14,992 | |
| Non-current liabilities | ||
| Repayable as follows: | ||
Between one and two years | – | 42,495 |
Between two and five years | 183,957 | 124,559 |
Greater than five years | – | – |
183,957 | 167,054 | |
Total | 226,421 | 182,046 |
| Liabilities | |||||||
| Loans and | Accrued | ||||||
| borrowings | interest and | ||||||
| Revolving | Total | other | Lease | ||||
| Term loan | credit facility | Loan notes | (Note 21) | finance costs | liabilities | Total | |
| €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance at 1 January 2025 | 89,558 | 35,000 | 57,488 | 182,046 | 46 | 6,445 | 188,537 |
Proceeds from borrowings | 33,873 | 403,000 | 54,648 | 491,521 | – | – | 491,521 |
Repayment of loans | (22,705) | (410,000) | (15,000) | (447,705) | – | – | (447,705) |
Interest and other finance costs paid | – | – | – | – | (14,775) | (230) | (15,005) |
Repayment of lease liabilities | – | – | – | – | – | (1,414) | (1,414) |
Total changes from financing cash flows | 11,168 | (7,000) | 39,648 | 43,816 | (14,775) | (1,644) | 27, 397 |
| Other changes | |||||||
Amortisation of transaction costs | 522 | – | 37 | 559 | – | – | 559 |
Interest and other finance costs for the year | – | – | – | – | 15,788 | 230 | 16,018 |
Recognition of lease liabilities for new leases | – | – | – | – | – | 503 | 503 |
Total other changes | 522 | – | 37 | 559 | 15,788 | 733 | 17,080 |
Balance at 31 December 2025 | 101,248 | 28,000 | 97,173 | 226,421 | 1,059 | 5,534 | 233,014 |
| Liabilities | |||||||
| Loans and | Accrued | ||||||
| borrowings | interest and | ||||||
| Revolving | Total | other | Lease | ||||
| Term loan | credit facility | Loan notes | (Note 21) | finance costs | liabilities | Total | |
| €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
Balance at 1 January 2024 | 76,348 | 25,000 | 72,480 | 173,828 | 672 | 6,427 | 180,927 |
Proceeds from borrowings | 12,850 | 380,000 | – | 392,850 | – | – | 392,850 |
Repayment of loans | – | (370,000) | (15,000) | (385,000) | – | – | (385,000) |
Interest and other finance costs paid | – | – | – | – | (14,667) | (233) | (14,900) |
Repayment of lease liabilities | – | – | – | – | – | (1,004) | (1,004) |
Total changes from financing cash flows | 12,850 | 10,000 | (15,000) | 7,850 | (14,667) | (1,237) | (8,054) |
| Other changes | |||||||
Amortisation of transaction costs | 360 | – | 8 | 368 | – | – | 368 |
Interest and other finance costs for the year | – | – | – | – | 14,041 | 233 | 14,274 |
Recognition of lease liabilities for new leases | – | – | – | – | – | 1,022 | 1,022 |
Total other changes | 360 | – | 8 | 368 | 14,041 | 1,255 | 15,664 |
Balance at 31 December 2024 | 89,558 | 35,000 | 57,488 | 182,046 | 46 | 6,445 | 188,537 |
| 2025 | 2024 | |
| Movement in net deferred tax liability: | €’000 | €’000 |
Opening balance | 3,090 | 3,139 |
Credit to profit or loss (Note 10) | (375) | (49) |
As at year end | 2,715 | 3,090 |
| Deferred tax | Deferred tax | Net deferred | |
| assets | liabilities | tax liability | |
| 2025 | €’000 | €’000 | €’000 |
Opening balance | 1,335 | (4,425) | (3,090) |
Credit to profit or loss | 1,504 | (1,129) | 375 |
Closing balance | 2,839 | (5,554) | (2,715) |
| Deferred tax | Deferred tax | Net deferred | |
| assets | liabilities | tax liability | |
| 2024 | €’000 | €’000 | €’000 |
Opening balance | 476 | (3,615) | (3,139) |
Credit/(charge) to profit or loss | 859 | (810) | 49 |
Closing balance | 1,335 | (4,425) | (3,090) |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Deferred tax assets (deductible temporary differences) | ||
Lease liabilities | 691 | 806 |
Property, plant and equipment | 1,671 | 53 |
Other | 477 | 476 |
Total | 2,839 | 1,335 |
| Deferred tax liabilities (deductible temporary differences) | ||
Right of use assets | (593) | (700) |
Property, plant and equipment | (1,346) | (110) |
Other | (3,615) | (3,615) |
Total | (5,554) | (4,425) |
Net deferred tax liability | (2,715) | (3,090) |
| Property, | ||||
| Leased | plant & | |||
| assets | equipment | Other | Total | |
| 2025 | €’000 | €’000 | €’000 | €’000 |
At 1 January 2025 | 106 | (57) | (3,139) | (3,090) |
Recognised in the Consolidated Statement of Profit or Loss | (8) | 382 | 1 | 375 |
At 31 December 2025 | 98 | 325 | (3,138) | (2,715) |
| Property, | ||||
| Leased | plant & | |||
| assets | equipment | Other | Total | |
| 2024 | €’000 | €’000 | €’000 | €’000 |
At 1 January 2024 | – | – | (3,139) | (3,139) |
Recognised in the Consolidated Statement of Profit or Loss | 106 | (57) | – | 49 |
At 31 December 2024 | 106 | (57) | (3,139) | (3,090) |
| 2025 | 2024 | |
| Current trade and other payables | €’000 | €’000 |
Trade payables | 42,899 | 26,896 |
Deferred consideration | 49,538 | 7, 500 |
Deferred income | 3,090 | – |
Accruals | 86,328 | 52,168 |
VAT liability | 20,695 | 17,920 |
Other creditors | 1,708 | 2,969 |
204,258 | 107,453 | |
| 2025 | 2024 | |
| Non-current trade and other payables | €’000 | €’000 |
Deferred consideration | 28,306 | – |
| 28,306 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Short-term employee benefits | 2,556 | 2,987 |
Post-employment benefits (pension contributions – defined contribution schemes) | 80 | 106 |
Share-based payment expense – LTIP/Stretch CEO LTIP | 3,027 | 3,324 |
Total key management personnel compensation | 5,663 | 6,417 |
| Subsidiaries | |||
| Company’s holding | |||
Group company | Principal activity | Direct | Indirect |
Cairn Homes Holdings Limited | Holding company | 100% | – |
Cairn Homes Properties Limited | Holding of property | – | 100% |
Cairn Homes Construction Limited | Construction company | – | 100% |
Cairn Homes Butterly Limited | Holding of property | 100% | – |
Cairn Homes Galway Limited | Holding of property | 100% | – |
Cairn Homes Killiney Limited | Holding of property | 100% | – |
Cairn Homes Finance Designated Activity Company | Financing activities | 100% | – |
Cairn Homes Montrose Limited | Holding of property | 100% | – |
Balgriffin Investment No.2 HoldCo Designated Activity Company | Holding company | 100% | – |
Cairn Homes Property Holdco Limited | Holding company | – | 100% |
Cairn Homes Property Holding Three Limited | Holding company | – | 100% |
Balgriffin Investment No.2 Designated Activity Company | No activity in period | – | 100% |
| Company’s holding | |||
Joint Venture Undertaking | Principal activity | Direct | Indirect |
Clonburris Infrastructure Limited (Note 15) | Construction company | – | 80.57% |
Baggotcove Limited | Holding company | – | 50% |
Forreston Development Limited | Holding of property | – | 50% |
| 2025 | 2024 | |
| €’000 | €’000 | |
Profit for the year attributable to the owners of the Company | 132,715 | 114,572 |
Numerator for basic and diluted earnings per share | 132,715 | 114,572 |
| Number of | Number of | |
| Shares | Shares | |
Weighted average number of ordinary shares for the year (basic) | 624,294,747 | 640,183,692 |
Dilutive effect of LTIP awards | 3,498,332 | 4,491,305 |
Denominator for diluted earnings per share | 627,793,079 | 644,674,997 |
| Earnings per share (cent) | ||
– Basic | 21.3 | 17.9 |
– Diluted | 21.1 | 17.8 |
| 2025 | 2024 | |
| €’000 | €’000 | |
Trade and other receivables (excluding prepayments) | 111,391 | 151,009 |
Cash and cash equivalents | 55,118 | 27,623 |
Financial asset | 6,964 | – |
173,473 | 178,632 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Financial liabilities due in less than one year | ||
Trade payables and accruals | 129,227 | 79,064 |
Deferred consideration | 49,538 | 7,500 |
Deferred income | 3,090 | – |
Lease liabilities | 1,331 | 1,254 |
Loans and borrowings | 42,464 | 14,992 |
225,650 | 102,810 | |
| Financial liabilities due after more than one year | ||
Lease liabilities | 4,203 | 5,191 |
Loans and borrowings | 183,957 | 167,054 |
Deferred consideration | 28,306 | – |
216,466 | 172,245 | |
Total financial liabilities | 442,116 | 275,055 |
| Available funds: | ||
Cash and cash equivalents | 55,118 | 27,623 |
Revolving credit facilities undrawn | 272,000 | 202,000 |
327,118 | 229,623 |
| Contractual cash flows | |||||||
| Carrying | 6 months | ||||||
| amount | Total | or less | 6-12 months | 1-2 years | 2-5 years | >5 years | |
| 31 December 2025 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Trade payables and accruals | 129,227 | (129,227) | (129,227) | – | – | – | – |
Deferred consideration | 77,845 | (79,650) | (19,000) | (30,650) | (30,000) | – | – |
Lease liabilities | 5,534 | (6,020) | (770) | (736) | (1,211) | (2,494) | (809) |
Loans and borrowings | 226,421 | (249,909) | (4,691) | (46,594) | (5,608) | (193,016) | – |
439,027 | (464,806) | (153,688) | (77,980) | (36,819) | (195,510) | (809) |
| Contractual cash flows | |||||||
| Carrying | 6 months | ||||||
| amount | Total | or less | 6-12 months | 1-2 years | 2-5 years | >5 years | |
| 31 December 2024 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 | €’000 |
Trade payables and accruals | 79,064 | (79,064) | (79,064) | – | – | – | – |
Deferred consideration | 7,500 | (7,500) | (3,750) | (3,750) | – | – | – |
Lease liabilities | 6,445 | (7,120) | (750) | (713) | (1,356) | (2,683) | (1,618) |
Loans and borrowings | 182,046 | (199,659) | (3,847) | (18,516) | (48,958) | (128,338) | – |
275,055 | (293,343) | (87,411) | (22,979) | (50,314) | (131,021) | (1,618) |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Interest rate profile of loans and borrowings | ||
Fixed rate | 180,895 | 115,527 |
Variable rate | 45,526 | 66,519 |
Loans and borrowings | 226,421 | 182,046 |
| Variable rate instruments | ||
Gross variable rate borrowings | 45,526 | 66,519 |
Impact of interest rate swaps | (17, 526) | (18,519) |
Total variable rate instruments | 28,000 | 48,000 |
Profit or loss | Equity | |||
| 100 bp | 100 bp | 100 bp | 100 bp | |
| increase | decrease | increase | decrease | |
| 31 December 2025 | €’000 | €’000 | €’000 | €’000 |
Variable rate instruments – loans and borrowings | (1,542) | 1,542 | (1,542) | 1,542 |
Cash flow sensitivity (net) | (1,542) | 1,542 | (1,542) | 1,542 |
Profit or loss | Equity | |||
| 100 bp | 100 bp | 100 bp | 100 bp | |
| increase | decrease | increase | decrease | |
| 31 December 2024 | €’000 | €’000 | €’000 | €’000 |
Variable rate instruments – loans and borrowings | (1,308) | 1,308 | (1,308) | 1,308 |
Cash flow sensitivity (net) | (1,308) | 1,308 | (1,308) | 1,308 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Current assets – Derivative Financial Instruments | ||
Interest rate swaps – cash flow hedges | – | 105 |
| 2025 | 2024 | |
| €’000 | €’000 | |
| Non-current liability – Derivative Financial Instruments | ||
Interest rate swaps – cash flow hedges | 5 | – |
| Cash flow | Cash flow | |
| hedge reserve | hedge reserve | |
| 2025 | 2024 | |
| Interest rate swaps | €’000 | €’000 |
Opening balance 1 January | 105 | 436 |
Change in fair value of hedging instrument recognised in cash flow hedge reserve | (234) | 124 |
Reclassified from cash flow hedge reserve to profit or loss – included in finance cost | 124 | (455) |
Closing balance 31 December | (5) | 105 |
Asset/Liability | Carrying value | Level | Method | Assumptions |
Loans and borrowings | Amortised cost | 2 | Discounted Cash Flow | Valuation based on future repayment and interest cashflows discounted at a year-end market interest rate. |
Interest rate swaps | Fair Value | 2 | Discounted Cash Flow | Valuation based on the present value of the estimated future cash flows based on observable yield curves. |
Deferred consideration | Fair Value | 3 | Discounted Cash Flow | Valuation based on present value of the estimated future cash outflows based on management judgement. |
| 2025 | Fair value | |||
| Carrying | ||||
| value | Level 1 | Level 2 | Level 3 | |
| €’000 | €’000 | €’000 | €’000 | |
| Financial assets measured at amortised cost | ||||
Trade and other receivables (excluding prepayments) | 111,391 | |||
Cash and cash equivalents | 55,118 | |||
Financial asset | 6,964 | |||
| 173,473 | ||||
| Financial liabilities measured at amortised cost | ||||
Derivative interest rate swap | 5 | 5 | ||
Trade payables and accruals | 129,227 | |||
Deferred revenue | 3,090 | |||
Loans and borrowings | 226,421 | 226,066 | ||
| 358,743 | ||||
| Financial liabilities measured at fair value | ||||
Deferred consideration | 77,845 | 77,845 | ||
| 77,845 |
| 2024 | Fair value | |||
| Carrying | ||||
| value | Level 1 | Level 2 | Level 3 | |
| €’000 | €’000 | €’000 | €’000 | |
| Financial assets measured at fair value | ||||
Derivative interest rate swap | 105 | 105 | ||
| Financial assets measured at amortised cost | ||||
Trade and other receivables (excluding prepayments) | 151,009 | |||
Cash and cash equivalents | 27,623 | |||
| 178,632 | ||||
| Financial liabilities measured at amortised cost | ||||
Trade payables and accruals | 79,064 | |||
Deferred consideration | 7,500 | |||
Loans and borrowings | 182,046 | 181,912 | ||
| 268,610 |