| 2024 | |||
| 2025 | (restated) | ||
| Notes | £’000 | £’000 | |
| Continuing operations | |||
Revenue | 2,3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative expenses | ( | ( | |
Share of post-tax results of joint ventures | |||
Adjusted 1 operating profit | 2 | ||
Adjusting items | 5 | ( | ( |
Operating profit/(loss) | 2,4 | ( | |
Finance income | 7 | ||
Finance costs | 7 | ( | ( |
Adjusted 1 profit before taxation | 2 | ||
Adjusting items | 5 | ( | ( |
Profit/(loss) before taxation | 2 | ( | |
Taxation | 8 | ||
Adjusted 1 profit for the year from continuing operations | |||
Adjusting items | 5 | ( | ( |
Profit/(loss) for the year from continuing operations | ( | ||
| Discontinued operations | |||
| Profit/(loss) for the year from discontinued | |||
operations (including held for sale) | 9 | ( | |
| Profit/(loss) for the year attributable to equity | |||
shareholders | ( |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
| Earnings/(loss) per Ordinary Share (pence) | |||
| Basic | |||
Profit/(loss) from continuing operations | 11 | ( | |
Profit/(loss) from discontinued operations | 11 | ( | |
11 | ( | ||
| Diluted | |||
Profit/(loss) from continuing operations | 11 | ( | |
Profit/(loss) from discontinued operations | 11 | ( | |
11 | ( |
| 2024 | |||
| 2025 | (restated) | ||
| Notes | £’000 | £’000 | |
Profit/(loss) for the year attributable to equity shareholders | ( | ||
| Other comprehensive (expense)/income | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign exchange translation losses arising on translation of overseas subsidiaries | ( | ( | |
Taxation credit on foreign exchange translation losses arising on translation of overseas subsidiaries | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Actuarial losses on retirement benefit asset | 28 | ( | ( |
Taxation credit on actuarial losses on retirement benefit asset | 19 | ||
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive income/(expense) for the year | ( | ||
| Total comprehensive (expense)/income attributable to: | |||
Continuing operations | ( | ( | |
Discontinued operations | ( | ||
( |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Assets | |||||
| Non-current assets | |||||
Goodwill | 12 | – | – | ||
Other intangible assets | 12 | – | – | ||
Property, plant and equipment | 13 | 26 | 62 | ||
Right-of-use assets | 14 | 128 | 164 | ||
Investment property | 15 | – | – | ||
Investment in subsidiary undertakings | 16,18 | 20,346 | 20,515 | ||
Interest in joint ventures | 16,17 | 172 | 172 | ||
Other investments | 16 | – | – | ||
| Financial assets | |||||
– Non-current receivables | 22 | 12,104 | 32,389 | ||
Retirement benefit asset | 28 | – | 1,807 | ||
Deferred tax asset | 19 | 2,984 | 721 | ||
35,760 | 55,830 | ||||
| Current assets | |||||
Inventories | 20 | – | – | ||
Trade and other receivables | 22 | 4,606 | 5,479 | ||
Current tax assets | – | 130 | |||
| Financial assets | |||||
– Restricted cash | 23 | 4,573 | – | ||
– Cash and cash equivalents | 24 | 2,768 | 7,607 | ||
Assets included in disposal groups and other assets classified as held for sale | 9 | – | 12,908 | ||
11,947 | 26,124 | ||||
Total assets | 47,707 | 81,954 |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Liabilities | |||||
| Current liabilities | |||||
| Financial liabilities | |||||
– Borrowings | 26 | ( | ( | (7,223) | (1,580) |
– Leases | 14 | ( | ( | (42) | (49) |
Trade and other payables | 25 | ( | ( | (4,116) | (3,381) |
Current tax liabilities | ( | (100) | – | ||
Liabilities included in disposal groups classified as held for sale | 9 | ( | ( | – | – |
( | ( | (11,481) | (5,010) | ||
| Non-current liabilities | |||||
| Financial liabilities | |||||
– Borrowings | 26 | ( | ( | (3,492) | (2,913) |
– Leases | 14 | ( | ( | (92) | (118) |
Retirement benefit obligation | 28 | ( | (2,896) | – | |
Deferred tax liabilities | 19 | ( | – | – | |
( | ( | (6,480) | (3,031) | ||
Total liabilities | ( | ( | (17,961) | (8,041) | |
Net assets | 29,746 | 73,913 | |||
| Shareholders’ equity | |||||
Share capital | 29 | 1,293 | 2,361 | ||
Share premium | 11,189 | 10,945 | |||
Other reserves | 1,430 | 324 | |||
| Retained earnings: | |||||
| At the beginning of the year | 60,283 | 73,876 | |||
| Profit/(loss) attributable to equity shareholders | ( | 33,366 | (7,354) | ||
Other changes in retained earnings | ( | ( | (77,815) | (6,239) | |
15,834 | 60,283 | ||||
Total shareholders’ equity | 29,746 | 73,913 |
| Capital | Treasury | Equity | Foreign | Total | |||||
| Share | Share | Redemption | Share | Compensation | Exchange | Other | Retained | Shareholders’ | |
| Capital | Premium | Reserve | Reserve | Reserve | Reserve | Reserve | Earnings | Equity | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 3 September 2023 | |||||||||
Loss for the year | ( | ( | |||||||
Other comprehensive expense | ( | ( | ( | ||||||
Total comprehensive expense | ( | ( | ( | ||||||
Dividends paid | ( | ( | |||||||
Equity-settled share based payment transactions | |||||||||
Excess deferred taxation on share based payments | |||||||||
Allotment of shares | |||||||||
Purchase of own shares held in trust | ( | ( | |||||||
Transfer | ( | ( | |||||||
At 31 August 2024 | |||||||||
At | |||||||||
Profit for the year | |||||||||
Other comprehensive expense | ( | ( | ( | ||||||
Total comprehensive (expense)/income | ( | ||||||||
Dividends paid | ( | ( | |||||||
Equity-settled share based payment transactions | |||||||||
Excess deferred taxation on share based payments | |||||||||
Allotment of shares | |||||||||
Own shares purchased for cancellation (Note 29) | ( | ( | ( | ||||||
Costs of own shares purchased for cancellation (Note 29) | ( | ( | |||||||
Purchase of own shares held in trust | ( | ( | |||||||
Transfer | ( | ( | |||||||
At |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Cash flows from operating activities | |||||
Cash generated from/(used in) continuing operations | 31 | (9,032) | (6,013) | ||
Interest received | 1,809 | 2,177 | |||
Interest paid | ( | ( | (345) | (434) | |
Tax received | 377 | 2,696 | |||
Net cash generated from/(used in) operating activities in continuing operations | (7,191) | (1, 574) | |||
Net cash generated from operating activities in discontinued operations | – | – | |||
Net cash generated from/(used in) operating activities | (7,191) | (1, 574) | |||
| Cash flows from investing activities | |||||
Sale of Engineering disposal group (net of cash disposed) | 64,296 | 4,000 | |||
Dividends received from subsidiaries | 1,870 | – | |||
New loans to subsidiaries | (348) | (1,271) | |||
Repayment of loans to subsidiaries | 8,131 | 425 | |||
Dividends received from joint ventures | – | 802 | |||
Purchase of intangible assets | ( | ( | – | – | |
Proceeds from sale of property, plant and equipment | – | – | |||
Purchase of property, plant and equipment | ( | ( | (9) | (8) | |
Proceeds from sale of investment property | – | – | |||
Proceeds from sale of non-current assets classified as held for sale | – | – | |||
Cash invested in escrow account | ( | (4,500) | – | ||
Net cash generated from investing activities in continuing operations | 69,440 | 3,948 | |||
Net cash used in investing activities in discontinued operations | ( | ( | – | – | |
Net cash generated from investing activities | 69,440 | 3,948 |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
| Cash flows from financing activities | |||||
Proceeds from issue of Ordinary Share capital | 29 | 250 | 288 | ||
Purchase of own shares held in trust | ( | ( | (8) | (74) | |
Purchase of own shares for cancellation | 29 | ( | (70,897) | – | |
New financing and drawdowns on RCF | 7,990 | – | |||
Repayment of RCF drawdowns | ( | ( | (7,500) | (1,816) | |
Lease principal repayments | ( | ( | (44) | (61) | |
Repayment of borrowings | ( | ( | – | – | |
Receipt of loans from subsidiaries | 7,000 | – | |||
Repayment of loans from subsidiaries | – | (518) | |||
Dividends paid to shareholders | 10 | ( | ( | (3,826) | (6,006) |
Net cash used in financing activities in continuing operations | ( | ( | (67,035) | (8,187) | |
Net cash used in financing activities in discontinued operations | ( | ( | – | – | |
Net cash used in financing activities | ( | ( | (67,035) | (8,187) | |
Net decrease in cash and cash equivalents | ( | ( | (4,786) | (5,813) | |
Cash and cash equivalents at beginning of the year | 7,607 | 13,443 | |||
Exchange differences on cash and cash equivalents | ( | (53) | (23) | ||
Cash and cash equivalents at end of the year | 24 | 2,768 | 7,607 | ||
Cash and cash equivalents included in disposal group | 24 | ( | – | – | |
Cash and cash equivalents for continuing operations | 24 | 2,768 | 7,607 |
| UK/Europe | US | Continuing | Discontinued | ||
| Agriculture | Agriculture | Central | Group | operations | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Revenue from external | |||||
customers 3 | 41,391 | 37,443 | – | 78,834 | 43,553 |
Adjusted 1 EBITDA 2 | 2,760 | 3,323 | (2,586) | 3,497 | 5,400 |
| Depreciation, amortisation | |||||
| and profit/(loss) on disposal | |||||
of non-current assets | (588) | (509) | (82) | (1,179) | – |
Share of post-tax results of joint ventures | 662 | 688 | – | 1,350 | – |
Adjusted 1 operating | |||||
profit/(loss) | 2,834 | 3,502 | (2,668) | 3,668 | 5,400 |
Adjusting items (Note 5) | (1,430) | (270) | 418 | (1,282) | 12,607 |
Operating profit/(loss) | 1,404 | 3,232 | (2,250) | 2,386 | 18,007 |
Finance income | 1,013 | 86 | |||
Finance costs | (505) | (626) | |||
Adjusted 1 profit before taxation | 4,176 | 4,860 | |||
Adjusting items (Note 5) | (1,282) | 12,607 | |||
Profit before taxation | 2,894 | 17,467 | |||
| Taxation of discontinued | |||||
operations | (561) | ||||
Profit for the year from discontinued operations | |||||
(Note 9) | 16,906 |
| UK/Europe | US | Continuing | Discontinued | Total | ||
| Agriculture | Agriculture | Central | Group | operations | Group | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Gross assets | 24,756 | 19,066 | 14,459 | 58,281 | 1,477 | 59,758 |
Gross liabilities | (6,836) | (4,194) | (9,854) | (20,884) | (1,477) | (22,361) |
Intangible asset additions (Note 12) | – | 5 | – | 5 | 49 | 54 |
Property, plant and equipment additions (Note 13) | 182 | 1,097 | 9 | 1,288 | 1,264 | 2,552 |
Right-of-use asset additions (Note 14) | 95 | – | 40 | 135 | 733 | 868 |
| UK/Europe | US | Continuing | Discontinued | ||
| Agriculture | Agriculture | Central | Group | operations | |
| Restated | £’000 | £’000 | £’000 | £’000 | £’000 |
Total segment revenue | 38,173 | 37, 528 | – | 75,701 | 72,320 |
Inter-segment revenue | – | – | – | – | (2) |
Revenue from external customers | 38,173 | 37, 528 | – | 75,701 | 72,318 |
Adjusted 1 EBITDA 2 | 2,103 | 3,217 | (2,868) | 2,452 | 9,298 |
Depreciation, amortisation and profit/(loss) on disposal of non-current assets | (955) | (548) | (155) | (1,658) | (2,599) |
Share of post-tax results of joint ventures | 552 | 822 | – | 1, 374 | – |
Adjusted 1 operating profit/(loss) | 1,700 | 3,491 | (3,023) | 2,168 | 6,699 |
Adjusting items (Note 5) | (2,710) | (1,778) | (4,475) | (8,963) | (5,663) |
Operating (loss)/profit | (1,010) | 1,713 | (7,498) | (6,795) | 1,036 |
Finance income | 1,013 | 102 | |||
Finance costs | (681) | (765) | |||
Adjusted 1 profit before taxation | 2,500 | 6,036 | |||
Adjusting items (Note 5) | (8,963) | (5,663) | |||
(Loss)/profit before taxation | (6,463) | 373 | |||
Taxation of discontinued operations | (1,604) | ||||
Loss for the year from discontinued operations (Note 9) | (1,231) |
| UK/Europe | US | Continuing | Discontinued | Total | ||
| Agriculture | Agriculture | Central | Group | operations | Group | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Gross assets | 24,210 | 20,790 | 17,143 | 62,143 | 81,661 | 143,804 |
Gross liabilities | (7,492) | (3,968) | (5,662) | (17,122) | (31,748) | (48,870) |
Intangible asset additions (Note 12) | – | 8 | – | 8 | 547 | 555 |
Property, plant and equipment additions (Note 13) | 538 | 615 | 8 | 1,161 | 2,989 | 4,150 |
Right-of-use asset additions (Note 14) | 102 | – | 167 | 269 | 3,199 | 3,468 |
2025 | 2024 | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
UK | 35,471 | 27,190 | 32,032 | 35,490 |
USA | 37,443 | 5,472 | 37, 529 | 19,946 |
Germany | – | 10,891 | – | 16,882 |
Republic of Ireland | 5,047 | – | 4,366 | – |
New Zealand | 873 | – | 1,774 | – |
78,834 | 43,553 | 75,701 | 72,318 |
2025 | 2024 | ||||||||||
| UK | USA | Germany | Republic of Ireland | Total | UK | USA | Germany | Republic of Ireland | New Zealand | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Goodwill | 2,068 | – | – | – | 2,068 | 2,068 | – | – | – | – | 2,068 |
Other intangible assets | – | 31 | – | – | 31 | – | 32 | – | – | – | 32 |
Property, plant and equipment | 2,730 | 6,211 | – | – | 8,941 | 4,089 | 5,750 | – | – | 61 | 9,900 |
Right-of-use assets | 837 | – | – | 16 | 853 | 643 | – | – | 13 | – | 656 |
Investment property | – | – | – | – | – | 316 | – | – | – | – | 316 |
Interest in joint ventures | 50 | 4,445 | 2,606 | – | 7,101 | 52 | 4,372 | 1,864 | – | – | 6,288 |
Other investments | 5 | 16 | – | – | 21 | 5 | 21 | – | – | – | 26 |
5,690 | 10,703 | 2,606 | 16 | 19,015 | 7,173 | 10,175 | 1,864 | 13 | 61 | 19,286 |
2025 | 2024 | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| Timing of revenue recognition | £’000 | £’000 | £’000 | £’000 |
Over time | – | 22,659 | – | 39,249 |
At a point in time | 78,834 | 20,894 | 75,701 | 33,069 |
78,834 | 43,553 | 75,701 | 72,318 |
| 2028 | ||||
| 2026 | 2027 | onwards | Total | |
| Chirton Engineering business | £’000 | £’000 | £’000 | £’000 |
| Total transaction price | ||||
| allocated to the remaining | ||||
performance obligations | 2,496 | – | – | 2,496 |
| 2027 | ||||
| 2025 | 2026 | onwards | Total | |
| Total Engineering Division | £’000 | £’000 | £’000 | £’000 |
| Total transaction price | ||||
| allocated to the remaining | ||||
performance obligations | 37,956 | 8,145 | 7,523 | 53,624 |
2025 | 2024 | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
| Group operating profit/(loss) is stated after (crediting)/charging: | ||||
Amortisation of grants | – | (2) | – | (16) |
Loss/(profit) on disposal of property, plant and equipment | 29 | (1) | 9 | 1 |
(Profit)/loss on disposal of right-of-use leases | (11) | 2 | (13) | – |
Profit on disposal of investment property | – | – | (154) | – |
Depreciation of property, plant and equipment | 885 | – | 1,264 | 1,567 |
Depreciation of right-of-use assets | 268 | – | 327 | 984 |
Depreciation of owned investment property | 2 | – | 67 | – |
Amortisation of intangible assets | 6 | – | 93 | 493 |
Amounts written off goodwill | – | – | 19 | – |
Goodwill and other intangible assets impairment | – | – | 210 | – |
Impairment of property, plant and equipment | 11 | – | 1,906 | – |
Impairment of right-of-use assets | 21 | – | 63 | – |
Foreign exchange losses | 18 | 90 | 59 | 21 |
Derivative financial instruments gains | – | – | – | (4) |
Research and development expense | 112 | 382 | 116 | 810 |
| Auditors’ remuneration: | ||||
Audit services (Company £25,000; 2024: £25,000) | 100 | – | 125 | – |
The auditing of accounts of subsidiaries of the Company pursuant to legislation (including overseas) | 358 | 540 | 459 | 475 |
Total audit services | 458 | 540 | 584 | 475 |
| Included within Group operating profit/(loss) is the following in respect | ||||
| of investment property leased to, and occupied by, external parties: | ||||
Rental income | (130) | – | (430) | – |
Operating expenses | 38 | – | 352 | – |
(92) | – | (78) | – |
2025 | 2024 | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
Amortisation of acquired intangible assets (i) | – | – | 89 | 446 |
M&A activity costs (ii) | 370 | – | – | – |
Restructuring/closure costs (iii) | 2,407 | 554 | 2,132 | – |
Profit on disposal of disposal group and non-current assets previously classified as held for sale (iv) | (2,834) | (16,246) | – | – |
Loss on fair value measurement less costs to sell and impairment of disposal group assets (iv) | – | 3,085 | 720 | 5,217 |
Non-recurring costs incurred centrally that related to the Engineering Division and transaction (iv) | 587 | – | – | – |
Cloud configuration and customisation costs (v) | 73 | – | 813 | – |
Costs related to pension scheme buy-in (vi) | 414 | – | 284 | – |
Pension past service costs (vii) | – | – | 2,900 | – |
Profit on disposal of investment property (viii) | – | – | (154) | – |
Goodwill and other intangible assets impairment (ix) | – | – | 210 | – |
Property, plant and equipment and right-of-use assets impairment (ix) | 32 | – | 1,969 | – |
Legal dispute and rent arrears (x) | 233 | – | – | – |
Included in profit/(loss) before taxation | 1,282 | (12,607) | 8,963 | 5,663 |
Taxation effect of the above adjusting items | (488) | (433) | (2,013) | (211) |
Included in profit/(loss) for the year | 794 | (13,040) | 6,950 | 5,452 |
| 2024 | ||
| 2025 | (restated) | |
| £’000 | £’000 | |
Wages and salaries | 30,897 | 33,813 |
Social security costs | 3,203 | 3,633 |
Pension costs | 1,625 | 1,582 |
Staff costs before share based payments | 35,725 | 39,028 |
Share based payments | 243 | 358 |
35,968 | 39,386 |
| 2025 | 2024 | |
| Number | Number | |
Sales, office and management | 194 | 269 |
Manufacture and distribution | 317 | 375 |
644 |
| 2024 | ||
| 2025 | (restated) | |
| £’000 | £’000 | |
Aggregate Directors’ remuneration 1 | 1,102 | 988 |
Aggregate social security costs | 194 | 184 |
Aggregate pension contributions 2 | 15 | 23 |
1,311 | 1,195 |
2025 | 2024 | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
| Finance income | ||||
Bank interest | 827 | 86 | 651 | 96 |
| Net interest on the net defined | ||||
benefit retirement asset (Note 28) | 74 | – | 280 | – |
Other interest | 39 | – | 82 | 6 |
Dividends received | 73 | – | – | – |
Total finance income | 1,013 | 86 | 1,013 | 102 |
| Finance costs | ||||
| Interest payable on bank | ||||
overdrafts | (131) | (314) | (223) | (447) |
| Interest payable on bank | ||||
loans and other borrowings | (284) | (4) | (425) | (26) |
Interest payable on leases | (39) | (276) | (33) | (229) |
Other interest | (51) | (32) | – | (63) |
Total finance costs | (505) | (626) | (681) | (765) |
2025 | 2024 | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
| Current tax: | ||||
| UK corporation tax | ||||
Current year | 28 | (29) | (288) | 263 |
Adjustment in respect of prior years | 256 | (214) | (71) | 30 |
| Foreign tax | ||||
Current year | 486 | 243 | 397 | 1,028 |
Adjustment in respect of prior years | – | (35) | 11 | (13) |
Group current tax | 770 | (35) | 49 | 1,308 |
| Deferred tax: | ||||
| Origination and reversal of timing | ||||
| differences | ||||
Current year | (626) | 635 | (2,083) | 384 |
Adjustment in respect of prior years | (277) | (39) | 60 | (88) |
Group deferred tax (Note 19) | (903) | 596 | (2,023) | 296 |
Tax (credit)/charge for the year | (133) | 561 | (1,974) | 1,604 |
2025 | 2024 | |||
| Continuing | Discontinued | Continuing | Discontinued | |
| operations | operations | operations | operations | |
| £’000 | £’000 | £’000 | £’000 | |
Profit/(loss) before taxation | 2,894 | 17,467 | (6,463) | 373 |
Tax at 25.0% (2024: 25.0%) | 724 | 4,367 | (1,616) | 93 |
| Effects of: | ||||
| Tax effect of share of results of joint | ||||
ventures | (338) | – | (344) | – |
Tax effect of expenses that are not allowable in determining | ||||
taxable profit | 122 | 801 | 270 | 1,368 |
Tax effect of non-taxable income | (650) | (4,548) | (362) | (81) |
| Effects of different tax rates | ||||
of foreign subsidiaries | (56) | 99 | (42) | 111 |
Effects of deferred tax rates | – | – | – | (24) |
Unrecognised deferred tax on losses | 86 | 130 | 78 | 208 |
Withholding taxes suffered | – | – | 42 | – |
Adjustment in respect of prior years | (21) | (288) | – | (71) |
Total tax (credit)/charge for the year | (133) | 561 | (1,974) | 1,604 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Revenue | 43,553 | 72,318 |
Expenses | (40,180) | (66,893) |
Profit before taxation of discontinued operations | 3,373 | 5,425 |
Taxation (Note 8) | (751) | (1,668) |
Profit after taxation of discontinued operations | 2,622 | 3,757 |
Pre-taxation gain on disposal | 17,047 | - |
Pre-taxation loss recognised on the measurement to fair value less costs to sell | (2,953) | (5,052) |
Taxation related to pre-taxation gain on disposal (Note 8) | 190 | 64 |
After taxation gain/(loss) recognised on disposal and the measurement to fair value less costs to sell | 14,284 | (4,988) |
Profit/(loss) for the year from discontinued operations | 16,906 | (1,231) |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
| Assets | ||
Goodwill | – | 16,682 |
Other intangible assets | – | 2,726 |
Property, plant and equipment | 4,194 | 19,209 |
Right-of-use assets | 234 | 8,835 |
Investment property | 314 | 2,229 |
Non-current receivables | – | 20 |
Deferred tax asset | – | 357 |
Inventories | 988 | 11,203 |
Contract assets | – | 9,220 |
Trade and other receivables | 2,316 | 12,906 |
Current tax assets | – | 2,194 |
Cash and cash equivalents | 808 | 4,802 |
Impairment under value in use methodology | – | (3,159) |
Loss on fair value measurement less costs to sell | (5,915) | (1,561) |
Total assets | 2,939 | 85,663 |
| Liabilities | ||
Current borrowings | – | (8,326) |
Current leases | (45) | (1,156) |
Contract liabilities | (19) | (4,999) |
Trade and other payables | (1,400) | (6,974) |
Current tax liabilities | – | (381) |
Non-current leases | – | (6,949) |
Deferred tax liabilities | (13) | (2,961) |
Other non-current liabilities | – | (2) |
Total liabilities | (1,477) | (31,748) |
Net assets | 1,462 | 53,915 |
| 2025 | 2024 | |
| Company | £’000 | £’000 |
| Assets | ||
Investment in subsidiary undertakings | – | 12,908 |
Total | – | 12,908 |
| 2025 | 2024 | |
| Equity | £’000 | £’000 |
| Second interim paid for the year ended 31 August 2024 | ||
of nil per 2.5p share (2023: 1.175p) | – | 1,105 |
| Final dividend for the year ended 31 August 2024 of 2.85p | ||
per 2.5p share (2023: 2.85p) | 2,692 | 2,683 |
| First interim paid for the year ended 31 August 2025 of 1.2p | ||
per 2.5p share (2024: 2.35p) | 1,134 | 2,218 |
3,826 | 6,006 |
2025 | 2024 | |||
| Earnings | Earnings | |||
| Earnings | per share | Earnings | per share | |
| £’000 | pence | £’000 | pence | |
| Continuing operations | ||||
Earnings/(loss) per share – basic | 3,027 | 3.5 | (4,489) | (4.8) |
| Adjusting items: | ||||
Amortisation of acquired intangible assets | – | – | 89 | 0.1 |
M&A activity costs | 370 | 0.4 | – | – |
Restructuring/closure costs | 2,407 | 2.8 | 2,132 | 2.3 |
Profit on disposal of non-current assets previously classified as held for sale | (2,834) | (3.3) | – | – |
Loss on fair value measurement less costs to sell of non-current assets held for sale | – | – | 720 | 0.8 |
Non-recurring costs incurred centrally that related to the Engineering Division and transaction | 587 | 0.7 | – | – |
Cloud configuration and customisation costs | 73 | 0.1 | 813 | 0.8 |
Costs related to pension scheme buy-in | 414 | 0.5 | 284 | 0.3 |
Pension past service costs | – | – | 2,900 | 3.1 |
Profit on disposal of investment property | – | – | (154) | (0.2) |
Goodwill and other intangible assets impairment | – | – | 210 | 0.2 |
Property, plant and equipment and right-of-use assets impairment | 32 | – | 1,969 | 2.1 |
Legal dispute and rent arrears | 233 | 0.3 | – | – |
Taxation effect of the above | (488) | (0.6) | (2,013) | (2.1) |
Earnings per share – adjusted | 3,821 | 4.4 | 2,461 | 2.6 |
| Discontinued operations | ||||
Earnings/(loss) per share – basic | 16,906 | 19.6 | (1,231) | (1.3) |
| Adjusting items: | ||||
Amortisation of acquired intangible assets | – | – | 446 | 0.5 |
Closure costs | 554 | 0.6 | – | – |
Profit on disposal of disposal group and non-current assets previously classified as held for sale | (16,246) | (18.8) | – | – |
Loss on fair value measurement less costs to sell and impairment of disposal group assets | 3,085 | 3.6 | 5,217 | 5.5 |
Taxation effect of the above | (433) | (0.5) | (211) | (0.2) |
Earnings per share – adjusted | 3,866 | 4.5 | 4,221 | 4.5 |
Total (basic) | 19,933 | 23.1 | (5,720) | (6.1) |
Total (adjusted) | 7,687 | 8.9 | 6,682 | 7.1 |
2025 | 2024 | |||||
| Weighted | Earnings | Weighted | Earnings | |||
| Earnings | average number | per share | Earnings | average number | per share | |
| £’000 | of shares | pence | £’000 | of shares | pence | |
| Continuing operations | ||||||
Earnings/(loss) per share | 3,027 | 86,256,854 | 3.5 | (4,489) | 94,284,735 | (4.8) |
| Effect of dilutive securities: | ||||||
Share Save Scheme | – | 306,289 | – | – | – | – |
Long Term Incentive Plan | – | 647,605 | – | – | – | – |
Deferred Bonus | – | 38,849 | – | – | – | – |
Diluted earnings/(loss) per share | 3,027 | 87,249,597 | 3.5 | (4,489) | 94,284,735 | (4.8) |
| Discontinued operations | ||||||
Earnings/(loss) per share | 16,906 | 86,256,854 | 19.6 | (1,231) | 94,284,735 | (1.3) |
| Effect of dilutive securities: | ||||||
Share Save Scheme | – | 306,289 | (0.1) | – | – | – |
Long Term Incentive Plan | – | 647,605 | (0.1) | – | – | – |
Deferred Bonus | – | 38,849 | – | – | – | – |
Diluted earnings/(loss) per share | 16,906 | 87,249,597 | 19.4 | (1,231) | 94,284,735 | (1.3) |
Total (diluted) | 19,933 | 87,249,597 | 22.9 | (5,720) | 94,284,735 | (6.1) |
2025 | 2024 | |||||
| Adjusted | Weighted | Earnings | Adjusted | Weighted | Earnings | |
| earnings | average number | per share | earnings | average number | per share | |
| £’000 | of shares | pence | £’000 | of shares | pence | |
| Continuing operations | ||||||
Diluted adjusted earnings per share | 3,821 | 87,249,597 | 4.4 | 2,461 | 94,284,735 | 2.6 |
| Discontinued operations | ||||||
Diluted adjusted earnings per share | 3,866 | 87,249,597 | 4.4 | 4,221 | 94,284,735 | 4.5 |
Total (diluted adjusted) | 7,687 | 87,249,597 | 8.8 | 6,682 | 94,284,735 | 7.1 |
| Group | |||||||
| Know-how, | Brands, | ||||||
| Customer | technology and | patents and | Contract | ||||
| Goodwill | relationships | development costs | trademarks | backlog | Software | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||||
At 3 September 2023 | 29,143 | 3,236 | 2,927 | 3,048 | 241 | 861 | 39,456 |
Exchange differences | (419) | – | (18) | (61) | (10) | (14) | (522) |
Additions | – | – | 537 | 10 | – | 8 | 555 |
Disposals | – | – | (58) | – | – | – | (58) |
Amounts written off | (19) | – | – | – | – | – | (19) |
Amounts transferred to property, plant and equipment | – | – | (227) | – | – | – | (227) |
Transferred to assets held for sale | (24,895) | (3,079) | (1,162) | (1,888) | (231) | (855) | (32,110) |
At 31 August 2024 | 3,810 | 157 | 1,999 | 1,109 | – | – | 7,075 |
Exchange differences | – | – | – | (4) | – | – | (4) |
Additions | – | – | – | 5 | – | – | 5 |
At 31 August 2025 | 3,810 | 157 | 1,999 | 1,110 | – | – | 7,076 |
| Accumulated amortisation and impairment | |||||||
| At 3 September 2023 | 9,982 | 1,844 | 2,220 | 1,893 | 241 | 797 | 16,977 |
Exchange differences | (27) | – | (5) | (40) | (10) | (14) | (96) |
Charge for the year | – | 295 | 40 | 229 | – | 22 | 586 |
Impairment during the year | – | 63 | – | 147 | – | – | 210 |
| Transferred to assets held for sale | (8,213) | (2,045) | (256) | (1,152) | (231) | (805) | (12,702) |
At 31 August 2024 | 1,742 | 157 | 1,999 | 1,077 | – | – | 4,975 |
Exchange differences | – | – | – | (4) | – | – | (4) |
Charge for the year | – | – | – | 6 | – | – | 6 |
At 31 August 2025 | 1,742 | 157 | 1,999 | 1,079 | – | – | 4,977 |
| Net book amount | |||||||
At 2 September 2023 | 19,161 | 1,392 | 707 | 1,155 | – | 64 | 22,479 |
At 31 August 2024 | 2,068 | – | – | 32 | – | – | 2,100 |
At 31 August 2025 | 2,068 | – | – | 31 | – | – | 2,099 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Carrs Agriculture Ltd – UK feed blocks | 2,068 | 2,068 |
| Pre-tax | ||||||
| Annual growth | Pre-tax | discount rate | Long-term | Cash flows | ||
| Headroom | in EBIT 1 | discount rate | (sensitised) 2 | growth rate | (sensitised) 3 | |
| Year ended 31 August 2025 | £m | % | % | % | % | % |
| Cash-generating unit | ||||||
Carrs Agriculture Ltd – UK feed blocks | 20.6 | 8.8 | 14.9 | 32.0 | 2.0 | (59.7) |
| Pre-tax | ||||||
| Annual growth | Pre-tax | discount rate | Long-term | Cash flows | ||
| Headroom | in EBIT 4 | discount rate | (sensitised) 5 | growth rate | (sensitised) 6 | |
| Year ended 31 August 2024 | £m | % | % | % | % | % |
| Cash-generating unit | ||||||
Carrs Agriculture Ltd – UK feed blocks | 32.2 | 15.1 | 15.1 | 96.4 | 2.0 | (85.8) |
Group | Company | ||||
| Assets in the | |||||
| Land and | Plant and | course of | Plant and | ||
| buildings | equipment | construction | Total | equipment | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
| At 3 September 2023 | 25,966 | 38,053 | 1,498 | 65,517 | 332 |
Exchange differences | (422) | (656) | (38) | (1,116) | – |
Additions | 393 | 1,680 | 2,077 | 4,150 | 8 |
Transfers from other intangible assets | 227 | – | – | 227 | – |
Transfers from inventories | – | 35 | – | 35 | – |
Disposals | (39) | (1,927) | (10) | (1,976) | – |
Reclassifications | (3) | 2,090 | (2,087) | – | – |
Transferred to assets held for sale | (17,904) | (19,306) | (408) | (37,618) | – |
At 31 August 2024 | 8,218 | 19,969 | 1,032 | 29,219 | 340 |
Exchange differences | (80) | (237) | (5) | (322) | – |
Additions | 69 | 453 | 766 | 1,288 | 9 |
Transfers from right- of-use assets | – | 142 | – | 142 | – |
Disposals | – | (635) | (34) | (669) | (278) |
Reclassifications | – | 869 | (869) | – | – |
| Transferred to assets | |||||
held for sale | (1,598) | – | – | (1,598) | – |
At 31 August 2025 | 6,609 | 20,561 | 890 | 28,060 | 71 |
Group | Company | ||||
| Assets in the | |||||
| Land and | Plant and | course of | Plant and | ||
| buildings | equipment | construction | Total | equipment | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Accumulated depreciation | |||||
| and impairment | |||||
At 3 September 2023 | 8,806 | 26,761 | – | 35,567 | 246 |
Exchange differences | (151) | (503) | – | (654) | – |
Charge for the year | 807 | 2,024 | – | 2,831 | 32 |
Impairment during the year | – | 1,170 | 736 | 1,906 | – |
Disposals | (4) | (1,918) | – | (1,922) | – |
Reclassifications | 2 | (2) | – | – | – |
Transferred to assets held for sale | (6,500) | (11,909) | – | (18,409) | – |
At 31 August 2024 | 2,960 | 15,623 | 736 | 19,319 | 278 |
Exchange differences | (40) | (176) | – | (216) | – |
Charge for the year | 250 | 635 | – | 885 | 18 |
Impairment during the year | – | 4 | 7 | 11 | – |
Transfers from right- of-use assets | – | 106 | – | 106 | – |
Disposals | – | (535) | – | (535) | (251) |
Reclassifications | – | 743 | (743) | – | – |
| Transferred to assets | |||||
held for sale | (451) | – | – | (451) | – |
At 31 August 2025 | 2,719 | 16,400 | – | 19,119 | 45 |
| Net book amount | |||||
At 2 September 2023 | 17,160 | 11,292 | 1,498 | 29,950 | 86 |
At 31 August 2024 | 5,258 | 4,346 | 296 | 9,900 | 62 |
At 31 August 2025 | 3,890 | 4,161 | 890 | 8,941 | 26 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
Cost of sales | 792 | 810 | – | – |
Administrative expenses | 93 | 454 | 18 | 32 |
Discontinued operations | – | 1,567 | – | – |
885 | 2,831 | 18 | 32 |
Group | Company | |||
| Plant, | Plant, | |||
| Land and | equipment | equipment | ||
| buildings | and vehicles | Total | and vehicles | |
| Lease assets | £’000 | £’000 | £’000 | £’000 |
| Cost | ||||
At 3 September 2023 | 6,893 | 4,581 | 11,474 | 610 |
Exchange differences | (50) | (12) | (62) | – |
Additions | 3,093 | 375 | 3,468 | 167 |
Modifications | – | 351 | 351 | – |
Disposals | – | (756) | (756) | (569) |
Transferred to assets held for sale | (9,526) | (3,344) | (12,870) | – |
At 31 August 2024 | 410 | 1,195 | 1,605 | 208 |
Exchange differences | – | 2 | 2 | – |
Additions | – | 135 | 135 | 40 |
Modifications | 427 | – | 427 | – |
Transfers to property, plant and equipment | – | (142) | (142) | – |
Disposals | – | (245) | (245) | (53) |
At 31 August 2025 | 837 | 945 | 1,782 | 195 |
Group | Company | |||
| Plant, | Plant, | |||
| Land and | equipment | equipment | ||
| buildings | and vehicles | Total | and vehicles | |
| Lease assets | £’000 | £’000 | £’000 | £’000 |
| Accumulated depreciation | ||||
| and impairment | ||||
At 3 September 2023 | 2,602 | 1,549 | 4,151 | 329 |
Exchange differences | (52) | (3) | (55) | – |
Charge for the year | 756 | 555 | 1,311 | 71 |
Impairment during the year | – | 63 | 63 | – |
Disposals | – | (486) | (486) | (356) |
Transferred to assets held for sale | (3,117) | (918) | (4,035) | – |
At 31 August 2024 | 189 | 760 | 949 | 44 |
Exchange differences | – | 2 | 2 | – |
Charge for the year | 73 | 195 | 268 | 49 |
Impairment during the year | – | 21 | 21 | – |
Transfer to property, plant and equipment | – | (106) | (106) | – |
Disposals | – | (205) | (205) | (26) |
At 31 August 2025 | 262 | 667 | 929 | 67 |
| Net book amount | ||||
At 2 September 2023 | 4,291 | 3,032 | 7, 323 | 281 |
At 31 August 2024 | 221 | 435 | 656 | 164 |
At 31 August 2025 | 575 | 278 | 853 | 128 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Lease liabilities | £’000 | £’000 | £’000 | £’000 |
Current liabilities | 183 | 267 | 42 | 49 |
Non-current liabilities | 759 | 448 | 92 | 118 |
942 | 715 | 134 | 167 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Lease liabilities | £’000 | £’000 | £’000 | £’000 |
Less than one year | 230 | 291 | 49 | 56 |
One to two years | 181 | 180 | 48 | 51 |
Two to three years | 144 | 114 | 39 | 43 |
Three to four years | 99 | 73 | 14 | 27 |
Four to five years | 74 | 48 | – | 13 |
More than five years | 404 | 62 | – | – |
1,132 | 768 | 150 | 190 |
Continuing Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
Depreciation | 268 | 327 | 49 | 71 |
Impairment charge | 21 | 63 | – | – |
Profit on disposal | (11) | (13) | (2) | (20) |
Interest expense | 39 | 33 | 10 | 9 |
317 | 410 | 57 | 60 |
| Total | |
| Group | £’000 |
| Cost | |
At 3 September 2023 | 4,235 |
Disposals | (65) |
Transferred to assets held for sale | (3,569) |
At 31 August 2024 | 601 |
Transferred to assets held for sale | (601) |
At 31 August 2025 | – |
| Accumulated depreciation | |
At 3 September 2023 | 1,595 |
Charge for the year | 67 |
Disposals | (37) |
Transferred to assets held for sale | (1,340) |
At 31 August 2024 | 285 |
Charge for the year | 2 |
Transferred to assets held for sale | (287) |
At 31 August 2025 | – |
| Net book amount | |
At 2 September 2023 | 2,640 |
At 31 August 2024 | 316 |
At 31 August 2025 | – |
| Joint | Other | ||
| ventures | investments | Total | |
| Group | £’000 | £’000 | £’000 |
| Cost | |||
At 3 September 2023 | 6,101 | 36 | 6,137 |
Exchange difference | (232) | (1) | (233) |
Share of post-tax result | 1,374 | – | 1, 374 |
Dividend paid by joint ventures | (955) | – | (955) |
At 31 August 2024 | 6,288 | 35 | 6,323 |
Exchange difference | (54) | – | (54) |
Share of post-tax result | 1,350 | – | 1,350 |
Dividend paid by joint ventures | (483) | – | (483) |
Disposals | – | (5) | (5) |
At 31 August 2025 | 7,101 | 30 | 7,131 |
| Accumulated provision for impairment | |||
| At 3 September 2023, at 31 August 2024 | |||
and at 31 August 2025 | – | 9 | 9 |
| Net book amount | |||
At 2 September 2023 | 6,101 | 27 | 6,128 |
At 31 August 2024 | 6,288 | 26 | 6,314 |
At 31 August 2025 | 7,101 | 21 | 7,122 |
| Shares in | Joint | ||
| subsidiaries | ventures | Total | |
| Company | £’000 | £’000 | £’000 |
| Cost | |||
At 3 September 2023 | 39,626 | 172 | 39,798 |
Capital contribution | 186 | – | 186 |
| Share based payment charge in respect | |||
of employees of subsidiary undertakings | 73 | – | 73 |
Transferred to assets held for sale | (16,829) | – | (16,829) |
At 31 August 2024 | 23,056 | 172 | 23,228 |
Capital contribution | 5,201 | – | 5,201 |
| Share based payment credit in respect | |||
of employees of subsidiary undertakings | (169) | – | (169) |
At 31 August 2025 | 28,088 | 172 | 28,260 |
| Accumulated provision for impairment | |||
At 3 September 2023 | 4,869 | – | 4,869 |
Impairment during the year | 1,593 | – | 1,593 |
Transferred to assets held for sale | (3,921) | – | (3,921) |
At 31 August 2024 | 2,541 | – | 2,541 |
Impairment during the year | 5,201 | – | 5,201 |
At 31 August 2025 | 7,742 | – | 7,742 |
| Net book amount | |||
At 2 September 2023 | 34,757 | 172 | 34,929 |
At 31 August 2024 | 20,515 | 172 | 20,687 |
At 31 August 2025 | 20,346 | 172 | 20,518 |
| Equity interest held | Country of | Country of | ||
| Name | % | incorporation | operation | Activity |
| Manufacture of | ||||
Crystalyx Products GmbH | 50 | Germany 1 | Germany | animal feed blocks |
| Manufacture of | ||||
Gold-Bar Feed Supplements LLC | 50 | USA 2 | USA | animal feed blocks |
| Manufacture of | ||||
ACC Feed Supplement LLC | 50 | USA 3 | USA | animal feed blocks |
Silloth Storage Company Ltd | 50 | England 4 | UK | Storage of molasses |
| 2025 | 2024 | |
| £’000 | £’000 | |
Non-current assets | 4,792 | 5,338 |
Current assets | 5,545 | 4,342 |
Current liabilities | (2,550) | (2,302) |
Non-current liabilities | (703) | (1,107) |
Income | 25,095 | 24,466 |
Expenses | (23,291) | (22,830) |
Net finance cost | (86) | (130) |
| Company registration | Ordinary Shares held | Country of | Country of | ||
| Name | number 8 | % | incorporation | operation | Trading activity |
| Trading entities: | |||||
Carrs Agriculture Ltd 8 | 00480342 | 100 | England 1 | UK | Manufacture of animal feed/mineral blocks and distributor of health |
| products | |||||
Animal Feed Supplement, Inc. | 100 | USA 2 | USA | Manufacture of animal feed blocks | |
Carr’s Supplements (ROI) Ltd | 100 | Ireland 3 | Ireland | Distributor of animal feed blocks and health products | |
Carrs Properties Ltd 8 | 00088157 | 100 | England 1 | UK | Property holding |
Chirton Engineering Ltd | 100 | England 1 | UK | Engineering | |
| Non-trading entities: | |||||
Animax Ltd 8 | 01604213 | 100 | England 1 | UK | |
Animax NZ Ltd | 100 | New Zealand 4 | New Zealand | ||
Carr’s Supplements (NZ) Ltd | 100 | New Zealand 5 | New Zealand | ||
Afgritech Ltd 8 | 05259304 | 100 | England 1 | UK | |
Afgritech LLC | 100 | USA 6 | USA | ||
Fevara International Finance Ltd 8 | 10888476 | 100 | England 1 | UK | |
Carr’s Group Corporate Trustee Ltd | 100 | England 1 | England | ||
Fevara Holding LTDA | 100 | Brazil 7 | Brazil |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
| Accelerated tax depreciation | (1,043) | (1,130) |
| Employee benefits | 724 | (452) |
| Short-term timing differences | 832 | 618 |
Losses | 1,915 | 1,149 |
Net deferred tax | 2,428 | 185 |
| Included in: | ||
Deferred tax assets | 2,428 | 208 |
Deferred tax liabilities | – | (23) |
Net deferred tax | 2,428 | 185 |
| At 1 September | Exchange | Recognised in | Recognised in other | Recognised | In respect of | At 31 August | |
| 2024 | differences | income statement | comprehensive income | in equity | disposal group | 2025 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accelerated tax depreciation | (1,130) | 14 | 73 | – | – | – | (1,043) |
Employee benefits | (452) | – | 125 | 1,051 | – | – | 724 |
Short-term timing differences | 618 | (20) | (61) | 54 | 43 | 198 | 832 |
Losses | 1,149 | – | 766 | – | – | – | 1,915 |
185 | (6) | 903 | 1,105 | 43 | 198 | 2,428 |
| At 3 September | Exchange | Recognised in | Recognised in other | Recognised | Transferred to | At 31 August | |
| 2023 | differences | income statement | comprehensive income | in equity | disposal group | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accelerated tax depreciation | (3,266) | 20 | 308 | – | – | 1,808 | (1,130) |
Employee benefits | (1,329) | – | 774 | 103 | – | – | (452) |
Short-term timing differences | 135 | (40) | (1) | 178 | 14 | 332 | 618 |
Leases | 158 | – | (4) | – | – | (154) | – |
Losses | 483 | – | 666 | – | – | – | 1,149 |
Rolled over capital gains | (602) | – | (16) | – | – | 618 | – |
(4,421) | (20) | 1,727 | 281 | 14 | 2,604 | 185 |
| 2025 | 2024 | |
| Company | £’000 | £’000 |
Accelerated tax depreciation | 21 | 17 |
Employee benefits | 724 | (452) |
Short-term timing differences | 146 | 52 |
Losses | 2,093 | 1,104 |
Net deferred tax | 2,984 | 721 |
| Included in: | ||
Deferred tax assets | 2,984 | 721 |
2,984 | 721 |
| At 1 September | Recognised in | Recognised in other | Recognised | At 31 August | |
| 2024 | income statement | comprehensive income | in equity 2025 | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Accelerated tax depreciation | 17 | 4 | – | – | 21 |
Employee benefits | (452) | 125 | 1,051 | – | 724 |
Short-term timing differences | 52 | 52 | – | 42 | 146 |
Losses | 1,104 | 989 | – | – | 2,093 |
721 | 1,170 | 1,051 | 42 | 2,984 |
| At 3 September | Recognised in | Recognised in other | Recognised | At 31 August | |
| 2023 | income statement | comprehensive income | in equity 2024 | ||
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Accelerated tax depreciation | 17 | – | – | – | 17 |
Employee benefits | (1,329) | 774 | 103 | – | (452) |
Short-term timing differences | 42 | (2) | – | 12 | 52 |
Losses | 415 | 689 | – | – | 1,104 |
(855) | 1,461 | 103 | 12 | 721 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Raw materials and consumables | 5,728 | 5,825 |
Work in progress | 2 | 49 |
Finished goods and goods for resale | 6,568 | 6,188 |
12,298 | 12,062 |
| 2025 | 2024 | |
| Contract assets | £’000 | £’000 |
At the beginning of the year | – | 7,915 |
Exchange differences | – | (73) |
Transfers from contract assets recognised at the beginning of the year to receivables | – | (6,882) |
Increase related to services provided in the year | – | 8,260 |
Transferred to assets held for sale | – | (9,220) |
At the end of the year | – | – |
| 2025 | 2024 | |
| Contract liabilities | £’000 | £’000 |
At the beginning of the year | – | 5,194 |
Exchange differences | – | (64) |
| Revenue recognised against contract liabilities | ||
at the beginning of the year | – | (4,158) |
Increase due to cash received, excluding any amounts recognised as revenue during the year | – | 4,027 |
Transferred to liabilities held for sale | – | (4,999) |
At the end of the year | – | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Current: | ||||
Trade receivables | 4,613 | 6,075 | 131 | 209 |
| Less: provision for impairment of trade | ||||
receivables | (116) | (82) | – | – |
Trade receivables – net | 4,497 | 5,993 | 131 | 209 |
| Amounts owed by Group undertakings | ||||
(Note 35) | – | – | 1,910 | 4,303 |
| Amounts owed by other related parties | ||||
(Note 35) | 33 | 204 | – | – |
Other taxes and social security receivable | 768 | 572 | 170 | – |
Return assets | 1,676 | 1,885 | – | – |
Other receivables | 3,134 | 939 | 2,209 | 774 |
Prepayments | 536 | 759 | 186 | 193 |
10,644 | 10,352 | 4,606 | 5,479 | |
| Non-current: | ||||
| Amounts owed by Group undertakings | ||||
(Note 35) | – | – | 12,104 | 32,389 |
– | – | 12,104 | 32,389 |
2025 | 2024 | |||
| Gross | Impairment | Gross | Impairment | |
| Group | £’000 | £’000 | £’000 | £’000 |
| The ageing of trade | ||||
| receivables is as follows: | ||||
Not past due | 3,064 | – | 4,785 | – |
Past due 1 – 30 days | 214 | – | 363 | – |
Past due 31 – 60 days | 379 | (1) | (26) | – |
Past due 61 – 90 days | 484 | (1) | 267 | – |
Past due 91 – 120 days | 110 | – | 25 | – |
Past 121 days | 362 | (114) | 661 | (82) |
4,613 | (116) | 6,075 | (82) |
2025 | 2024 | |||
| Gross | Impairment | Gross | Impairment | |
| Company | £’000 | £’000 | £’000 | £’000 |
| The ageing of trade | ||||
| receivables is as follows: | ||||
Not past due | 14 | – | 10 | – |
Past due 1 – 30 days | 70 | – | 8 | – |
Past due 31 – 60 days | 30 | – | 1 | – |
Past due 61 – 90 days | – | – | 1 | – |
Past due 91 – 120 days | 13 | – | 3 | – |
Past 121 days | 4 | – | 186 | – |
131 | – | 209 | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| The carrying value of trade receivables | ||||
| is denominated in the following | ||||
| currencies: | ||||
Sterling | 3,522 | 3,755 | 129 | 209 |
US Dollar | 452 | 1,146 | 2 | – |
Euro | 523 | 334 | – | – |
New Zealand Dollar | – | 758 | – | – |
4,497 | 5,993 | 131 | 209 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
Cash held in escrow | 4,573 | – | 4,573 | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents per the balance sheet | 7,855 | 13,714 | 2,768 | 7,607 |
| Cash and cash equivalents of disposal | ||||
| groups classified as assets held for sale | ||||
(Note 9) | 808 | 4,802 | – | – |
Bank overdrafts (Note 26) | (1,803) | (2,670) | – | – |
| Bank overdrafts of disposal groups | ||||
classified as liabilities held for sale | – | (7,916) | – | – |
Cash and cash equivalents per the statement of cash flows | 6,860 | 7,930 | 2,768 | 7,607 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Current: | ||||
Trade payables | 4,098 | 4,727 | 514 | 335 |
| Amounts owed to Group undertakings | ||||
(Note 35) | – | – | 814 | 914 |
| Amounts owed to other related parties | ||||
(Note 35) | – | 20 | – | – |
Other taxes and social security payable | 454 | 676 | 354 | 561 |
Other payables | 2,092 | 2,155 | 118 | 167 |
Accruals | 5,097 | 3,076 | 2,316 | 1,404 |
Deferred income | – | 53 | – | – |
11,741 | 10,707 | 4,116 | 3,381 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
At the beginning of the year | – | 23 | – | – |
Amortisation in the year | – | (16) | – | – |
Transferred to liabilities held for sale | – | (7) | – | – |
At the end of the year | – | – | – | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Current: | ||||
Bank overdrafts | 1,803 | 2,670 | – | – |
Bank loans | – | 94 | – | – |
Loans from Group undertakings (Note 35) | – | – | 7,223 | 1,580 |
1,803 | 2,764 | 7,223 | 1,580 | |
| Non-current: | ||||
Bank loans and other borrowings | 3,492 | 2,913 | 3,492 | 2,913 |
3,492 | 2,913 | 3,492 | 2,913 | |
| Borrowings are repayable as follows: | ||||
On demand or within one year | 1,803 | 2,764 | 7,223 | 1,580 |
In the second year | 3,492 | – | 3,492 | – |
In the third to fifth years inclusive | – | 2,913 | – | 2,913 |
5,295 | 5,677 | 10,715 | 4,493 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| The net borrowings are: | ||||
Borrowings as above | 5,295 | 5,677 | 10,715 | 4,493 |
Cash and cash equivalents | (7,855) | (13,714) | (2,768) | (7,607) |
Net (cash)/debt | (2,560) | (8,037) | 7,947 | (3,114) |
2025 | 2024 | |||||||||
| US | NZ | US | NZ | |||||||
| Sterling | Dollar | Euro | Dollar | Total | Sterling | Dollar | Euro | Dollar | Total | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||||||||
Current trade and other receivables | 4 | 2 | 150 | – | 156 | – | 53 | 217 | – | 270 |
Cash and cash equivalents | 27 | 482 | 477 | – | 986 | 137 | 569 | 490 | 3 | 1,199 |
31 | 484 | 627 | – | 1,142 | 137 | 622 | 707 | 3 | 1,469 | |
| Liabilities | ||||||||||
Current trade and other payables | – | 68 | 49 | 10 | 127 | – | 7 | 12 | 10 | 29 |
– | 68 | 49 | 10 | 127 | – | 7 | 12 | 10 | 29 |
2025 | 2024 | |||||
| US Dollar | Euro | Total | US Dollar | Euro | Total | |
| Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||||
Non-current receivables | 11,896 | – | 11,896 | 15,175 | 5,909 | 21,084 |
Current trade and other receivables | 184 | – | 184 | 1,404 | 70 | 1,474 |
Cash and cash equivalents | 460 | 10 | 470 | 348 | 9 | 357 |
12,540 | 10 | 12,550 | 16,927 | 5,988 | 22,915 | |
| Liabilities | ||||||
Current borrowings | 223 | – | 223 | 228 | 1,353 | 1,581 |
Current trade and other payables | 73 | 5 | 78 | – | – | – |
296 | 5 | 301 | 228 | 1,353 | 1,581 |
2025 | 2024 | |||
| 10% | 10% | 10% | 10% | |
| weakening | strengthening | weakening | strengthening | |
| Continuing operations | £’000 | £’000 | £’000 | £’000 |
Impact on profit/(loss) after taxation | (85) | 70 | (122) | 100 |
Impact on total equity | (85) | 70 | (122) | 100 |
2025 | 2024 | |||
| 1% decrease | 1% increase | 1% decrease | 1% increase | |
| Continuing operations | £’000 | £’000 | £’000 | £’000 |
Impact on profit/(loss) after taxation | 43 | (43) | 110 | (110) |
Impact on total equity | 43 | (43) | 110 | (110) |
2025 | 2024 | |||
| Weighted | Weighted | |||
| average effective | average effective | |||
| interest rate | interest rate | |||
| Group borrowings | % | £’000 | % | £’000 |
Bank overdrafts | 5.70 | 1,803 | 6.70 | 2,670 |
Bank loans and other borrowings | 5.67 | 3,492 | 6.70 | 3,007 |
Floating rate | 5,295 | 5,677 |
Bank overdrafts | US prime rate + 1.0% margin; US prime rate; Bank of |
| England base rate + 1.7% margin | |
Bank loans and other borrowings | Bank of England base rate + 1.67%; Wall Street Journal |
| prime rate – 1% |
2025 | 2024 | |||
| Weighted | Weighted | |||
| average effective | average effective | |||
| interest rate | interest rate | |||
| Company borrowings | % | £’000 | % | £’000 |
Bank loans | 5.67 | 3,492 | 6.67 | 2,913 |
Loans from Group undertakings | 0.0 | 7,223 | 3.85 | 1,580 |
10,715 | 4,493 | |||
Fixed rate | – | 1,352 | ||
Floating rate | 3,492 | 2,913 | ||
Interest-free | 7,223 | 228 | ||
10,715 | 4,493 |
Bank loans | Bank of England base rate + 1.67% |
2025 | 2024 | |||||||
| Within | One to | Two to | Within | One to | Two to | |||
| Total | one year | two years | five years | Total | one year | two years | five years | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank overdrafts | 1,803 | 1,803 | – | – | 2,670 | 2,670 | – | – |
Bank loans and other borrowings | 3,764 | 198 | 3,566 | – | 3,562 | 295 | 200 | 3,067 |
Trade and other payables | 11,287 | 11,287 | – | – | 9,978 | 9,978 | – | – |
16,854 | 13,288 | 3,566 | – | 16,210 | 12,943 | 200 | 3,067 |
2025 | 2024 | |||||||
| Within | One to | Two to | Within | One to | Two to | |||
| Total | one year | two years | five years | Total | one year | two years | five years | |
| Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank loans | 3,764 | 198 | 3,566 | – | 3,467 | 200 | 200 | 3,067 |
Loans from Group undertakings | 7,223 | 7,223 | – | – | 1,580 | 1,580 | – | – |
Trade and other payables | 3,762 | 3,762 | – | – | 2,820 | 2,820 | – | – |
14,749 | 11,183 | 3,566 | – | 7,867 | 4,600 | 200 | 3,067 |
| 2025 | 2024 | |
| Floating rate | Floating rate | |
| £’000 | £’000 | |
Expiring in one year or less | 2,115 | 10,119 |
Expiring within two and five years inclusive | 1,500 | 22,000 |
3,615 | 32,119 |
2025 | 2024 | |||
| Fair | Contractual or | Fair | Contractual or | |
| value | notional amount | value | notional amount | |
| Group | £’000 | £’000 | £’000 | £’000 |
At the beginning of the year | – | – | (4) | (203) |
Exchange differences | – | – | – | (2) |
Gains during the year | – | – | 4 | 205 |
At the end of the year | – | – | – | – |
2025 | 2024 | |||
| Fair value | Fair value | |||
| through | Amortised | through | Amortised | |
| profit or loss | cost | profit or loss | cost | |
| Group | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||
Current trade and other receivables | – | 9,340 | – | 9,021 |
Restricted cash | – | 4,573 | – | – |
Cash and cash equivalents | – | 7,855 | – | 13,714 |
– | 21,768 | – | 22,735 | |
| Liabilities | ||||
Current borrowings | – | 1,803 | – | 2,764 |
Trade and other payables | – | 11,287 | – | 9,978 |
Non-current borrowings | – | 3,492 | – | 2,913 |
– | 16,582 | – | 15,655 |
2025 | 2024 | |||
| Fair value | Fair value | |||
| through | Amortised | through | Amortised | |
| profit or loss | cost | profit or loss | cost | |
| Company | £’000 | £’000 | £’000 | £’000 |
| Assets | ||||
Non-current receivables | – | 12,104 | – | 32,389 |
Current trade and other receivables | – | 4,250 | – | 5,286 |
Restricted cash | – | 4,573 | – | – |
Cash and cash equivalents | – | 2,768 | – | 7,607 |
– | 23,695 | – | 45,282 | |
| Liabilities | ||||
Current borrowings | – | 7,223 | – | 1,580 |
Trade and other payables | – | 3,762 | – | 2,820 |
Non-current borrowings | – | 3,492 | – | 2,913 |
– | 14,477 | – | 7, 313 |
| 2025 | 2024 | |
| % | % | |
Inflation (RPI) | 2.90 | 3.10 |
Inflation (CPI) | 2.60 | 2.70 |
Rate of discount | 6.00 | 4.90 |
| Pension in payment increases: | ||
RPI or 5.0% per annum if less | 2.80 | 2.90 |
RPI or 5.0% per annum if less, minimum 3.0% per annum | 3.60 | 3.60 |
| At | At | |
| 31 August | 31 August | |
| 2025 | 2024 | |
Males currently age 45 | 23.7 years | 23.3 years |
Females currently age 45 | 25.9 years | 25.8 years |
Males currently age 65 | 22.3 years | 22.0 years |
Females currently age 65 | 24.4 years | 24.3 years |
| 2025 | 2024 | |
| £’000 | £’000 | |
Administrative expenses | 572 | 477 |
Past service costs | – | 2,900 |
Net interest on the net defined benefit asset | (74) | (280) |
Total expense | 498 | 3,097 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Within operating profit/(loss): | ||
Administrative expenses | 572 | 477 |
Past service costs | – | 2,900 |
| Within interest: | ||
Finance income | (74) | (280) |
Total expense | 498 | 3,097 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Actual gains and losses arising from changes in: | ||
Financial assumptions | 4,470 | (2,339) |
Demographic assumptions | (288) | 605 |
Experience adjustments | 1,288 | 149 |
Return on assets, excluding interest income | (9,675) | 1,173 |
| Total remeasurement of the net defined benefit | ||
obligation/asset | (4,205) | (412) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Present value of funded defined benefit obligations | (40,188) | (46,421) |
Fair value of scheme assets | 37,292 | 48,228 |
(Deficit)/surplus in funded scheme | (2,896) | 1,807 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Benefit obligation at the beginning of the year | 46,421 | 42,505 |
Past service costs | – | 2,900 |
Interest cost | 2,202 | 2,254 |
Net measurement (gains)/losses – financial | (4,470) | 2,339 |
Net measurement losses/(gains) – demographic | 288 | (605) |
Net measurement gains – experience | (1,288) | (149) |
Benefits paid | (2,965) | (2,823) |
Benefit obligation at the end of the year | 40,188 | 46,421 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Vested deferred | 7,199 | 11,408 |
Retirees | 32,989 | 35,013 |
40,188 | 46,421 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Fair value of scheme assets at the beginning of the year | 48,228 | 47,821 |
Interest income on scheme assets | 2,276 | 2,534 |
Return on assets, excluding interest income | (9,675) | 1,173 |
Benefits paid | (2,965) | (2,823) |
Scheme administrative cost | (572) | (477) |
Fair value of scheme assets at the end of the year | 37,292 | 48,228 |
| Fair value of assets | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Debt instruments | – | 47,797 |
Cash | 504 | 431 |
Insured assets | 36,788 | – |
37,292 | 48,228 | |
Actual return on scheme assets | (7,399) | 3,707 |
Asset | Valuation |
Debt instruments | Fair value being the net asset value provided by the investment manager |
Insured assets | Present value of the related obligations |
| Present value of defined | ||
| benefit obligation | ||
| Change in assumption | £’000 | |
Discount rate | -50 basis points | 42,058 |
+50 basis points | 38,460 | |
Price inflation rate | -25 basis points | 39,388 |
+25 basis points | 40,778 | |
Post-retirement mortality assumption | -1 year age rating | 41,546 |
+1 year age rating | 38,800 |
| £’000 | |
Expected employer contributions | – |
Expected contributions to reimbursement rights | – |
| Expected total benefit payments by the scheme: | |
Year 1 | 3,827 |
Year 2 | 2,920 |
Year 3 | 3,015 |
Year 4 | 3,114 |
Year 5 | 3,216 |
Next 5 years | 17,734 |
2025 | 2024 | |||
| Group and Company | Shares | £’000 | Shares | £’000 |
| Allotted and fully paid Ordinary | ||||
| Shares of 2.5p each: | ||||
At the beginning of the year | 94,433,080 | 2,361 | 94,150,362 | 2,354 |
Allotment of shares | 256,619 | 6 | 282,718 | 7 |
Buy back and cancellation | (42,944,785) | (1,074) | – | – |
At the end of the year | 51,744,914 | 1,293 | 94,433,080 | 2,361 |
| Long Term Incentive Plan | Long Term Incentive Plan | Long Term Incentive Plan | Long Term Incentive Plan | ||||||
| (Executive Directors) | (Senior Managers) | (Executive Directors) | (Executive Directors) | ||||||
| January 2025 | January/May 2025 | January 2024 | May 2023 | ||||||
| EPS | TSR | EPS/ROCE | EPS | TSR | EPS | TSR | Share Save Scheme | Share Save Scheme | |
| weighting | weighting | weighting | weighting | weighting | weighting | weighting | (3-Year Plan 2024) | (3-Year Plan 2023) | |
Grant date | 21/01/25 | 21/01/25 & 08/05/25 | 22/01/24 | 04/05/23 | 08/02/24 | 03/07/23 | |||
| Share price at grant date | |||||||||
(weighted average) | £1.25 | £1.25 & £1.29 | £1.14 | £1.21 | £1.25 | £1.47 | |||
Exercise price (weighted average) | £0.00 | £0.00 | £0.00 | £0.00 | £0.92 | £1.17 | |||
Fair value per option at grant | £0.90 | £0.39 | £1.12 | £0.82 | £0.33 | £0.87 | £0.36 | £0.42 | £0.51 |
Number of employees at grant | 2 | 5 | 1 | 2 | 98 | 72 | |||
Shares under option at grant | 385,632 | 245,857 | 267,834 | 620,920 | 567,344 | 292,723 | |||
Vesting period (years) | 3 | 3 | 3 | 3 | 3 | 3 | |||
Model used for valuation | Market value* | Monte Carlo | Market value* | Market value* | Monte Carlo | Market value* | Monte Carlo | Black-Scholes | Black-Scholes |
Expected volatility | – | 38.3% | – | – | 38.6% | – | 34.3% | 37.9% | 39.7% |
Option life (years) | 10 | 10 | 10 | 10 | 3.55 | 3.55 | |||
Expected life (years) | 6.5 | 6.5 | 6.5 | 6.5 | 3.3 | 3.3 | |||
Risk-free rate | – | 4.3% | – | – | 3.9% | – | 3.8% | 4.1% | 5.1% |
| Expected dividends expressed | |||||||||
as a dividend yield | 1.3% | 4.2% | 1.3% | 3.1% | 4.6% | 3.1% | 4.2% | 4.20% | 3.50% |
Expectations of vesting | 100% | 95% | 100% | 0% | 95% | 0% | 95% | 95% | 95% |
| Long Term Incentive | Long Term Incentive Plan | Long Term Incentive | Long Term Incentive | Share Save Scheme | Share Save Scheme | Share Save Scheme | |
| Plan January/May 2025 | January/March 2024 | Plan May/August 2023 | Plan December 2021 | (3-Year Plan 2024) | (3-Year Plan 2023) | (3-Year Plan 2022) | |
| Number | Number | Number | Number | Number | Number | Number | |
| ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | |
| Outstanding: | |||||||
At 3 September 2023 | – | – | 394 | 255 | – | 293 | 220 |
Granted in the year | – | 978 | – | – | 567 | – | – |
Exercised in the year | – | – | – | – | – | – | – |
Forfeited in the year | – | – | – | (44) | (60) | (151) | (73) |
At 31 August 2024 | – | 978 | 394 | 211 | 507 | 142 | 147 |
Granted in the year | 631 | – | – | – | – | – | – |
Exercised in the year | – | – | – | – | (85) | (34) | (111) |
Forfeited in the year | (217) | (540) | (238) | (211) | (214) | (48) | (28) |
At 31 August 2025 | 414 | 438 | 156 | – | 208 | 60 | 8 |
| Exercisable: | |||||||
At 31 August 2024 | – | – | – | – | – | – | – |
At 31 August 2025 | – | – | – | – | – | – | 8 |
| Weighted average (years): | |||||||
Remaining contractual life | 9.3/9.7 | 8.3/8.5 | 7.7/7.9 | 6 | 1.97 | 1.38 | 0.3 |
Remaining expected life | 5.8/6.2 | 4.8/5.0 | 4.2/4.4 | 2.5 | 1.72 | 1.13 | 0.05 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Deferred Bonus Share Plan 2025 | 10 | – |
Deferred Bonus Share Plan 2024 | 16 | – |
Deferred Bonus Share Plan 2023 | – | 5 |
Long Term Incentive Plan January/May 2025 | 101 | – |
Long Term Incentive Plan January/March 2024 | 103 | 104 |
Long Term Incentive Plan May/August 2023 | (58) | 77 |
Share Save Scheme (3-Year Plan 2024) | 48 | 47 |
Share Save Scheme (3-Year Plan 2023) | 14 | 85 |
Share Save Scheme (3-Year Plan 2022) | 9 | 26 |
Share Save Scheme (3-Year Plan 2021) | – | 14 |
243 | 358 |
| Long Term Incentive Plan | Long Term Incentive Plan | Long Term Incentive | Long Term Incentive | Share Save Scheme | Share Save Scheme | Share Save Scheme | |
| January/May 2025 | January/March 2024 | Plan May/August 2023 | Plan December 2021 | (3-Year Plan 2024) | (3-Year Plan 2023) | (3-Year Plan 2022) | |
| Number | Number | Number | Number | Number | Number | Number | |
| ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | ’000 | |
| Outstanding: | |||||||
At 3 September 2023 | – | – | 227 | 111 | – | 87 | 21 |
Granted in the year | – | 656 | – | – | 167 | – | – |
Exercised in the year | – | – | – | – | – | – | – |
Forfeited in the year | – | – | – | – | (34) | (48) | (7) |
At 31 August 2024 | – | 656 | 227 | 111 | 133 | 39 | 14 |
Granted in the year | 518 | – | – | – | – | – | – |
Exercised in the year | – | – | – | – | (3) | (10) | (9) |
Forfeited in the year | (217) | (315) | (71) | (111) | (33) | (13) | (5) |
At 31 August 2025 | 301 | 341 | 156 | – | 97 | 16 | – |
| Exercisable: | |||||||
At 31 August 2024 | – | – | – | – | – | – | – |
At 31 August 2025 | – | – | – | – | – | – | – |
| Weighted average (years): | |||||||
Remaining contractual life | 9.3/9.7 | 8.33/8.5 | 7.7/7.9 | 6 | 1.97 | 1.38 | 0.3 |
Remaining expected life | 5.8/6.2 | 4.83/5.0 | 4.2/4.4 | 2.5 | 1.72 | 1.13 | 0.05 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Deferred Bonus Share Plan 2025 | 10 | – |
Deferred Bonus Share Plan 2024 | 16 | – |
Deferred Bonus Share Plan 2023 | – | 5 |
Long Term Incentive Plan January/March 2025 | 74 | – |
Long Term Incentive Plan January/March 2024 | 117 | 54 |
Long Term Incentive Plan May/August 2023 | 3 | 23 |
Share Save Scheme (3-Year Plan 2024) | 11 | 12 |
Share Save Scheme (3-Year Plan 2023) | (1) | 28 |
Share Save Scheme (3-Year Plan 2022) | (2) | 4 |
228 | 126 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Long Term Incentive Plan January/March 2024 | – | 51 |
Long Term Incentive Plan August 2023 | – | 61 |
Share Save Scheme (3-Year Plan 2024) | 13 | 25 |
Share Save Scheme (3-Year Plan 2023) | 7 | 18 |
Share Save Scheme (3-Year Plan 2022) | – | 34 |
Total carrying amount of investments | 20 | 189 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Profit/(loss) for the year | ||||
from continuing operations | 3,027 | (4,489) | 33,366 | (7,354) |
| Adjustments for: | ||||
Tax | (133) | (1,974) | (1,943) | (1,931) |
Tax charge/(credit) in respect of R&D | 93 | (116) | – | – |
Dividends received from subsidiaries | – | – | (1,870) | – |
Dividends received from joint ventures | – | – | – | (845) |
| Dividends received from external | ||||
investments | (73) | – | (73) | – |
Depreciation of property, plant and equipment | 885 | 1,264 | 18 | 32 |
Depreciation of right-of-use assets | 268 | 327 | 49 | 71 |
Depreciation of investment property | 2 | 67 | – | – |
Intangible asset amortisation | 6 | 93 | – | – |
| Goodwill and other intangible assets | ||||
impairment and amounts written off | – | 229 | – | – |
Property, plant and equipment impairment | 11 | 1,906 | – | – |
Right-of-use assets impairment | 21 | 63 | – | – |
| Profit on disposal of assets previously | ||||
classified as held for sale | (2,834) | – | – | – |
| Profit on disposal of subsidiaries (before cash | ||||
costs) | – | – | (44,252) | – |
| Loss on fair value measurement less | ||||
costs to sell (assets classified as held for sale) | – | 720 | – | – |
Loss on disposal of property, plant and equipment | 29 | 9 | 27 | – |
Profit on disposal of right-of-use assets | (11) | (13) | (2) | (20) |
| Profit on disposal of investment property | – | (154) | – | – |
Reversal of provision against loan due from subsidiary | – | – | (189) | – |
Impairment of subsidiary | – | – | 5,201 | 1,593 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Net fair value charge on share based | ||||
payments | 291 | 164 | 228 | 126 |
Other non-cash adjustments | 5 | (347) | (60) | 722 |
Interest income | (940) | (1,013) | (2,014) | (2,643) |
Interest expense and borrowing costs | 593 | 712 | 435 | 465 |
Share of results of joint ventures | (1,350) | (1,374) | – | – |
| IAS 19 income statement charge | ||||
| (excluding interest): | ||||
Past service cost (Note 28) | – | 2,900 | – | 2,900 |
Administrative expenses (Note 28) | 572 | 477 | 572 | 477 |
| Changes in working capital: | ||||
(Increase)/decrease in inventories | (246) | 2,982 | – | – |
Decrease in receivables | 1,459 | 84 | 412 | 404 |
Increase/(decrease) in payables | 1,729 | 140 | 1,063 | (10) |
| Cash generated from/(used in) | ||||
continuing operations | 3,404 | 2,657 | (9,032) | (6,013) |
| At 1 September | Other non-cash | Exchange | At 31 August | ||
| 2024 | Cash flow | changes | movements | 2025 | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 13,714 | (5,863) | – | 4 | 7,855 |
Bank overdrafts | (2,670) | 867 | – | – | (1,803) |
11,044 | (4,996) | – | 4 | 6,052 | |
| Loans and other borrowings: | |||||
– Current | (94) | 98 | – | (4) | – |
– Non-current | (2,913) | (490) | (89) | – | (3,492) |
Net cash | 8,037 | (5,388) | (89) | – | 2,560 |
| Leases: | |||||
– Current | (267) | – | 84 | – | (183) |
– Non-current | (449) | 284 | (593) | (1) | (759) |
Leases | (716) | 284 | (509) | (1) | (942) |
Net cash and leases | 7,321 | (5,104) | (598) | (1) | 1,618 |
| Transferred to | ||||||
| At 3 September | Other non-cash | Exchange | assets/liabilities | At 31 August | ||
| 2023 | Cash flow | changes | movements | of disposal group | 2024 | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 23,123 | (4,403) | – | (204) | (4,802) | 13,714 |
Bank overdrafts | (12,354) | 1,768 | – | – | 7,916 | (2,670) |
10,769 | (2,635) | – | (204) | 3,114 | 11,044 | |
| Loans and other borrowings: | ||||||
– Current | (1,360) | 863 | – | (7) | 410 | (94) |
– Non-current | (5,206) | 2,340 | (32) | (15) | – | (2,913) |
Net cash | 4,203 | 568 | (32) | (226) | 3,524 | 8,037 |
| Leases: | ||||||
– Current | (1,264) | – | (160) | – | 1,157 | (267) |
– Non-current | (5,559) | 1,475 | (3,333) | 20 | 6,948 | (449) |
Leases | (6,823) | 1,475 | (3,493) | 20 | 8,105 | (716) |
Net cash and leases | (2,620) | 2,043 | (3,525) | (206) | 11,629 | 7,321 |
| At 1 September | Other non-cash | Exchange | Disposal of | At 31 August | ||
| 2024 | Cash flow | changes | movements | subsidiaries | 2025 | |
| Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 7,607 | (4,786) | – | (53) | – | 2,768 |
| Loans and other borrowings: | ||||||
– Current | (1,580) | (7,000) | – | 4 | 1,353 | (7,223) |
– Non-current | (2,913) | (490) | (89) | – | – | (3,492) |
Net cash/(debt) | 3,114 | (12,276) | (89) | (49) | 1,353 | (7,947) |
| Leases: | ||||||
– Current | (49) | – | 7 | – | – | (42) |
– Non-current | (118) | 44 | (18) | – | – | (92) |
Leases | (167) | 44 | (11) | – | – | (134) |
Net cash/(debt) and leases | 2,947 | (12,232) | (100) | (49) | 1,353 | (8,081) |
| At 3 September | Other non-cash | Exchange | At 31 August | ||
| 2023 | Cash flow | changes | movements | 2024 | |
| Company | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 13,443 | (5,813) | – | (23) | 7,607 |
| Loans and other borrowings: | |||||
– Current | (2,125) | 518 | – | 27 | (1,580) |
– Non-current | (4,697) | 1,816 | (32) | – | (2,913) |
Net cash | 6,621 | (3,479) | (32) | 4 | 3,114 |
| Leases: | |||||
– Current | (126) | – | 77 | – | (49) |
– Non-current | (167) | 61 | (12) | – | (118) |
Leases | (293) | 61 | 65 | – | (167) |
Net cash and leases | 6,328 | (3,418) | 33 | 4 | 2,947 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Cash flows from cash and cash equivalents | ||||
less bank overdrafts in tables above | (4,996) | (2,635) | (4,786) | (5,813) |
New financing and drawdowns on RCF | (7,990) | – | (7,990) | – |
Repayment of RCF drawdowns | 7,500 | 1,816 | 7,500 | 1,816 |
Lease principal repayments | 284 | 322 | 44 | 61 |
Repayment of borrowings | 98 | 863 | – | – |
Receipt of loans from subsidiaries | – | – | (7,000) | – |
Repayment of loans from subsidiaries | – | – | – | 518 |
Cash from financing activities in discontinued operations | – | 1,677 | – | – |
| Cash flows from net cash/(debt) and leases | ||||
per tables above | (5,104) | 2,043 | (12,232) | (3,418) |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Capital expenditure that has been contracted for but has not been provided for in the accounts: | ||
Property, plant and equipment | 437 | – |
Right-of-use assets | – | 701 |
437 | 701 |
| Company | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
| Balances reported in the Balance Sheet | ||
| Amounts owed by subsidiary undertakings: | ||
Non-current loans receivable | 12,104 | 32,389 |
Other receivables | 1,910 | 4,303 |
14,014 | 36,692 | |
| Amounts owed to subsidiary undertakings: | ||
Current loans payable | (7,223) | (1,580) |
Other payables | (814) | (914) |
(8,037) | (2,494) | |
| Transactions reported in the Income Statement | ||
Management charges receivable | 2,312 | 2,794 |
Dividends receivable | 1,870 | – |
Interest receivable | 1,299 | 1,682 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Balances reported in the Balance | ||||
| Sheet | ||||
| Amounts owed by joint ventures: | ||||
Trade and other receivables | 33 | 204 | – | – |
33 | 204 | – | – | |
| Amounts owed to joint ventures: | ||||
Trade and other payables | – | (20) | – | – |
– | (20) | – | – | |
| Transactions reported in the Income | ||||
| Statement | ||||
Revenue | 785 | 929 | – | – |
Management charges receivable | 59 | 60 | – | – |
Dividends receivable | – | – | – | 845 |
Purchases | (334) | (400) | – | – |