| 2025 | 2024 | ||
| Notes | £m | £m | |
Revenue | 4 | ||
Service charges and similar expenses | 4 | ( | ( |
Net rental income | 4 | ||
Administration expenses | ( | ( | |
Other property expenses | ( | ( | |
Non-recurring items 1 | ( | ||
Operating profit before revaluation and disposals | |||
Net revaluation movements on investment property | 12/14 | ( | ( |
Net revaluation movements on equity investments | ( | ||
Loss on sale of investment property | ( | ( | |
Loss on sale of other equity investments | ( | ||
Operating loss | ( | ( | |
Finance income | 8 | ||
Finance costs | 9 | ( | ( |
Foreign exchange gain/(loss) | ( | ||
Loss before tax | ( | ( | |
Taxation | 10 | ||
Loss for the year attributable to equity shareholders | ( | ( | |
Basic and diluted earnings per share | 5/24 | ( | ( |
| 2025 | 2024 | ||
| £m | £m | ||
Loss for the year | ( | ( | |
| Other comprehensive income/(expense): | |||
| Items that may be reclassified to profit or loss | |||
Revaluation of property, plant and equipment | 26 | ( | |
Foreign exchange differences | 26 | ( | |
Corporation tax on exchange differences | ( | ||
Deferred tax on revaluation of property, plant and equipment | 18 | ( | |
Total items that may be reclassified to profit or loss | ( | ||
Total other comprehensive income/(expense) | ( | ||
Total comprehensive expense for the year attributable to equity shareholders | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Investment properties | 12 | ||
Property, plant and equipment | 13 | ||
Intangible assets | |||
Equity investments | |||
Derivative financial instruments | 20 | ||
| Current assets | |||
Trade and other receivables | 15 | ||
Current tax | |||
Derivative financial instruments | 20 | ||
Cash and cash equivalents | 16 | ||
Assets held for sale | 14 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Current tax | ( | ||
Borrowings | 19 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Deferred tax | 18 | ( | ( |
Borrowings | 19 | ( | ( |
Leasehold liabilities | ( | ( | |
Derivative financial instruments | 20 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 23 | ||
Share premium | |||
Other reserves | 26 | ||
Retained earnings | |||
Total equity |
| Share | Share | Other | Retained | ||
| capital | premium | reserves | earnings | Total equity | |
| £m | £m | £m | £m | £m | |
Note 23 | Note 26 | ||||
| Arising in 2025: | |||||
Total comprehensive income/(expense) for the year | ( | ( | |||
Share-based payments | |||||
Dividends to shareholders | ( | ( | |||
Total changes arising in 2025 | ( | ( | |||
At | |||||
At |
| Share | Share | Other | Retained | ||
| capital | premium | reserves | earnings | Total equity | |
| £m | £m | £m | £m | £m | |
Note 23 | Note 26 | ||||
| Arising in 2024: | |||||
Total comprehensive expense for the year | ( | ( | ( | ||
Share-based payments | |||||
Dividends to shareholders | ( | ( | |||
Total changes arising in 2024 | ( | ( | ( | ||
At 1 January 2024 | |||||
At 31 December 2024 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Cash generated from operations | 27 | ||
Interest received | |||
Interest paid | ( | ( | |
Income tax paid on operating activities | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Capital expenditure on investment properties | ( | ( | |
Proceeds from sale of properties | |||
Income tax paid on sale of properties | ( | ||
Purchases of property, plant and equipment | ( | ( | |
Purchase of intangibles | ( | ( | |
Net cash inflow from investing activities | |||
| Cash flows from financing activities | |||
Dividends paid | 25 | ( | ( |
Cash received on settlement of derivative financial instrument | |||
Purchase of derivative financial instrument | ( | ( | |
Proceeds from borrowings | |||
Transaction costs related to borrowings | ( | ( | |
Repayment of borrowings | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Cash flow element of net decrease in cash and cash equivalents | ( | ( | |
Foreign exchange gain/(loss) | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | 16 |
| 2025 | ||||||
| Investment properties | ||||||
| United | Other | Central | ||||
| Kingdom | Germany | France | investments | administration | Total | |
| Year ended 31 December 2025 | £m | £m | £m | £m | £m | £m |
Rental income | 44.2 | 38.3 | 12.3 | – | – | 94.8 |
Other property-related income | 7.1 | 1.1 | 0.2 | 6.0 | – | 14.4 |
Service charge income | 14.9 | 10.8 | 4.8 | – | – | 30.5 |
Revenue | 66.2 | 50.2 | 1 7.3 | 6.0 | – | 139.7 |
Service charges and similar expenses | (18.4) | (14.4) | (5.6) | – | – | (38.4) |
Net rental income | 47. 8 | 35.8 | 11.7 | 6.0 | – | 101.3 |
Administration expenses | (7.2) | (2.9) | (1.2) | (0.1) | (5.0) | (16.4) |
Other property expenses | (8.0) | (5.3) | (0.3) | (3.7) | – | (17.3) |
Non-recurring items 1 | (0.3) | (0.1) | (0.3) | – | (1.0) | (1.7) |
Revenue less costs | 32.3 | 27.5 | 9.9 | 2.2 | (6.0) | 65.9 |
Net revaluation movements on investment property | (35.4) | (33.4) | (10.4) | – | – | (79.2) |
Net revaluation movements on equity investments | – | – | – | 0.1 | – | 0.1 |
Loss on sale of investment property | (3.0) | (4.9) | (3.0) | – | – | (10.9) |
Segment operating (loss)/profit | (6.1) | (10.8) | (3.5) | 2.3 | (6.0) | (24.1) |
Finance income | 0.9 | – | – | 0.2 | – | 1.1 |
Finance costs | (19.9) | (13.5) | (4.5) | (1.2) | – | (39.1) |
Foreign exchange gain | – | – | – | 0.2 | – | 0.2 |
Segment (loss)/profit before tax | (25.1) | (24.3) | (8.0) | 1.5 | (6.0) | (61.9) |
| 2024 | ||||||
| Investment properties | ||||||
| United | Other | Central | ||||
| Kingdom | Germany | France | investments | administration | Tot al | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m | £m |
Rental income | 4 7. 1 | 40.3 | 12.8 | – | – | 100.2 |
Other property-related income 1 | 13.2 | 0.3 | 0.3 | 6.0 | 0.1 | 19.9 |
Service charge income | 15.8 | 11.0 | 5.0 | – | – | 31.8 |
Revenue | 76.1 | 51.6 | 18.1 | 6.0 | 0.1 | 151.9 |
Service charges and similar expenses | (18.6) | (13.6) | (5.7) | – | – | (37.9) |
Net rental income | 5 7. 5 | 38.0 | 12.4 | 6.0 | 0.1 | 114.0 |
Administration expenses | (7.4) | (3.2) | (1.4) | (0.1) | (5.6) | (17.7) |
Other property expenses | (9.7) | (4.1) | (0.8) | (3.5) | – | (18.1) |
Revenue less costs | 40.4 | 30.7 | 10.2 | 2.4 | (5.5) | 78.2 |
Net revaluation movements on investment property | (73.7) | (41.5) | (12.5) | – | – | (127.7) |
Net revaluation movements on equity investments | – | – | – | (0.6) | – | (0.6) |
(Loss)/profit on sale of investment property | (1.6) | (0.8) | – | – | 0.1 | (2.3) |
Loss on sale of other equity investments | – | – | – | (0.1) | – | (0.1) |
Segment operating (loss)/profit | (34.9) | (11.6) | (2.3) | 1.7 | (5.4) | (52.5) |
Finance income | 1.0 | – | – | 0.4 | – | 1.4 |
Finance costs | (26.9) | (14.2) | (4.3) | – | (0.3) | (45.7) |
Foreign exchange loss | – | – | – | (0.6) | – | (0.6) |
Segment (loss)/profit before tax | (60.8) | (25.8) | (6.6) | 1.5 | (5.7) | (97.4) |
Assets | Liabilities | Capital expenditure | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Investment properties | ||||||
United Kingdom | 688.4 | 825.1 | 409.3 | 510.5 | 4.8 | 9.4 |
Germany | 813.0 | 828.8 | 457. 3 | 477.4 | 5.4 | 8.3 |
France | 230.5 | 233.2 | 158.6 | 158.4 | 4.1 | 3.4 |
Other investments | 38.8 | 44.7 | 3.4 | 1.3 | – | – |
1,770.7 | 1,931.8 | 1,028.6 | 1,147.6 | 14.3 | 21.1 |
| 2025 | 2024 | |
| For use in earnings per share calculations | Number | Number |
Weighted average number of ordinary shares in circulation | 398,083,875 | 397,410,268 |
Diluted number of ordinary shares | 404,492,426 | 402,916,907 |
| For use in net asset per share calculations | ||
Number of ordinary shares in circulation at 31 December | 398,110,742 | 397,410,268 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Loss for the year | (50.3) | (93.6) | |
Non-recurring items 1 | 1.7 | – | |
Net revaluation movement on investment property | 12/14 | 79.2 | 1 2 7. 7 |
Deferred tax thereon | (15.9) | (6.6) | |
Net revaluation movement on equity investments | (0.1) | 0.6 | |
Loss on sale of investment property | 10.9 | 2.3 | |
Current tax thereon | 3.1 | 2.1 | |
Movement in fair value of derivative financial instruments | 9 | 1.3 | 3.4 |
Loss from sale of equity investments | – | 0.1 | |
Amortisation of intangible assets | 0.3 | 0.4 | |
EPRA earnings | 30.2 | 36.4 | |
Basic and diluted loss per share | (12.6)p | (23.6)p | |
EPRA earnings per share | 7.6 p | 9.2p |
2025 | 2024 | |||||||
| IFRS | EPRA | EPRA | EPRA | IFRS | EPRA | EPRA | EPRA | |
| NAV | NTA | NRV | NDV | NAV | NTA | NRV | NDV | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
IFRS Net assets | 742.1 | 742.1 | 742.1 | 742.1 | 784.2 | 784.2 | 784.2 | 784.2 |
Other intangibles | – | (2.6) | – | – | – | (2.7) | – | – |
Fair value of fixed interest debt | – | – | – | 37.6 | – | – | – | 50.4 |
Tax thereon | – | – | – | (1.1) | – | – | – | (1.7) |
Deferred tax on revaluation surplus | – | 65.8 | 65.8 | – | – | 79.8 | 79.8 | – |
| Adjustment for short-term | ||||||||
disposals | – | (5.9) | – | – | – | (5.5) | – | – |
Fair value of financial instruments | – | (0.3) | (0.3) | – | – | (1.4) | (1.4) | – |
Purchasers’ costs 1 | – | – | 122.6 | – | – | – | 132.6 | – |
742.1 | 799.1 | 930.2 | 778.6 | 784.2 | 854.4 | 995.2 | 832.9 | |
Per share | 186.4p | 200.7p | 233.7p | 195.6p | 197.3p | 215.0p | 250.4p | 209.6p |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Auditor’s remuneration: Fees payable to the Company’s Auditor for: | |||
Audit of the Parent Company and Group accounts | 0.7 | 0.7 | |
Audit of the Company’s subsidiaries pursuant to legislation | 0.1 | 0.1 | |
Audit overrun fee for prior year 1 | 0.1 | 0.2 | |
Reporting accountant services | 0.2 | – | |
Depreciation of property, plant and equipment | 13 | 0.5 | 0.6 |
Amortisation of intangible assets | 0.3 | 0.4 | |
Employee benefits expense | 7 | 10.5 | 11.6 |
Foreign exchange (gain)/loss | (0.2) | 0.6 | |
Provision against trade and other receivables | 15 | 0.8 | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 7.5 | 7. 4 |
Social security costs | 1.0 | 1.4 |
Pension costs – defined contribution plans | 0.3 | 0.4 |
Performance incentive plan | 0.4 | 0.8 |
Other employee-related expenses | 1.3 | 1.6 |
10.5 | 11.6 |
2025 | 2024 | |||||
| Property | Hotel | Total | Property | Hotel | Tot al | |
| Number | Number | Number | Number | Number | Number | |
Male | 48 | 9 | 57 | 53 | 11 | 64 |
Female | 47 | 9 | 56 | 49 | 10 | 59 |
95 | 18 | 102 | 21 | 123 |
| 2025 | 2024 | |
| £m | £m | |
Interest income on bank deposits | 1.1 | 1.4 |
1.1 | 1.4 |
| 2025 | 2024 | |
| £m | £m | |
| Interest expense | ||
Secured bank loans and facilities | 36.3 | 40.6 |
Amortisation of loan issue costs | 1.5 | 1.7 |
Total interest costs | 3 7. 8 | 42.3 |
Movement in fair value of derivative financial instruments | 1.3 | 3.4 |
Total finance costs | 39.1 | 45.7 |
| 2025 | 2024 | |
| £m | £m | |
| Corporation tax | ||
Current year charge | 5.0 | 3.0 |
Adjustments in respect of prior years | (0.8) | 0.1 |
4.2 | 3.1 | |
| Deferred tax (see note 18) | ||
Origination and reversal of temporary differences | (15.8) | (6.9) |
(15.8) | (6.9) | |
Tax credit for the year | (11.6) | (3.8) |
| 2025 | 2024 | |
| £m | £m | |
Loss before tax | (61.9) | (97.4) |
Expected tax credit at applicable tax rate | (12.5) | (21.2) |
Expenses not deductible for tax purposes | 0.7 | 0.3 |
Non-deductible loss from REIT | 5.1 | 13.4 |
Deferred tax on losses not recognised | 2.2 | 3.8 |
Adjustments in respect of prior years | (0.6) | 0.2 |
Reduction in overseas tax rate | (6.7) | – |
Other | 0.2 | (0.3) |
Tax credit for the year | (11.6) | (3.8) |
| United | |||||
| Kingdom | Germany | France | Total | ||
| Notes | £m | £m | £m | £m | |
Investment property | 12 | 635.4 | 711.8 | 223.6 | 1,570.8 |
Property held as property, plant and equipment 1 | 13 | 35.7 | 1.7 | 1.7 | 39.1 |
Properties held for sale | 14 | 6.3 | 88.6 | – | 94.9 |
Property portfolio at 31 December 2025 | 67 7.4 | 802.1 | 225.3 | 1,704.8 |
| United | |||||
| Kingdom | Germany | France | Tot al | ||
| Notes | £m | £m | £m | £m | |
Investment property | 12 | 6 5 7. 0 | 793.6 | 225.9 | 1,676.5 |
Property held as property, plant and equipment 1 | 13 | 3 7. 5 | 1.6 | 1.6 | 40.7 |
Properties held for sale | 14 | 112.5 | 20.5 | – | 133.0 |
Property portfolio at 31 December 2024 | 807.0 | 815.7 | 2 2 7. 5 | 1,850.2 |
| Total | ||||
| United | investment | |||
| Kingdom | Germany | France | properties | |
| £m | £m | £m | £m | |
At 1 January 2025 | 657.0 | 793.6 | 225.9 | 1,676.5 |
Capital expenditure | 4.8 | 5.4 | 4.1 | 14.3 |
Disposals | – | (18.3) | ( 7.9 ) | (26.2) |
Net revaluation movement | (35.4) | (33.4) | (10.4) | (79.2) |
Lease incentive adjustments | 4.5 | 11.4 | – | 15.9 |
Exchange rate variances | – | 41.7 | 11.9 | 53.6 |
Transfer from/(to) properties held for sale | 4.5 | (88.6) | – | (84.1) |
At 31 December 2025 | 635.4 | 711.8 | 223.6 | 1,570.8 |
| Tot al | ||||
| United | investment | |||
| Kingdom | Germany | France | properties | |
| £m | £m | £m | £m | |
At 1 January 2024 | 836.3 | 768.2 | 246.0 | 1,850.5 |
Capital expenditure | 9.4 | 8.3 | 3.4 | 21.1 |
Disposals | (8.2) | – | – | (8.2) |
Net revaluation movement | (73.7) | (41.5) | (12.5) | (127.7) |
Lease incentive adjustments | (0.8) | 11.2 | – | 10.4 |
Exchange rate variances | – | (36.8) | (11.0) | (47.8) |
Reclassification to property, plant and equipment | – | (0.1) | – | (0.1) |
Transfer (to)/from properties held for sale | (106.0) | 84.3 | – | (21.7) |
At 31 December 2024 | 6 5 7. 0 | 793.6 | 225.9 | 1,676.5 |
| Investment | Other | Property | Investment | Other | Property | |
| property | property | portfolio | property | property | portfolio | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Cushman and Wakefield | 635.4 | 42.0 | 67 7.4 | 6 5 7. 0 | 150.0 | 807.0 |
Jones Lang LaSalle | 935.4 | 3.4 | 938.8 | 1,019.5 | 23.7 | 1,043.2 |
Directors’ valuation 1 | – | 88.6 | 88.6 | – | – | – |
1,570.8 | 134.0 | 1,704.8 | 1,676.5 | 173.7 | 1,850.2 |
ERV | Equivalent yield | |||||||
Average | Range | Average | Range | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £ per sq. ft | £ per sq. ft | £ per sq. ft | £ per sq. ft | % | % | % | % | |
UK | 37.99 | 38.08 | 10.00–56.55 | 10.00–56.41 | 7. 5 6 | 7. 3 9 | 6.16–10.05 | 6.21–10.03 |
Germany | 14.28 | 13.41 | 9.72–29.07 | 9.19–27.59 | 5.32 | 5.23 | 4.40–6.55 | 4.30–6.40 |
France | 23.47 | 21.42 | 13.06–47.73 | 12.40–45.25 | 6.21 | 6.13 | 4.80–8.00 | 4.82–7.50 |
| Owner- | ||||
| occupied | Fixtures | |||
| Hotel | property | and fittings | Tot al | |
| £m | £m | £m | £m | |
| Cost or valuation | ||||
At 1 January 2024 | 30.2 | 9.5 | 3.9 | 43.6 |
Additions | – | – | 0.2 | 0.2 |
Disposals | – | – | (0.1) | (0.1) |
Reclassification from investment properties | – | 0.1 | – | 0.1 |
Revaluation | 1.2 | (0.1) | – | 1.1 |
Exchange rate variances | – | (0.2) | – | (0.2) |
At 31 December 2024 | 31.4 | 9.3 | 4.0 | 44.7 |
Additions | – | – | 0.1 | 0.1 |
Disposals | – | – | (0.1) | (0.1) |
Revaluation | (2.1) | 0.3 | – | (1.8) |
Exchange rate variances | – | 0.2 | – | 0.2 |
At 31 December 2025 | 29.3 | 9.8 | 4.0 | 43.1 |
| Comprising: | ||||
At cost | – | – | 4.0 | 4.0 |
At valuation | 29.3 | 9.8 | – | 39.1 |
29.3 | 9.8 | 4.0 | 43.1 | |
| Accumulated depreciation and impairment | ||||
At 1 January 2024 | – | – | (1.8) | (1.8) |
Depreciation charge | (0.1) | (0.1) | (0.4) | (0.6) |
Revaluation | 0.1 | 0.1 | – | 0.2 |
At 31 December 2024 | – | – | (2.2) | (2.2) |
Depreciation charge | (0.1) | (0.1) | (0.3) | (0.5) |
Revaluation | 0.1 | 0.1 | – | 0.2 |
At 31 December 2025 | – | – | (2.5) | (2.5) |
| Net book value | ||||
At 31 December 2025 1 | 29.3 | 9.8 | 1.5 | 40.6 |
At 31 December 2024 | 31.4 | 9.3 | 1.8 | 42.5 |
2025 | 2024 | |||||||
| UK | Germany | France | Total | UK | Germany | France | Tot al | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 112.5 | 20.5 | – | 133.0 | 4 7. 3 | 115.6 | 9.8 | 172.7 |
Disposals | (101.7) | (20.5) | – | (122.2) | (40.8) | (8.3) | (9.8) | (58.9) |
| Transfer (to)/from investment | ||||||||
property | (4.5) | 88.6 1 | – | 84.1 | 106.0 | (84.3) | – | 21.7 |
Exchange rate variances | – | – | – | – | – | (2.5) | – | (2.5) |
At 31 December | 6.3 | 88.6 | – | 94.9 | 112.5 | 20.5 | – | 133.0 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Trade receivables | 2.6 | 4.2 |
Other receivables | 5.0 | 5.3 |
Prepayments | 0.8 | 2.7 |
Accrued income | 2.1 | 2.0 |
10.5 | 14.2 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 1.7 | 1.9 |
Debt write-offs | (0.2) | (0.3) |
Charge to the income statement | 0.8 | 0.1 |
Exchange rate variances | (0.2) | – |
At 31 December | 2.1 | 1.7 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank | 49.4 | 60.5 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Trade payables | 3.1 | 5.2 |
Social security and other taxes | 1.7 | 1.7 |
Tenant deposits | 10.1 | 10.1 |
Other payables | 7.1 | 4.6 |
Deferred income | 12.7 | 14.5 |
Accruals | 22.9 | 29.6 |
57.6 | 65.7 |
Liabilities | Assets | ||||||||
| Fair value | |||||||||
| adjustments | Total | ||||||||
| UK capital | to | UK capital | deferred | ||||||
| allowances | properties | Other | Total | allowances | Losses | Other | Total | tax | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | 0.7 | 89.9 | 1.5 | 92.1 | – | (3.3) | (0.1) | (3.4) | 88.7 |
| Charged/(credited): | |||||||||
to income statement | 0.2 | (7.6) | (0.2) | (7.6) | – | 1.0 | (0.3) | 0.7 | (6.9) |
to OCI 1 | – | 0.1 | – | 0.1 | – | – | – | – | 0.1 |
Exchange rate variances | – | (3.8) | – | (3.8) | – | – | – | – | (3.8) |
At 31 December 2024 | 0.9 | 78.6 | 1.3 | 80.8 | – | (2.3) | (0.4) | (2.7) | 78.1 |
| Charged/(credited): | |||||||||
to income statement | 0.2 | (16.0) | (0.3) | (16.1) | – | 0.3 | – | 0.3 | (15.8) |
to OCI 1 | – | (0.7) | – | (0.7) | – | – | – | – | (0.7) |
| Exchange rate | |||||||||
variances | – | 3.8 | – | 3.8 | – | – | – | – | 3.8 |
At 31 December 2025 | 1.1 | 65.7 | 1.0 | 6 7. 8 | – | (2.0) | (0.4) | (2.4) | 65.4 |
At 31 December 2025 | At 31 December 2024 | |||||
| Total | Tot al | |||||
| Current | Non-current | borrowings | Current | Non-current | borrowings | |
| £m | £m | £m | £m | £m | £m | |
Secured bank loans and facilities | 198.0 | 703.9 | 901.9 | 372.4 | 626.8 | 999.2 |
| Secured | |
| bank loans | |
| At 31 December 2025 | £m |
| Maturing in: | |
Within one year or on demand | 199.3 |
One to two years | 136.0 |
Two to five years | 386.7 |
More than five years | 183.8 |
| 905.8 | |
Unamortised issue costs | (3.9) |
Borrowings | 901.9 |
Due within one year | 198.0 |
Due after one year | 703.9 |
| 19. Borrowings continued | |
At 31 December 2025 | At 31 December 2024 | |||||
| Sterling | Euro | Total | Sterling | Euro | Tot al | |
| £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | 203.6 | 396.5 | 600.1 | 236.1 | 439.6 | 675.7 |
Floating rate financial liabilities – swaps | – | 25.4 | 25.4 | 1 0 7. 7 | 16.1 | 123.8 |
Total fixed rate | 203.6 | 421.9 | 625.5 | 343.8 | 455.7 | 799.5 |
Floating rate financial liabilities – capped | – | 61.9 | 61.9 | – | 37.8 | 37.8 |
Floating rate financial liabilities | 174.1 | 44.3 | 218.4 | 131.1 | 35.1 | 166.2 |
Total floating rate | 174.1 | 106.2 | 280.3 | 131.1 | 72.9 | 204.0 |
37 7.7 | 528.1 | 905.8 | 474.9 | 528.6 | 1,003.5 | |
Unamortised issue costs | (1.9) | (2.0) | (3.9) | (2.4) | (1.9) | (4.3) |
Borrowings | 375.8 | 526.1 | 901.9 | 472.5 | 526.7 | 999.2 |
Weighted average interest rate 1 | Weighted average life | |||||
| Sterling | Euro | Total | Sterling | Euro | Total | |
| At 31 December 2025 | % | % | % | Years | Years | Years |
Fixed rate financial liabilities | 2.6 | 3.4 | 3.1 | 6.2 | 2.4 | 3.7 |
Floating rate financial liabilities – swaps | – | 4.8 | 4.8 | – | 7. 2 | 7. 2 |
2.6 | 3.4 | 3.2 | 6.2 | 2.7 | 3.8 | |
Floating rate financial liabilities – capped | – | 3.1 | 3.1 | – | 4.3 | 4.3 |
Floating rate financial liabilities | 6.6 | 3.5 | 5.9 | 2.7 | 2.6 | 2.7 |
6.6 | 3.2 | 5.3 | 2.7 | 3.6 | 3.0 | |
Gross borrowings | 4.4 | 3.4 | 3.8 | 4.6 | 2.9 | 3.6 |
Weighted average interest rate 1 | Weighted average life | |||||
| Sterling | Euro | Tot al | Sterling | Euro | Tot al | |
| At 31 December 2024 | % | % | % | Years | Years | Years |
Fixed rate financial liabilities | 2.7 | 3.0 | 2.9 | 6.4 | 2.5 | 3.8 |
Floating rate financial liabilities – swaps | 5.4 | 4.9 | 5.3 | 0.5 | 4.5 | 1.1 |
3.5 | 3.1 | 3.3 | 4.5 | 2.5 | 3.4 | |
Floating rate financial liabilities – capped | – | 2.6 | 2.6 | – | 2.8 | 2.8 |
Floating rate financial liabilities | 7. 1 | 4.4 | 6.5 | 0.9 | 7. 1 | 2.2 |
7. 1 | 3.4 | 5.8 | 0.9 | 4.9 | 2.3 | |
Gross borrowings | 4.5 | 3.1 | 3.8 | 3.5 | 2.9 | 3.2 |
Carrying amounts | Fair values | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Current borrowings | 198.0 | 372.4 | 198.0 | 372.4 |
Non-current borrowings | 703.9 | 626.8 | 705.3 | 629.8 |
901.9 | 999.2 | 903.3 | 1,002.2 |
| 2025 | 2024 | |
| £m | £m | |
| Floating rate: | ||
– expiring within one year 1 | 70.0 | 20.0 |
– expiring after one year 2 | – | 30.0 |
70.0 | 50.0 |
| Less than | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over | ||
| 1 year | years | years | years | years | 5 years | Total | |
| At 31 December 2025 | £m | £m | £m | £m | £m | £m | £m |
Secured bank loans | 199.3 | 136.0 | 125.4 | 81.6 | 179.7 | 183.8 | 905.8 |
Interest payments on borrowings 1 | 30.5 | 23.2 | 19.0 | 15.9 | 12.1 | 11.4 | 112.1 |
Effect of interest rate swaps | 0.1 | 0.1 | 0.1 | – | – | – | 0.3 |
Effect of interest rate caps | (0.2) | (0.1) | – | (0.1) | (0.1) | – | (0.5) |
Gross loan commitments | 229.7 | 159.2 | 144.5 | 97.4 | 191.7 | 195.2 | 1,017.7 |
| Less than | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over | ||
| 1 year | years | years | years | years | 5 years | Tot al | |
| At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
Secured bank loans | 373.7 | 98.9 | 125.8 | 115.6 | 85.4 | 204.1 | 1,003.5 |
Interest payments on borrowings 1 | 36.0 | 1 7. 7 | 14.8 | 11.1 | 8.2 | 13.8 | 101.6 |
Effect of interest rate swaps | (1.3) | 0.1 | 0.1 | 0.1 | – | – | (1.0) |
Effect of interest rate caps | (0.4) | (0.2) | (0.1) | – | – | – | (0.7) |
Gross loan commitments | 408.0 | 116.5 | 140.6 | 126.8 | 93.6 | 217.9 | 1,103.4 |
| 2025 | 2025 | 2024 | 2024 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
| Non-current: | ||||
Interest rate caps and swaps | 0.5 | (0.3) | 0.7 | (0.4) |
| Current: | ||||
Interest rate caps and swaps | 0.1 | – | 1.1 | – |
0.6 | (0.3) | 1.8 | (0.4) |
| 2025 | 2025 | 2024 | 2024 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
| Maturing in: | ||||
Less than 1 year | 0.2 | (0.2) | 1.8 | – |
1 to 2 years | 0.2 | (0.1) | 0.2 | (0.1) |
2 to 3 years | – | (0.1) | 0.1 | (0.1) |
3 to 4 years | 0.1 | – | – | (0.1) |
4 to 5 years | 0.1 | – | – | (0.1) |
Over 5 years | – | – | – | – |
0.6 | (0.4) | 2.1 | (0.4) |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Debt | 19 | 905.8 | 1,003.5 |
Cash and cash equivalents | 16 | (49.4) | (60.5) |
Net debt (A) | 856.4 | 943.0 | |
Equity (B) | 742.1 | 784.2 | |
Net debt to equity ratio (A/B) | 115.4% | 120.2% |
| 2025 | 2024 | |
| Income | Income | |
| statement | statement | |
| & equity | & equity | |
| Scenario | £m | £m |
Cash +50 basis points | 0.2 | 0.3 |
Variable borrowings (including swaps and caps) +50 basis points | (2.1) | (1.8) |
Cash -50 basis points | (0.2) | (0.3) |
Variable borrowings (including swaps and caps) -50 basis points | 1.4 | 1.0 |
| 2025 | 2025 | 2024 | 2024 | |
| Net | Profit | Net | Profit | |
| assets | before tax | assets | before tax | |
| Scenario | £m | £m | £m | £m |
1% increase in value of Sterling against the Euro | (3.7) | 0.3 | (3.9) | 0.2 |
1% fall in value of Sterling against the Euro | 3.8 | (0.4) | 4.0 | (0.2) |
| Fair value | Total | ||
| through profit | Amortised | carrying | |
| and loss | cost | value | |
| £m | £m | £m | |
| Financial assets: | |||
Cash and cash equivalents | – | 49.4 | 49.4 |
Derivative financial assets | 0.6 | – | 0.6 |
Other assets – current 1 | – | 9.7 | 9.7 |
0.6 | 59.1 | 59.7 | |
| Financial liabilities: | |||
Secured bank loans | – | (901.9) | (901.9) |
Derivative financial liabilities | (0.3) | – | (0.3) |
Other liabilities – current 2 | – | (43.2) | (43.2) |
(0.3) | (945.1) | (945.4) | |
At 31 December 2025 | 0.3 | (886.0) | (885.7) |
| Fair value | Tot al | ||
| through profit | Amortised | carrying | |
| and loss | cost | value | |
| £m | £m | £m | |
| Financial assets: | |||
Cash and cash equivalents | – | 60.5 | 60.5 |
Derivative financial assets | 1.8 | – | 1.8 |
Other assets – current 1 | – | 11.5 | 11.5 |
1.8 | 72.0 | 73.8 | |
| Financial liabilities: | |||
Secured bank loans | – | (999.2) | (999.2) |
Derivative financial liabilities | (0.4) | – | (0.4) |
Other liabilities – current 2 | – | (49.5) | (49.5) |
(0.4) | (1,048.7) | (1,049.1) | |
At 31 December 2024 | 1.4 | (976.7) | (975.3) |
| 2025 | 2024 | |
| £m | £m | |
Net financial assets and liabilities: | 885.7 | 975.3 |
Other assets – current | 9.7 | 11.5 |
Other liabilities – current | (43.2) | (49.5) |
Cash and cash equivalents | 49.4 | 60.5 |
Borrowings and derivative financial instruments | 901.6 | 9 9 7. 8 |
| Number of shares authorised, issued and fully paid | Ordinary | Total | ||||
| Ordinary | Total | shares in | Treasury | ordinary | ||
| shares in | Treasury | ordinary | circulation | shares | shares | |
| circulation | shares | shares | £m | £m | £m | |
At 1 January 2025 | 397,410,268 | 41,367,512 | 438,777,780 | 9.9 | 1.1 | 11.0 |
Issue of shares | 700,474 | (700,474) | – | – | – | – |
At 31 December 2025 | 398,110,742 | 40,667,038 | 438,777,780 | 9.9 | 1.1 | 11.0 |
| Number of shares authorised, issued and fully paid | Ordinary | Tot al | ||||
| Ordinary | Tot al | shares in | Treasury | ordinary | ||
| shares in | Treasury | ordinary | circulation | shares | shares | |
| circulation | shares | shares | £m | £m | £m | |
At 1 January 2024 and 31 December 2024 | 397,410,268 | 41,367,512 | 438,777,780 | 9.9 | 1.1 | 11.0 |
| 2025 | 2024 | |
| Number | Number | |
Weighted average number of ordinary shares in circulation | 398,083,875 | 397,410,268 |
Number of ordinary shares in circulation at the year-end | 398,110,742 | 397,410,268 |
| 2025 | 2024 | |
| Employee share plan | Number | Number |
Element B/Special Share Award | – | 694,695 |
LTIP | 6,408,551 | 4,811,944 |
Total potential dilutive shares | 6,408,551 | 5,506,639 |
| Dividend | ||||
| per share | 2025 | 2024 | ||
| Payment date | p | £m | £m | |
| Current year | ||||
2025 final dividend 1 | 22 May 2026 | – | – | |
2025 interim dividend | 2 October 2025 | 1.30 | 5.2 | – |
Distribution of current year profit | 4.00 | 5.2 | – | |
| Prior year | ||||
2024 final dividend | 23 May 2025 | 10.7 | – | |
2024 interim dividend | 2 October 2024 | 2.60 | – | 10.3 |
Distribution of current year profit | 5.28 | 10.7 | 10.3 | |
2023 final dividend | 2 May 2024 | 5.35 | – | 21.3 |
Dividends as reported in the Group statement of changes in equity | 15.9 | 31.6 |
| Share- | |||||||
| Capital | Cumulative | based | |||||
| redemption | translation | Fair value | payment | Other | |||
| reserve | reserve | reserve | reserve | reserves | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
At 1 January 2025 | 22.7 | 25.8 | 7. 3 | 3.0 | 28.1 | 86.9 | |
Exchange rate variances | – | 25.2 | – | – | – | 25.2 | |
Corporation tax on exchange differences | – | (0.5) | – | – | – | (0.5) | |
| Property, plant and equipment: | |||||||
– net fair value losses in the year | 13 | – | – | (1.6) | – | – | (1.6) |
– deferred tax thereon | 18 | – | – | 0.7 | – | – | 0.7 |
Share-based payments | – | – | – | 0.3 | – | 0.3 | |
At 31 December 2025 | 22.7 | 50.5 | 6.4 | 3.3 | 28.1 | 111.0 |
| Share- | |||||||
| Capital | Cumulative | based | |||||
| redemption | translation | Fair value | payment | Other | |||
| reserve | reserve | reserve | reserve | reserves | Tot al | ||
| Notes | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | 22.7 | 47.4 | 6.1 | 2.4 | 28.1 | 106.7 | |
Exchange rate variances | – | (21.6) | – | – | – | (21.6) | |
| Property, plant and equipment: | |||||||
– net fair value gains in the year | 13 | – | – | 1.3 | – | – | 1.3 |
– deferred tax thereon | 18 | – | – | (0.1) | – | – | (0.1) |
Share-based payments | – | – | – | 0.6 | – | 0.6 | |
At 31 December 2024 | 22.7 | 25.8 | 7. 3 | 3.0 | 28.1 | 86.9 |
| 2025 | 2024 | |
| Cash generated from operations | £m | £m |
Operating loss | (24.1) | (52.5) |
| Adjustments for: | ||
Net movements on revaluation of investment properties | 79.2 | 1 2 7. 7 |
Net movements on revaluation of equity investments | (0.1) | 0.6 |
Depreciation and amortisation | 0.8 | 1.0 |
Loss on sale of investment property | 10.9 | 2.3 |
Lease incentive debtor adjustments | (15.9) | (10.4) |
Share-based payments | 0.3 | 0.6 |
Loss on sale of other equity investments | – | 0.1 |
| Changes in working capital: | ||
Decrease in receivables | 3.3 | 2.5 |
Decrease in payables | (1.8) | (0.7) |
Cash generated from operations | 52.6 | 71.2 |
| Non-cash movements 2025 | |||||||
| Amortisation | |||||||
| 1 January | Financing | of borrowing | Fair value | Foreign | 31 December | ||
| 2025 | cash flows | issue costs | adjustments | exchange | 2025 | ||
Changes in liabilities arising from financing activities | Notes | £m | £m | £m | £m | £m | £m |
Borrowings | 19 | 999.2 | (126.8) | 1.9 | – | 2 7.6 | 901.9 |
Derivative financial instruments | 20 | (1.4) | (0.2) | – | 1.3 | – | (0.3) |
Lease liabilities | 3.3 | – | – | – | 0.1 | 3.4 | |
1,001.1 | (127.0) | 1.9 | 1.3 | 27.7 | 905.0 |
| Non-cash movements 2024 | |||||||
| Amortisation | |||||||
| 1 January | Financing | of borrowing | Fair value | Foreign | 31 December | ||
| 2024 | cash flows | issue costs | adjustments | exchange | 2024 | ||
Changes in liabilities arising from financing activities | Notes | £m | £m | £m | £m | £m | £m |
Borrowings | 19 | 1,070.6 | (47.7) | 1.7 | – | (25.4) | 999.2 |
Derivative financial instruments | 20 | (4.3) | (0.5) | – | 3.4 | – | (1.4) |
Lease liabilities | 3.5 | – | – | – | (0.2) | 3.3 | |
1,069.8 | (48.2) | 1.7 | 3.4 | (25.6) | 1,001.1 |
| 2025 | 2024 | |
| Operating lease commitments – where the Group is lessor | £m | £m |
Within one year | 97.4 | 94.2 |
Between one and two years | 76.1 | 71.3 |
Between two and three years | 63.1 | 59.4 |
Between three and four years | 51.4 | 4 7. 6 |
Between four and five years | 41.1 | 3 7. 3 |
More than five years | 246.8 | 158.8 |
575.9 | 468.6 |
| 2025 | 2024 | |
| £000 | £000 | |
Short-term employee benefits | 1,236 | 1,473 |
Post-employment benefits | – | 44 |
Other long-term benefits | 85 | 10 |
Other fees | 2 | 2 |
1,323 | 1,529 |