| 2024 £m | |||||
| Before | |||||
| 2025 | exceptional | Exceptional | |||
| £m | items | items (1) | Total | ||
Revenue | 6 | ||||
Cost of sales | 7 | ( | ( | ( | |
Gross profit | |||||
Operating expenses | 7 | ( | ( | ( | ( |
Other income | |||||
Operating profit / (loss) | 7 | ( | ( | ||
Finance expense | 11 | ( | ( | ( | ( |
Profit / (loss) before income tax | ( | ( | ( | ||
Income tax (expense) / income | 13 | ( | |||
Profit / (loss) for the year | ( | ( | ( | ||
| Other comprehensive income / (expense): | |||||
| Items that will not be reclassified to profit or loss | |||||
Tax relating to items which will not be reclassified to profit or loss | ( | ( | |||
Other comprehensive income / (expense) | ( | ( | |||
Total comprehensive income / (expense) for the year attributable to equity holders of the parent | ( | ( | ( | ||
| Earnings per share attributable to equity holders of the parent (pence) | |||||
Basic | 14 | ( | |||
Diluted | 14 | ( |
| Restated* | Restated* | |||
| As at | As at | |||
| 2025 | 31 March 2024 | 1 April 2023 | ||
| £m | £m | £m | ||
| ASSETS | ||||
| Non-current assets | ||||
Property, plant and equipment | 16 | |||
Right-of-use assets | 17 | |||
Intangible assets | 18 | |||
Deferred tax assets | 19 | |||
Total non-current assets | ||||
| Current assets | ||||
Inventories | 20 | |||
Trade and other receivables | 22 | |||
Current tax receivable | 13 | |||
Cash and cash equivalents | 23 | |||
Assets classified as held for sale | 21 | |||
Total current assets | ||||
TOTAL ASSETS | ||||
| LIABILITIES | ||||
| Current liabilities | ||||
Trade and other payables | 25 | ( | ( | ( |
Lease liabilities | 17 | ( | ( | ( |
Current tax liabilities | 13 | ( | ||
Total current liabilities | ( | ( | ( | |
Net current assets |
| Restated* | Restated* | |||
| As at | As at | |||
| 2025 | 31 March 2024 | 1 April 2023 | ||
| £m | £m | £m | ||
| Non-current liabilities | ||||
Lease liabilities | 17 | ( | ( | ( |
Provisions | 26 | ( | ( | ( |
Deferred tax liabilities | 19 | ( | ||
Total non-current liabilities | ( | ( | ( | |
TOTAL LIABILITIES | ( | ( | ( | |
NET ASSETS | ||||
| EQUITY | ||||
Called up share capital | 29 | |||
Capital redemption reserve | 30 | |||
Capital reorganisation reserve | 31 | ( | ( | ( |
EBT reserve | 32 | ( | ( | ( |
Retained earnings | ||||
TOTAL EQUIT Y |
| Capital | Capital | ||||||
| Called up | redemption | reorganisation | EBT | Retained | Total | ||
| share capital | reserve | reserve | reserve | earnings | equity | ||
| £m | £m | £m | £m | £m | £m | ||
Balance at 1 April 2023 | ( | ( | |||||
Loss for the year | ( | ( | |||||
Other comprehensive expense for the year | ( | ( | |||||
Total comprehensive expense for the year | ( | ( | |||||
| Transactions with owners in their capacity as owners: | |||||||
Share-based payments | 34 | ||||||
Buyback and cancellation of shares | ( | ( | |||||
EBT share purchases and commitments | 32 | ||||||
Share-based compensation options satisfied through the EBT | 32 | ( | |||||
Balance at 31 March 2024 | ( | ( | |||||
Profit for the year | |||||||
Other comprehensive income for the year | |||||||
Total comprehensive income for the year | |||||||
| Transactions with owners in their capacity as owners: | |||||||
Share-based payments | 34 | ||||||
Buyback and cancellation of shares | ( | ( | |||||
EBT share purchases and commitments | 32 | ( | ( | ||||
Share-based compensation options satisfied through the EBT | 32 | ( | |||||
( | ( | ( | |||||
Balance at 31 March 2025 | ( | ( |
| 2025 | 2024 | ||
| £m | £m | ||
Profit / (loss) for the year attributable to equity shareholders | ( | ||
| Adjustments for: | |||
Taxation charge / (credit) | 13 | ( | |
Finance expense | 11 | ||
Operating profit / (loss) | ( | ||
Share-based payments | 34 | ||
Impairment of assets held for sale | |||
Loss made on assignment of lease | |||
Depreciation and amortisation charges | 7 | ||
Profit on disposals of property, plant and equipment and right-of-use assets | 7 | ( | |
| Cash flow from operations before movement | |||
in working capital | |||
(Increase) / decrease in inventory | ( | ||
Decrease / (increase) in trade and other receivables | ( | ||
Increase / (decrease) in trade and other payables | ( | ||
Cash generated from operations | |||
Interest paid on borrowings and financing facilities | 11 | ( | ( |
Interest paid on lease liabilities | 11 | ( | ( |
Income tax (paid) / received | ( | ||
Net cash generated from operating activities |
| 2025 | 2024 | |
| £m | £m | |
| Cash flows from investing activities | ||
| Purchases of property, plant and equipment | ||
and intangible assets | ( | ( |
| Proceeds from disposal of property, plant | ||
and equipment and right-of-use assets | ||
Net cash used in investing activities | ( | ( |
| Cash flows from financing activities | ||
Payments to acquire own shares for cancellation | ( | ( |
Payments to acquire own shares for share schemes | ( | |
Proceeds from exercise of share-based payments | ||
Repayment of principal element of leases | ( | ( |
Repayment of borrowings | ( | ( |
Proceeds from borrowings | ||
Net cash used in financing activities | ( | ( |
Net (decrease) / increase in cash and cash equivalents | ( | |
Cash and cash equivalents at the beginning of the year | ||
Cash and cash equivalents at end of year | ||
Net cash and cash equivalents comprises: Cash at bank |
Scenario | Outcome |
| Base case | |
| Based upon the Group’s most recent approved | The Group is not in breach of any |
| forecasts. | financial covenants and is able to |
| The base model assumes continued growth in retail | operate within the finance facility |
| units sold volume based on current run rates of year | arrangements. The Group is able to |
| on year unit volume growth uplifted to account | meet all forecast obligations as they |
| fall due. | |
| for the opening of new stores, and a prudent | |
| estimate based on growth in the used car market. | |
| Severe but plausible downside | |
| Top down stress testing was applied to the base case | The Group is not in breach of any |
| model, taking into account a severe but plausible | financial covenants and is able to |
| downside in business performance, relative to | operate within the finance facility |
| possible economic pressure and stagnation in the | arrangements. The Group is able to |
| growth of the used car market. | meet all forecast obligations as they |
| fall due. | |
| This included volume and margin pressure, reducing | |
| volume by 24% and an overall gross profit reduction | |
| compared to the base case of 33%. |
Scenario | Outcome |
| Reverse stress test | |
| A scenario created to model the circumstances | This scenario is designed to result |
| required to breach the Group’s covenants within | in a covenant breach within the |
| the going concern period. | assessed going concern period. |
| The Board considered the potential impacts in | Management believes that the |
| preparing the stress test. The below scenario was | combination of severe downsides |
| analysed: | to be remote, and that there are |
| Reducing unit volumes by 53% from the base case | numerous mitigating factors over |
| and decreasing gross profit overall by 67% through | and above those built into the |
| additional margin pressure. | reverse stress test modelling which |
| the Board would consider to avoid a | |
| covenant breach. |
Asset class | Depreciation method and rate |
IT Projects | 20% – 33.3% straight line |
Asset class | Depreciation method and rate |
Land | Nil |
Freehold property | 5% straight line |
Short term leasehold improvements | Lower of 20% straight line or remaining lease term |
Plant and machinery | 20% straight line |
Fixtures and fittings | 20% straight line |
Office equipment | 20% – 33.3% straight line |
| Retail | Retail | Wholesale | Wholesale | Total | Total | |
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 1,028.4 | 931.1 | 144.7 | 155.5 | 1,173.1 | 1,086.6 |
Cost of sales | (948.4) | (866.8) | (133.9) | (146.7) | (1,082.3) | (1,013.5) |
Gross profit | 80.0 | 64.3 | 10.8 | 8.8 | 90.8 | 73.1 |
| 2025 | 2024 | |
| Total expenses before exceptional items comprise: | £m | £m |
Cost of sales | 1,082.3 | 1,013.5 |
| Operating expenses: | ||
Selling and distribution expenses | 22.0 | 19.4 |
Administrative expenses | 56.1 | 53.5 |
Total operating expenses before exceptional items | 78.1 | 72.9 |
Total expenses before exceptional items | 1,160.4 | 1,086.4 |
| 2025 | 2024 | |
| £m | £m | |
| Revenue analysis | ||
Revenue from sale of motor vehicles | 1,119.2 | 1,037.5 |
Revenue from motor related services and commissions | 50.8 | 45.9 |
| Revenue recognised that was included in deferred income | ||
at the beginning of the year – Sale of motor vehicles | 0.1 | 0.2 |
| Revenue recognised that was included in deferred income | ||
at the beginning of the year – Motor related services and commissions | 3.0 | 3.0 |
Total revenue | 1,173.1 | 1,086.6 |
| 2025 | 2024 | |
| £m | £m | |
| Accrued income | ||
Commissions 1 | 4.8 | 4.9 |
4.8 | 4.9 |
| 2025 | 2024 | |
| £m | £m | |
| Deferred income | ||
Vehicles invoiced not collected | 0.1 | 0.1 |
Commissions received not earned | 3.0 | 3.0 |
Total deferred income | 3.1 | 3.1 |
| 2025 | 2024 | |
| £m | £m | |
Short term employee benefits | 1.4 | 1.1 |
Share–based payment | – | – |
Employer contributions paid to money purchase schemes | – | – |
1.4 | 1.1 |
| 2025 | 2024 | |
| £m | £m | |
Interest on bank borrowings | 0.4 | 0.7 |
Interest on stocking finance facilities | 6.9 | 7.1 |
Interest on lease liabilities | 2.1 | 2.0 |
Total finance expense | 9.4 | 9.8 |
| 2025 | 2024 | |
| £m | £m | |
| Auditor’s remuneration: | ||
| Fees payable for the audit of the Parent Company | ||
and consolidated financial statements | 0.3 | 0.3 |
Fees payable for the audit of the Company’s subsidiaries | – | – |
Fees payable for non-audit services | 0.0 | 0.0 |
Total | 0.3 | 0.3 |
| 2025 | 2024 | |
| £m | £m | |
| Employee benefit expenses: | ||
Wages and salaries | 34.1 | 28.3 |
Social security costs | 3.6 | 3.1 |
Pension costs | 0.7 | 0.7 |
Share-based compensation charge (note 34) | 1.0 | 1.0 |
39.4 | 33.1 |
| 2025 | 2024 | |
| No. | No. | |
| Average number of people employed: | ||
Sales and operations | 613 | 569 |
Administration and support | 183 | 195 |
796 | 764 |
| 2025 | 2024 | |
| The tax charge / (credit) in the statement of comprehensive income represents: | £m | £m |
| Current tax: | ||
UK corporation tax | 0.8 | (0.2) |
Adjustment in respect of prior years | (0.1) | (0.1) |
Total current tax | 0.7 | (0.3) |
| Deferred tax: | ||
Origination and reversal of temporary differences | 0.6 | (1.8) |
Adjustments in respect of prior years | (0.4) | 0.1 |
Total deferred tax | 0.2 | (1.7) |
| Total tax charge / (credit) in the consolidated statement | ||
of comprehensive income | 0.9 | (2.0) |
| The tax charge / (credit) in the statement of comprehensive income in the year | ||
| differs from (FY24: differs from) the charge which would result from the standard | 2025 | 2024 |
| rate of corporation tax in the UK of 25% (FY24: 25%): | £m | £m |
Profit / (loss) before taxation | 4.1 | (10.4) |
| Profit / (loss) before taxation at the standard rate | ||
of corporation tax of 25% | 1.0 | (2.6) |
| Tax effect of: | ||
– Fixed asset differences | 0.1 | – |
– Expenses not deductible for tax purposes | 0.2 | 0.6 |
– Adjustment in respect of prior years | (0.5) | – |
– Deferred tax taken directly to other comprehensive income | 0.1 | – |
| Tax charge / (credit) in the consolidated statement | ||
of comprehensive income | 0.9 | (2.0) |
| 2025 | 2024 | |
| £m | £m | |
Restructuring costs | – | 1.7 |
Asset write off | – | 6.0 |
Insurance proceeds | – | (5.6) |
| Total exceptional items before finance expense | ||
and income tax | – | 2.1 |
2025 | 2024 | |
Weighted average number of ordinary shares in issue (‘000) | 87,447 | 90,180 |
Adjustment for share options (‘000) | 499 | – |
Weighted average number of ordinary shares for diluted earnings per share (‘000) | 87,946 | 90,180 |
| 2025 | 2024 | |
| £m | £m | |
| Aggregate current and deferred tax arising in the reporting period | ||
and not recognised in net profit or loss or other comprehensive income but directly debited or credited to equity: | ||
– Deferred tax: Adjustment in respect of prior years | (0.1) | 0.1 |
Tax (credit) / charge in the consolidated statement of comprehensive income | (0.1) | 0.1 |
2025 | 2024 | |
Profit / (loss) attributable to ordinary shareholders (£m) | 3.2 | (8.4) |
Weighted average number of ordinary shares in issue (‘000) | 87,447 | 90,180 |
Basic EPS (pence) | 3.7 | (9.3) |
| Diluted weighted average number of ordinary shares in issue | ||
(‘000) | 87,946 | 90,180 |
Diluted EPS (pence) | 3.6 | (9.3) |
| Short term | ||||||||
| Freehold | leasehold | Plant and | Fixtures and | Office | Work in | |||
| Land | property | improvements | machinery | fittings | equipment | progress | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Cost | ||||||||
At 1 April 2023 | 2.4 | – | 14.2 | 2.4 | 3.6 | 4.8 | 0.5 | 27.9 |
Additions | – | – | 0.5 | 0.3 | 0.3 | 0.3 | – | 1.4 |
Transfers | – | – | 0.5 | – | – | – | (0.5) | – |
Disposals and assets classified as held for sale | (2.4) | – | – | (0.4) | – | – | – | (2.8) |
At 31 March 2024 | – | – | 15.2 | 2.3 | 3.9 | 5.1 | – | 26.5 |
Additions | 2.9 | 1.8 | 0.6 | 0.9 | 0.6 | 0.3 | – | 7.1 |
Transfers from assets held for sale | 2.4 | – | – | – | – | – | – | 2.4 |
Disposals | – | – | – | (0.2) | – | (0.4) | – | (0.6) |
At 31 March 2025 | 5.3 | 1.8 | 15.8 | 3.0 | 4.5 | 5.0 | – | 35.4 |
| Accumulated depreciation | ||||||||
At 1 April 2023 | – | – | 7.6 | 1.6 | 1.9 | 3.7 | – | 14.8 |
Provided during the year | – | – | 1.5 | 0.3 | 0.5 | 0.6 | – | 2.9 |
At 31 March 2024 | – | – | 9.1 | 1.9 | 2.4 | 4.3 | – | 17.7 |
Provided during the year | – | – | 1.5 | 0.3 | 0.6 | 0.5 | – | 2.9 |
Disposals | – | – | – | (0.2) | – | (0.4) | – | (0.6) |
At 31 March 2025 | – | – | 10.6 | 2.0 | 3.0 | 4.4 | – | 20.0 |
| Net book value | ||||||||
At 31 March 2025 | 5.3 | 1.8 | 5.2 | 1.0 | 1.5 | 0.6 | – | 15.4 |
At 31 March 2024 | – | – | 6.1 | 0.4 | 1.5 | 0.8 | – | 8.8 |
At 31 March 2023 | 2.4 | – | 6.6 | 0.8 | 1.7 | 1.1 | 0.5 | 13.1 |
| £m | |
| Right-of-use assets | |
Balance at 1 April 2022 | 46.7 |
Modifications to right-of-use assets | 2.3 |
Additions to right-of-use assets | 17.4 |
Depreciation charge | (5.7) |
Balance at 31 March 2023 (restated) | 60.7 |
Balance at 1 April 2023 (restated) | 60.7 |
Modifications to right-of-use assets | 0.3 |
Disposals of right-of-use assets | (2.0) |
Depreciation charge | (5.9) |
Balance at 31 March 2024 (restated) | 53.1 |
Balance at 1 April 2024 (restated) | 53.1 |
Additions to right-of-use assets | 5.0 |
Disposals of right-of-use assets | (0.8) |
Depreciation charge | (6.3) |
Balance at 31 March 2025 | 51.0 |
| 2024 | 2023 | ||
| 2025 | £m | £m | |
| £m | (restated) | (restated) | |
Within one year | 7.7 | 7.5 | 7.8 |
In the second to fifth years inclusive | 29.8 | 29.2 | 29.7 |
After five years | 31.7 | 37.3 | 45.0 |
Total minimum lease payments | 69.2 | 74.0 | 82.5 |
Interest charges | (11.8) | (14.4) | (16.6) |
Lease liability | 57.4 | 59.6 | 65.9 |
| 2025 | 2024 | |
| £m | £m | |
| Depreciation charge of right-of-use assets | ||
Buildings | 6.3 | 5.9 |
| Finance expense | ||
Interest expense | 2.1 | 2.0 |
| £m | |
| Lease liabilities | |
Balance at 1 April 2022 | 52.8 |
Modifications to lease liabilities | 2.3 |
Additions to lease liabilities | 16.7 |
Repayment of lease liabilities (including interest element) | (7.9) |
Interest expense related to lease liabilities | 2.0 |
Balance at 31 March 2023 (restated) | 65.9 |
Current (restated) | 6.7 |
Non-current (restated) | 59.2 |
Balance at 1 April 2023 (restated) | 65.9 |
Modifications to lease liabilities | 0.3 |
Disposal of lease liabilities | (2.0) |
Repayment of lease liabilities (including interest element) | (6.6) |
Interest expense related to lease liabilities | 2.0 |
Balance at 31 March 2024 (restated) | 59.6 |
Current (restated) | 6.6 |
Non-current (restated) | 53.0 |
Balance at 1 April 2024 (restated) | 59.6 |
Additions to lease liabilities | 5.0 |
Disposals of lease liabilities | (0.8) |
Repayment of lease liabilities (including interest element) | (8.5) |
Interest expense related to lease liabilities | 2.1 |
Balance at 31 March 2025 | 57.4 |
Current | 6.0 |
Non-current | 51.4 |
| Work in | |||
| progress | IT projects | Total | |
| £m | £m | £m | |
| Cost and net book value | |||
At 1 April 2023 | 0.6 | 3.1 | 3.7 |
Additions | 1.1 | 0.1 | 1.2 |
Transfers | (1.6) | 1.6 | – |
Disposals | (0.1) | – | (0.1) |
Amortisation charge | – | (1.1) | (1.1) |
At 31 March 2024 | – | 3.7 | 3.7 |
Additions | 0.5 | – | 0.5 |
Transfers | (0.3) | 0.3 | – |
Amortisation charge | – | (1.2) | (1.2) |
At 31 March 2025 | 0.2 | 2.8 | 3.0 |
| 2025 | 2024 | |
| £m | £m | |
Land and buildings | – | 2.4 |
Plant and machinery | – | 0.2 |
– | 2.6 |
| 2025 | 2024 | |
| Due within one year | £m | £m |
Trade receivables 1 | 5.9 | 9.7 |
Prepayments | 2.5 | 4.6 |
Accrued income 2 | 5.0 | 4.9 |
13.4 | 19.2 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand | 6.6 | 9.2 |
| Accelerated | |||
| capital | Other timing | ||
| allowances | differences | Total | |
| £m | £m | £m | |
At 1 April 2023 | (0.2) | – | (0.2) |
Credited to statement of comprehensive income | 1.7 | – | 1.7 |
Charged to equity | – | (0.1) | (0.1) |
At 31 March 2024 | 1.5 | (0.1) | 1.4 |
Charged to statement of comprehensive income | (0.2) | – | (0.2) |
Credited to equity | – | 0.1 | 0.1 |
At 31 March 2025 | 1.3 | – | 1.3 |
| 2025 | 2024 | |
| £m | £m | |
Finished goods: New and used vehicles for resale | 151.4 | 102.4 |
| 2025 | 2024 | |
| £m | £m | |
| Trade payables | ||
– Trade creditors | 15.3 | 13.1 |
– Stocking finance facilities 1 | 122.4 | 74.5 |
| Other taxes and social security | ||
– VAT payable | 1.9 | 1.4 |
– PAYE/NI payable | 0.8 | 0.9 |
Other creditors | 0.4 | 0.1 |
Accruals and deferred income 2 | 14.4 | 17.1 |
155.2 | 107.1 |
| Leases | Sub total | Total | |||
| Borrowings | £m | £m | Cash | £m | |
| £m | (restated) | (restated) | £m | (restated) | |
| Net debt as at 1 April 2023 | |||||
(restated) | – | (65.9) | (65.9) | 5.6 | (60.3) |
Financing cash flows | – | 4.6 | 4.6 | 3.6 | 8.2 |
Modifications to leases | – | (0.3) | (0.3) | – | (0.3) |
Lease disposals | – | 2.0 | 2.0 | – | 2.0 |
| Other changes | |||||
Interest expense | (7.8) | (2.0) | (9.8) | – | (9.8) |
| Interest payments (presented | |||||
as operating cash flows) | 7.8 | 2.0 | 9.8 | – | 9.8 |
| Net debt as at 31 March 2024 | |||||
(restated) | – | (59.6) | (59.6) | 9.2 | (50.4) |
Financing cash flows | – | 6.4 | 6.4 | (2.6) | 3.8 |
New leases | – | (5.0) | (5.0) | – | (5.0) |
Lease disposals | – | 0.8 | 0.8 | – | 0.8 |
| Other changes | |||||
Interest expense | (7.3) | (2.1) | (9.4) | – | (9.4) |
| Interest payments (presented | |||||
as operating cash flows) | 7.3 | 2.1 | 9.4 | – | 9.4 |
Net debt as at 31 March 2025 | – | (57.4) | (57.4) | 6.6 | (50.8) |
2025 £m | 2024 £m | |||||
Current | Non-current | Total | Current | Non-current | Total | |
Make good provision 1 | – | 2.1 | 2.1 | – | 2.5 | 2.5 |
Onerous lease 2 | – | – | – | – | 0.1 | 0.1 |
– | 2.1 | 2.1 | – | 2.6 | 2.6 |
2025 £m | 2024 £m | |||||
| Make good | Onerous | Make good | Onerous | |||
provision 1 | lease 2 | Total | provision 1 | lease 2 | Total | |
| Carrying amount | ||||||
at start of year | 2.5 | 0.1 | 2.6 | 2.5 | 0.1 | 2.6 |
Charged to statement of comprehensive income | ||||||
| – additional provisions | ||||||
recognised | 0.1 | – | 0.1 | – | – | – |
– unwinding of discount | – | – | – | – | – | – |
Amounts used during the year | (0.5) | (0.1) | (0.6) | – | – | – |
| Carrying amount | ||||||
at end of year | 2.1 | – | 2.1 | 2.5 | 0.1 | 2.6 |
| Between | Between | Between | ||||
| Within | 180 days | 1 and | 2 and | Over | ||
| 180 days | and 1 year | 2 years | 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| 2024 | (restated) | (restated) | (restated) | (restated) | (restated) | (restated) |
| Stocking finance | ||||||
facilities | 74.5 | – | – | – | – | 74.5 |
Trade creditors and accruals | 27.1 | – | – | – | – | 27.1 |
Other creditors | 0.1 | – | – | – | – | 0.1 |
| Lease liabilities | ||||||
(restated) | 3.7 | 3.8 | 7.4 | 21.8 | 37.3 | 74.0 |
105.4 | 3.8 | 7.4 | 21.8 | 37.3 | 175.7 |
2025 | 2024 | |||||
| Floating | Fixed | Total | Floating | Fixed | Total | |
| £m | £m | £m | £m | £m | £m | |
Sterling denominated | 122.4 | - | 122.4 | 74.5 | - | 74.5 |
Total | 122.4 | - | 122.4 | 74.5 | - | 74.5 |
| Increase/ | |||
| decrease in | 2025 | 2024 | |
| basis points | £m | £m | |
Sterling | +50 | (0.6) | (0.4) |
Sterling | -50 | 0.6 | 0.4 |
| Between | Between | Between | ||||
| Within | 180 days | 1 and | 2 and | Over | ||
| 180 days | and 1 year | 2 years | 5 years | 5 years | Total | |
| 2025 | £m | £m | £m | £m | £m | £m |
| Stocking finance | ||||||
facilities | 122.4 | – | – | – | – | 122.4 |
Trade creditors and accruals | 26.6 | – | – | – | – | 26.6 |
Other creditors | 0.4 | – | – | – | – | 0.4 |
Lease liabilities | 3.8 | 3.9 | 7.6 | 22.2 | 31.7 | 69.2 |
153.2 | 3.9 | 7.6 | 22.2 | 31.7 | 218.6 |
| Carrying value | |
| 2025 | £m |
Trade receivables | 5.9 |
Accrued income | 5.0 |
Cash and cash equivalents | 6.6 |
| 17.5 |
| Carrying value | |
| 2024 | £m |
Trade receivables | 9.7 |
Accrued income | 4.9 |
Cash and cash equivalents | 9.2 |
| 23.8 |
| Other financial | Liabilities | ||
| liabilities at | not within the | ||
| amortised cost | scope of IFRS 9 | Total | |
| 2025 | £m | £m | £m |
Borrowings | – | – | – |
Trade creditors | 15.3 | – | 15.3 |
Stocking finance facilities | 122.4 | – | 122.4 |
Other taxes and social security | – | 2.7 | 2.7 |
Lease liabilities | 57.4 | – | 57.4 |
Other creditors | 0.4 | – | 0.4 |
Accruals and deferred income | 11.3 | 3.1 | 14.4 |
206.8 | 5.8 | 212.6 |
| Other financial | Liabilities | ||
| liabilities at | not within the | ||
| amortised cost | scope of IFRS 9 | Total | |
| £m | £m | £m | |
| 2024 | (restated) | (restated) | (restated) |
Borrowings | – | – | – |
Trade creditors | 13.1 | – | 13.1 |
Stocking finance facilities | 74.5 | – | 74.5 |
Other taxes and social security | – | 2.3 | 2.3 |
Lease liabilities (restated) | 59.6 | – | 59.6 |
Other creditors | 0.1 | – | 0.1 |
Accruals and deferred income | 14.0 | 3.1 | 17.1 |
161.3 | 5.4 | 166.7 |
2025 | 2024 | |||
| Amount | Amount | |||
| Number | £m | Number | £m | |
Shares purchased by the EBT in the year | 2,792,000 | 3.8 | – | – |
Shares issued in respect of employee share schemes | (125,757) | (0.4) | (68,297) | (0.2) |
2025 | 2024 | |||
| Number | Amount | Number | Amount | |
| ‘000 | £m | ‘000 | £m | |
| Allotted, called up and fully paid | ||||
ordinary shares of 1p each Balance at the beginning of the year | 89,970 | 0.9 | 90,190 | 0.9 |
| Bought back and held as treasury | ||||
shares during the year | – | – | (30) | – |
| Released from treasury awaiting | ||||
cancellation | 30 | – | – | – |
Cancelled treasury shares | (30) | – | ||
Bought back and cancelled during the year | (3,350) | – | (190) | – |
Balance at the end of the year (1) | 86,620 | 0.9 | 89,970 | 0.9 |
| Fair value | Exercise | |||||||
| Number of | at grant date 2 | price | Performance | |||||
Plan | Grant date | Vesting date | Lapse date | Settlement type | shares granted | £ | £ | criteria |
SIP | 27-Jun-16 | 27-Jun-19 | N/A | equity-settled | 194,023 | 1.877 | Nil | No |
SIP | 22-Dec-17 | 22-Dec-20 | N/A | cash-settled | 118,716 | 1.877 | Nil | No |
FY21 RSA (A) | 24-Aug-20 | 24-Aug-23 | 24-Aug-30 | equity-settled | 199,333 | 2.480 | Nil | Yes |
FY21 RSA (B) | 24-Aug-20 | 24-Aug-23 | 24-Aug-30 | equity-settled | 37,877 | 2.480 | Nil | Yes |
FY21 RSA (C) | 24-Aug-20 | 24-Aug-24 | 24-Aug-30 | equity-settled | 18,938 | 2.447 | Nil | Yes |
FY21 RSA (D) | 24-Aug-20 | 24-Aug-25 | 24-Aug-30 | equity-settled | 18,938 | 2.336 | Nil | Yes |
FY22 RSA (A) | 16-Jun-21 | 16-Jun-24 | 16-Jun-31 | equity-settled | 297,013 | 1.907 | Nil | Yes |
FY22 RSA (B) | 16-Jun-21 | 16-Jun-24 | 16-Jun-31 | equity-settled | 82,589 | 1.907 | Nil | Yes |
FY22 RSA (C) | 16-Jun-21 | 16-Jun-25 | 16-Jun-31 | equity-settled | 41,295 | 1.688 | Nil | Yes |
FY22 RSA (D) | 16-Jun-21 | 16-Jun-26 | 16-Jun-31 | equity-settled | 41,295 | 1.494 | Nil | Yes |
FY23 RSA (A) | 22-Jun-22 | 22-Jun-25 | 22-Jun-32 | equity-settled | 442,424 | 1.442 | Nil | Yes |
FY23 RSA (B) | 22-Jun-22 | 22-Jun-25 | 22-Jun-32 | equity-settled | 111,055 | 1.442 | Nil | Yes |
FY23 RSA (C) | 22-Jun-22 | 22-Jun-26 | 22-Jun-32 | equity-settled | 55,527 | 1.272 | Nil | Yes |
FY23 RSA (D) | 22-Jun-22 | 22-Jun-27 | 22-Jun-32 | equity-settled | 55,527 | 1.121 | Nil | Yes |
| Fair value | Exercise | |||||||
| Number of | at grant date 2 | price | Performance | |||||
Plan | Grant date | Vesting date | Lapse date | Settlement type | shares granted | £ | £ | criteria |
FY24 RSA (A) | 27-Jun-23 | 27-Jun-26 | 27-Jun-33 | equity-settled | 707,344 | 0.733 | Nil | Yes |
FY24 RSA (B) | 27-Jun-23 | 27-Jun-26 | 27-Jun-33 | equity-settled | 185,147 | 0.733 | Nil | Yes |
FY24 RSA (C) | 27-Jun-23 | 27-Jun-27 | 27-Jun-33 | equity-settled | 92,574 | 0.659 | Nil | Yes |
FY24 RSA (D) | 27-Jun-23 | 27-Jun-28 | 27-Jun-33 | equity-settled | 92,574 | 0.593 | Nil | Yes |
FY25 RSA (A) | 26-Jun-24 | 26-Jun-27 | 26-Jun-34 | equity-settled | 684,979 | 0.978 | Nil | Yes |
FY25 RSA (B) | 26-Jun-24 | 26-Jun-27 | 26-Jun-34 | equity-settled | 169,731 | 0.978 | Nil | Yes |
FY25 RSA (C) | 26-Jun-24 | 26-Jun-28 | 26-Jun-34 | equity-settled | 84,866 | 0.858 | Nil | Yes |
FY25 RSA (D) | 26-Jun-24 | 26-Jun-29 | 26-Jun-34 | equity-settled | 84,866 | 0.753 | Nil | Yes |
SAYE21 | 23-Dec-20 | 1-Feb-24 | 1-Aug-24 | equity-settled | 259,001 | 0.940 | 2.77 | No |
SAYE22 | 20-Dec-21 | 1-Feb-25 | 1-Aug-25 | equity-settled | 403,215 | 1.024 | 2.76 | No |
SAYE23 | 22-Dec-22 | 1-Feb-26 | 1-Aug-26 | equity-settled | 454,600 | 0.280 | 1.39 | No |
SAYE24 | 22-Dec-23 | 1-Feb-27 | 1-Aug-27 | equity-settled | 1,335,935 | 0.150 | 0.69 | No |
SAYE25 | 20-Dec-24 | 1-Feb-28 | 1-Aug-28 | equity-settled | 1,112,494 | 0.254 | 1.18 | No |
| 7,381,876 |
SIP | SAYE | PSP | RSA | 2025 | 2024 | |||||||
| Weighted | Weighted | |||||||||||
| average | average | |||||||||||
| exercise price | Number of | exercise price | Number of | |||||||||
FY25 | FY24 | FY25 | FY24 | FY25 | FY24 | FY25 | FY24 | £ | options | £ | options | |
Outstanding at 1 April FY | 13,191 | 15,159 | 1,440,453 | 739,218 | 412,022 | 429,182 | 2,409,859 | 1,212,467 | 0.27 | 4,275,525 | 0.52 | 2,396,026 |
Awarded | – | – | 1,112,494 | 1,335,935 | – | – | 1,032,690 | 1,307,766 | 0.61 | 2,145,184 | 0.35 | 2,643,701 |
Forfeited | – | – | (278,392) | (519,836) | – | – | (244,183) | (78,773) | (0.28) | (522,575) | (1.32) | (598,609) |
Lapsed | – | – | (34,919) | (114,864) | (412,022) | – | (295,522) | – | (0.24) | (742,463) | (1.86) | (114,864) |
Exercised | (984) | (1,968) | – | – | – | (17,160) | (113,661) | (31,601) | – | (114,645) | – | (50,729) |
Outstanding at 31 March FY | 12,207 | 13,191 | 2,239,636 | 1,440,453 | – | 412,022 | 2,789,183 | 2,409,859 | 0.42 | 5,041,026 | 0.27 | 4,275,525 |
Exercisable at 31 March FY | 12,207 | 13,191 | 38,010 | 29,074 | – | – | 231,641 | 86,755 | 0.37 | 281,858 | 0.62 | 129,020 |
| Share price | Expected | Risk free | Non vesting | Fair value | |||
| at grant date | volatility | Option life | rate | Dividend yield | condition | per option | |
| £ | % | years | % | % | % | £ | |
| SAYE | |||||||
20 December 2024 | 1.34 | 35.7 | 3.0 | 4.4 | 1.63 | 38.6 | 0.25 |
22 December 2023 | 1.03 | 37.8 | 3.0 | 4.1 | 1.63 | 65.7 | 0.15 |
| RSA | |||||||
26 June 2024 | 1.43 | 36.4 - 40.5 | 3.0 - 5.0 | 4.1 | 2.00 - 2.21 | 27.1 - 41.0 | 0.97 - 0.75 |
27 June 2023 | 1.01 | 38.9 - 41.6 | 3.0 - 5.0 | 5.1 | 2.00 - 2.21 | 27.1 - 41.0 | 0.73 - 0.59 |
FY25 SAYE | FY24 SAYE | FY23 SAYE | FY22 SAYE | FY21 SAYE | ||||||
| Option exercise | Option exercise | Option exercise | Option exercise | Option exercise | ||||||
| price | price | price | price | price | ||||||
| Number | £ | Number | £ | Number | £ | Number | £ | Number | £ | |
Outstanding at 1 April 2024 | – | – | 1,269,810 | 0.69 | 93,714 | 1.39 | 47,855 | 2.76 | 29,074 | 2.77 |
Awarded | 1,112,494 | 1.18 | – | – | – | – | – | – | – | – |
Forfeited | (79,113) | – | (174,182) | – | (21,097) | – | (9,845) | – | (29,074) | – |
Vested / early exercise | – | – | – | – | – | – | – | – | – | – |
Outstanding at 31 March 2025 | 1,033,381 | – | 1,095,628 | – | 72,617 | – | 38,010 | – | – | – |
| As at 31 March | |||
| 2024 (as | As at | ||
| previously | Total | 31 March 2024 | |
| reported) | adjustments | (restated) | |
| Consolidated statement of financial position (extract) | £m | £m | £m |
Right-of-use assets | 50.5 | 2.6 | 53.1 |
Total assets | 197.8 | 2.6 | 200.4 |
Lease liabilities (current) | (4.0) | (2.6) | (6.6) |
Lease liabilities (non-current) | (53.0) | – | (53.0) |
Total liabilities | (166.7) | (2.6) | (169.3) |
Net assets | 31.1 | – | 31.1 |
| Between | Between | Between | ||||
| Undiscounted cash flows | Within | 180 days | 1 and | 2 and | Over | |
| (Note 27) | 180 days | and 1 year | 2 years | 5 years | 5 years | Total |
| 2024 | £m | £m | £m | £m | £m | £m |
| Lease liabilities as at 31 | ||||||
March 2024 | 3.5 | 3.6 | 7.2 | 21.0 | 36.1 | 71.4 |
Total adjustments | 0.2 | 0.2 | 0.2 | 0.8 | 1.2 | 2.6 |
| Lease liabilities as at 1 | ||||||
April 2024 (restated) | 3.7 | 3.8 | 7.4 | 21.8 | 37.3 | 74.0 |
| Total undiscounted | ||||||
cash flows (restated) | 105.4 | 3.8 | 7.4 | 21.8 | 37.3 | 175.7 |
| As at 31 March | |||
| 2023 (as | As at | ||
| previously | Total | 1 April 2023 | |
| reported) | adjustments | (restated) | |
| Consolidated statement of financial position (extract) | £m | £m | £m |
Right-of-use assets | 58.4 | 2.3 | 60.7 |
Total assets | 249.1 | 2.3 | 251.4 |
Lease liabilities (current) | (3.4) | (3.3) | (6.7) |
Lease liabilities (non-current) | (60.2) | 1.0 | (59.2) |
Total liabilities | (210.2) | (2.3) | (212.5) |
Net assets | 38.9 | – | 38.9 |