2025 | 2024 | ||
Note | £000 | £000 | |
Continuing operations | |||
Revenue | 3, 35 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | 4 | ||
Distribution expenses | ( | ( | |
Administrative expenses before separately disclosed items | ( | ( | |
Acquired intangible amortisation | 2, 13 | ( | ( |
Project Atlas | 2 | ( | |
Restructuring and transformation costs | 2 | ( | ( |
Impairment of non-current assets | 2, 10 | ( | |
Profit on disposal of a subsidiary | 2 | ||
Facilitation payment fraud | 2 | ( | |
Impairment of customer receivable upon administration | 2 | ( | |
Total administrative expenses | ( | ( | |
Share of gain/(loss) of associate accounted for using the equity method | 36 | ( | |
Operating profit | 5, 6, 7 | ||
Financial income | 8 | ||
Financial expenses | 8 | ( | ( |
Net financing costs | ( | ( | |
Profit/(loss) before taxation | 3 | ( | |
Taxation | 9 | ( | ( |
Profit/(loss) for the year | |||
(attributable to equity shareholders of the Parent Company) | ( | ||
Profit/(loss) per share | |||
Basic | 25 | ( | |
Diluted | 25 | ( |
2025 | 2024 | |
£000 | £000 | |
Profit/(loss) for the year | ( | |
Other comprehensive (expense)/income for the year: | ||
Items that may be reclassified subsequently to profit or loss: | ||
Exchange differences on translation of foreign operations 1 | ( | ( |
Gain on a hedge of a net investment taken to equity | ||
Other comprehensive expense | ( | ( |
Total comprehensive expense recognised for the year | ||
(attributable to the equity shareholders of the Parent Company) | ( | ( |
Share | Share | Merger | Own | Translation | Retained | Total | |
capital | premium | reserve | shares held | reserve | earnings | equity | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2024 | ( | ||||||
Total comprehensive income/(expense) for the year: | |||||||
Profit for the year | |||||||
Other comprehensive expense for the year | ( | ( | |||||
Total comprehensive (expense)/income recognised for the year | ( | ( | |||||
Issue of share capital (note 24) | |||||||
Share-based payment transactions (net of tax) (note 22) | |||||||
Movement in own shares held (note 24) | ( | ||||||
Dividends (note 24) | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Balance at | ( |
Share | Share | Merger | Own | Translation | Retained | Total | |
capital | premium | reserve | shares held | reserve | earnings | equity | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2023 | ( | ||||||
Total comprehensive expense for the year: | |||||||
Loss for the year | ( | ( | |||||
Other comprehensive expense for the year | ( | ( | |||||
Total comprehensive expense recognised for the year | ( | ( | ( | ||||
Issue of share capital (note 24) | |||||||
Share-based payment transactions (net of tax) (note 22) | ( | ( | |||||
Movement in own shares held (note 24) | ( | ||||||
Dividends (note 24) | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Balance at 31 March 2024 | ( |
Group | Company | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Note | £000 | £000 | £000 | £000 | |||
Non‑current liabilities | |||||||
Other interest-bearing loans | |||||||
and borrowings | 20, 26 | 41,627 | 41,848 | ||||
Right-of-use liabilities | 12, 20, 26 | — | 99 | ||||
Other payables | 21 | — | — | ||||
Provisions | 23 | — | — | ||||
Deferred tax liabilities | 16, 17 | — | — | ||||
Total non‑current liabilities | 41,627 | 41,947 | |||||
Total liabilities | 3 | 49,357 | 50,672 | ||||
Net assets | 57,72 | 8 | 63,475 | ||||
Equity | |||||||
Share capital | 6,806 | 6,806 | |||||
Share premium | 22,537 | 22,537 | |||||
Merger reserve | 16,328 | 16,328 | |||||
Own shares held | ( | ( | (1,833) | (2,194) | |||
Translation reserves | — | — | |||||
Retained earnings | 13,890 | 19,998 | |||||
Total equity | 57,72 | 8 | 63,475 |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £000 | £000 | £000 | £000 | |
Non‑current assets | |||||
Property, plant and equipment | 10, 11 | 6 | 5 | ||
Right-of-use assets | 12 | 30 | 55 | ||
Intangible assets | 13, 14 | 5,359 | 6,097 | ||
Equity investments | 15, 36 | 42,186 | 42,186 | ||
Non-current trade and other receivables | 19 | 56,837 | 61,208 | ||
Deferred tax assets | 16, 17 | — | 63 | ||
Total non‑current assets | 104,418 | 109,614 | |||
Current assets | |||||
Inventories | 18 | — | — | ||
Trade and other receivables | 19 | 2,077 | 3,623 | ||
Assets classified | |||||
as held for sale | 10, 11 | — | — | ||
Cash and cash equivalents | 26 | 590 | 910 | ||
Total current assets | 2,667 | 4,533 | |||
Total assets | 3 | 107,0 85 | 114,147 | ||
Current liabilities | |||||
Trade and other payables | 21 | 3,081 | 1,660 | ||
Right-of-use liabilities | 12, 20, 26 | 102 | 11 | ||
Other interest-bearing loans | |||||
and borrowings | 20, 26 | 4,547 | 6,447 | ||
Provisions | 23 | — | 607 | ||
Liabilities classified | |||||
as held for sale | 29 | — | — | ||
Tax payable | — | — | |||
Total current liabilities | 7,730 | 8,725 |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £000 | £000 | £000 | £000 | |
Cash flows from operating activities | |||||
Profit/(loss) for the year | ( | (2,938) | 4,663 | ||
Adjustments for: | |||||
Depreciation and amortisation | 10, 11, 13, 14 | 724 | 710 | ||
Right-of-use asset depreciation | 12 | 26 | 26 | ||
Unrealised foreign currency loss/(gain) | ( | (9) | 1 | ||
Financial income | 8 | ( | ( | (1,084) | (1,792) |
Financial expense (excluding right-of-use liabilities) | 8 | 4,211 | 4,914 | ||
Right-of-use liabilities’ financial expense | 8, 12 | 5 | 3 | ||
Profit on disposal of assets classified as held for sale | ( | — | (2,014) | ||
Share of (loss)/gain of associate accounted for using the equity method | ( | — | — | ||
Loss on sale of property, plant and equipment, intangibles and investments | ( | ( | — | — | |
Dividends received | (7,082) | (15,657) | |||
Equity settled share-based payment charge | ( | 428 | 1 | ||
Impairment of goodwill and intangible assets | 2, 3, 13 | — | 1,476 | ||
Gain on termination of right-of-use liabilities and expense on lease back | 2 | ( | — | 44 | |
Loans due to subsidiaries written back | — | (267) | |||
Facilitation payment fraud | 2 | — | — | ||
Investments and loans/debtors due from subsidiaries written off | — | 175 | |||
Gain on sale of disposal of a subsidiary | 2 | ( | — | — | |
Impairment of right-of-use assets and property, plant and equipment | 2, 10, 11, 12 | — | — | ||
Taxation expense | 9 | 66 | 953 | ||
Operating cash inflow/(outflow) before changes in working capital and provisions | (5,653) | (6,764) | |||
Change in trade and other receivables | ( | ( | 1,731 | 1,037 | |
Change in inventories | — | — | |||
Change in trade and other payables | 801 | (450) | |||
Change in provisions | ( | ( | (609) | 214 | |
Cash generated from/(used in) operations | (3,730) | (5,963) | |||
Tax paid | ( | ( | (3) | (10) | |
Net cash generated from/(used in) operating activities | (3,733) | (5,973) |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £000 | £000 | £000 | £000 | |
Cash flows from investing activities | |||||
Proceeds from sale of property, plant and equipment | — | — | |||
Proceeds from sale of assets classified as held for sale | 10 | — | 4,144 | ||
Interest received | 877 | 804 | |||
Investment in an associate | ( | — | — | ||
Acquisition of property, plant and equipment and intangibles | 10, 11, 13, 14 | ( | ( | 12 | (429) |
Lending to subsidiary undertakings | (2,192) | (6,421) | |||
Repayment by subsidiary undertakings | 4,709 | 20,512 | |||
Dividends received | 7,082 | 15,115 | |||
Net cash generated (used in)/from investing activities | ( | ( | 10,488 | 33,725 | |
Cash flows from financing activities | |||||
Proceeds from the issue of share capital | 24 | — | 8 | ||
Repayment of external loans | 33 | ( | — | (116,500) | |
Proceeds from external loans | 33 | 629 | 91,414 | ||
Proceeds from loans from subsidiaries | 1,484 | 6,447 | |||
Repayment of loans from subsidiaries | (2,566) | — | |||
Repayment of right-of-use liabilities | 12 | ( | ( | (11) | (22) |
Dividends paid | 24 | ( | ( | (2,426) | (3,026) |
Interest paid | ( | ( | (4,185) | (5,803) | |
Net cash generated (used in) financing activities | ( | ( | (7,075) | (27,4 82) | |
Net change in cash and cash equivalents | ( | (320) | 270 | ||
Cash and cash equivalents at 1 April | 910 | 640 | |||
Effect of exchange rate fluctuations on cash held | ( | ( | — | — | |
Cash and cash equivalents at 31 March | 590 | 910 |
2025 | 2024 | ||
Note | £000 | £000 | |
Underlying profit before tax | 10,377 | 6,525 | |
Separately disclosed items within | |||
administrative expenses | |||
Acquired intangible amortisation | 13 | (1,731) | (1,780) |
Project Atlas | — | (2,079) | |
Restructuring and transformation costs | (2,575) | (1,491) | |
Impairment of non-current assets | 13 | — | (1,964) |
Impairment of customer receivable on administration | (1,006) | — | |
Facilitation payment fraud | (384) | — | |
Profit on disposal of a subsidiary | 247 | — | |
Profit/(loss) before tax | 4,928 | (789) |
2025 | 2024 | ||
Note | £000 | £000 | |
Underlying EBITDA | 32 | 22,018 | 19,848 |
Separately disclosed items within | |||
administrative expenses | |||
Project Atlas | — | (2,079) | |
Restructuring and transformation costs | (2,575) | (1,491) | |
Impairment of non-current assets | 13 | — | (1,964) |
Impairment of customer receivable on administration | (1,006) | — | |
Facilitation payment fraud | (384) | — | |
Profit on disposal of a subsidiary | 247 | — | |
EBITDA | 18,300 | 14,314 | |
Acquired intangible amortisation | 13 | (1,731) | (1,780) |
Depreciation, right-of-use assets and non-acquired amortisation | (7,142) | (7, 904) | |
Operating profit | 9,427 | 4,630 |
2025 | 2024 | |
£000 | £000 | |
Restructuring and other related charges FY25 | 2,575 | — |
National Distribution Centre costs | — | 2,363 |
Restructuring and other related charges Q4 FY23 | ||
programme | — | (901) |
Profit on sale of assets related to restructuring | — | (2,014) |
Restructuring and other related charges Q4 FY24 | ||
programme | — | 1,871 |
Others | — | 172 |
Total | 2,575 | 1,491 |
North | Common | ||||||
UK & Ireland | Europe | America | Asia | amounts | Total | ||
March 2025 | £000 | £000 | £000 | £000 | £000 | £000 | |
Revenue | |||||||
Revenue from external customers | 69,126 | 77,17 | 1 | 32,978 | 44,191 | — | 223,466 |
Inter-segment revenue (eliminated on consolidation) | 3,036 | 1,659 | 131 | 7, 356 | — | 12,182 | |
Total revenue | 72,162 | 78,830 | 33,109 | 51,547 | — | 235,648 | |
Underlying operating result | 2,927 | 6,926 | 3,008 | 8,846 | (6,831) | 14,876 | |
Net financing costs | (65) | (916) | (873) | 462 | (3,107) | (4,499) | |
Underlying segment result | 2,862 | 6,010 | 2,135 | 9,308 | (9,938) | 10,377 | |
Separately disclosed items (see note 2) | (1,201) | (2,060) | (381) | (432) | (1,375) | (5,449) | |
Profit/(loss) before tax | 1,661 | 3,950 | 1,754 | 8,876 | (11,313) | 4,928 | |
Specific disclosure items | |||||||
Depreciation and amortisation | (2,357) | (3,287) | (840) | (1,552) | (837) | (8,873) | |
Assets and liabilities | |||||||
Non-current asset additions | 6,046 | 4,695 | 198 | 863 | — | 11,802 | |
Non-current assets 1 | 26,768 | 16,317 | 4,297 | 19,733 | 5,510 | 72,626 | |
Segment assets | 71,186 | 69,946 | 24,322 | 56,468 | 7,081 | 229,003 | |
Segment liabilities | (22,454) | (20,041) | (4,282) | (10,497) | (50,586) | (107,860) |
North | Common | ||||||
UK & Ireland | Europe | America | Asia | amounts | Total | ||
March 2024 | £000 | £000 | £000 | £000 | £000 | £000 | |
Revenue | |||||||
Revenue from external customers | 73,394 | 86,403 | 28,989 | 44,885 | — | 233,671 | |
Inter-segment revenue (eliminated on consolidation) | 4,151 | 1,635 | 236 | 7,17 | 7 | — | 13,199 |
Total revenue | 77,545 | 88,038 | 29,225 | 52,062 | — | 246,870 | |
Underlying operating result | 3,383 | 5,925 | 1,552 | 7,99 | 6 | (6,912) | 11,944 |
Net financing costs | (485) | (1,101) | (1,096) | 400 | (3,137) | (5,419) | |
Underlying segment result | 2,898 | 4,824 | 456 | 8,396 | (10,049) | 6,525 | |
Separately disclosed items (see note 2) | (2,336) | (2,552) | (530) | (207) | (1,689) | (7, 314) | |
Profit/(loss) before tax | 562 | 2,272 | (74) | 8,189 | (11,737) | (789) | |
Specific disclosure items | |||||||
Depreciation and amortisation | (2,634) | (3,767) | (825) | (1,723) | (735) | (9,684) | |
Assets and liabilities | |||||||
Non-current asset additions | 9,517 | 1,417 | 177 | 713 | 474 | 12,299 | |
Non-current assets 1 | 24,763 | 15,352 | 5,080 | 20,598 | 6,161 | 71,954 | |
Segment assets | 73,738 | 69,610 | 24,342 | 55,107 | 7,362 | 230,159 | |
Segment liabilities | (21,024) | (17,990) | (3,911) | (11,861) | (51,195) | (105,981) |
2025 | 2024 | |
£000 | £000 | |
Rental income received from freehold properties | 20 | 16 |
Other income | 746 | 705 |
766 | 721 |
2025 | 2024 | ||
Note | £000 | £000 | |
Depreciation and non-acquired | |||
amortisation | 10, 13 | 3,655 | 3,836 |
Right-of-use assets depreciation | 12 | 3,487 | 4,068 |
Amortisation of acquired intangibles | 13 | 1,731 | 1,780 |
Short-term/low-value lease expense | 12 | 309 | 230 |
Net foreign exchange gain | (198) | (646) | |
Project Atlas (including impairment of ‘Customer engagement’ software) | — | 2,079 | |
Loss/(profit) on disposal of fixed assets | (26) | (59) | |
Profit on disposal of assets classified as held for sale | — | (2,014) |
2025 | 2024 | |
£000 | £000 | |
Audit of these financial statements | 439 | 394 |
Audit of financial statements of subsidiaries pursuant | ||
to legislation | 531 | 436 |
Other assurance services | — | 68 |
Total | 970 | 898 |
Group | Company | |||
Number of employees | Number of employees | |||
2025 | 2024 | 2025 | 2024 | |
Office and management | 107 | 112 | — | 32 |
Manufacturing | 310 | 325 | — | — |
Sales | 178 | 187 | — | — |
Distribution | 581 | 608 | — | — |
1,232 | — | 32 |
Group | Company | |||
£000 | £000 | |||
2025 | 2024 | 2025 | 2024 | |
Wages and salaries | ||||
(including accrued bonus) | 41,844 | 38,794 | — | 3,421 |
Share-based payments | 426 | (102) | 428 | 1 |
Social security costs | 4,544 | 4,485 | — | 508 |
Contributions to defined | ||||
contribution plans (see | ||||
note 22) | 2,176 | 2,366 | — | 178 |
48,990 | 45,543 | 428 | 4,108 |
2025 | 2024 | |
£000 | £000 | |
Directors’ emoluments | 945 | 1,104 |
Compensation for loss of office | — | 353 |
Company contributions to money purchase | ||
pension plans | 12 | 13 |
Pension cash payments | 20 | 11 |
977 | 1,481 |
Number of Directors | ||
2025 | 2024 | |
Retirement benefits are accruing to the following number of Directors under money purchase schemes | 1 | 1 |
The number of Directors who exercised share options was | — | — |
2025 | 2024 | |
£000 | £000 | |
Financial income | ||
Interest income on financial assets | 275 | 269 |
Financial expenses | ||
Interest payable on bank loans, IFRS 16 right-of-use | ||
liabilities | 4,774 | 5,688 |
2025 | 2024 | |
Recognised in the income statement | £000 | £000 |
Current UK tax expense: | ||
Current year | 65 | 10 |
Adjustments for prior years | 2 | — |
67 | 10 | |
Current foreign tax expense: | ||
Current year | 3,259 | 2,964 |
Adjustments for prior years | (91) | 189 |
3,168 | 3,153 | |
Total current tax | 3,235 | 3,163 |
Deferred tax expense (note 16): | ||
Origination and reversal of temporary differences | 1,248 | 539 |
Change in tax rates | — | — |
Adjustments for prior years | (595) | (51) |
Deferred tax income | 653 | 488 |
Tax in income statement | 3,888 | 3,651 |
2025 | 2024 | |
£000 | £000 | |
Deferred tax recognised directly in equity | 31 | (21) |
Total tax recognised in equity | 31 | (21) |
2025 | ETR | 2024 | ETR | |
Reconciliation of effective tax rate (ETR) and tax expense | £000 | % | £000 | % |
Profit/(loss) for the period | 1,040 | (4,440) | ||
Tax from continuing operations | 3,888 | 3,651 | ||
Profit/(loss) before tax | 4,928 | (789) | ||
Tax using the UK corporation tax rate of 25% (FY24: 25%) | 1,232 | 25 | (197) | 25 |
Tax suffered on dividends | 203 | 4 | 589 | (74) |
Non-deductible expenses | 1,917 | 38 | 960 | (82) |
Impairment loss | — | — | (37) | 4 |
Non-taxable receipts | (391) | (7) | (893) | 113 |
IFRS 2 share option charge | (16) | — | 172 | (21) |
Deferred tax assets not recognised | 2,247 | 45 | 3,341 | (373) |
Different tax rates on overseas earnings | (619) | (12) | (422) | 53 |
Adjustments in respect of prior years | (685) | (13) | 138 | (106) |
Tax rate change | — | — | — | — |
Total tax in income statement | 3,888 | 80 | 3,651 | (462) |
Land and | Leasehold | Plant and | Fixtures and | Motor | ||
buildings | improvements | equipment | fittings | vehicles | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Cost | ||||||
Balance at 1 April 2023 | 14,148 | 1,899 | 40,305 | 9,205 | 1,064 | 66,621 |
Additions | 53 | 2,815 | 829 | 348 | 54 | 4,099 |
Assets classified as held for sale | — | — | (45) | (65) | — | (110) |
Disposals | — | (182) | (519) | (180) | (27) | (908) |
Transfers/reallocations | — | — | (527) | (190) | — | (717) |
Effect of movements in foreign exchange | (629) | (54) | (1,608) | (200) | (41) | (2,532) |
Balance at 31 March 2024 | 13,572 | 4,478 | 38,435 | 8,918 | 1,050 | 66,453 |
Balance at | 13,572 | 4,478 | 38,435 | 8,918 | 1,050 | 66,453 |
Additions | 76 | 518 | 1,246 | 1,030 | — | 2,870 |
Assets classified as held for sale | — | — | — | — | — | — |
Disposals | — | (14) | (4,526) | (932) | (13) | (5,485) |
Transfers/reallocations | — | — | (4) | (24) | — | (28) |
Effect of movements in foreign exchange | (162) | (34) | (517) | (79) | (24) | (816) |
Balance at 31 March 2025 | 13,486 | 4,948 | 34,634 | 8,913 | 1,013 | 62,994 |
Depreciation and impairment | ||||||
Balance at 1 April 2023 | 5,149 | 1,231 | 32,637 | 7,422 | 765 | 47,204 |
Depreciation charge for the year | 214 | 363 | 1,896 | 484 | 85 | 3,042 |
Assets classified as held for sale | — | — | (45) | (65) | — | (110) |
Disposals | — | (161) | (473) | (105) | (26) | (765) |
Transfers/reallocations | — | 22 | (514) | (225) | — | (717) |
Impairment loss | — | 184 | 105 | 117 | 24 | 430 |
Effect of movements in foreign exchange | (196) | (28) | (1,330) | (117) | (30) | (1,701) |
Balance at 31 March 2024 | 5,167 | 1,611 | 32,276 | 7,511 | 818 | 47, 383 |
Balance at 1 April 2024 | 5,167 | 1,611 | 32,276 | 7,511 | 818 | 47, 383 |
Depreciation charge for the year | 214 | 358 | 1,793 | 455 | 69 | 2,889 |
Assets classified as held for sale | — | — | — | — | — | — |
Disposals | — | (14) | (4, 525) | (694) | (13) | (5,246) |
Transfers/reallocations | — | — | (4) | (24) | — | (28) |
Impairment loss | — | — | — | — | — | — |
Effect of movements in foreign exchange | (96) | (23) | (398) | (61) | (19) | (597) |
Balance at 31 March 2025 | 5,285 | 1,932 | 29,142 | 7,187 | 855 | 44,401 |
Net book value | ||||||
At 31 March 2023 | 8,999 | 668 | 7,668 | 1,783 | 299 | 19,417 |
At 31 March 2024 | 8,405 | 2,867 | 6,159 | 1,407 | 232 | 19,070 |
At 31 March 2025 | 8,201 | 3,016 | 5,492 | 1,726 | 158 | 18,593 |
Plant and | Fixtures and | ||
machinery | fittings | Total | |
£000 | £000 | £000 | |
Cost | |||
Balance at 1 April 2023 | 13 | 579 | 592 |
Additions | — | 3 | 3 |
Assets classified as held for sale | — | — | — |
Balance at 31 March 2024 | 13 | 582 | 595 |
Balance at 1 April 2024 | 13 | 582 | 595 |
Additions | — | 3 | 3 |
Balance at 31 March 2025 | 13 | 585 | 598 |
Depreciation and impairment | |||
Balance at 1 April 2023 | 9 | 577 | 586 |
Depreciation charge for the year | 3 | 1 | 4 |
Assets classified as held for sale | — | — | — |
Balance at 31 March 2024 | 12 | 578 | 590 |
Balance at 1 April 2024 | 12 | 578 | 590 |
Depreciation charge for the year | 1 | 1 | 2 |
Balance at 31 March 2025 | 13 | 579 | 592 |
Net book value | |||
At 1 April 2023 | 4 | 2 | 6 |
At 31 March 2024 | 1 | 4 | 5 |
At 31 March 2025 | — | 6 | 6 |
Land and | Motor | |||
buildings | vehicles | Equipment | Total | |
£000 | £000 | £000 | £000 | |
At 1 April 2023 | 13,085 | 1,265 | 45 | 14,395 |
Lease extensions | 54 | — | — | 54 |
New leases | 6,458 | 585 | 61 | 7,104 |
Rent review | 328 | — | — | 328 |
Depreciation | (3,418) | (615) | (35) | (4,068) |
Disposals | (52) | — | — | (52) |
Reclassified to assets held for sale | (44) | (22) | — | (66) |
Impairment | (872) | (28) | — | (900) |
Foreign exchange | ||||
movements | (312) | (32) | (1) | (345) |
At 1 April 2024 | 15,227 | 1,153 | 70 | 16,450 |
Lease extensions | 488 | — | — | 488 |
New leases | 4,684 | 172 | 18 | 4,874 |
Rent review | 2,322 | 262 | 1,005 | 3,589 |
Depreciation | (2,850) | (545) | (92) | (3,487) |
Disposals | (1,501) | — | — | (1,501) |
Reclassified to assets held for sale | — | — | — | — |
Impairment | 34 | — | — | 34 |
Foreign exchange | ||||
movements | (150) | (8) | (6) | (164) |
At 31 March 2025 | 18,254 | 1,034 | 995 | 20,283 |
Land and | Motor | |||
buildings | vehicles | Equipment | Total | |
£000 | £000 | £000 | £000 | |
At 1 April 2023 | 14,401 | 1,367 | 45 | 15,813 |
Lease extensions | 54 | — | — | 54 |
New leases | 5,961 | 585 | 60 | 6,606 |
Rent review | 328 | — | — | 328 |
Lease payments | (3,450) | (671) | (37) | (4,158) |
Interest | 722 | 71 | 3 | 796 |
Disposals | (550) | — | — | (550) |
Assets held for sale | (54) | (22) | — | (76) |
Foreign exchange | ||||
movements | (354) | (35) | (1) | (390) |
At 1 April 2024 | 17,058 | 1,295 | 70 | 18,423 |
Lease extensions | 488 | — | — | 488 |
New leases | 4,231 | 172 | 18 | 4,421 |
Rent review | 2,322 | 262 | 1,005 | 3,589 |
Lease payments | (3,915) | (703) | (115) | (4,733) |
Interest | 912 | 70 | 34 | 1,016 |
Disposals | (1,701) | — | — | (1,701) |
Reclassified to liabilities | ||||
held for sale | — | — | — | — |
Foreign exchange | ||||
movements | (182) | (4) | 1 | (185) |
At 31 March 2025 | 19,213 | 1,092 | 1,013 | 21,318 |
2025 | 2024 | |
£000 | £000 | |
Short-term lease expense | 265 | 230 |
Low-value lease expense | 44 | 53 |
Aggregate undiscounted future commitments | ||
for short-term and low-value leases | 13 | 39 |
Under | Between 1 | Between 2 | Over | ||
1 year | and 2 years | and 5 years | 5 years | Total | |
£000 | £000 | £000 | £000 | £000 | |
At 31 March 2025 | |||||
Right-of-use liabilities | 2,805 | 2,293 | 7, 257 | 8,963 | 21,318 |
Under | Between 1 | Between 2 | Over | ||
1 year | and 2 years | and 5 years | 5 years | Total | |
£000 | £000 | £000 | £000 | £000 | |
At 31 March 2024 | |||||
Right-of-use liabilities | 3,392 | 2,490 | 5,411 | 7,130 | 18,423 |
Lease | Fixed | Variable | ||
contracts | payments | payments | Sensitivity | |
(number) | % | % | £000 | |
Property leases with periodic uplifts to market | ||||
rentals or inflation | 6 | — | 3 | 7 |
Property leases | ||||
with fixed payments | 33 | 88 | — | — |
Leases of equipment | ||||
and vehicles | 119 | 9 | — | — |
At 31 March 2025 | 158 | 97 | 3 | 7 |
Lease | Fixed | Variable | ||
contracts | payments | payments | Sensitivity | |
(number) | % | % | £000 | |
Property leases with periodic uplifts to market | ||||
rentals or inflation | 6 | — | 5 | 10 |
Property leases | ||||
with fixed payments | 33 | 87 | — | — |
Leases of equipment | ||||
and vehicles | 98 | 7 | — | — |
At 31 March 2024 | 137 | 94 | 5 | 10 |
Assets under | |||||
course of | |||||
construction | Software | Goodwill | Other | Total | |
£000 | £000 | £000 | £000 | £000 | |
Cost | |||||
Balance at 1 April 2023 | 1,839 | 6,560 | 48,396 | 23,753 | 80,548 |
Additions | 425 | — | — | 49 | 474 |
Transfers | (663) | 663 | — | — | — |
Effect of movements in foreign exchange | — | — | (942) | (475) | (1,417) |
Balance at 31 March 2024 | 1,601 | 7,2 23 | 47,454 | 23,327 | 79,605 |
Balance at 1 April 2024 | 1,601 | 7, 223 | 47,454 | 23,327 | 79,605 |
Additions | (15) | — | — | 74 | 59 |
Transfers | (651) | 651 | — | (12) | (12) |
Effect of movements in foreign exchange | — | — | (609) | (399) | (1,008) |
Balance at 31 March 2025 | 935 | 7, 874 | 46,845 | 22,990 | 78,644 |
Amortisation and impairment | |||||
Balance at 1 April 2023 | — | 545 | 25,477 | 14,075 | 40,097 |
Amortisation for the year | — | 706 | — | 1,868 | 2,574 |
Impairment during the year | 935 | 541 | — | — | 1,476 |
Effect of movements in foreign exchange | — | — | (478) | (339) | (817) |
Balance at 31 March 2024 | 935 | 1,792 | 24,999 | 15,604 | 43,330 |
Balance at 1 April 2024 | 935 | 1,792 | 24,999 | 15,604 | 43,330 |
Amortisation for the year | — | 721 | — | 1,776 | 2,497 |
Disposals | — | — | — | 12 | 12 |
Effect of movements in foreign exchange | — | — | (299) | (293) | (592) |
Balance at 31 March 2025 | 935 | 2,513 | 24,700 | 17,099 | 45,247 |
Net book value | |||||
At 31 March 2023 | 1,839 | 6,015 | 22,919 | 9,678 | 40,451 |
At 31 March 2024 | 666 | 5,431 | 22,455 | 7,723 | 36,275 |
At 31 March 2025 | — | 5,361 | 22,145 | 5,891 | 33,397 |
2025 | 2024 | |
£000 | £000 | |
Special Fasteners Engineering Co. Ltd (SFE Taiwan) | 10,890 | 11,114 |
TR Fastenings AB (Sweden) | 1,063 | 1,063 |
Lancaster Fastener Company Ltd | 1,245 | 1,245 |
TR Fastenings Ltd (TR UK) | 4,083 | 4,083 |
TR Italy SPA (Italy) | — | — |
TR Germany GmbH (Germany) | 1,463 | 1,500 |
TR Falcon Fastenings Inc (Charlotte) | 1,253 | 1,302 |
Precision Technology Supplies Ltd (PTS) | 2,043 | 2,043 |
Other | 105 | 105 |
22,145 | 22,455 |
TR UK | ||
2025 | 2024 | |
Long-term revenue growth rate | 2.3% | 2.0% |
Discount rate – post-tax | 10.9% | 10.8% |
Discount rate – pre-tax | 14.6% | 14.4% |
Terminal EBIT margin | 6.1% | 10.0% |
Assets under | ||||
course of | ||||
construction | Software | Other | Total | |
£000 | £000 | £000 | £000 | |
Cost | ||||
Balance at 1 April 2023 | 1,839 | 6,560 | 62 | 8,461 |
Additions | 425 | — | — | 425 |
Transfers | (663) | 663 | — | — |
Balance at 31 March 2024 | 1,601 | 7, 223 | 62 | 8,886 |
Balance at 1 April 2024 | 1,601 | 7,2 23 | 62 | 8,886 |
Disposals | (15) | — | — | (15) |
Transfers | (651) | 651 | — | — |
Balance at 31 March 2025 | 935 | 7, 874 | 62 | 8,871 |
Amortisation and impairment | ||||
Balance at 1 April 2023 | — | 545 | 62 | 607 |
Amortisation for the year | — | 706 | — | 706 |
Balance at 31 March 2024 | 935 | 1,792 | 62 | 2,789 |
Balance at 1 April 2024 | 935 | 1,792 | 62 | 2,789 |
Amortisation for the year | — | 723 | — | 723 |
Impairment | — | — | — | — |
Balance at 31 March 2025 | 935 | 2,515 | 62 | 3,512 |
Net book value | ||||
At 1 April 2023 | 1,839 | 6,015 | — | 7, 854 |
At 31 March 2024 | 666 | 5,431 | — | 6,097 |
At 31 March 2025 | — | 5,359 | — | 5,359 |
Total | |
£000 | |
Cost | |
Balance at 1 April 2023 and 1 April 2024 | 43,331 |
Disposals | — |
Investments written off | — |
Balance at 31 March 2025 | 43,331 |
Provision | |
Balance at 1 April 2023, 31 March 2024, 1 April 2024 and 31 March 2025 | 1,145 |
Net book value | |
Balance at 1 April 2024 | 42,186 |
Balance at 31 March 2025 | 42,186 |
Assets | Liabilities | Net | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Property, plant and equipment | — | — | 1,343 | 1,794 | 1,343 | 1,794 |
IFRS 16 Leases | (1,930) | (188) | 1,761 | — | (169) | (188) |
Intangible assets | (188) | (171) | 1,115 | 1,306 | 927 | 1,135 |
Provision on inventories | (842) | (865) | — | — | (842) | (865) |
Provisions/accruals | (2,423) | (2,520) | 1,133 | 1,137 | (1,290) | (1,383) |
IFRS 2 Share-based Payments | (67) | (197) | — | — | (67) | (197) |
Tax losses | (1,369) | (2,446) | — | — | (1,369) | (2,446) |
Tax (assets)/liabilities | (6,819) | (6,385) | 5,352 | 4,237 | (1,467) | (2,148) |
Reclassified to assets held for sale | — | (3) | — | — | — | (3) |
Tax set-off | 900 | 2,132 | (900) | (2,132) | — | — |
Net tax (assets)/liabilities | (5,919) | (4,256) | 4,452 | 2,105 | (1,467) | (2,153) |
1 April | Recognised | Recognised | 31 March | |
2024 | in income | in equity 1 | ||
£000 | £000 | £000 | £000 | |
Property, plant and equipment | 1,794 | (452) | 1 | 1,343 |
IFRS 16 Leases | (188) | 19 | — | (169) |
Intangible assets | 1,135 | (199) | (9) | 927 |
Provision on inventories | (865) | 17 | 6 | (842) |
Provisions/accruals | (1,381) | 76 | 15 | (1,290) |
IFRS 2 Share-based Payments | (197) | 147 | (17) | (67) |
Tax losses | (2,446) | 1,042 | 35 | (1,369) |
Reclassified to assets held for sale | (3) | 3 | — | — |
(2,151) | 653 | 31 | (1,467) |
1 April | Recognised | Recognised | 31 March | |
2023 | in income | in equity 1 | ||
£000 | £000 | £000 | £000 | |
Property, plant and equipment | 1,840 | 24 | (70) | 1,794 |
IFRS 16 Leases | (215) | 22 | 5 | (188) |
Intangible assets | 1,245 | (93) | (17) | 1,135 |
Provision on inventories | (918) | 31 | 19 | (868) |
Provisions/accruals | (873) | (522) | 14 | (1,381) |
IFRS 2 Share-based Payments | (348) | 172 | (21) | (197) |
Tax losses | (3,357) | 854 | 57 | (2,446) |
(2,626) | 488 | (13) | (2,151) |
Assets | Liabilities | Net | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Property, plant and equipment | — | — | 41 | 51 | 41 | 51 |
Provisions/accruals | — | (42) | — | — | — | (42) |
IFRS 2 Share-based Payments | — | (72) | — | — | — | (72) |
Tax losses | (41) | — | — | — | (41) | — |
Tax (assets)/liabilities | (41) | (114) | 41 | 51 | — | (63) |
Tax set-off | 41 | 51 | (41) | (51) | — | — |
Net tax assets | — | (63) | — | — | — | (63) |
1 April | Recognised | Recognised | 31 March | |
2024 | in income | in equity 2025 | ||
£000 | £000 | £000 | £000 | |
Property, plant and equipment | 51 | (10) | — | 41 |
Provisions/accruals | (42) | 42 | — | — |
IFRS 2 Share-based Payments | (72) | 72 | — | — |
Tax losses | — | (41) | — | (41) |
(63) | 63 | — | — |
1 April | Recognised | Recognised | 31 March | |
2023 | in income | in equity 2024 | ||
£000 | £000 | £000 | £000 | |
Property, plant and equipment | 141 | (12) | — | 51 |
Provisions/accruals | (16) | (13) | — | (42) |
IFRS 2 Share-based Payments | (136) | 264 | 26 | (72) |
Tax losses | (987) | (539) | — | — |
(998) | (300) | 26 | (63) |
2025 | 2024 | |
£000 | £000 | |
Raw materials and consumables | 3,095 | 4,449 |
Work in progress | 2,743 | 2,374 |
Finished goods and goods for resale | 65,074 | 66,580 |
70,912 | 73,403 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | |
Trade receivables | 50,576 | 53,690 | — | — |
Non-trade receivables and prepayments | 4,712 | 5,349 | 347 | 160 |
Amounts owed by subsidiary undertakings | — | — | 1,730 | 3,463 |
55,288 | 59,039 | 2,077 | 3,623 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | |
Amounts owed by subsidiary undertakings | — | — | 56,837 | 61,208 |
Current | Non-current | |||||
2025 | 2024 | 2025 | 2024 | |||
Initial loan value | Rate | Maturity | £000 | £000 | £000 | £000 |
Group (excluding Company) | ||||||
Right-of-use liabilities | Various | 2024–2050 | 2,703 | 3,381 | 18,512 | 14,932 |
Company | ||||||
Revolving Credit Facility 1 | SONIA/SOFR/EURIBOR | |||||
+ 2.10% to 3.60% 2 | 2027 | — | — | 22,752 | 22,680 | |
Export Development Guarantee Facility 1 | SONIA/SOFR/EURIBOR | |||||
+ 2.10% | 2028 | — | — | 20,074 | 20,582 | |
Prepaid arrangement fees 3 | — | — | (1,199) | (1,414) | ||
SONIA/SOFR/EURIBOR | ||||||
Loans from subsidiaries | + 2.10% to 3.60% | 2025 | 4,547 | 6,447 | — | — |
Right-of-use liabilities | Various | 2026-2027 | 102 | 11 | 1 | 99 |
Total Group (excluding loans from subsidiaries) | 2,805 | 3,392 | 60,140 | 56,879 | ||
Total Company (including loans from subsidiaries) | 4,649 | 6,458 | 41,628 | 41,947 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | |
Trade payables | 17,026 | 21,181 | — | — |
Amounts payable to subsidiary undertakings | — | — | 725 | — |
Other payables and accrued expenses | 15,517 | 12,971 | 2,221 | 1,501 |
Other taxes and social security | 2,046 | 2,066 | 135 | 159 |
34,589 | 36,218 | 3,081 | 1,660 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | |
Other payables | 543 | 892 | — | — |
2025 | 2024 | |||
Weighted | Weighted | |||
average | average | |||
exercise | exercise | |||
Options | price | Options | price | |
Outstanding at beginning of year | 2,174,100 | 0.76 | 2,678,240 | 0.85 |
Granted during the year | 1,024,585 | 0.64 | 1,476,256 | 0.69 |
Forfeited/lapsed during the year | (1,349,595) | 0.76 | (1,970,656) | 0.83 |
Exercised during the year | — | — | — | — |
Vested early during the year | (5,301) | 0.74 | (9,740) | 0.77 |
Outstanding at the end of the year | 1,843,789 | 0.69 | 2,174,100 | 0.76 |
Exercisable at the end of the year | 1,710 | 1.05 | — | — |
2025 | 2024 | |
Outstanding at beginning of year | — | 347, 239 |
Granted during the year | — | — |
Forfeited/lapsed during the year | — | — |
Exercised during the year | — | (347, 239) |
Vested early during the year | — | — |
Outstanding at the end of the year | — | — |
Exercisable at the end of the year | — | — |
2025 | 2024 | ||
Outstanding at beginning of year | 6,938,250 | 5 ,627, 572 | |
Granted during the year | — | 4,143,933 | |
Lapsed during the year | (2, 227,9 | 01) | (2,684,641) |
Vested early during the year | — | — | |
Exercised during the year | (228,348) | (148,614) | |
Outstanding at end of year | 4,482,001 | 6,938,250 | |
Exercisable at end of year | — | 228,348 |
2025 | 2024 | |
Outstanding at beginning of year | 981,758 | 319,224 |
Granted during the year | — | 1,323,648 |
Forfeited/lapsed during the year | (124,780) | (661,114) |
Exercised during the year | — | — |
Vested early during the year | — | — |
Outstanding at end of year | 856,978 | 981,758 |
Exercisable at end of year | — | — |
2025 | 2024 | |
Outstanding at beginning of year | 10,208,598 | — |
Granted during the year | — | — |
Forfeited/lapsed during the year | (777,798) | — |
Exercised during the year | — | — |
Vested early during the year | — | — |
Outstanding at end of year | 9,430,800 | — |
Exercisable at end of year | — | — |
Share | |||||||||||
Number | price on | Expected | |||||||||
outstanding on | date of | Exercise | Expected | Vesting | Expected | Risk-free | annual | Fair | |||
Date of | Type of | Valuation | 31 March | grant | price | volatility | period | life | rate | dividend | value |
grant | instrument | model | 2025 | (£) | (£) | % | (years) | (years) | % | % | (£) |
15/09/2020 | SAYE 5 Year | Black-Scholes | 79,995 | 0.98 | 0.86 | 33.1 | 5.13 | 5.13 | (0.06) | 1.22 | 0.29 |
10/08/2021 | SAYE 3 Year | Black-Scholes | 1,710 | 1.44 | 1.05 | 40.4 | 3.23 | 3.23 | 0.21 | 1.11 | 0.54 |
10/08/2021 | SAYE 5 Year | Black-Scholes | 22,231 | 1.44 | 1.05 | 35.0 | 5.23 | 5.23 | 0.34 | 1.11 | 0.55 |
15/09/2022 | SAYE 3 Year | Black-Scholes | 176,709 | 0.84 | 0.77 | 43.3 | 3.13 | 3.13 | 3.06 | 2.50 | 0.26 |
15/09/2022 | SAYE 5 Year | Black-Scholes | 102,540 | 0.84 | 0.77 | 38.1 | 5.13 | 5.13 | 3.04 | 2.50 | 0.28 |
15/09/2023 | SAYE 3 Year | Black-Scholes | 503,514 | 0.81 | 0.69 | 47. 8 | 3.13 | 3.13 | 4.47 | 2.79 | 0.29 |
15/09/2023 | SAYE 5 Year | Black-Scholes | 118,149 | 0.81 | 0.69 | 44.2 | 5.13 | 5.13 | 4.27 | 2.79 | 0.32 |
04/10/2024 | SAYE 3 Year | Black-Scholes | 583,998 | 0.79 | 0.64 | 48.9 | 3.07 | 3.07 | 3.88 | 2.29 | 0.31 |
04/10/2024 | SAYE 5 Year | Black-Scholes | 254,943 | 0.79 | 0.64 | 48.9 | 5.08 | 5.08 | 3.87 | 2.29 | 0.35 |
Total SAYE share options | 1,843,789 |
Share | |||||||||||
Number | price on | Expected | |||||||||
outstanding on | date of | Exercise | Expected | Vesting | Expected | Risk-free | annual | Fair | |||
Date of | Type of | Valuation | 31 March | grant | price | volatility | period | life | rate | dividend | value |
grant | instrument | model | 2025 | (£) | (£) | % | (years) | (years) | % | % | (£) |
06/09/2022 | OEB LTIP – equity | DDM | 607,708 | 0.94 | n/a | n/a | .00 | 3.00 | n/a | 2.24 | 0.88 |
06/09/2022 | SM LTIP – equity | DDM | 668,753 | 0.94 | n/a | n/a | 3.00 | 3.00 | n/a | 2.24 | 0.88 |
06/09/2022 | SM LTIP – cash 1 | DDM | 86,000 | 0.94 1 | n/a | n/a | 3.00 | 0.44 | n/a | 2.71 | 0.66 |
18/11/2022 | SM LTIP – equity | DDM | 12,500 | 0.57 | n/a | n/a | 3.00 | 3.00 | n/a | 3.68 | 0.51 |
28/11/2023 | Board LTIP – relative TSR | Monte Carlo | 642,734 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | Board LTIP – UOM | DDM | 214,244 | 0.76 | n/a | n/a | 3.00 | 3.00 | 4.20 | 2.77 | 0.70 |
28/11/2023 | ELT LTIP – TSR equity | Monte Carlo | 450,804 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | ELT LTIP – UOM – equity | DDM | 150,268 | 0.76 | n/a | n/a | 3.00 | 3.00 | 4.20 | 2.77 | 0.70 |
28/11/2023 | SM LTIP – TSR – equity | Monte Carlo | 1,668,762 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | SM LTIP – UOM – equity | DDM | 556,254 | 0.76 | n/a | n/a | 3.00 | 3.00 | n/a | 2.77 | 0.70 |
28/11/2023 | SM LTIP – TSR – cash 1 | Monte Carlo | 210,714 | 0.76 1 | n/a | 48.0 | 3.00 | 1.66 | 3.96 | 2.71 | 0.34 |
28/11/2023 | SM LTIP – UOM – cash 1 | DDM | 70,238 | 0.74 1 | n/a | n/a | 3.00 | 1.66 | n/a | 2.71 | 0.64 |
10/09/2024 | Board/ELT LTIP 3yr – equity | Monte Carlo | 2,365,802 | 0.80 | 0.81 | 48.00 | 3.00 | 3.00 | 3.56 | 2.25 | 0.30 |
10/09/2024 | Board/ELT LTIP 4yr – equity | Monte Carlo | 2,365,802 | 0.80 | 0.81 | 48.00 | 4.00 | 4.00 | 3.56 | 2.25 | 0.30 |
10/09/2024 | Board/ELT LTIP 5yr – equity | Monte Carlo | 2,365,802 | 0.80 | 0.81 | 48.00 | 5.00 | 5.00 | 3.56 | 2.25 | 0.30 |
23/09/2024 | Board/ELT LTIP 3yr – equity | Monte Carlo | 518,532 | 0.79 | 0.79 | 48.00 | 2.96 | 2.96 | 3.64 | 2.27 | 0.30 |
23/09/2024 | Board/ELT LTIP 4yr – equity | Monte Carlo | 518,532 | 0.79 | 0.79 | 48.00 | 3.96 | 3.96 | 3.64 | 2.27 | 0.30 |
23/09/2024 | Board/ELT LTIP 5yr – equity | Monte Carlo | 518,532 | 0.79 | 0.79 | 48.00 | 4.96 | 4.96 | 3.64 | 2.27 | 0.30 |
19/11/2024 | Board/ELT LTIP 3yr – equity | Monte Carlo | 259,266 | 0.80 | 0.79 | 48.50 | 2.81 | 2.81 | 4.17 | 2.26 | 0.30 |
19/11/2024 | Board/ELT LTIP 4yr – equity | Monte Carlo | 259,266 | 0.80 | 0.79 | 48.50 | 3.81 | 3.81 | 4.17 | 2.26 | 0.30 |
19/11/2024 | Board/ELT LTIP 5yr – equity | Monte Carlo | 259,266 | 0.80 | 0.79 | 48.50 | 4.81 | 4.81 | 4.17 | 2.26 | 0.30 |
Total share options (inc SAYE) | 16,613,568 |
Number of | Contractual life | |||
Grant date/employees entitled | instruments | of options | ||
15/0 9/20 SAYE | 79,995 | Apr 2026 | ||
10/08/21 SAYE | 23,941 | Apr 2025, | Apr 2027 | |
15/09/22 SAYE | 279,249 | Apr 2026, | Apr 2028 | |
15/09/23 SAYE | 621,663 | Apr | 2027, | Apr 2029 |
04/1 0/24 SAYE | 838,941 | Apr 2028, | Apr 2030 | |
Total outstanding options | 1,843,789 | |||
Senior Manager, OEB and ELT LTIP shares | 4,482,001 | Sep/Nov 2025, Jul 2028, | ||
Aug/Nov 2029, Sep/Nov 2030, | ||||
Nov 2031 | ||||
Board LTIP shares | 856,978 | Nov 2031 | ||
Board/ELT LTIP shares | 9,430,800 | Sep 2034 | ||
Total | 16,613,568 |
Restructuring | Dilapidations | Total | |
Group | £000 | £000 | £000 |
Balance at 31 March 2024 | 1,909 | 2,071 | 3,980 |
Utilised during the year | (1,158) | (272) | (1,430) |
Released during the year | (751) | — | (751) |
Increase during the year | 875 | 276 | 1,151 |
Balance at 31 March 2025 | 875 | 2,075 | 2,950 |
2025 | 2024 | |
Group | £000 | £000 |
Non-current (greater than one year) 1 | 1,622 | 1,548 |
Current (less than one year) | 1,328 | 2,432 |
Balance at 31 March | 2,950 | 3,980 |
Number of ordinary shares | ||
Group | 2025 | 2024 |
In issue at 1 April | 136,114,675 | 136,104,935 |
Shares issued | 5,301 | 9,740 |
In issue at 31 March – fully paid | 136,119,976 | 136,114,675 |
2025 | 2024 | |
Group | £000 | £000 |
Allotted, called up and fully paid | ||
Ordinary shares of 5p each | 6,806 | 6,806 |
2025 | 2024 | |
£000 | £000 | |
Final paid 2024 – | ||
per qualifying ordinary share | 1,618 | 2,020 |
Interim paid 2024 – 0.60p (FY23: 0.75p) | ||
per qualifying ordinary share | 808 | 1,006 |
Total | 2,426 | 3,026 |
2025 | 2024 | |
£000 | £000 | |
Final proposed 2025 – 1.20p (FY24: 1.20p) | ||
per qualifying ordinary share 1 | 1,620 | 1,617 |
Interim paid 2025 – 0.60p (FY24: 0.60p) | ||
per qualifying ordinary share | 809 | 808 |
Total | 2,429 | 2,425 |
Weighted average number of ordinary shares | ||
2025 | 2024 | |
Issued ordinary shares at 1 April | 136,114,675 | 136,104,935 |
Net effect of shares issued (held) | (1,255,967) | (1,145,303) |
Weighted average number of ordinary shares at 31 March | 134,858,708 | 134,959,632 |
2025 | 2024 | |
Weighted average number of ordinary shares at 31 March | 134,858,708 | 134,959,632 |
Effect of share options on issue | — | — |
Weighted average number of ordinary shares (diluted) at 31 March | 134,858,708 | 134,959,632 |
2025 | EPS | 2024 | EPS | |||||
Earnings | Earnings | |||||||
EPS (total) | £000 | Basic | Diluted | £000 | Basic | Diluted | ||
Profit/(loss) after tax for the financial year | 1,040 | 0.77p | 0.77p | (4,4 40) | (3.29)p | (3.29)p | ||
Separately disclosed items: | ||||||||
Acquired intangible amortisation | 1,731 | 1.28p | 1.28p | 1,780 | 1.32p | 1.32p | ||
Project Atlas | — | — | — | 2,079 | 1.54p | 1.54p | ||
Restructuring and transformation costs | 2,575 | 1.91p | 1.91p | 1,491 | 1.11p | 1.11p | ||
Impairment of non-current assets | — | — | — | 1,964 | 1.46p | 1.46p | ||
Impairment of customer receivable on administration | 1,006 | 0.75p | 0.75p | — | — | — | ||
Profit on disposal of a subsidiary | (247) | (0.18)p | (0.18)p | — | — | — | ||
Facilitation payment fraud | 384 | 0.28p | 0.28p | — | — | — | ||
Tax charge on adjusted items above | (678) | (0.50)p | (0.50)p | (692) | (0.52)p | (0.52)p | ||
Tax adjusted items | — | — | — | — | — | — | ||
Underlying profit after tax | 5,811 | 4.31p | 4.31p | 2,182 | 1.62p | 1.62p |
2025 | 2024 | |
0–90 days | 49,368 | 53,422 |
90–120 days | 1,153 | 759 |
120–360 days | 741 | 415 |
360 days+ | 101 | 202 |
Total | 51,363 | 54,798 |
2025 | 2024 | |
0–90 days | 0.9% | 1.4% |
90–120 days | 10.0% | 19.3% |
120–360 days | 17.1% | 16.1% |
360 days+ | 48.6% | 79.1% |
Total | 1.4% | 2.0% |
2025 | 2024 | |
£000 | £000 | |
Balance at 1 April | (1,108) | (1,210) |
Impairment reversal movement | 372 | 102 |
Balance at 31 March | (736) | (1,108) |
2025 | ||||||
Carrying | Contractual | Less than | 1 to 2 | 2 to 5 | Over 5 | |
amount | cash flows 1 | 1 year | years | years | years | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Non‑derivative financial liabilities | ||||||
Group and Company | ||||||
Revolving Credit Facility (see note 20) | 21,992 | 22,752 | — | — | 22,752 | — |
Export Development Guarantee Facility (see note 20) | 19,635 | 20,074 | — | — | 20,074 | — |
Right-of-use liabilities (see note 12) | 21,318 | 39,186 | 5,138 | 5,011 | 11,533 | 17, 504 |
Total Group and Company | 62,945 | 82,012 | 5,138 | 5,011 | 54,359 | 17,504 |
2024 | ||||||
Carrying | Contractual | Less than | 1 to 2 | 2 to 5 | Over 5 | |
amount | cash flows 1 | 1 year | years | years | years | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Non‑derivative financial liabilities | ||||||
Group and Company | ||||||
Revolving Credit Facility (see note 20) | 22,175 | 22,680 | — | — | 22,680 | — |
Export Development Guarantee Facility (see note 20) | 19,673 | 20,582 | — | — | 20,582 | — |
Right-of-use liabilities (see note 12) | 18,423 | 25,147 | 4,749 | 3,953 | 7,087 | 9,358 |
Total Group and Company | 60,271 | 68,409 | 4,749 | 3,953 | 50,349 | 9,358 |
2025 | 2024 | |||||
Available | Utilised | Unutilised | Available | Utilised | Unutilised | |
facilities | facilities | facilities | facilities | facilities | facilities | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Group and Company | ||||||
Revolving Credit Facility | 70,000 | 22,752 | 47, 248 | 70,000 | 22,680 | 47, 320 |
Export Development Guarantee Facility | 50,000 | 20,074 | 29,926 | 50,000 | 20,582 | 29,418 |
Total Group and Company | 120,000 | 42,826 | 77,174 | 120,000 | 43,262 | 76,738 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | |
Variable rate instruments | ||||
Financial assets | 24,258 | 20,884 | 590 | 910 |
Financial liabilities 1 | (41,627) | (41 ,848) | (41,627) | (41, 84 8) |
Adjusted net debt | (17,369) | (20,964) | (41,037) | (40,938) |
combined facilities is included within Other interest-bearing loans and borrowings in the Statement of financial position. |
Change in | |||
fair value | Change in fair | ||
used for | value used for | ||
measuring | measuring | Foreign | |
ineffectiveness | ineffectiveness | currency | |
for the hedged | for the hedged | translation | |
item | instrument | reserve | |
Net investment in foreign subsidiaries | £000 | £000 | £000 |
EURO borrowings | 652 | (652) | 1,961 |
USD borrowings | 26 | (26) | 1,194 |
Singapore | ||||||
Sterling | Euro | US Dollar | Dollar | Japanese Yen | Total | |
31 March 2025 | £000 | £000 | £000 | £000 | £000 | £000 |
Cash and cash equivalents exposure | 673 | 3,720 | 4,931 | 9 | 172 | 9,505 |
Singapore | ||||||
Sterling | Euro | US Dollar | Dollar | Japanese Yen | Total | |
31 March 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
Cash and cash equivalents exposure | 774 | 1,383 | 5,056 | 48 | 65 | 7,326 |
Equity and profit or loss | |||
2025 | 2024 | ||
Foreign currency | Local currency | £000 | £000 |
Euro | Sterling | (9) | (4) |
US Dollar | Singapore Dollar | (21) | (12) |
US Dollar | Taiwanese Dollar | (21) | (35) |
Euro | Taiwanese Dollar | (17) | (2) |
2022 | 2023 | 2024 | 2025 | |
Net debt to | ||||
underlying EBITDA | 1.3x | 2.2x | 1.3x | 0.97x |
2025 | 2024 | |
£000 | £000 | |
Borrowings (note 20) | 62,945 | 60,271 |
Equity | 121,080 | 124,178 |
Capital employed | 184,025 | 184,449 |
2025 | 2024 | |
£000 | £000 | |
Short-term employee benefits | 2,330 | 2,365 |
Compensation for loss of office | 30 | 461 |
Company contributions to money purchase plans | 105 | 132 |
Share-based payments | — | 30 |
2,465 | 2,988 |
Income | Loan | Expenditure | Loan | ||||
Rent | management | interest | Total | management | interest | Total | |
income | fees | receivable | income | fees | payable | expense | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Subsidiaries | 180 | 163 | 1,060 | 1,403 | 2,850 | 520 | 3,370 |
Income | Loan | Expenditure | Loan | ||||
Rent | management | interest | Total | management | interest | Total | |
income | fees | receivable | income | fees | payable | expense | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Subsidiaries | 235 | 2,896 | 1,741 | 4,874 | 580 | 128 | 708 |
2025 | 2024 | |||
Balances | Balances | Balances | Balances | |
receivables | payables | receivables | payables | |
£000 | £000 | £000 | £000 | |
Subsidiaries | 58,567 | 5,272 | 64,671 | 6,447 |
incident which occurred in December 2024 (see note 2 for further details), the Group has |
implemented additional internal control measures, including strengthened communication |
Percentage of | ||||||||||||
ordinary shares held | ||||||||||||
Country of | Issued and | |||||||||||
incorporation | fully paid | Principal | ||||||||||
or registration | share capital | activity | Company | Group | Office address | |||||||
Europe | ||||||||||||
Trifast Overseas Holdings Ltd | United Kingdom | £112 | Holding Company | 100% | 100% | National Distribution Centre, Reedswood Park | ||||||
Road, Walsall WS2 8DQ, UK | ||||||||||||
Trifast Holdings B.V. | Netherlands | €18,427 | Holding Company | — | 100% | KVK | 33268 | 836, | Vestigingsnr. 000018832806, | |||
Kelvinstratt 5, 7575 AS Oldenzaal, Netherlands | ||||||||||||
TR Fastenings Ltd | United Kingdom | £10,200 | Manufacture and | — | 100% | National Distribution Centre, Reedswood Park | ||||||
distribution of fastenings | Road, Walsall WS2 8DQ, UK | |||||||||||
TR Southern Fasteners Limited | Republic of | €254 | Distribution of fastenings | — | 100% | Mallow Business & Technology Park, Mallow, Co. | ||||||
Ireland | Cork, P51 HV12, Republic of Ireland | |||||||||||
TR Norge AS 1 | Norway | NOK | 300,000 | Distribution of fastenings | — | 100% | Masteveien 8, NO-1481 Hagan, Norway | |||||
TR Holland B.V. | Netherlands | €45,378 | Distribution of fastenings | — | 100% | Kelvinstraat 5, 7575 AS, Oldenzaal, Netherlands | ||||||
Lancaster Fastener Company Ltd | United Kingdom | £40,000 | Distribution of fastenings | — | 100% | Stevant Way Northgate, White Lund Industrial | ||||||
Estate, Morecambe LA3 3PU, England | ||||||||||||
TR Fastenings AB | Sweden | SEK 1,500,000 | Distribution of fastenings | — | 100% | Box | 413 | 3, Smedjegatan 6, 7tr, | ||||
SE-131 04 Nacka, Sweden | ||||||||||||
TR Hungary Kft | Hungary | HUF | 68,257,300 | Distribution of fastenings | — | 100% | Szigetszentmiklós, Diósgyőri utca 2, | |||||
2310 | Hungary | |||||||||||
TR Italy SPA | Italy | €187,200 | Manufacture and | — | 100% | Via Giuseppe Costantini, 19, | ||||||
distribution of fastenings | 06022 | Fossato Di Vico (PG), Italy | ||||||||||
VIC Sp. Z o.o. 2 | Poland | PLN | 50,000 | Distribution of fastenings | — | 100% | Wroclaw, ul Wiosenna 14/2, Poland | |||||
TR Germany GmbH | Germany | €25,000 | Distribution of fastenings | — | 100% | Lerchenweg 99, 33415 Verl, Germany | ||||||
Precision Technology Supplies Ltd | United Kingdom | £10,000 | Distribution of fastenings | — | 100% | Precision Technology Supplies, The Birches | ||||||
Industrial Estate, East Grinstead, West Sussex | ||||||||||||
RH19 1XZ, England | ||||||||||||
TR Fastenings España – Ingenieria Industrial, S.L. | Spain | €3,085 | Distribution of fastenings | — | 100% | Calle De La CiIencia 43, Viladecans Barcelona, | ||||||
08 | CP | 840, Spain |
Percentage of | ||||||||||
ordinary shares held | ||||||||||
Country of | Issued and | |||||||||
incorporation | fully paid | Principal | ||||||||
or registration | share capital | activity | Company | Group | Office address | |||||
Asia | ||||||||||
TR Asia Investment Holdings Pte Ltd | Singapore | S$4 | Holding Company | — | 100% | 57 Senoko Road, Singapore 758121 | ||||
TR Formac Pte Ltd | Singapore | S$315,000 | Manufacture and | — | 100% | 57 Senoko Road, Singapore 758121 | ||||
distribution of fastenings | ||||||||||
TR Formac (Shanghai) Pte Ltd | China | US$200,000 | Distribution of fastenings | — | 100% | Room D, 1F, Building 2, No 390 Ai Du Road, China | ||||
(Shanghai) Pilot Free Trade Zone, Shanghai | ||||||||||
Special Fasteners Engineering Co Ltd | Taiwan TW$100,000,000 | Manufacture and | — | 100% | 9F.-3 No. 366, Bo Ai 2nd Rd. Kaohsiung 81358, | |||||
distribution of fastenings | Taiwan, R.O.C. | |||||||||
TR Formac Fastenings Private Ltd | India | INR 18,850,000 | Distribution of fastenings | — | 100% | Door No:6, 05th Cross Street, Mangala Nagar, | ||||
Porur, Chennai-600 116, India | ||||||||||
Power Steel & Electro-Plating Works SDN Bhd | Malaysia | MYR 4,586,523 | Manufacture and | — | 100% | Suite 1609, | Tingkat 16, Plaza Pengkalan, Batu 3 | |||
distribution of fastenings | Jalan Sultan Azlan Shah 51200 Kuala Lumpur, | |||||||||
Malaysia | ||||||||||
TR Formac Co. Ltd | Thailand | THB | 60,000,000 | Distribution of fastenings | — | 100% | 28, 3rd Floor Motorway Road, Prawet, Bangkok | |||
10,250, Thailand | ||||||||||
(Shanghai) Precision Machinery Manufacturing Co Ltd 1 | China | RMB 5,000,000 | Manufacture and | — | 100% | Area A, 1st Floor, Building 6, No. 38 Dong Sheng | ||||
distribution of fastenings | Road, Pudong, Shanghai | |||||||||
Americas | ||||||||||
TR Fastenings Inc | USA | US$20,000 | Distribution of fastenings | — | 100% | 10811 | Vine Crest Drive, Suite 190, Houston, Texas | |||
77 | 086, USA | |||||||||
TR Falcon Fastening Solutions | USA | US$1,000 | Distribution of fastenings | — | 100% | 10715 | John Proce Road, Charlotte, North Carolina, | |||
28 | 273, USA | |||||||||
Trifast Holdings (US) Inc | USA | US$1 | Holding Company | — | 100% | 251 | Little Falls Drive, Wilmington, Delaware, | |||
19808, | USA |
Percentage of | ||||||
ordinary shares held | ||||||
Country of | Issued and | |||||
incorporation | fully paid | Principal | ||||
or registration | share capital | activity | Company | Group | Office address | |
Dormant | ||||||
Trifast Systems Ltd 1 | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
Ivor Green (Exports) Ltd 1 | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
Charles Stringer’s Sons & Co. Limited 1 | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
Fastech (Scotland) Ltd 1 | United Kingdom | £1 | Dormant | 100% | 100% | International House, Stanley Boulevard, Hamilton |
Intnl Technology Park, Blantyre, Glasgow, Scotland, | ||||||
G72 0BN | ||||||
Micro Screws & Tools Ltd 1 | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
Trifast Holdings (Asia) Ltd | United Kingdom | £2 | Dormant | 100% | 100% | National Distribution Centre, Reedswood Park |
Road, Walsall WS2 8DQ, UK | ||||||
Rollthread International Ltd 1 | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
TR Group Ltd 1 | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
Fastener Techniques Ltd 1 | United Kingdom | £1 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
Trifix Ltd 1 | United Kingdom | £100 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
Serco Ryan Ltd 1 | United Kingdom | £3,000 | Dormant | 100% | 100% | Trifast House, Bellbrook Park, Uckfield, East |
Sussex, TN22 1QW, UK | ||||||
TR Europe Ltd | United Kingdom | £2,500 | Dormant | 100% | 100% | National Distribution Centre, Reedswood Park |
Road, Walsall WS2 8DQ, UK | ||||||
TR Fastenings Poland Sp. Z o.o | Poland | PLN 50,000 | Distribution of fastenings | 100% | 100% | Al Jerozolimskie 56c, 00-803 Warszawa, |
Poland |
2025 | 2024 | |||||
Profit impact | Tax impact | ETR | Profit impact | Tax impact | ETR | |
£000 | £000 | % | £000 | £000 | % | |
Profit/(loss) before tax | 4,928 | (3,888) | (78.9)% | (789) | (3,651) | (462.7 )% |
Separately disclosed items | 5,449 | (678) | (12.4)% | 7,3 14 | (692) | 9.5% |
Underlying profit before tax | 10,377 | (4,566) | (44.0)% | 6,525 | (4,343) | 66.6% |
2025 | 2024 | |
£000 | £000 | |
Underlying cash conversion | 22,059 | 34,344 |
Project Atlas | — | 815 |
Restructuring and transformation costs | (2,859) | (5,262) |
Fraud incident loss | (384) | — |
Profit on disposal of a subsidiary | 247 | 2,014 |
Cash generated from operations after working | ||
capital and before taxation | 19,063 | 31,911 |
Adjusted net debt to adjusted underlying EBITDA (adjusted leverage) ratio |
This removes the impact of IFRS 16 Leases from both net debt and underlying EBITDA and |
IFRS 2 Share-based Payments from underlying EBITDA to better reflect the banking facility |
covenant calculations. Underlying EBITDA is reconciled to operating profit in note 2. |
2025 | 2024 | |
£000 | £000 | |
Underlying EBITDA | 22,018 | 19,848 |
IFRS 2 Share-based Payment charge | ||
and other related costs | (426) | (101) |
Operating lease payments | (4,404) | (4,4 47) |
Adjusted underlying EBITDA | 17,1 88 | 15,300 |
2025 | 2024 | |
£000 | £000 | |
Net interest | (4,498) | (5,419) |
Right-of-use liability interest | 1,016 | 796 |
Adjusted net interest | (3,482) | (4,623) |
2025 | 2024 | |
£000 | £000 | |
Underlying EBIT/underlying operating profit | 14,876 | 11,944 |
Separately disclosed items within administrative expenses 1 | (5,449) | (7, 314) |
Operating profit | 9,427 | 4,630 |
2025 | 2024 | |
£000 | £000 | |
Net change in cash and cash equivalents | 3,809 | (9,825) |
Proceeds from new loan | — | — |
Repayment of external loan | — | 116,500 |
Proceeds from external loan | — | (91,414) |
Net increase in right-of-use liabilities | (2,694) | (3,000) |
Net proceeds from borrowings | (2,694) | 22,086 |
Increase in net debt before exchange rate differences | 1,115 | 12,260 |
Movement in prepaid arrangement fees | (214) | 1,414 |
Exchange rate differences | (200) | 779 |
Increase in net debt | 701 | 14,453 |
Opening net (debt) | (39,388) | (53,840) |
Closing net debt | (38,687) | (39,387) |
2025 | 2024 | |
£000 | £000 | |
Cash and cash equivalents | 24,258 | 20,884 |
Other interest-bearing loans and borrowings | (41,627) | (41, 848) |
Right-of-use liabilities | (21,318) | (18,423) |
Closing net (debt) | (38,687) | (39,387) |
2025 | 2024 | |
£000 | £000 | |
Group | ||
Finance liabilities at 1 April | 60,271 | 85,638 |
Cash flow changes | (3,776) | (28,448) |
Foreign exchange on financial liabilities | (863) | (1,867) |
Arrangement fees unwinding | 215 | (1,414) |
Right-of-use liabilities additions | 8,799 | 6,988 |
Right-of-use liabilities reclassified as held for sale | — | (76) |
Right-of-use liabilities derecognition on termination | (1,701) | (550) |
Finance liabilities at 31 March | 62,945 | 60,271 |
2025 | 2024 | |
£000 | £000 | |
Company | ||
Finance liabilities at 1 April | 48,405 | 69,863 |
Cash flow changes | (1,284) | (18,661) |
Foreign exchange on financial liabilities | (1,059) | (1,476) |
Arrangement fees unwinding | 215 | (1,414) |
Right-of-use liabilities additions | — | 93 |
Arrangement fees unwinding | — | — |
Finance liabilities at 31 March | 46,277 | 48,405 |
March 2025 | UK & Ireland | Europe | North America | Asia | Total |
Automotive | 9% | 16% | 7% | 6% | 38% |
Distributors | 7% | 2% | 1% | 4% | 14% |
Medical equipment | 1% | — | — | — | 1% |
Smart infrastructure | 6% | 3% | 5% | 2% | 16% |
Other | 8% | 13% | 2% | 8% | 31% |
Revenue from external customers (AER) | 31% | 34% | 15% | 20% | 100% |
March 2024 | UK & Ireland | Europe | North America | Asia | Total |
Automotive | 9% | 17% | 6% | 7% | 39% |
Distributors | 7% | 2% | 1% | 4% | 14% |
Medical equipment | 1% | — | — | — | 1% |
Smart infrastructure | 6% | 3% | 4% | 2% | 14% |
Other | 8% | 14% | 2% | 7% | 32% |
Revenue from external customers (AER) | 31% | 36% | 13% | 20% | 100% |