| 2025 | 2025 | ||||
| Pre- | Exceptional | ||||
| exceptional | items | 2025 | 2024 | ||
| items | (note 3) | Total | Total | ||
| Note | £000 | £000 | £000 | £000 | |
Revenue | 2 | ||||
Cost of sales | ( | ( | ( | ||
Gross profit | |||||
Administrative expenses | ( | ( | ( | ( | |
Other operating income | 5 | ||||
Operating profit | ( | ||||
Finance income | 7 | ||||
Finance expenses | 7 | ( | ( | ( | |
Profit before tax | ( | ||||
Tax | 8 | ( | ( | ( | |
Profit for the year attributable to the equity holders of the parent | ( | ||||
| Earnings per share | |||||
Basic | 10 | ||||
Diluted | 10 |
| 2025 | 2025 | |||
| Pre- | Exceptional | |||
| exceptional | items | 2025 | ||
| items | (note 3) | Total | 2024 | |
| £000 | £000 | £000 | £000 | |
Profit for the year | ( | |||
| Other comprehensive income | ||||
| Items that may be subsequently reclassified to profit | ||||
| or loss | ||||
Change in value of shared equity receivables at fair value | ||||
Other comprehensive income for the year (net of tax) | ||||
Total comprehensive income/(expense) for the year | ( |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | £000 | £000 | £000 | £000 | |
| Non-current assets | |||||
Property, plant and equipment | 11 | – | – | ||
Investments in subsidiaries | 12 | 94,041 | 94,041 | ||
Trade and other receivables | 14 | – | – | ||
Deferred tax assets | 20 | 12 | 455 | ||
94,053 | 94,496 | ||||
| Current assets | |||||
Inventories | 13 | – | – | ||
Trade and other receivables | 14 | 102,501 | 115,350 | ||
UK corporation tax | 1,286 | 767 | |||
Cash and cash equivalents | 21 | 30 | 1,056 | ||
103,817 | 117,173 | ||||
Total assets | 197,870 | 211,669 | |||
| Non-current liabilities | |||||
Trade and other payables | 16 | ( | ( | – | – |
Provisions | 18 | ( | ( | – | – |
Deferred tax liabilities | 20 | ( | – | – | |
( | ( | – | – | ||
| Current liabilities | |||||
Loans and borrowings | 15 | ( | (5,000) | – | |
Bank overdraft | 21 | ( | – | – | |
Trade and other payables | 16 | ( | ( | (140,488) | (146,492) |
Provisions | 18 | ( | ( | – | – |
( | ( | (145,488) | (146,492) | ||
Total liabilities | ( | ( | (145,488) | (146,492) | |
Net assets | 52,382 | 65,177 | |||
| Equity | |||||
Share capital | 23 | 1,169 | 1,168 | ||
Share premium | 15,843 | 15,843 | |||
Own shares | 23 | ( | ( | (232) | (456) |
Retained earnings | 35,602 | 48,622 | |||
Total equity | 52,382 | 65,177 |
| Share | Share | Own | Retained | Total | ||
| capital | premium | shares | earnings | equity | ||
| Note | £000 | £000 | £000 | £000 | £000 | |
At 1 July 2023 | ( | |||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
Share issue | 23 | |||||
Purchase of own shares | 23 | ( | ( | |||
Utilisation of own shares | 23 | ( | ||||
Share-based payments | 24 | |||||
| Movement in tax on share-based payments | ||||||
taken directly to equity | 8 | ( | ( | |||
Dividends | 9 | ( | ( | |||
| Transactions with owners, recorded | ||||||
directly in equity | ( | ( | ||||
At 30 June 2024 | ( | |||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
Share issue | 23 | |||||
Purchase of own shares | 23 | ( | ( | |||
Utilisation of own shares | 23 | ( | ||||
Share-based payments | 24 | |||||
| Movement in tax on share-based payments | ||||||
taken directly to equity | 8 | ( | ( | |||
Dividends | 9 | ( | ( | |||
| Transactions with owners, recorded | ||||||
directly in equity | ( | ( | ||||
At | ( |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | £000 | £000 | £000 | £000 | |
| Operating activities | |||||
| Profit/(loss) before tax | (6,596) | 2,034 | |||
| Adjustments for: | |||||
| Depreciation of property, plant and equipment | 11 | – | – | ||
| Share-based payments | 24 | 484 | 481 | ||
| Profit on redemption of shared equity receivables | ( | ( | – | – | |
| Increase/(decrease) in provisions including exceptional items | 18 | ( | – | – | |
| Loss on disposal of property, plant and equipment | 11 | – | – | ||
| Impairment of investments in subsidiaries | 12 | – | 1,162 | ||
| Finance income | 7 | ( | ( | (70) | (10,013) |
| Finance expenses | 7 | 3,168 | 3,419 | ||
| Operating cash flows before movements in working capital | (3,014) | (2,917) | |||
| Increase in inventories | ( | ( | – | – | |
| (Increase)/decrease in receivables | ( | 217 | (501) | ||
| Increase/(decrease) in payables | ( | (584) | 356 | ||
| Decrease in amounts due from subsidiary undertakings | 16,337 | 2,891 | |||
| (Decrease)/increase in amounts due to subsidiary undertakings | (4,363) | 8,018 | |||
| Cash generated from operating activities | 8,593 | 7,847 | |||
| Tax paid | ( | ( | (5,061) | (5,572) | |
| Finance costs paid | ( | ( | (3,136) | (3,795) | |
Net cash (used in)/generated from operating activities | ( | 396 | (1,520) | ||
| Investing activities | |||||
| Proceeds from disposal of shared equity receivables | – | – | |||
| Interest received | 70 | 13 | |||
| Dividends from subsidiaries | – | 10,000 | |||
| Purchase of property, plant and equipment | 11 | ( | ( | – | – |
Net cash (used in)/generated from investing activities | ( | ( | 70 | 10,013 | |
| Financing activities | |||||
| Increase in loans and borrowings | 15 | 5,000 | – | ||
| Net proceeds from issue of shares | 23 | 1 | 1 | ||
| Purchase of own shares | ( | ( | (69) | (106) | |
| Dividends paid | 9 | ( | ( | (6,424) | (7,580) |
| Principal element of lease payments | 17 | ( | ( | – | – |
Net cash flow used in financing activities | ( | ( | (1,492) | (7,685) | |
| Net (decrease)/increase in cash and cash equivalents | ( | (1,026) | 808 | ||
| Cash and cash equivalents at beginning of period | 1,056 | 248 | |||
Cash and cash equivalents at end of period, net of overdraft | 21 | 30 | 1,056 |
| 2025 | 2025 | |||
| Pre- | Exceptional | |||
| exceptional | items | 2025 | 2024 | |
| items | (note 3) | Total | Total | |
| £000 | £000 | £000 | £000 | |
| Revenue | ||||
Gleeson Homes | 348,249 | – | 348,249 | 329,006 |
Gleeson Land | 17,568 | – | 17,568 | 16,339 |
Total revenue | 365,817 | – | 365,817 | 345,345 |
| Divisional operating profit | ||||
Gleeson Homes | 22,253 | (1,343) | 20,910 | 30,301 |
Gleeson Land | 6,996 | – | 6,996 | 2,151 |
Divisional operating profits | 29,249 | (1,343) | 27,906 | 32,452 |
Group administrative expenses | (3,867) | – | (3,867) | (3,899) |
Group operating profit | 25,382 | (1,343) | 24,039 | 28,553 |
Finance income | 141 | – | 141 | 109 |
Finance expenses | (3,636) | – | (3,636) | (3,813) |
Profit before tax | 21,887 | (1,343) | 20,544 | 24,849 |
Tax | (5,030) | 309 | (4,721) | (5,543) |
Profit for the year | 16,857 | (1,034) | 15,823 | 19,306 |
2025 | 2024 | |||||
| Net | ||||||
| assets/ | Net assets/ | |||||
| Assets | Liabilities | (liabilities) | Assets | Liabilities | (liabilities) | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Gleeson Homes | 352,143 | (92,195) | 259,948 | 329,927 | (76,029) | 253,898 |
Gleeson Land | 58,805 | (9,931) | 48,874 | 34,158 | (2,582) | 31,576 |
Group activities | 1,935 | (2,312) | (377) | 1,028 | (1,694) | (666) |
| Cash and cash equivalents/ | ||||||
(borrowings and bank overdrafts) | 6,490 | (7,269) | (779) | 12,934 | – | 12,934 |
419,373 | (111,707) | 307,666 | 378,047 | (80,305) | 297,742 |
2025 | 2024 | |||
| Capital | Capital | |||
| additions | Depreciation | additions | Depreciation | |
| £000 | £000 | £000 | £000 | |
Gleeson Homes | 2,002 | 4,154 | 2,039 | 4,529 |
Gleeson Land | 43 | 118 | – | 92 |
2,045 | 4,272 | 2,039 | 4,621 |
| 2025 | 2024 | |
| £000 | £000 | |
Administrative expenses | 1,343 | – |
| 2025 | 2024 | ||
| £000 | £000 | ||
Staff costs | 6 | 49,547 | 47,376 |
Depreciation of property, plant and equipment | 11 | 4,272 | 4,621 |
Profit on redemption of shared equity receivables | (57) | (182) | |
Loss on disposal of property, plant and equipment | 11 | 414 | 466 |
| Auditors' remuneration: | |||
Audit of these financial statements | 340 | 323 | |
Additional audit fees for prior year audit | 33 | – | |
Audit of financial statements of subsidiaries pursuant to legislation | 96 | 92 | |
Non-audit services | – | – |
| 2025 | 2024 | |
| £000 | £000 | |
Profit on redemption of shared equity receivables | 57 | 182 |
Other operating income | 80 | 70 |
137 | 252 |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | £000 | £000 | £000 | £000 | |
Wages and salaries | 41,113 | 40,997 | 1,601 | 1,453 | |
Termination benefits | 1,172 | – | – | – | |
Share-based payment charge | 24 | 660 | 218 | 484 | 481 |
Social security costs | 4,964 | 4,517 | 144 | 235 | |
Other pension costs | 19 | 1,638 | 1,644 | 71 | 71 |
49,547 | 47,376 | 2,300 | 2,240 |
| Group | ||
| 2025 | 2024 | |
| No. | No. | |
Gleeson Homes | 695 | 730 |
Gleeson Land | 25 | 21 |
Group activities | 4 | 5 |
756 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
Short-term employee benefits | 2,825 | 2,393 | 1,396 | 1,022 |
Post-employment benefits | 134 | 133 | 60 | 59 |
Termination benefits | 443 | – | – | – |
Share-based payment charge 1 | 560 | 342 | 478 | 483 |
3,962 | 2,868 | 1,934 | 1,564 |
| 2025 | 2024 | |
| £000 | £000 | |
| Finance income | ||
Interest on bank deposits | 63 | 16 |
Unwinding of discount on long-term receivables | 3 | 78 |
Other interest income | 75 | 15 |
141 | 109 | |
| Finance expenses | ||
Interest on bank overdrafts and loans | (2,710) | (3,040) |
Bank facility charges | (458) | (379) |
Unwinding of discount on long-term payables | (240) | (160) |
Unwinding of discount on lease liabilities | (228) | (234) |
(3,636) | (3,813) | |
Net finance expenses | (3,495) | (3,704) |
| Group | |||
| 2025 | 2024 | ||
| Note | £000 | £000 | |
| Current tax | |||
Current year expense | 4,609 | 5,699 | |
Adjustment in respect of prior years | (68) | (352) | |
Current tax expense for the year | 4,541 | 5,347 | |
| Deferred tax | |||
Current year expense | 20 | 115 | 107 |
Adjustment in respect of prior years | 20 | 65 | 89 |
Deferred tax expense for the year | 180 | 196 | |
Total tax charge | 4,721 | 5,543 |
2025 | 2024 | ||||
Total tax charge reconciliation | Note | £000 | % | £000 | % |
Profit before tax | 20,544 | 24,849 | |||
Tax at current corporation tax rate | 5,136 | 25.0 | 6,212 | 25.0 | |
Expenses not deductible for tax purposes | 50 | 0.2 | 114 | 0.5 | |
Non-qualifying depreciation | 120 | 0.6 | 123 | 0.5 | |
Adjustments for share-based payments | 180 | 0.9 | 45 | 0.2 | |
Land remediation relief | (741) | (3.6) | (739) | (3.0) | |
Impact of change in tax rate on deferred tax | 14 | 0.1 | – | – | |
Adjustments in respect of prior years – current tax | (68) | (0.3) | (352) | (1.4) | |
| Adjustments in respect of prior years – | |||||
deferred tax | 20 | 65 | 0.3 | 89 | 0.3 |
Residential property developers tax | – | – | 51 | 0.2 | |
Movement in deferred tax not recognised | (35) | (0.2) | – | – | |
Total tax charge and effective tax rate for the year | 4,721 | 23.0 | 5,543 | 22.3 |
2025 | 2024 | |||
| Current tax charge reconciliation | £000 | % | £000 | % |
Profit before tax | 20,544 | 24,849 | ||
Tax at current corporation tax rate | 5,136 | 25.0 | 6,212 | 25.0 |
Expenses not deductible for tax purposes | 50 | 0.2 | 114 | 0.5 |
Non-qualifying depreciation | 120 | 0.6 | 123 | 0.5 |
Adjustments for share-based payments | (6) | (0.0) | (28) | (0.1) |
Land remediation relief | (741) | (3.6) | (739) | (3.0) |
Impact of depreciation in excess of capital allowances | 80 | 0.4 | 228 | 0.9 |
Utilisation of losses | (34) | (0.2) | – | – |
Adjustments in respect of prior years – current tax | (68) | (0.3) | (352) | (1.4) |
Short-term timing differences | 4 | 0.0 | (211) | (0.9) |
Current tax charge and effective tax rate for the year | 4,541 | 22.1 | 5,347 | 21.5 |
Group | Company | ||||
| Tax recognised on equity-settled share-based | 2025 | 2024 | 2025 | 2024 | |
payments | Note | £000 | £000 | £000 | £000 |
| Deferred tax related to equity-settled share-based | |||||
payments | 20 | 210 | 284 | 210 | 24 |
Total tax recognised on equity-settled share- based payments | 210 | 284 | 210 | 24 |
| 2025 | 2024 | |
| £000 | £000 | |
| Amounts recognised as distributions to equity holders: | ||
Interim dividend for the year ended 30 June 2025 of 4.0p (2024: 4.0p) per share | 2,336 | 2,332 |
Final dividend for the year ended 30 June 2024 of 7.0p (2023: 9.0p) per share | 4,088 | 5,248 |
6,424 | 7,580 |
| 2025 | 2024 | |
| £000 | £000 | |
Profit for the year | 15,823 | 19,306 |
Adjustment for exceptional items (note 3) | 1,343 | – |
Adjustment for tax on exceptional items | (309) | – |
Profit for the year – pre-exceptional items | 16,857 | 19,306 |
| 2025 | 2024 | |
| No. 000 | No. 000 | |
| Number of shares | ||
Weighted average number of ordinary shares for the purposes of basic earnings per share | 58,370 | 58,281 |
| Effect of dilutive potential ordinary shares: | ||
– Share-based payments | – | 154 |
| Weighted average number of ordinary shares for the purposes of diluted earnings | ||
per share | 58,370 | 58,435 |
| 2025 | 2024 | |
| pence | pence | |
Basic earnings per share | 27.11 | 33.13 |
Diluted earnings per share | 27.11 | 33.04 |
Basic earnings per share – pre-exceptional items | 28.88 | 33.13 |
Diluted earnings per share – pre-exceptional items | 28.88 | 33.04 |
Group | Company | |||
| Plant and | Plant and | |||
| Property | equipment | Total | equipment | |
| £000 | £000 | £000 | £000 | |
| Cost or valuation | ||||
At 1 July 2023 | 5,411 | 17,419 | 22,830 | 1 |
Additions | – | 2,039 | 2,039 | – |
New leases entered in the year | 583 | 806 | 1,389 | – |
Leases exited in the year | (569) | (28) | (597) | – |
Disposals | – | (3,829) | (3,829) | – |
At 30 June 2024 | 5,425 | 16,407 | 21,832 | 1 |
Additions | – | 2,045 | 2,045 | – |
New leases entered in the year | 953 | 921 | 1,874 | – |
Leases exited in the year | – | (650) | (650) | – |
Disposals | – | (3,429) | (3,429) | (1) |
At 30 June 2025 | 6,378 | 15,294 | 21,672 | – |
| Accumulated depreciation | ||||
At 1 July 2023 | 1,870 | 9,754 | 11,624 | 1 |
Charge for the year | 650 | 3,971 | 4,621 | – |
Leases exited in the year | (299) | (20) | (319) | – |
Disposals | – | (3,363) | (3,363) | – |
At 30 June 2024 | 2,221 | 10,342 | 12,563 | 1 |
Charge for the year | 616 | 3,656 | 4,272 | – |
Leases exited in the year | – | (643) | (643) | – |
Disposals | – | (3,015) | (3,015) | (1) |
At 30 June 2025 | 2,837 | 10,340 | 13,177 | – |
| Net book value | ||||
At 1 July 2023 | 3,541 | 7,665 | 11,206 | – |
At 30 June 2024 | 3,204 | 6,065 | 9,269 | – |
At 30 June 2025 | 3,541 | 4,954 | 8,495 | – |
| Company | |
| £000 | |
| Cost | |
At 1 July 2023 | 95,203 |
Impairment | (1,162) |
At 30 June 2024 | 94,041 |
Impairment | – |
At 30 June 2025 | 94,041 |
Company name | Principal activity | Incorporation number |
Gleeson Developments Limited | House building | 00848808 |
Gleeson Regeneration Limited | House building | 03920096 |
Gleeson Developments (North East) Limited | House building | 03867699 |
Gleeson Land Limited | Land promotion and sale | 05181745 |
Gleeson Land (Fleet) Limited 1 | Land promotion and sale | 05742750 |
Company name | Principal activity | Incorporation number |
MJ Gleeson Group Limited | Intermediate holding company | 00479529 |
Gleeson Construction Services Limited 2 | Legacy construction services | 00783607 |
Colroy Limited 3 | Dormant* | 00882558 |
Haredon Developments Limited 3 | Dormant* | 00759754 |
Gleeson Capital Solutions Limited | Dormant* | 05276021 |
Gleeson Classic Homes Limited 1 | Dormant* | 01952198 |
Gleeson Homes Southern Limited 1 | Dormant* | 01530449 |
Gleeson Housing Developments Limited 1 | Dormant* | 01460800 |
Gleeson PFI Investments Limited | Dormant* | 05337924 |
Gleeson Properties Limited | Dormant* | 00805039 |
Gleeson Properties (Kingley) Limited 3 | Dormant* | 05281899 |
Gleeson Properties (Petersfield) Limited 3 | Dormant* | 05075336 |
Gleeson Services Limited | Dormant* | 00885340 |
KW Cannock Properties Limited | Dormant* | 05899918 |
MJ Gleeson (International) Limited | Dormant* | 00955626 |
MJG (Management) Limited | Dormant* | 00941012 |
Oakmill Properties Limited 3 | Dormant* | 05206658 |
Sindale Properties Limited 1 | Dormant* | 04201608 |
| 2025 | 2024 | |
| £000 | £000 | |
Land held for development | 145,849 | 113,801 |
Work in progress | 234,998 | 231,433 |
380,847 | 345,234 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Current receivables | £000 | £000 | £000 | £000 |
Trade receivables | 11,387 | 5,651 | – | – |
VAT recoverable | 5,029 | 1,443 | 57 | 37 |
Prepayments and accrued income | 2,535 | 2,153 | 442 | 600 |
Shared equity receivables | – | 36 | – | – |
Amounts due from subsidiary undertakings | – | – | 102,002 | 114,713 |
18,951 | 9,283 | 102,501 | 115,350 | |
| Non-current receivables | ||||
Trade receivables | 3,251 | 176 | – | – |
Shared equity receivables | 53 | 67 | – | – |
3,304 | 243 | – | – |
Fair value | Carrying value | |||
| 2025 | 2024 | 2025 | 2024 | |
| Financial assets | £000 | £000 | £000 | £000 |
Cash and cash equivalents | 6,490 | 12,934 | 6,490 | 12,934 |
Trade and other receivables | 14,638 | 5,827 | 14,638 | 5,827 |
Shared equity receivables | 53 | 103 | 53 | 103 |
21,181 | 18,864 | 21,181 | 18,864 |
Fair value | Carrying value | |||
| 2025 | 2024 | 2025 | 2024 | |
| Financial liabilities | £000 | £000 | £000 | £000 |
Loans and borrowings | (5,000) | – | (5,000) | – |
Bank overdrafts | (2,269) | – | (2,269) | – |
Land payables | (20,488) | (9,300) | (20,488) | (9,300) |
Trade and other payables | (62,664) | (50,547) | (62,664) | (50,547) |
Lease liabilities | (5,390) | (5,076) | (5,390) | (5,076) |
(95,811) | (64,923) | (95,811) | (64,923) |
Fair value | Carrying value | |||
| 2025 | 2024 | 2025 | 2024 | |
| Financial assets | £000 | £000 | £000 | £000 |
Cash and cash equivalents | 30 | 1,056 | 30 | 1,056 |
Amounts due from subsidiary undertakings | 102,002 | 114,713 | 102,002 | 114,713 |
102,032 | 115,769 | 102,032 | 115,769 |
Fair value | Carrying value | |||
| 2025 | 2024 | 2025 | 2024 | |
| Financial liabilities | £000 | £000 | £000 | £000 |
Loans and borrowings | (5,000) | – | (5,000) | – |
Trade and other payables | (581) | (1,145) | (581) | (1,145) |
Amounts due to subsidiary undertakings | (139,819) | (145,274) | (139,819) | (145,274) |
(145,400) | (146,419) | (145,400) | (146,419) |
| Group and Company | ||
| 2025 | 2024 | |
| £000 | £000 | |
Revolving credit facility | 5,000 | – |
5,000 | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
Not past due | 14,610 | 5,848 | – | – |
Past due 0–30 days | 1 | 36 | – | – |
Past due 31–120 days | – | – | – | – |
Past due 121–365 days | 2 | 2 | – | – |
Past due more than one year | 290 | 19 | – | – |
14,903 | 5,905 | – | – |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
Balance at 1 July | 78 | 475 | – | – |
Impairment loss recognised | 11 | 45 | – | – |
Release of impairment allowance | (28) | (442) | – | – |
Balance at 30 June | 61 | 78 | – | – |
| Weighted average | ||
| interest rate | ||
| 2025 | 2024 | |
| % | % | |
Bank borrowings | 6.71 | 7.72 |
Bank overdraft | 6.68 | 7.23 |
| On | |||||||
| Undiscounted | demand | More | |||||
| Carrying | contractual | or within 6 | 6–12 | 1–2 | 2–5 | than | |
| amount | cash flows | months | months | years | years | 5 years | |
| 30 June 2025 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Loans and borrowings | 5,000 | 5,000 | 5,000 | – | – | – | – |
Bank overdrafts | 2,269 | 2,269 | 2,269 | – | – | – | – |
Trade and other payables | 83,152 | 84,343 | 70,684 | 4,706 | 4,953 | 4,000 | – |
Lease liabilities | 5,390 | 6,062 | 1,031 | 898 | 1,328 | 1,891 | 914 |
95,811 | 97,674 | 78,984 | 5,604 | 6,281 | 5,891 | 914 |
| Undiscounted | On demand | More | |||||
| Carrying | contractual | or within 6 | 6–12 | 1–2 | 2–5 | than 5 | |
| amount | cash flows | months | months | years | years | years | |
| 30 June 2024 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Trade and other payables | 59,847 | 59,984 | 53,524 | 3,328 | 2,240 | 892 | – |
Lease liabilities | 5,076 | 5,749 | 803 | 792 | 1,215 | 1,596 | 1,343 |
64,923 | 65,733 | 54,327 | 4,120 | 3,455 | 2,488 | 1,343 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Current payables | £000 | £000 | £000 | £000 |
Trade payables | 17,705 | 16,472 | 57 | 127 |
Land payables | 12,663 | 6,167 | – | – |
Lease liabilities | 1,928 | 1,595 | – | – |
Other taxation and social security | 2,567 | 2,285 | 88 | 73 |
Contract liabilities | 6,937 | 1,137 | – | – |
Accruals and deferred income | 38,022 | 32,938 | 524 | 1,018 |
Amounts due to subsidiary undertakings | – | – | 139,819 | 145,274 |
79,822 | 60,594 | 140,488 | 146,492 | |
| Non-current payables | ||||
Land payables | 7,825 | 3,133 | – | – |
Lease liabilities | 3,462 | 3,481 | – | – |
11,287 | 6,614 | – | – |
2025 | 2024 | |||||
| Plant and | Plant and | |||||
| Property | equipment | Total | Property | equipment | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Cost | 6,186 | 3,261 | 9,447 | 5,233 | 2,986 | 8,219 |
Accumulated depreciation | (2,645) | (1,881) | (4,526) | (2,029) | (1,616) | (3,645) |
Net book value | 3,541 | 1,380 | 4,921 | 3,204 | 1,370 | 4,574 |
| 2025 | 2024 | |
| £000 | £000 | |
Current liabilities | 1,928 | 1,595 |
Non-current liabilities | 3,462 | 3,481 |
Total lease liabilities | 5,390 | 5,076 |
| 2025 | 2024 | |
| £000 | £000 | |
Depreciation on right-of-use property assets | 616 | 650 |
Depreciation on right-of-use plant and equipment assets | 903 | 661 |
Interest on lease liabilities | 228 | 234 |
Total | 1,747 | 1,545 |
| 2025 | 2024 | |
| £000 | £000 | |
Principal element of lease payments | 1,553 | 1,196 |
Interest element of lease payments | 228 | 234 |
Total cash outflow | 1,781 | 1,430 |
| Building | ||||
| Dilapidations | safety | Restructuring | Total | |
| £000 | £000 | £000 | £000 | |
| Group | ||||
As at 1 July 2023 | 699 | 12,750 | 30 | 13,479 |
Provisions made during the year | 79 | – | – | 79 |
Provisions used during the year | (79) | (352) | (30) | (461) |
As at 30 June 2024 | 699 | 12,398 | – | 13,097 |
Provisions made during the year | 4 | 2,018 | 1,343 | 3,365 |
Provisions used during the year | – | (467) | (718) | (1,185) |
Provisions released during the year | – | (2,021) | – | (2,021) |
As at 30 June 2025 | 703 | 11,928 | 625 | 13,256 |
| 2025 | 2024 | |
| £000 | £000 | |
Current provisions | 5,520 | 3,024 |
Non-current provisions | 7,736 | 10,073 |
13,256 | 13,097 |
| Short-term | Share- | |||
| Plant and | timing | based | ||
| equipment | differences | payments | Total | |
| £000 | £000 | £000 | £000 | |
At 1 July 2023 | (446) | 401 | 842 | 797 |
Adjustment in respect of prior year | (165) | 76 | – | (89) |
Credit/(charge) to income | 265 | (242) | (130) | (107) |
Charge to equity | – | – | (284) | (284) |
At 30 June 2024 | (346) | 235 | 428 | 317 |
Adjustment in respect of prior year | (41) | (21) | (3) | (65) |
Credit/(charge) to income | 96 | 4 | (215) | (115) |
Charge to equity | – | – | (210) | (210) |
At 30 June 2025 | (291) | 218 | – | (73) |
| Short-term | Share- | |||
| Plant and | timing | based | ||
| equipment | differences | payments | Total | |
| £000 | £000 | £000 | £000 | |
At 1 July 2023 | 2 | – | 440 | 442 |
Adjustment in respect of prior year | – | 86 | – | 86 |
(Charge)/credit to income | – | (59) | 10 | (49) |
Charge to equity | – | – | (24) | (24) |
At 30 June 2024 | 2 | 27 | 426 | 455 |
Adjustment in respect of prior year | (1) | (13) | (1) | (15) |
Charge to income | – | (3) | (215) | (218) |
Charge to equity | – | – | (210) | (210) |
At 30 June 2025 | 1 | 11 | – | 12 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
Cash and cash equivalents | 6,490 | 12,934 | 30 | 1,056 |
Bank overdrafts | (2,269) | – | – | – |
Cash and cash equivalents, net of bank overdrafts | 4,221 | 12,934 | 30 | 1,056 |
Borrowings | (5,000) | – | (5,000) | – |
Net (debt)/cash before lease liabilities | (779) | 12,934 | (4,970) | 1,056 |
Lease liabilities | (5,390) | (5,076) | – | – |
Net (debt)/cash | (6,169) | 7,858 | (4,970) | 1,056 |
| Cash | |||||
| and cash | |||||
| equivalents, | |||||
| net of bank | Cash net of | Lease | |||
| overdrafts | Borrowings | borrowings | liabilities | Total | |
| £000 | £000 | £000 | £000 | £000 | |
Net cash/(debt) at 1 July 2023 | 5,159 | – | 5,159 | (5,144) | 15 |
Cash flows | 7,775 | – | 7,775 | 1,430 | 9,205 |
New leases | – | – | – | (1,389) | (1,389) |
Leases exited in the year | – | – | – | 261 | 261 |
Finance expenses | – | – | – | (234) | (234) |
Net cash/(debt) at 30 June 2024 | 12,934 | – | 12,934 | (5,076) | 7,858 |
Cash flows | (8,713) | (5,000) | (13,713) | 1,781 | (11,932) |
New leases | – | – | – | (1,874) | (1,874) |
Leases exited in the year | – | – | – | 7 | 7 |
Finance expenses | – | – | – | (228) | (228) |
Net cash/(debt) at 30 June 2025 | 4,221 | (5,000) | (779) | (5,390) | (6,169) |
Number | £000 | |
| Issued and fully paid 2p ordinary shares: | ||
At 1 July 2023 | 58,342,360 | 1,167 |
Shares issued during year | 39,613 | 1 |
At 30 June 2024 | 58,381,973 | 1,168 |
Shares issued during year | 46,153 | 1 |
At 30 June 2025 | 58,428,126 | 1,169 |
2025 | 2024 | |||
Number | £000 | Number | £000 | |
Own shares held by the EBT | 53,986 | 232 | 110,873 | 456 |
| Share | |||||||
| purchase | LTIP | LTIP | LTIP | LTIP | LTIP | LTIP | |
| plans | 24/09/20 | 27/09/21 | 20/10/22 | 22/02/23 | 01/10/23 | 28/10/24 | |
| No. of | No. of | No. of | No. of | No. of | No. of | No. of | |
| Date of grant | shares | shares | shares | shares | shares | shares | shares |
Outstanding at 1 July 2023 | 37,580 | 326,664 | 307,807 | 550,093 | 363,532 | – | – |
Granted in the year | 12,982 | – | – | – | – | 650,829 | – |
Forfeited | (5,301) | (287,051) | (25,269) | (72,123) | – | (9,671) | – |
Exercised | (6,356) | (39,613) | – | – | – | – | – |
Outstanding at 30 June 2024 | 38,905 | – | 282,538 | 477,970 | 363,532 | 641,158 | – |
Granted in the year | 10,525 | – | – | – | – | – | 482,362 |
Forfeited | (7,989) | – | (282,538) | (5,227) | – | (54,315) | (64,797) |
Exercised | (4,453) | – | – | – | – | – | – |
Outstanding at 30 June 2025 | 36,988 | – | – | 472,743 | 363,532 | 586,843 | 417,565 |
| Rolling | |||||||
| Remaining contractual life | scheme | nil | nil | nil | nil | 12 months | 24 months |
Weighted average exercise price | – | – | – | – | – | – | – |
| Weighted average share price at date | |||||||
of exercise – current year | £4.69 | n/a | n/a | n/a | n/a | n/a | n/a |
| Weighted average share price at date | |||||||
of exercise – prior year | £5.34 | n/a | n/a | n/a | n/a | n/a | n/a |
| LTIP | LTIP | LTIP | LTIP | LTIP | LTIP | |
Date of grant | 24/09/20 | 27/09/21 | 20/10/22 | 22/02/23 | 01/10/23 | 28/10/24 |
| The model inputs were: | ||||||
Share price at grant date | £6.16 | £8.14 | £3.94 | £4.56 | £4.23 | £6.07 |
Total shareholder return target | n/a 3 | n/a 3 | n/a 3 | n/a 3 | n/a 3 | n/a 3 |
Exercise price | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 | £0.00 |
Expected volatility 1 | 33% | 34% | 43% | 44% | 39% | 34% |
Expected dividends 2 | n/a 2 | n/a 2 | n/a 2 | n/a 2 | n/a 2 | n/a 2 |
Expected life | 33 months | 33 months | 33 months | 30 months | 33 months | 33 months |
Risk-free interest rate | 0.1% 4 | 0.5% 4 | 3.7% 4 | 3.7% 4 | 4.4% 4 | 4.0% 4 |
Fair value of one option | £4.64 5 | £5.35 5 | £2.20 5 | £3.95 5 | £3.45 5 | £5.63 5 |
Administrative expenses | Receivables outstanding | Payables outstanding | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Subsidiaries | 2,110 | 2,027 | 102,002 | 114,713 | 139,819 | 145,274 |