2024 | |||
2025 | Restated 1 | ||
Continuing Operations | Notes | £m | £m |
Revenue from customer contracts | 2 | ||
Cost of sales | 4 | ( | ( |
Gross Profit | |||
Adjusted operating expenses | 4 | ( | ( |
Other operating income | 3 | ||
Adjusted operating profit | |||
Adjusted Items 2 : | |||
– Net exceptional items – expected credit loss | 5 | ||
– Net exceptional items – divestiture costs | 5 | ( | |
– Net exceptional items – site relocation and restructuring costs | 5 | ( | ( |
– Net exceptional items – other | 5 | ( | ( |
– Net exceptional items – Total | 5 | ( | ( |
Operating loss | ( | ( | |
Interest income | 6 | ||
Interest expense | 6 | ( | ( |
Net retirement benefit obligation finance (expense) | 6, 25 | ( | ( |
Net finance expense | ( | ( | |
Loss before taxation from continuing operations | ( | ( | |
Taxation | 7 | ( | ( |
Loss for the year from continuing operations | ( | ( | |
Profit after tax for the year from discontinued operations | |||
(attributable to equity holders of the company) | 9 | ||
Loss for the period | ( | ( | |
Attributable to: | |||
– Owners of the parent | ( | ( | |
– Non-controlling interests | |||
Loss for the year | ( | ( |
2025 | 2024 | ||
Earnings per ordinary share | Notes | £m | £m |
Continuing Operations: | |||
Basic EPS (pence per share) | 8 | ( | ( |
Diluted EPS (pence per share) | 8 | ( | ( |
Discontinued Operations: | |||
Basic EPS (pence per share) | 8 | ||
Diluted EPS (pence per share) | 8 | ||
Total: | |||
Basic EPS (pence per share) | 8 | ( | ( |
Diluted EPS (pence per share) | 8 | ( | ( |
2025 | 2024 | ||
Notes | £m | £m | |
Loss for the year | ( | ( | |
Other comprehensive income | |||
Items that are not reclassified subsequently to profit or loss: | |||
Remeasurement gain on retirement benefit obligations | 25 | ||
Tax related to remeasurement of net defined benefit liability | 7 | ( | ( |
Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences for foreign operations | |||
continued | ( | ( | |
Foreign currency translation differences for foreign operations | |||
discontinued | |||
Foreign currency translation differences for foreign operations | |||
– non-controlling interests | ( | ||
Change in fair value of cash flow hedges | 15(a) | ( | ( |
Change in fair value of cash flow hedges transferred to profit or loss | 15(a) | ||
( | |||
( | ( | ||
Other comprehensive (loss)/income for the year, net of tax | |||
Total comprehensive loss for the year | ( | ( | |
Comprehensive income for the year attributable to: | |||
Equity shareholders of the Company | ( | ( | |
Non-controlling interests | |||
( | ( |
2025 | 2024 | ||
Notes | £m | £m | |
Non-current liabilities | |||
Borrowings | 19 | ( | ( |
Retirement benefit obligations | 25 | ( | ( |
Deferred tax liabilities | 17 | ( | ( |
Lease liabilities | 24 | ( | ( |
Provisions for liabilities and charges | 20 | ( | |
Derivative financial liabilities | 15a | ( | |
Other non-current liabilities | ( | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net (liabilities)/assets | ( | ||
EQUITY | |||
Share capital | 21 | ||
Share premium account | |||
Capital redemption reserve | |||
Hedge reserve | ( | ( | |
Cumulative translation adjustment | |||
Other reserve | ( | ( | |
Retained earnings | ( | ( | |
Total (deficit) attributable to shareholders of the Company | ( | ( | |
Non-controlling interests | |||
Total equity | ( |
2025 | 2024 | ||
Notes | £m | £m | |
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 10 | ||
Intangible assets | 11 | ||
Right-of-use assets | 24 | ||
Deferred tax assets | 17 | ||
Derivative financial assets | 15a | ||
Current assets | |||
Inventories | 13 | ||
Trade and other receivables | 14 | ||
Contract assets | 2 | ||
Current tax assets | |||
Derivative financial assets | 15a | ||
Cash and cash equivalents | 16 | ||
Assets held for sale | 12 | ||
Total assets | |||
LIABILITIES | |||
Current liabilities | |||
Borrowings | 19 | ( | |
Trade and other payables | 18 | ( | ( |
Current tax liabilities | ( | ( | |
Derivative financial liabilities | 15a | ( | ( |
Lease liabilities | 24 | ( | ( |
Provisions for liabilities and charges | 20 | ( | ( |
( | ( | ||
Liabilities directly associated with the assets held for sale | 12 | ( | |
( | ( |
Attributable to equity shareholders | ||||||||||
Share | Capital | Cumulative | Disposal | Non- | ||||||
Share | premium | redemption | Hedge | translation | Other | Retained | group held | controlling | Total | |
capital | account | reserve | reserve | adjustment | reserve | earnings | for sale | interests | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 25 March 2023 | ( | ( | ||||||||
Loss for the year | ( | ( | ||||||||
Other comprehensive income for the year, net of tax | ( | ( | ||||||||
Total comprehensive income for the year | ( | ( | ( | ( | ||||||
Transactions with owners of the Company recognised directly in equity: | ||||||||||
Share capital issued | ||||||||||
Employee share scheme: | ||||||||||
– value of services provided | ||||||||||
Dividends paid | ( | ( | ||||||||
Balance at 30 March 2024 | ( | ( | ( |
Attributable to equity shareholders | |||||||||
Share | Capital | Cumulative | Non- | ||||||
Share | premium | redemption | Hedge | translation | Other | Retained | controlling | Total | |
capital | account | reserve | reserve | adjustment | reserve | earnings | interests | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 30 March 2024 | ( | ( | ( | ||||||
Loss for the year | ( | ( | |||||||
Other comprehensive income/(loss) for the year, net of tax | ( | ( | |||||||
Total comprehensive loss for the year | ( | ( | ( | ||||||
Discontinued operations | |||||||||
Transactions with owners of the Company recognised directly in equity: | |||||||||
Share Capital issued | |||||||||
Employee share scheme: | |||||||||
– value of service provided | |||||||||
Dividends paid | |||||||||
Balance at 29 March 2025 | ( | ( | ( | ( |
2024 | |||
2025 | Restated 1 | ||
Notes | £m | £m | |
Cash flows from operating activities | |||
Loss before tax from continuing operations | ( | ( | |
Profit before tax from discontinued operations | |||
Loss before tax | ( | ( | |
Adjustments for: | |||
Finance income and expense | 6 | ||
Depreciation of property, plant and equipment | 10 | ||
Depreciation of right-of-use assets | 24 | ||
Amortisation of intangible assets | 11 | ||
Impairment of property, plant and equipment included within | |||
exceptional items | 10 | ||
Share based payment expense | 22 | ||
Pension Recovery Plan and administration cost payments 2 | ( | ( | |
Decrease in provisions | 20 | ( | ( |
Credit loss provision – other financial assets | 5 | ( | ( |
Non-cash credit loss provision – other | 14 | ( | |
Other non-cash movements | ( | ||
Cash generated from operations before working capital | |||
Changes in working capital: | |||
(Increase)/decrease in inventory | ( | ||
(Increase)/decrease in trade and other receivables and contract | |||
assets | ( | ||
Increase/(decrease) in trade and other payables and contract | |||
liabilities | ( | ||
( | |||
Cash generated from operating activities |
2025 | 2024 | ||
Notes | £m | £m | |
Cash generated from operating activities | |||
Net tax paid | ( | ( | |
Net cash flows from operating activities | |||
Cash flows from investing activities: | |||
Purchases of property, plant and equipment – gross | ( | ( | |
Purchases of property, plant and equipment – grants received | |||
Purchases of property, plant and equipment – net1 | ( | ( | |
Proceeds from repayment of other financial assets | 5 | ||
Proceeds from the sale of property, plant and equipment | |||
Purchase of software intangibles and development assets capitalised | 11 | ( | ( |
Interest received | |||
Net cash flows from investing activities | ( | ( | |
Net cash flows before financing activities | ( | ||
Cash flows from financing activities: | |||
Proceeds from issue of ordinary share capital | |||
Net draw down/(repayment) of borrowings | 15(f) | ( | |
Payment of debt issue costs | 15(f) | ( | ( |
Lease liability payments | 24 | ( | ( |
Interest paid | ( | ( | |
Dividends paid to non-controlling interests | 31 | ( | |
Net cash flows from financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents in the year | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Exchange rate effects | ( | ( | |
Cash and cash equivalents at the end of the year | |||
Cash and cash equivalents consist of: | |||
Cash at bank and in hand | 16 | ||
Short-term deposits | 16 | ||
Cash at banks and short-term deposits attributable to discontinued | |||
operations | |||
16,23 | |
Total of | |||
Continuing | |||
Currency | Unallocated | operations | |
FY25 | £m | £m | £m |
Total revenue from contracts with customers | 217.5 | – | 217.5 |
Less: inter-segment revenue | – | – | – |
Revenue from contracts with customers | 217.5 | – | 217.5 |
Cost of sales | (164.2) | – | (164.2) |
Gross profit | 53.3 | – | 53.3 |
Adjusted operating expenses | (41.5) | – | (41.5) |
Other operating income | – | – | – |
Adjusted operating profit | 11.8 | – | 11.8 |
Adjusted items: | |||
– Net exceptionals | – | (17.9) | (17.9) |
Operating profit/(loss) | 11.8 | (17.9) | (6.1) |
Interest income | – | 0.3 | 0.3 |
Interest expense | (0.6) | (13.7) | (14.3) |
Net retirement benefit obligation finance expense | – | (2.3) | (2.3) |
Net finance expense | (0.6) | (15.7) | (16.3) |
Profit/(Loss) before taxation | 11.2 | (33.6) | (22.4) |
Capital expenditure on property, plant and equipment | |||
(excluding grants received) | (10.6) | – | (10.6) |
Capital expenditure on intangible assets | (3.7) | – | (3.7) |
Depreciation of property, plant and equipment | |||
and right-of-use assets | (9.4) | (1.0) | (10.4) |
Amortisation of intangible assets | (1.1) | – | (1.1) |
Total of | |||
Continuing | |||
operations | |||
Currency | Unallocated | Restated 1 | |
FY24 | £m | £m | £m |
Total revenue from contracts with customers | 207.1 | – | 207.1 |
Less: inter-segment revenue | – | – | – |
Revenue from contracts with customers | 207.1 | – | 207.1 |
Cost of sales | (160.5) | – | (160.5) |
Gross profit | 46.6 | – | 46.6 |
Adjusted operating expenses | (40.9) | – | (40.9) |
Other operating income | 0.7 | – | 0.7 |
Adjusted operating profit | 6.4 | – | 6.4 |
Adjusted items: | |||
– Net exceptionals | (7.4) | (6.1) | (13.5) |
Operating loss | (1.0) | (6.1) | (7.1) |
Interest income | – | 0.5 | 0.5 |
Interest expense | (0.7) | (18.5) | (19.2) |
Net retirement benefit obligation finance income | – | (2.5) | (2.5) |
Net finance expense | (0.7) | (20.5) | (21.2) |
Loss before taxation | (1.7) | (26.6) | (28.3) |
Capital expenditure on property, plant and equipment | |||
(excluding grants received) | (7.8) | (0.4) | (8.2) |
Capital expenditure on intangible assets | (1.2) | (0.1) | (1.3) |
Impairment of property, plant and equipment | (4.5) | – | (4.5) |
Depreciation of property, plant and equipment and right-of-use | |||
assets | (9.8) | (0.9) | (10.7) |
Amortisation of intangible assets | (1.2) | (0.1) | (1.3) |
Total of | Total of | |||||
Continuing | Continuing | |||||
Currency | Authentication | Unallocated | operations | Held for Sale | operations | |
£m | £m | £m | £m | £m | £m | |
FY25 | ||||||
Segmental assets | 195.6 | – | 53.6 | 249.2 | 97.9 | 347.1 |
Segmental liabilities | (103.1) | – | (238.5) | (341.6) | (18.2) | (359.8) |
FY24 | ||||||
Segmental assets | 155.3 | 83.3 | 55.7 | 294.3 | – | 294.3 |
Segmental liabilities | (70.0) | (15.0) | (206.7) | (291.7) | – | (291.7) |
2025 | 2024 | |
£m | £m | |
UK | 56.2 | 88.0 |
Malta | 29.8 | 25.2 |
USA | – | 13.1 |
Sri Lanka | 4.6 | 6.0 |
Other countries | 0.1 | 0.5 |
90.7 | 132.8 |
Total of | ||
Continuing | ||
Currency | operations | |
FY25 | £m | £m |
Timing of revenue recognition: | ||
Point in time | 214.6 | 214.6 |
Over time | 2.9 | 2.9 |
Total revenue from contracts with customers | 217.5 | 217.5 |
Total of | ||
Continuing | ||
operations | ||
Currency | Restated 1 | |
FY24 | £m | £m |
Timing of revenue recognition: | ||
Point in time | 180.9 | 180.9 |
Over time | 26.2 | 26.2 |
Total revenue from contracts with customers | 207.1 | 207.1 |
2024 | ||
2025 | Restated 1 | |
£m | £m | |
Government contracts | 195.1 | 187.0 |
Corporate contracts | 22.4 | 20.1 |
217.5 | 207.1 |
2024 | ||
2025 | Restated 1 | |
£m | £m | |
Middle East and Africa | 130.4 | 117.3 |
Asia | 33.0 | 24.1 |
UK | 23.6 | 16.3 |
The Americas | 19.8 | 22.0 |
Rest of Europe | 9.8 | 21.4 |
Rest of world | 0.9 | 6.0 |
217.5 | 207.1 |
2025 | 2024 | ||
Note | £m | £m | |
Trade receivables | 14 | 51.0 | 39.6 |
Provision for impairment | 14 | (0.1) | (0.6) |
Net trade receivables | 14 | 50.9 | 39.0 |
Contract assets | 5.1 | 16.7 | |
Contract liabilities | 18 | – | (0.2) |
Payments received on account | 18 | (43.8) | (23.1) |
2025 | 2024 | |
£m | £m | |
Balance at the start of the year | 23.1 | 22.7 |
Additions | 85.9 | 42.8 |
Revenue recognised | (65.2) | (42.4) |
Balance at the end of the year | 43.8 | 23.1 |
2025 | 2024 | |
£m | £m | |
Other operating income | – | 0.7 |
4 Operating expenses |
Cost of sales relating to inventory 159.5 153.0 |
Depreciation of property, plant and equipment 2 |
Amortisation of intangibles 3 |
Impairment of inventories |
Depreciation of right-of-use assets 4 |
Expenses related to short-term and low-value leases |
Research and non-capitalised development expense* (0.8) (0.8) |
Employee costs (including Directors’ emoluments) |
Share based payments |
Non- | ||||||
Non- | 2024 | Cash | cash | |||
2025 | Cash | cash | Restated | Restated | Restated | |
£m | £m | £m | £m | £m | £m | |
Site relocations and restructuring costs | 2.3 | 2.4 | (0.1) | 8.3 | 3.6 | 4.7 |
Pension underpin costs | 0.2 | 0.2 | – | 0.3 | 0.3 | – |
Costs associated with pension deferment | ||||||
and banking refinancing | – | – | – | 5.4 | 5.1 | 0.3 |
Divestiture costs | 17.3 | 11.1 | 6.2 | – | – | – |
19.8 | 13.7 | 6.1 | 14.0 | 9.0 | 5.0 | |
(Reversal)/recognition of expected credit | ||||||
loss provision on other financial assets | (1.9) | (2.1) | 0.2 | (0.5) | (0.3) | (0.2) |
Total exceptional items | 17.9 | 11.6 | 6.3 | 13.5 | 8.7 | 4.8 |
Tax credit on exceptional items | (0.2) | (5.2) | ||||
Net exceptionals | 17.7 | 8.3 |
2024 | ||
£m | £m | |
Recognised in the income statement | ||
Interest income: | ||
– Other interest | 0.3 | 0.5 |
Total interest income | 0.3 | 0.5 |
Interest expense: | ||
– Interest on bank loans | (12.0) | (12.3) |
– Other, including amortisation of finance arrangement fees | (5.0) | (3.7) |
– Net gain/(loss) on debt modification | 3.3 | (2.7) |
– Interest on lease liabilities (note 24) | (0.6) | (0.5) |
Total interest expense | (14.3) | (19.2) |
Retirement benefit obligation finance (expense) (note 25) | (2.3) | (2.5) |
Net finance expense | (16.3) | (21.2) |
2024 | ||
2025 | Restated | |
£m | £m | |
Current tax | ||
UK corporation tax: | ||
– Current tax | 0.7 | 0.7 |
– Adjustment in respect of prior years | 0.5 | 0.3 |
1.2 | 1.0 | |
Overseas tax charges: | ||
– Current year | 3.2 | (0.8) |
– Adjustment in respect of prior years | (1.4) | (0.2) |
1.6 | (1.0) | |
Total current income tax charge | 2.8 | – |
Deferred tax: | ||
– Origination and reversal of temporary differences, UK | 1.2 | 4.2 |
– Origination and reversal of temporary differences, overseas | 0.1 | (0.5) |
Total deferred tax charge (note 17) | 1.3 | 3.7 |
Total income tax charge in the consolidated income statement | 4.1 | 3.7 |
Tax on continuing operations attributable to: | ||
– Operating activities | 4.6 | 9.6 |
– Exceptional items (note 5) | (0.2) | (5.1) |
Continuing operations | 4.4 | 4.5 |
Discontinued operations | (0.3) | (0.8) |
Total | 4.1 | 3.7 |
2025 | 2024 | |
£m | £m | |
Consolidated statement of comprehensive income: | ||
– On remeasurement of net defined benefit liability | 1.0 | 1.3 |
Income tax charge/(credit) reported within other comprehensive income | 1.0 | 1.3 |
£m | ||||||||
0.7 | ||||||||
– | ||||||||
3.7 |
2025 | 2024 | |
pence | pence | |
Earnings per share | per share | per share |
Basic EPS – continuing operations | (14.3) | (19.7) |
Basic EPS – discontinued operations | 4.7 | 9.5 |
Basic EPS – Total | (9.6) | (10.2) |
Diluted EPS – continuing operations 1 | (14.3) | (19.7) |
Diluted EPS – discontinued operations | 4.7 | 9.5 |
Diluted EPS – Total | (9.6) | (10.2) |
Adjusted EPS | ||
Basic EPS – total | 0.1 | (5.3) |
Diluted EPS –total | 0.1 | (5.3) |
Number of shares (m) | ||
Weighted average number of shares | 196.2 | 195.7 |
Dilutive effect of shares | 0.4 | 0.2 |
196.6 | 195.9 |
Continuing | Discontinued | Continuing | Discontinued | ||||
Operations | Operations | Total | Operations | Operations | |||
2025 | 2025 | 2025 | 2024 | 2024 | Total | ||
Note | £m | £m | £m | £m | £m | 2024 | |
Loss for basic EPS | (24.8) | 8.1 | (16.7) | (38.6) | 18.6 | (20.0) | |
Add: amortisation of acquired intangibles | 11 | – | 0.7 | 0.7 | – | 1.0 | 1.0 |
Less: Tax on amortisation for acquired intangibles | – | (0.2) | (0.2) | – | (0.3) | (0.3) | |
Add: exceptional | |||||||
items (excluding | |||||||
non-controlling interests) | 5 | 17.9 | 0.4 | 18.3 | 13.5 | 0.7 | 14.2 |
Less: tax on exceptional items | 7 | (0.2) | – | (0.2) | (5.2) | – | (5.2) |
Loss for adjusted EPS | (7.1) | 9.0 | 1.9 | (30.3) | 20.0 | (10.3) |
2025 | 2024 | |
£m | £m | |
Revenue from customer contracts | 96.2 | 103.2 |
Cost of sales | (60.9) | (63.7) |
Gross Profit | 35.3 | 39.5 |
Adjusted operating expenses | (24.2) | (24.7) |
Adjusted operating profit | 11.1 | 14.8 |
Adjusted Items 1 : | ||
– Amortisation of acquired intangibles | (0.7) | (1.0) |
– Net exceptional items – others (note 5) | (0.4) | (0.8) |
Total adjusted items | (1.1) | (1.8) |
Operating profit | 10.0 | 13.0 |
Interest expense | (0.1) | – |
Net finance expense | (0.1) | – |
Profit before taxation from discontinued operations | 9.9 | 13.0 |
Taxation | 0.3 | 0.7 |
Profit after taxation for the year from discontinued operations | 10.2 | 13.7 |
Profit per share from discontinued operations (pence per share) | ||
Basic profit per share (pence per share) | 4.7 | 9.5 |
Diluted profit per share (pence per share) | 4.7 | 9.5 |
Cash flows from/(used in) discontinued operations | ||
Net cash flows from operating activities | 13.5 | 16.7 |
Net cash flows from investing activities | (1.8) | (2.6) |
Net cash flows from financing activities | (1.0) | (0.7) |
Net increase in cash generated by discontinued operations | 10.7 | 13.4 |
Fixtures and | |||||
fittings and | |||||
Land and | Plant and | motor | In course of | ||
buildings | machinery | vehicles | construction | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 25 March 2023 | 52.2 | 226.6 | 32.1 | 18.3 | 329.2 |
Exchange differences | (0.1) | (1.8) | (0.1) | (0.5) | (2.5) |
Additions 1 | – | (8.4) | 0.1 | 12.4 | 4.1 |
Reclassifications and transfers | – | 7.2 | 1.2 | (8.0) | 0.4 |
Disposals | – | (0.8) | – | – | (0.8) |
At 30 March 2024 | 52.1 | 222.8 | 330.4 | ||
Exchange differences | (0.1) | (1.8) | (0.1) | (0.5) | (2.5) |
Additions 1 | – | (2.4) | 0.1 | 10.9 | 8.6 |
Reclassifications and transfers | – | 6.1 | (0.6) | (5.5) | – |
Disposals | (3.5) | (20.8) | (5.2) | (2.4) | (31.9) |
Reclassified as held for sale | (1.0) | (25.2) | (1.9) | (7.3) | (35.4) |
At 29 March 2025 | 47.5 | 178.7 | 25.6 | 17.4 | 269.1 |
Accumulated depreciation | |||||
At 25 March 2023 | 29.3 | 180.6 | 22.2 | – | 232.1 |
Exchange differences | (0.1) | (1.7) | (0.1) | – | (1.9) |
Depreciation charge for the year | 0.9 | 8.0 | 2.0 | – | 10.9 |
Disposals | – | (0.6) | – | – | (0.6) |
Impairments 2 | – | 3.4 | – | 1.1 | 4.5 |
At 30 March 2024 | 30.1 | 189.7 | 24.1 | 1.1 | 245.0 |
Exchange differences | (0.1) | (1.7) | (0.2) | – | (2.0) |
Depreciation charge for the year | 0.4 | 8.1 | 1.5 | – | 10.0 |
Disposals | (3.5) | (20.4) | (5.3) | – | (29.2) |
Reclassifications and transfers | – | 0.3 | (0.3) | – | – |
Reclassified as held for sale | (0.2) | (16.0) | (1.3) | – | (17.5) |
At 29 March 2025 | 26.7 | 160.0 | 18.5 | 1.1 | 206.3 |
Net book value at 29 March 2025 | 20.8 | 18.7 | 7.1 | 16.3 | 62.9 |
Net book value at 30 March 2024 | 22.0 | 33.1 | 9.2 | 21.1 | 85.4 |
11 Intangible assets continued | ||||||||
2025 | |
Total | |
£m | |
Property, plant and equipment | 17.9 |
Intangible assets | 27.9 |
Right-of-use assets | 4.2 |
Deferred tax assets | 0.1 |
Trade and other receivables | 24.8 |
Contract assets | 5.4 |
Inventories | 10.7 |
Cash and cash equivalents | 6.9 |
Assets classified as held for sale | 97.9 |
Trade and other payables | (11.1) |
Current tax liability | (0.3) |
Deferred tax liability | (2.8) |
Lease liabilities | (3.8) |
Provisions for liabilities and charges | (0.2) |
Liabilities directly associated with assets classified as held for sale | (18.2) |
2025 | 2024 | |
£m | £m | |
Raw materials | 16.6 | 23.5 |
Work in progress | 6.0 | 11.1 |
Finished goods | 11.1 | 7.1 |
33.7 | 41.7 |
2025 | 2024 | |
£m | £m | |
Balance at the beginning of the year | (3.9) | (2.9) |
Impairment losses recognised in operating expenses (note 4) | (1.8) | (2.7) |
Utilised | 1.7 | 1.7 |
Transferred to Held for Sale | 0.5 | – |
Balance at the end of the year | (3.5) | (3.9) |
2025 | 2024 | |
£m | £m | |
Trade receivables | 51.0 | 39.6 |
Provision for impairment | (0.1) | (0.6) |
Net trade receivables | 50.9 | 39.0 |
Other receivables 1 | 27.8 | 27.4 |
Prepayments | 8.1 | 6.4 |
86.8 | 72.8 |
ECL | ECL | |||
Gross | allowance | Gross | allowance | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Not past due | 72.0 | (0.03) | 63.4 | (0.2) |
Past due 0–30 days | 2.4 | (0.02) | 2.0 | (0.1) |
Past due 31–120 days | 3.6 | (0.03) | 0.7 | – |
Past due more than 120 days* | 0.8 | (0.02) | 0.9 | (0.3) |
78.8 | (0.1) | 67.0 | (0.6) |
2025 | 2024 | |||
Government departments | Private or | Government departments | Private or | |
and National banks | publicly | and National banks | publicly | |
(for Moody’s sovereign rating | traded | (for Moody’s sovereign rating | traded | |
graded as ‘speculative’ only) | organisations | graded as ‘speculative’ only) | organisations | |
Current not yet due | 0.08% | 0.25% | 0.25% | 1% |
<6 months overdue | 1% | 2% | 1% | 2% |
<1 year overdue | 5% | 50% | 5% | 50% |
<2 years overdue | 25% | 100% | 25% | 100% |
>2 years overdue | 100% | 100% | 100% | 100% |
2025 | 2024 | |
£m | £m | |
Balance at beginning of the year | (0.6) | (0.6) |
Impairment losses recognised | (0.2) | (0.1) |
Utilised | 0.6 | 0.1 |
Impairment losses reversed | – | – |
Transferred to held for sale | 0.1 | – |
Balance at end of the year | (0.1) | (0.6) |
Total fair | Carrying | Total fair | Carrying | |||
value | amount | value | amount | |||
Fair value | 2025 | 2025 | 2024 | 2024 | ||
Note | hierarchy | £m | £m | £m | £m | |
Financial assets | ||||||
Derivative financial instruments: | ||||||
– Forward exchange contracts | ||||||
designated as cash flow hedges | Level 2 | 0.4 | 0.4 | 0.4 | 0.4 | |
– Foreign exchange fair value hedges | ||||||
– other economic hedges | Level 2 | 0.4 | 0.4 | 0.2 | 0.2 | |
– Embedded derivatives | Level 2 | 0.4 | 0.4 | 0.1 | 0.1 | |
1.2 | 1.2 | 0.7 | 0.7 | |||
Financial liabilities | ||||||
Unsecured bank loans 1 | 19 | Level 2 | (150.7) | (150.7) | (118.7) | (118.7) |
Derivative financial instruments: | ||||||
– Forward exchange contracts | ||||||
designated as cash flow hedges | Level 2 | (2.2) | (2.2) | (1.5) | (1.5) | |
– Short duration swap contracts | ||||||
designated as fair value hedges | Level 2 | (0.1) | (0.1) | (0.1) | (0.1) | |
– Foreign exchange fair value hedges | ||||||
– other economic hedges | Level 2 | (0.4) | (0.4) | (1.4) | (1.4) | |
– Embedded derivatives | Level 2 | (0.7) | (0.7) | (0.3) | (0.3) | |
(3.4) | (3.4) | (3.3) | (3.3) | |||
Total financial liabilities | (154.1) | (154.1) | (122.0) | (122.0) |
Cash flow | Fair value | ||
hedges | hedges | Total | |
£m | £m | £m | |
Hedge reserve balance at 30 March 2024 | (1.2) | – | (1.2) |
Change in fair value of hedges | (2.7) | – | (2.7) |
Change in fair value of hedges transferred to profit and loss | 2.9 | – | 2.9 |
Hedge ineffectiveness | – | – | – |
Tax related movements | – | – | – |
Hedge reserve balance at 29 March 2025 | (1.0) | – | (1.0) |
Split by: | |||
– continuing hedges | (1.0) | – | (1.0) |
– where hedge accounting is no longer applied | – | – | – |
Operating | Exceptional | |||
Revenue | expense | items | Total | |
£m | £m | £m | £m | |
29 March 2025 | ||||
Maturing cash flow hedges | 0.4 | (3.3) | – | (2.9) |
Ineffectiveness on de-recognition of cash flow hedges | – | – | – | – |
0.4 | (3.3) | – | (2.9) | |
30 March 2024 | ||||
Maturing cash flow hedges | 1.1 | (1.7) | – | (0.6) |
Ineffectiveness on de-recognition of cash flow hedges | – | – | – | – |
1.1 | (1.7) | – | (0.6) |
Due | Due | Due | Total | Impact of | ||||
within | between 1 | between 2 | After | undiscounted | discounting | Carrying | ||
1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
29 March 2025 | Note | £m | £m | £m | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||||||
Unsecured bank loans 1 | 19 | 153.3 | – | 0.7 | – | 154.0 | (3.3) | 150.7 |
Trade and other payables 2 | 18 | 56.2 | – | – | – | 56.2 | – | 56.2 |
Obligations under leases | 24 | 3.1 | 3.2 | 5.2 | 34.4 | 45.9 | (26.1) | 19.8 |
Derivative financial liabilities | ||||||||
Gross amount payable from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges* | 104.2 | – | – | – | 104.2 | (102.0) | 2.2 | |
– Short duration swap contracts designated as fair value hedges* | 21.0 | – | – | – | 21.0 | (20.9) | 0.1 | |
Fair value hedges – other economic hedges* | 36.8 | 5.5 | – | – | 42.3 | (41.9) | 0.4 | |
374.6 | 8.7 | 5.9 | 34.4 | 423.6 | (194.2) | 229.4 |
Due | Due | Due | Total | Impact of | ||||
within | between 1 | between 2 | After | undiscounted | discounting | Carrying | ||
1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
30 March 2024 | Note | £m | £m | £m | £m | £m | £m | £m |
Non-derivative financial liabilities | ||||||||
Unsecured bank loans 1 | 19 | 10.9 | 120.7 | 0.7 | 132.3 | (13.6) | 118.7 | |
Trade and other payables 2 | 18 | 57.6 | – | – | – | 57.6 | – | 57.6 |
Obligations under leases | 24 | 2.9 | 2.2 | 4.2 | 23.1 | 32.4 | (20.8) | 11.6 |
Derivative financial liabilities | ||||||||
Gross amount payable from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges* | 77.7 | – | – | – | 77.7 | (76.2) | 1.5 | |
– Short duration swap contracts designated as fair value hedges* | 28.7 | – | – | – | 28.7 | (28.6) | 0.1 | |
Fair value hedges – other economic hedges* | 81.5 | – | – | – | 81.5 | (80.1) | 1.4 | |
259.3 | 122.9 | 4.9 | 23.1 | 410.2 | (219.3) | 190.9 |
Due | Due | Due | Due | Total | Impact of | |||
within | between 1 | between 2 | after | undiscounted | discounting | Carrying | ||
1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
29 March 2025 | Note | £m | £m | £m | £m | £m | £m | £m |
Derivative financial assets | ||||||||
Gross cash outflow from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges | 25.3 | – | – | – | 25.3 | (24.9) | 0.4 | |
– Short duration swap contracts designated as fair value hedges | 5.9 | – | – | – | 5.9 | (5.9) | – | |
– Fair value hedges – other economic hedges* | 20.9 | – | – | – | 20.9 | (20.5) | 0.4 | |
52.1 | – | – | – | 52.1 | (51.3) | 0.8 |
Due | Due | Due | Due | Total | Impact of | |||
within | between 1 | between 2 | after | undiscounted | discounting | Carrying | ||
1 year | and 2 years | and 5 years | 5 years | cash flows | and netting | amount | ||
30 March 2024 | Note | £m | £m | £m | £m | £m | £m | £m |
Derivative financial assets | ||||||||
Gross cash outflow from currency derivatives: | ||||||||
– Forward exchange contracts designated as cash flow hedges | 18.4 | – | – | – | 18.4 | (18.0) | 0.4 | |
– Short duration swap contracts designated as fair value hedges | 6.7 | – | – | – | 6.7 | (6.7) | – | |
– Fair value hedges – other economic hedges* | 25.9 | – | – | – | 25.9 | (25.7) | 0.2 | |
51.0 | – | – | – | 51.0 | (50.4) | 0.6 |
Split by: | Split by: | |||||||
Notional | Cash flow | Fair value | ||||||
amount in | hedges in | hedges in | Notional | Cash flow | Fair value | Average | ||
currency | currency | currency | amount in | hedges in | hedges in | forward | ||
Hedges versus GB Pounds only As at 29 March 2025 | ’m | ’m | ’m | £m | £m | £m | Maturity | rate |
Forward exchange forward contracts: | ||||||||
USD | 73.3 | 22.9 | 50.4 | (56.8) | (17.7) | (39.1) | 2026 | 1.2895 |
EUR | (42.3) | (70.0) | 27.7 | 36.9 | 60.3 | (23.4) | 2026 | 1.1399 |
CHF | (3.2) | (3.2) | – | 2.9 | 2.9 | – | 2026 | 1.0885 |
SAR | (5.5) | (5.5) | – | 1.1 | 1.1 | – | 2025 | 4.8321 |
AED | (6.2) | (6.2) | – | 1.3 | 1.3 | – | 2025 | 4.7706 |
SGD | 2.0 | 2.0 | – | (1.2) | (1.2) | – | 2025 | 1.6880 |
As at 30 March 2024 | ||||||||
Forward exchange forward contracts: | ||||||||
USD | 76.1 | 19.9 | 56.2 | (60.0) | (15.8) | (44.2) | 2025 | 1.2680 |
EUR | (50.5) | (44.0) | (6.5) | 45.0 | 38.9 | 6.1 | 2025 | 1.1223 |
CHF | (0.4) | (0.2) | (0.2) | 0.4 | 0.2 | 0.2 | 2024 | 1.1061 |
SAR | (8.9) | (6.6) | (2.3) | 1.9 | 1.4 | 0.5 | 2025 | 4.6255 |
AED | (6.2) | (2.4) | (3.8) | 1.4 | 0.6 | 0.8 | 2023 | 4.5837 |
Average rate | Reporting date spot rate | |||
2025 | 2024 | 2025 | 2024 | |
US dollar | 1.28 | 1.25 | 1.29 | 1.26 |
Euro | 1.19 | 1.16 | 1.20 | 1.17 |
XAF | 780 | 760 | 787 | 768 |
LKR | 380 | 398 | 383 | 379 |
Carrying amount | |||
2025 | 2024 | ||
Note | £m | £m | |
Variable rate instruments: | |||
Financial assets | 16 | 31.4 | 29.3 |
Financial liabilities | 19 | (150.7) | (118.7) |
(119.3) | (89.4) |
Profit and loss | Equity | |||
100bp | 100bp | 100bp | 100bp | |
increase | decrease | increase | decrease | |
£m | £m | £m | £m | |
Variable rate instruments cash flow sensitivity (net) | ||||
29 March 2025 | (1.1) | 1.1 | – | – |
30 March 2024 | (1.0) | 1.0 | – | – |
Carrying amount | |||
2025 | 2024 | ||
Notes | £m | £m | |
Trade and other receivables 1 | 14 | 74.0 | 60.7 |
Contract assets | 2 | 5.1 | 16.7 |
Cash and cash equivalents | 16 | 31.4 | 29.3 |
Forward exchange contracts used for hedging | 15(a) | 0.8 | 0.6 |
Embedded derivatives | 15(a) | 0.4 | 0.1 |
111.7 | 107.4 |
Carrying amount | ||
2025 | 2024 | |
£m | £m | |
UK | 23.9 | 15.5 |
Rest of Europe | 3.0 | 12.4 |
Africa | 29.3 | 10.9 |
Rest of world | 17.8 | 21.9 |
74.0 | 60.7 |
Carrying amount | ||
2025 | 2024 | |
£m | £m | |
Banks and financial institutions | 36.7 | 14.8 |
Government institutions | 4.9 | 11.3 |
Other | 32.4 | 34.6 |
74.0 | 60.7 |
2025 | 2024 | ||
Notes | £m | £m | |
Total deficit attributable to shareholders of the Company | (22.9) | (11.6) | |
Add back long-term pension deficit | 25 | 43.6 | 51.6 |
Adjusted equity attributable to shareholders of the Company | 20.7 | 40.0 | |
Net debt* | 23 | 112.4 | 89.4 |
Group capital | 133.1 | 129.4 |
At 30 | Exchange | New | At 29 | ||||
March | Cash | differences | leases and | Non-cash | March | ||
2024 | flow | and other | modifications | movements | 2025 | ||
Note | £m | £m | £m | £m | £m | £m | |
Borrowings (gross) | 19 | (118.7) | (32.0) | – | – | – | (150.7) |
Loss on debt modification | 19 | (3.5) | – | – | – | 3.3 | (0.2) |
Prepaid loan arrangement fees | 19 | 5.0 | (0.2) | – | – | (3.3) | 1.5 |
Borrowings | (117.2) | (32.2) | – | – | – | (149.4) | |
Lease liabilities 1 | 24 | (11.6) | 4.7 | – | (16.1) | 3.2 | (19.8) |
Liabilities arisings from financing activities | (128.8) | (27.5) | – | (16.1) | 3.2 | (169.2) |
At 25 | Exchange | New | At 30 | ||||
March | Cash | differences | leases and | Non-cash | March | ||
2023 | flow | and other | modifications | movements | 2024 | ||
Note | £m | £m | £m | £m | £m | £m | |
Borrowings (gross) | 19 | (122.7) | 4.0 | – | – | – | (118.7) |
Loss on debt modification | 19 | (0.7) | – | – | – | (2.8) | (3.5) |
Prepaid loan arrangement fees | 19 | 5.0 | 5.5 | – | – | (5.5) | 5.0 |
Borrowings | (118.4) | (9.5) | – | – | (8.3) | (117.2) | |
Lease liabilities 1 | 24 | (13.3) | 3.0 | – | (0.8) | (0.5) | (11.6) |
Liabilities arisings from financing activities | (131.7) | 12.5 | – | (0.8) | (8.8) | (128.8) |
£m | ||
Cash at bank and in hand | 22.9 | 21.8 |
Short-term bank deposits | 8.5 | 7.5 |
Cash at banks and short-term deposits attributable to assets held for sale | 6.9 | – |
38.3 | 29.3 |
2025 | 2024 | |
£m | £m | |
Deferred tax assets | 0.1 | 0.1 |
Deferred tax liabilities | (4.3) | (1.9) |
(4.2) | (1.8) |
2025 | 2024 | |
£m | £m | |
Beginning of the year | (1.8) | 3.1 |
Exchange differences | (0.1) | 0.1 |
Tax charge to income statement | (1.3) | (3.7) |
Tax charge to OCI | (1.0) | (1.3) |
Transferred to assets held for sale | 2.7 | – |
End of the year | (1.5) | (1.8) |
Temporary | ||||||
Property, | differences | |||||
plant and | relating to | Fair value | ||||
equipment | leases | gains | Development | Other | Total | |
Deferred Tax Liabilities | £m | £m | £m | costs | £m | £m |
At 25 March 2023 | (1.9) | (2.8) | (0.8) | (3.3) | – | (8.8) |
Recognised in the income statement | 0.9 | 0.4 | 0.3 | 0.4 | – | 2.0 |
Recognised in OCI | – | – | – | – | – | – |
Exchange differences | – | – | 0.1 | – | – | 0.1 |
Subtotal | (1.0) | (2.4) | (0.4) | (2.9) | – | (6.7) |
Jurisdictional offset | 4.8 | |||||
At 30 March 2024 | (1.9) | |||||
At 30 March 2024 | (1.0) | (2.4) | (0.4) | (2.9) | – | (6.7) |
Recognised in the income statement | (1.7) | (0.4) | 0.2 | 0.7 | (0.1) | (1.3) |
Recognised in OCI | – | – | – | – | – | – |
Exchange differences | – | (0.1) | – | – | – | (0.1) |
Subtotal | (2.7) | (2.9) | (0.2) | (2.2) | (0.1) | (8.1) |
Jurisdictional offset | 3.8 | |||||
Transferred to assets | ||||||
held for sale | 2.8 | |||||
At 29 March 2025 | (1.5) |
Temporary | ||||||
Property, | differences | |||||
plant and | relating to | Retirement | Tax | |||
equipment | leases | benefits | losses | Other | Total | |
Deferred Tax Assets | £m | £m | £m | £m | £m | £m |
At 25 March 2023 | – | 3.1 | 1.4 | 6.3 | 1.1 | 11.9 |
Recognised in the income statement | – | (0.7) | 0.5 | (6.3) | 0.8 | (5.7) |
Recognised in OCI | – | – | (1.3) | – | – | (1.3) |
Recognised in equity | – | – | – | – | – | – |
Exchange differences | – | – | (0.1) | – | 0.1 | – |
Subtotal | – | 2.4 | 0.5 | – | 2.0 | 4.9 |
Jurisdictional offset | (4.8) | |||||
At 30 March 2024 | 0.1 | |||||
At 30 March 2024 | – | 2.4 | 0.5 | – | 2.0 | 4.9 |
Recognised in the income statement | – | – | 0.9 | – | (0.9) | – |
Recognised in OCI | – | – | (1.0) | – | – | (1.0) |
Recognised in equity | – | – | – | – | – | – |
Exchange differences | – | – | – | – | – | – |
Subtotal | – | 2.4 | 0.4 | – | 1.1 | 3.9 |
Jurisdictional offset | (3.8) | |||||
Transferred to assets | ||||||
held for sale | (0.1) | |||||
At 29 March 2025 | – |
£m | ||
Current liabilities | ||
Payments received on account | 43.8 | 23.1 |
Contract liabilities | – | 0.2 |
Trade payables | 30.7 | 33.7 |
Social security and other taxation | 1.7 | 1.9 |
Accrued expenses 1 | 22.1 | 17.9 |
Other payables 2 | 3.7 | 6.0 |
102.0 | 82.8 |
29 March 2025 | 30 March 2024 | |||||||
Unamortised | Unamortised | |||||||
pre-paid | Loss on | pre-paid | Loss on | |||||
Gross | borrowing | debt | Gross | borrowing | debt | |||
borrowings | fees | modification | Total | borrowings | fees | modification | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Reported within: | ||||||||
Current liabilities | (150.0) | 1.2 | (0.2) | (149.0) | – | – | – | – |
Non-current liabilities | (0.7) | 0.3 | – | (0.4) | (118.7) | 5.0 | (3.5) | (117.2) |
Total Borrowings | (150.7) | 1.5 | (0.2) | (149.4) | (118.7) | 5.0 | (3.5) | (117.2) |
Principal | Carrying | Principal | Carrying | ||||
Nominal | amount | amount | amount | amount | |||
interest | Year of | 2025 | 2025 | 2024 | 2024 | ||
Currency | rate | maturity | £m | £m | £m | £m | |
Non-current liabilities | |||||||
Unsecured bank loans | EUR | 4.45% | 2029 | 0.7 | 0.7 | 0.7 | 0.7 |
Unsecured bank loans | GBP | 8.64% | 2025 | 150.0 | 150.0 | 118.0 | 118.0 |
Total interest-bearing liabilities | 150.7 | 150.7 | 118.7 | 118.7 |
Actual at | ||
Test | Requirement | 29 March 2025 |
EBIT to net interest payable | More than or equal to 1.0 times | 1.54 |
Net debt to EBITDA | Less than or equal to 3.6 times | 3.27 |
Minimum liquidity testing | Testing at each weekend point on a 4-week historical | No Breaches |
basis and 13-week forward looking basis. The minimum | ||
liquidity is defined as “available cash and undrawn RCF | ||
greater than or equal to £10m”. |
Actual as at | ||
29 March | Maximum | |
2025 | facility | |
£m | £m | |
Facilities: | ||
Cash | 150.0 | 160.0 |
Bonds and guarantees | 20.7 | 75.0 |
170.7 | 235.0 |
Restructuring | Warranty | Other | Total | |
£m | £m | £m | £m | |
At 25 March 2023 | 1.8 | 0.9 | 3.3 | 6.0 |
Charge for the year | 0.8 | 0.7 | 1.6 | 3.1 |
Utilised in the year | (1.9) | (0.5) | (0.5) | (2.9) |
Released in the year | (0.6) | (0.5) | (3.3) | (4.4) |
At 30 March 2024 | 0.1 | 0.6 | 1.1 | 1.8 |
Charge for the year | 0.2 | – | 0.2 | 0.4 |
Utilised in year | (0.3) | – | – | (0.3) |
Released in year | – | (0.1) | (0.3) | (0.4) |
Transferred to held for sale | – | – | (0.2) | (0.2) |
At 29 March 2025 | – | 0.5 | 0.8 | 1.3 |
Expected to be utilised within 1 year | – | 0.5 | 0.3 | 0.8 |
Expected to be utilised after 1 year | – | – | 0.5 | 0.5 |
2025 | 2024 | |
£m | £m | |
Issued and fully paid | ||
196,391,787 ordinary shares of 44 152 ⁄175p each (FY24: 195,889,223 ordinary shares | ||
of 44 152 ⁄175p each) | 88.1 | 87.9 |
111,673,300 deferred shares of 1p each (FY24: 111,673,300 deferred shares of 1p each) | 1.1 | 1.1 |
89.2 | 89.0 |
2025 | 2024 | |||
Ordinary | Deferred | Ordinary | Deferred | |
shares | shares | shares | shares | |
’000 | ’000 | ’000 | ’000 | |
Allotments during the year | ||||
Shares in issue at 30 March 2024/25 March 2023 | 195,889 | 111,673 | 195,437 | 111,673 |
Issued under Savings Related Share Option Scheme | 31 | – | 4 | – |
Issued under Annual Bonus Plan | 140 | – | 417 | – |
Issued under Performance Share Plan | 332 | – | 31 | – |
Shares in issue at 29 March 2025/30 March 2024 | 196,392 | 111,673 | 195,889 | 111,673 |
Expense recognised | ||
for the year | ||
2025 | 2024 | |
£m | £m | |
Annual Bonus Plan | – | 0.1 |
Performance and Investor returns Share Plans | 0.9 | 0.7 |
Savings Related Share Option Scheme | 0.8 | 0.6 |
1.7 | 1.4 |
2025 | 2024 | |
Number of | Number of | |
awards | awards | |
’000 | ’000 | |
Share awards outstanding at start of year | 140 | 557 |
Granted | 34 | – |
Forfeited | – | – |
Vested | (140) | (417) |
Outstanding at end of year | 34 | 140 |
Exercisable at end of year | – | – |
2025 | 2024 | |
Number of | Number of | |
awards | awards | |
’000 | ’000 | |
Share awards outstanding at start of year | 8,119 | 4,548 |
Granted | – | 5,135 |
Forfeited | (1,078) | (1,564) |
Exercised | (332) | – |
Outstanding at end of year | 6,709 | 8,119 |
Exercisable at end of year | 16 | 18 |
2025 | 2024 | |||
Weighted | Weighted | |||
average | average | |||
exercise | Number of | exercise | Number of | |
price pence | options | price pence | options | |
per share | ’000 | per share | ’000 | |
Options outstanding at start of year | 68.40 | 3,841 | 130.91 | 4,612 |
Granted | – | – | 68.40 | 999 |
Forfeited/Cancelled | 67.20 | (348) | 81.28 | (1,508) |
Exercised | 100.87 | (31) | 60.15 | (4) |
Expired | 131.10 | (197) | 108.55 | (258) |
Outstanding at end of year | 60.55 | 3,265 | 68.40 | 3,841 |
Exercisable at end of year | 126 | – |
At | Foreign | At | |||
30 March | exchange | 29 March | |||
2024 | Cash flow | and other | 2025 | ||
Note | £m | £m | £m | £m | |
Gross Borrowings | 19 | (118.7) | (32.0) | – | (150.7) |
Cash and cash equivalents | 16 | 29.3 | 9.1 | (0.1) | 38.3 1 |
Net debt | (89.4) | (22.9) | (0.1) | (112.4) |
At | Foreign | At | |||
25 March | exchange | 30 March | |||
2023 | Cash flow | and other | 2024 | ||
Note | £m | £m | £m | £m | |
Gross Borrowings | 19 | (122.7) | 4.0 | – | (118.7) |
Cash and cash equivalents | 16 | 40.3 | (10.6) | (0.4) | 29.3 |
Net debt | (82.4) | (6.6) | (0.4) | (89.4) |
At | At | |||
30 March | Non-cash | 29 March | ||
2024 | Cash flow | movements | 2025 | |
£m | £m | £m | £m | |
Unamortised pre-paid borrowing fees | 5.0 | (0.2) | (3.7) | 1.5 |
Land and | Plant and | ||
buildings | equipment | Total | |
£m | £m | £m | |
At 25 March 2023 | 11.4 | 0.7 | 12.1 |
Additions – change in lease assessment | 0.7 | (0.1) | 0.6 |
Depreciation expense | (2.3) | (0.2) | (2.5) |
At 30 March 2024 | 9.8 | 0.4 | 10.2 |
Additions | 14.4 | – | 14.4 |
Change in lease assessment | 1.7 | – | 1.7 |
Depreciation expense | (2.2) | (0.2) | (2.4) |
Exchange differences | (0.1) | (0.1) | |
Reclassified as held for sale | (4.2) | – | (4.2) |
At 29 March 2025 | 19.4 | 0.2 | 19.6 |
Land and | Plant and | ||
buildings | equipment | Total | |
£m | £m | £m | |
At 25 March 2023 | (12.6) | (0.7) | (13.3) |
Additions including change in lease assessment | (0.9) | 0.1 | (0.8) |
Accretion of interest (note 6) | (0.5) | – | (0.5) |
Lease payments 2 | 2.8 | 0.2 | 3.0 |
At 30 March 2024 | (11.2) | (0.4) | (11.6) |
Additions 1 | (14.4) | – | (14.4) |
Change in lease assessment 2 | (1.7) | – | (1.7) |
Accretion of interest (note 6) | (0.6) | – | (0.6) |
Lease payments 3 | 4.5 | 0.2 | 4.7 |
Reclassified as held for sale | 3.9 | – | 3.9 |
At 29 March 2025 | (19.6) | (0.2) | (19.8) |
2025 | 2024 | |
£m | £m | |
Included within: | ||
Current liabilities | (2.2) | (2.5) |
Non-current liabilities | (17.6) | (9.1) |
(19.8) | (11.6) |
2025 | 2024 | |
£m | £m | |
Depreciation of right-of-use assets | (2.4) | (2.5) |
Interest expense on lease liabilities (note 6) | (0.6) | (0.5) |
Expense relating to short-term leases | (0.1) | (0.2) |
Expenses relating to leases of low-value assets | (0.2) | (0.2) |
2025 | 2024 | |
£m | £m | |
UK retirement benefit deficit | (42.0) | (49.7) |
Overseas retirement liability | (1.6) | (1.9) |
Retirement benefit deficit | (43.6) | (51.6) |
Reported in: | ||
Non-current liabilities | (43.6) | (51.6) |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
UK | Overseas | Total | UK | Overseas | Total | |
£m | £m | £m | £m | £m | £m | |
Equities | 4.3 | – | 4.3 | 3.9 | – | 3.9 |
Bonds | 92.5 | – | 92.5 | 91.6 | – | 91.6 |
Secured/fixed income | 140.1 | – | 140.1 | 91.7 | – | 91.7 |
Liability Driven Investment Fund | 115.8 | – | 115.8 | 183.7 | – | 183.7 |
Multi Asset Credit | 26.0 | – | 26.0 | 46.7 | – | 46.7 |
Qualifying insurance policy | 187.7 | – | 187.7 | 214.1 | – | 214.1 |
Other | 12.6 | – | 12.6 | 12.4 | – | 12.4 |
Fair value of scheme assets | 579.0 | – | 579.0 | 644.1 | – | 644.1 |
Present value of funded | ||||||
obligations | (617.2) | – | (617.2) | (689.4) | – | (689.4) |
Funded defined benefit pension | ||||||
schemes | (38.2) | – | (38.2) | (45.3) | – | (45.3) |
Present value of unfunded | ||||||
obligations | (3.8) | (1.6) | (5.4) | (4.4) | (1.9) | (6.3) |
Net (deficit)/surplus | (42.0) | (1.6) | (43.6) | (49.7) | (1.9) | (51.6) |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
UK | Overseas | Total | UK | Overseas | Total | |
£m | £m | £m | £m | £m | £m | |
Included in employee benefits expense: | ||||||
— Current service cost | – | – | – | – | – | – |
— Administrative expenses and taxes | (1.3) | – | (1.3) | (1.3) | – | (1.3) |
– | ||||||
Included in interest on retirement benefit obligation net finance expense: | ||||||
— Interest income on scheme assets | 30.5 | – | 30.5 | 31.2 | – | 31.2 |
— Interest cost on liabilities | (32.8) | – | (32.8) | (33.7) | – | (33.7) |
Retirement benefit obligation net finance expense (note 6) | (2.3) | – | (2.3) | (2.5) | – | (2.5) |
Total recognised in the consolidated income statement | (3.6) | – | (3.6) | (3.8) | – | (3.8) |
Return on scheme assets excluding assumed interest income | (57.3) | – | (57.3) | (17.8) | – | (17.8) |
Remeasurement gains/(losses) on defined benefit pension obligations | 60.8 | 0.3 | 61.1 | 23.5 | (0.3) | 23.2 |
Amounts recognised in other comprehensive income | 3.5 | 0.3 | 3.8 | 5.7 | (0.3) | 5.4 |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
UK | Overseas | Total | UK | Overseas | Total | |
% | % | % | % | % | % | |
Equities | 1 | – | 1 | 1 | – | 1 |
Bonds | 16 | – | 16 | 14 | – | 14 |
Secured/fixed income | 24 | – | 24 | 14 | – | 14 |
Liability Driven Investment Fund | 20 | – | 20 | 28 | – | 28 |
Multi Asset Credit | 5 | – | 5 | 8 | – | 8 |
Qualifying insurance policy | 32 | – | 32 | 33 | – | 33 |
Other | 2 | – | 2 | 2 | – | 2 |
100 | – | 100 | 100 | – | 100 |
2025 | 2025 | 2024 | 2024 | |
UK | Overseas | UK | Overseas | |
% | % | % | % | |
Discount rate | 5.70% | – | 4.90% | – |
CPI inflation rate | 2.75% | – | 2.80% | – |
RPI inflation rate | 3.15% | – | 3.20% | – |
2025 | 2024 | ||
Aged 65 retiring immediately (current pensioner) | Male | 21.5 | 21.3 |
Female | 23.7 | 23.5 | |
Aged 50 retiring in 15 years (future pensioner) | Male | 21.9 | 21.8 |
Female | 25.2 | 25.0 |
Increase in assumption | Decrease in assumption | ||
Change in | approximate impact | approximate impact | |
Assumption change | assumptions | on liability | on liability |
Discount rate | 0.5% p.a. | Decrease by c£30.3m | Increase of c£33.2m |
Inflation (RPI and CPI inflation) | 0.25% p.a. | Increase by c£7.9m | Decrease by c£7.6m |
RPI inflation only | 0.25% p.a. | Increase by c£0.6m | Decrease by c£0.6m |
CPI inflation only | 0.25% p.a. | Increase by c£7.3m | Decrease by c£7.0m |
Life expectancy | 1 year | Increase by c£24.3m | Decrease by c£24.3m |
2025 | 2024 | |
UK Scheme assets | £m | £m |
At 25 March 2023/26 March 2022 | 644.1 | 678.2 |
Assumed interest income on scheme assets | 30.5 | 31.2 |
Scheme administration expenses | (1.3) | (1.3) |
Return on scheme assets less interest income | (57.3) | (17.8) |
Employer contributions and other income 1 | 7.8 | 1.5 |
Benefits paid (including transfers) | (44.9) | (47.7) |
At 30 March 2024/5 March 2023 | 578.9 | 644.1 |
2025 | 2024 | |
UK defined benefit pension obligations | £m | £m |
At 30 March 2024/25 March 2023 | (693.8) | (731.3) |
Interest cost on liabilities | (32.8) | (33.7) |
Effect of changes in financial assumptions | 55.9 | 7.3 |
Effect of changes in demographic assumptions | (1.5) | 19.3 |
Effect of experience items on liabilities | 6.4 | (3.1) |
Benefits paid (including transfers) | 44.9 | 47.7 |
At 29 March 2025/30 March 2024 | (620.9) | (693.8) |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
Continued | Discontinued | Total | Continued | Discontinued | Total | |
Average number of employees | ||||||
United Kingdom and Ireland | 521 | 142 | 663 | 561 | 130 | 691 |
Rest of Europe | 352 | 199 | 551 | 362 | 186 | 548 |
The Americas | 2 | 53 | 55 | 4 | 53 | 57 |
Rest of World | 323 | 55 | 378 | 331 | 47 | 378 |
1,198 | 449 | 1,647 | 1,258 | 416 | 1,674 |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
Continued | Discontinued | Total | Continued | Discontinued | Total | |
Employee costs (including | ||||||
Directors’ emoluments) | ||||||
Wages and salaries | 52.0 | 14.2 | 66.2 | 49.7 | 15.6 | 65.3 |
Social security costs | 4.9 | 1.4 | 6.3 | 4.6 | 1.3 | 5.9 |
Pension costs | 2.5 | 0.8 | 3.3 | 3.0 | 0.8 | 3.8 |
59.4 | 16.4 | 75.8 | 57.3 | 17.7 | 75.0 | |
Share incentive schemes | 0.9 | – | 0.9 | 0.8 | – | 0.8 |
Sharesave schemes | 0.8 | – | 0.8 | 0.6 | – | 0.6 |
1.7 | – | 1.7 | 1.4 | – | 1.4 | |
61.1 | 16.4 | 77.5 | 58.7 | 17.7 | 76.4 |
2025 | 2024 | |
£m | £m | |
Capital and other expenditure contracted but not provided: | ||
Property, plant and equipment | 6.3 | 5.9 |
Lease commitments | – | 13.3 |
6.3 | 19.2 |
2025 | 2024 | |
Directors | £’000 | £’000 |
Aggregate emoluments | 1,847 | 1,588 |
Aggregate gains made on the exercise of share options | – | – |
1,847 | 1,588 |
2025 | 2024 | |
Directors and key management | £m | £m |
Salaries and other short-term employee benefits | 2,9 | 2.4 |
Retirement benefits – Defined contribution | 0.1 | 0.1 |
Termination benefits | – | – |
Share-based payments | – | 0.3 |
3.0 | 2.8 |
Country of | De La Rue | ||
incorporation | Name and Registered Office address and operation | Activities | interest % |
Europe | |||
United Kingdom | DLR (No.1) Limited | Holding company | 100 |
DLR (No.2) Limited 1 | Holding company | 100 | |
De La Rue Holdings Limited | Holding and general | 100 | |
commercial activities | |||
De La Rue International Limited | Trading | 100 | |
DLR Newco Limited 7 | Trading | 100 | |
De La Rue Overseas Limited | Holding company | 100 | |
De La Rue Finance Limited | Internal financing | 100 | |
De La Rue Investments Limited | Holding company | 100 | |
Portals Group Limited 2 | Holding company | 100 | |
De La Rue Consulting Services Limited 7 | Trading | 100 | |
De La Rue Healthcare Trustee Limited | Dormant | 100 | |
De La Rue Pension Trustee Limited | Dormant | 100 | |
De La Rue Scandinavia Limited | Holding company | 100 | |
Harrison & Sons Limited | Non-trading | 100 | |
Portals Holdings Limited | Dormant | 100 | |
Portals Property Limited | Trading | 100 | |
De La Rue House, Jays Close, Viables, | |||
Basingstoke, Hampshire RG22 4BS, | |||
United Kingdom | |||
Guernsey | The Burnhill Insurance Company Limited, | Insurance | 100 |
Level 5, Mill Court, La Charroterie, St Peter Port, | |||
GY1 1EJ, Guernsey | |||
De La Rue (Guernsey) Limited, | Non-trading | 100 | |
PO Box 142, Suite 2, Block C, Hirzel Court, | |||
St Peter Port, GY1 3HT, Guernsey | |||
Ireland | Thomas De La Rue and Company | Dormant | 100 |
(Ireland) Limited, | |||
Floor 3, Block 3, Miesian Plaza, Dublin 2, | |||
D02 Y754, Ireland |
Country of | De La Rue | |||
incorporation | Name and Registered Office address and operation | Activities | interest % | |
South Africa | De La Rue Global Services (SA) (Pty) Limited, | Non-trading | 100 | |
Wanderers Office Park, 52 Corlett Drive, Illovo, | ||||
Johannesburg, 2196, South Africa | ||||
Ghana | De La Rue Buck Press LTD, 6,7 | Trading | 49 | |
Buck Press Building, Accra-Nsawam Hwy, Accra, | ||||
Ga West, Greater Accra, P.O. Box AN 12321, Accra | ||||
GA/R, Ghana | ||||
Australia and Oceania | ||||
Australia | De La Rue Australia Pty Limited, | Trading | 100 | |
Level 7, 151 | Clarence Street, Sydney | |||
NSW 2000, | Australia | |||
Far East and Asia | ||||
China | De La Rue Security Technology (Beijing) Co. Ltd, | Trading | 100 | |
Room 5051, | Unit 501, 5th Floor, Building No. 26, | |||
Jingali, Chaoyang District, Beijing, PR, China | ||||
Hong Kong | Thomas De La Rue (Hong Kong) Limited, | Trading | 100 | |
Suite 1106-8, 11/F Tai Yau Building, No 181 Johnson | ||||
Road, Wanchai, Hong Kong | ||||
Sri Lanka | De La Rue Lanka Currency and Security Print | Trading | 60 | |
(Private) Limited, | ||||
Industrial Promotion Zone, Biyagama, | ||||
Malwana, Sri Lanka | ||||
India | De La Rue India Private Limited, 7 | Trading | 100 | |
312 | Vardaan House, 7/28 Ansari Road, Darya | |||
Gank, Central Delhi, Delhi, 110002, India | ||||
Malaysia | De La Rue Asia Sdn. Bhd., | Non-Trading | 100 | |
No. 256B, | Jalan Bandar 12, Taman Melawati, 53100 | |||
Kuala Lampur, Wilayah Persekutuan, Malaysia | ||||
Qatar | De La Rue Doha LLC, 7 | Trading | 100 | |
Desk BL24, 22nd Floor, Tornado Tower, Westbay, | ||||
Doha, Qatar | ||||
Singapore | 80 Raffles Place, #32-01, UOB Plaza, 048624, | De La Rue Currency and Security Print Pte Ltd, | Non-trading | 100 |
Singapore |
Country of | De La Rue | ||||
incorporation | Name and Registered Office address and operation | Activities | interest % | ||
United Arab | De La Rue FZCO, 7 | Trading | 100 | ||
Emirates | Dubai Airport Free Zone Authority, Building 6 East | ||||
B, Smart Office number 339-SD52, Dubai, United | |||||
Arab Emirates | |||||
Saudi Arabia | De La Rue Communication and Information | Trading | 100 | ||
Technology Co LLC, | |||||
Akaria Plaza, Gate “D”, Level 6, Olaya Main St, | |||||
Riyadh, 1148, | Kingdom of Saudi Arabia 8 | ||||
De La Rue Regional Headquarters LLC, 7 | Trading | 100 | |||
7235 | Al Ulaya – Al Ulaya, Unit No 30, | ||||
Riyadh 12244 – 2393, Kingdom of Saudi Arabia | |||||
Associates | |||||
Switzerland | Fidink S.A. | Trading | 33 |
Ghana 1 | Sri Lanka | Kenya 2 | Ghana | Sri Lanka | Kenya | |
Non-controlling interest | ||||||
percentage | 51% | 40% | 40% | 51% | 40% | 40% |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
Non-current assets | 0.3 | 4.6 | 0.1 | 0.1 | 6.0 | 0.2 |
Current assets | 9.7 | 33.0 | 20.2 | 7.1 | 30.0 | 20.3 |
Non-current liabilities | – | (0.1) | – | – | (0.5) | – |
Current liabilities | (6.4) | (12.1) | (11.3) | (4.6) | (13.5) | (11.2) |
Net assets (100%) | 3.6 | 25.4 | 9.0 | 2.6 | 22.0 | 9.3 |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | £m | |
Revenue | 14.4 | 40.9 | – | 10.9 | 33.8 | 0.2 |
Profit/(loss) for the year | 1.9 | 3.3 | (0.3) | (0.2) | 2.7 | (0.2) |
(Loss)/profit allocated to non-controlling interest | 1.0 | 1.3 | (0.1) | (0.1) | 1.1 | (0.1) |
Dividends declared by non-controlling interest | – | – | – | – | 3.2 | – |
Cash flows from operating | ||||||
activities | 1.1 | 1.3 | 0.1 | (3.7) | 6.6 | (0.3) |
Cash flows from investing | ||||||
activities | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | 0.1 |
Cash flows from financing | ||||||
activities | – | – | – | – | (7.9) | – |
Net (decrease)/increase in cash and cash equivalents | 0.9 | 1.2 | – | (3.8) | (1.4) | (0.2) |