| 2026 | 2025 | ||
| Note | £m | £m | |
Revenue | 6 | ||
Cost of sales | 7 | ( | ( |
Gross profit | |||
Operating expenses | 7 | ( | ( |
Other income | |||
Operating profit | 7 | ||
Finance expense | 11 | ( | ( |
Profit before income tax | |||
Income tax expense | 12 | ( | ( |
Profit for the year | |||
| Other comprehensive income: | |||
| 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 | |||
Total comprehensive income for the year attributable to equity holders of the parent | |||
| Earnings per share attributable to equity holders of the parent (pence) | |||
Basic | 13 | ||
Diluted | 13 |
| As at | As at | ||
| 31 March | 31 March | ||
| 2026 | 2025 | ||
| Note | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 15 | ||
Right-of-use assets | 16 | ||
Intangible assets | 17 | ||
Deferred tax assets | 18 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Cash and cash equivalents | 21 | ||
Total current assets | |||
TOTAL ASSETS | |||
| LIABILITIES | |||
| Current liabilities | |||
Trade and other payables | 23 | ( | ( |
Borrowings | 22 | ( | |
Lease liabilities | 16 | ( | ( |
Current tax liabilities | 12 | ( | ( |
Total current liabilities | ( | ( | |
Net current assets |
| As at | As at | ||
| 31 March | 31 March | ||
| 2026 | 2025 | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Lease liabilities | 16 | ( | ( |
Provisions | 24 | ( | ( |
Deferred tax liabilities | 18 | ||
Total non-current liabilities | ( | ( | |
TOTAL LIABILITIES | ( | ( | |
NET ASSETS | |||
| EQUITY | |||
Called up share capital | 27 | ||
Capital redemption reserve | 28 | ||
Capital reorganisation reserve | 29 | ( | ( |
EBT reserve | 30 | ( | ( |
Retained earnings | |||
TOTAL EQUITY |
| Capital | Capital | ||||||
| Called up | redemption | reorganisation | Retained | ||||
| share capital | reserve | reserve | EBT reserve | earnings | Total equity | ||
| Note | £m | £m | £m | £m | £m | £m | |
Balance at 1 April 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 | |||||||
Buyback and cancellation of shares | 27 | ( | ( | ||||
EBT share purchases and commitments | 30 | ( | ( | ||||
Share-based compensation options satisfied through the EBT | 30 | ( | |||||
( | ( | ( | |||||
Balance at 31 March 2025 | ( | ( | |||||
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 | |||||||
Buyback and cancellation of shares | 27 | ( | ( | ( | |||
EBT share purchases and commitments | 30 | ( | ( | ||||
Share-based compensation options satisfied through the EBT | 30 | ( | |||||
Payment of dividends | 14 | ( | ( | ||||
( | ( | ( | ( | ||||
Balance at 31 March 2026 | ( | ( |
| 2026 | 2025 | ||
| Note | £m | £m | |
| Profit for the year attributable to equity | |||
shareholders | |||
| Adjustments for: | |||
Taxation charge | 12 | ||
Finance expense | 11 | ||
Operating profit | |||
Share-based payments | 34 | ||
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 in inventory | ( | ( | |
(Increase)/ decrease in trade and other receivables | ( | ||
Increase 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 | ( | ||
Net cash generated from operating activities | |||
| 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 | ( | ( |
| 2026 | 2025 | ||
| Note | £m | £m | |
| Cash flows from financing activities | |||
Payments to acquire own shares for cancellation | 27 | ( | ( |
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 | |||
Payment of dividends | 14 | ( | |
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 | The Group is not in breach of any financial |
| approved forecasts. | covenants and is able to operate within the |
| finance facility arrangements. The Group is | |
| The base model assumes continued | able to meet all forecast obligations as they |
| growth in unit volumes based on current | fall due. |
| run rates of year on year unit volume | |
growth uplifted to account for the opening of new stores, and a prudent | |
| estimate based on growth in the used | |
| car market. |
Scenario | Outcome |
| Severe but plausible downside | |
| Top down stress testing was applied to | The Group is not in breach of any financial |
| the base case model, taking into account | covenants and is able to operate within the |
| a severe but plausible downside to business | finance facility arrangements. The Group is |
| performance, relative to possible economic | able to meet all forecast obligations as they |
pressure and stagnation in the growth of the used car market. | fall due. |
This included volume and margin pressure, reducing volume by 21% and an overall | |
gross profit reduction compared to the base case of 25%. | |
| Reverse stress test | |
| A scenario created to model the | This scenario is designed to result in a |
| circumstances required to breach the | covenant breach at the end of the assessed |
| Group’s banking covenants at the end | going concern period. |
| of the going concern period. | Management believes the combination of |
| The Board considered the potential impacts | severe downsides to be remote, and that |
| in preparing the stress test. The below | there are numerous mitigating factors over |
| scenario was analysed: | and above those built into the reverse stress |
| test modelling which the Board would | |
| Reducing unit volumes by 33% from the base | consider to avoid a covenant breach. |
case and decreasing gross profit overall by 42% through additional margin pressure. |
Asset class | Depreciation method and rate |
IT Projects | 20% – 33.3% straight line |
Asset class | Typical useful economic lives |
Land | N/A |
Freehold property | 20 years |
Short term leasehold improvements | Lower of remaining lease term and useful |
| economic life | |
Plant and machinery | 5 to 10 years |
Fixtures and fittings | 5 years |
Office equipment | 3 to 5 years |
| Retail | Retail | Wholesale | Wholesale | Total | Total | |
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 1,130.8 | 1,028.4 | 137.8 | 144.7 | 1,268.6 | 1,173.1 |
Cost of sales | (1,042.4) | (948.4) | (127.3) | (133.9) | (1,169.7) | (1,082.3) |
Gross profit | 88.4 | 80.0 | 10.5 | 10.8 | 98.9 | 90.8 |
| 2026 | 2025 | |
| £m | £m | |
| Revenue analysis | ||
Revenue from sale of motor vehicles | 1,205.8 | 1,119.2 |
Revenue from motor related services and commissions | 59.7 | 50.8 |
Revenue recognised that was included in deferred income at the beginning of the year – Sale of motor vehicles | 0.1 | 0.1 |
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 | 1,268.6 | 1,173.1 |
| 2026 | 2025 | |
| £m | £m | |
| Accrued income | ||
Commissions 1 | 5.2 | 4.8 |
5.2 | 4.8 |
| 2026 | 2025 | |
| £m | £m | |
| Deferred income | ||
Vehicles invoiced not collected | 1.2 | 0.1 |
Commissions received not earned | 3.0 | 3.0 |
Deposits received | 1.3 | – |
Total deferred income | 5.5 | 3.1 |
| 2026 | 2025 | |
| Operating profit includes the effect of charging / (crediting): | £m | £m |
Inventory recognised as expense | 1,163.9 | 1,077.0 |
Movement in provision against inventory | 0.2 | (0.8) |
Employee benefit expense (note 9) | 39.9 | 39.4 |
Depreciation of property, plant and equipment (note 15) and right-of-use assets (note 16) | 8.4 | 9.2 |
Amortisation of intangible assets (note 17) | 1.3 | 1.2 |
Expense on short term leases | 0.1 | 0.3 |
| Profit on disposals of property, plant and equipment | ||
and right-of-use assets | – | (0.4) |
| 2026 | 2025 | |
| Total expenses comprise: | £m | £m |
Cost of sales | 1,169.7 | 1,082.3 |
| Operating expenses: | ||
Selling and distribution expenses | 20.7 | 22.0 |
Administrative expenses | 60.5 | 56.1 |
Total operating expenses | 81.2 | 78.1 |
Total expenses | 1,250.9 | 1,160.4 |
| 2026 | 2025 | |
| £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 | – | – |
Total | 0.3 | 0.3 |
| 2026 | 2025 | |
| £m | £m | |
| Employee benefit expenses: | ||
Wages and salaries | 33.7 | 34.1 |
Social security costs | 4.1 | 3.6 |
Other pension costs | 0.7 | 0.7 |
Share-based compensation charge | 1.4 | 1.0 |
39.9 | 39.4 |
| 2026 | 2025 | |
| No. | No. | |
| Average number of people employed: | ||
Sales and operations | 629 | 613 |
Administration and support | 205 | 183 |
834 | 796 |
| 2026 | 2025 | |
| £m | £m | |
Short term employee benefits | 1.7 | 1.4 |
Share-based payment | – | – |
Employer contributions paid to money purchase schemes | – | – |
1.7 | 1.4 |
| 2026 | 2025 | |
| £m | £m | |
Interest on bank borrowings | 0.7 | 0.4 |
Interest on stocking finance facilities | 7.5 | 6.9 |
Interest on lease liabilities | 2.1 | 2.1 |
Total finance expense | 10.3 | 9.4 |
| 2026 | 2025 | |
| The tax charge in the statement of comprehensive income represents: | £m | £m |
| Current tax: | ||
UK corporation tax | 2.3 | 0.8 |
Adjustment in respect of prior years | (0.4) | (0.1) |
Total current tax | 1.9 | 0.7 |
| Deferred tax: | ||
Origination and reversal of temporary differences | (0.4) | 0.6 |
Adjustments in respect of prior years | 0.4 | (0.4) |
Total deferred tax | – | 0.2 |
Total tax charge in the consolidated statement of comprehensive income | 1.9 | 0.9 |
| 2026 | 2025 | |
| £m | £m | |
Profit before taxation | 7.5 | 4.1 |
Profit before taxation at the standard rate of corporation tax of 25% | 1.9 | 1.0 |
| Tax effect of: | ||
– Fixed asset differences | 0.1 | 0.1 |
– Expenses not deductible for tax purposes | 0.2 | 0.2 |
– Adjustment in respect of prior years | – | (0.5) |
– Deferred tax taken directly to other comprehensive income | – | 0.1 |
– Other differences | (0.3) | – |
| Tax charge / (credit) in the consolidated statement | ||
of comprehensive income | 1.9 | 0.9 |
| 2026 | 2025 | |
| £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) |
Tax (credit) in the consolidated statement of comprehensive income | – | (0.1) |
2026 | 2025 | |
Profit attributable to ordinary shareholders (£m) | 5.6 | 3.2 |
Weighted average number of ordinary shares in issue (‘000) | 84,309 | 87,447 |
Basic EPS (pence) | 6.6 | 3.7 |
Diluted weighted average number of ordinary shares in issue (‘000) | 84,704 | 87,946 |
Diluted EPS (pence) | 6.6 | 3.6 |
2026 | 2025 | |
Weighted average number of ordinary shares in issue (‘000) | 84,309 | 87,447 |
Adjustment for share options (‘000) | 395 | 499 |
| Weighted average number of ordinary shares for diluted | ||
earnings per share (‘000) | 84,704 | 87,946 |
| 2026 | 2025 | |
| £m | £m | |
2025 final dividend (1.0 pence on 85.2m ordinary shares) | 0.9 | – |
2026 interim dividend (1.0 pence on 83.6m ordinary shares | 0.8 | – |
1.7 | – |
| Short term | ||||||||
| Freehold | leasehold | Fixtures | Office | Work in | ||||
| Land | property | improvements | Plant and | and fittings | equipment | progress | Total | |
| £m | £m | £m | machinery £m | £m | £m | £m | £m | |
| Cost | ||||||||
At 1 April 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 |
Additions | 9.8 | 1.4 | 1.3 | 0.6 | 0.6 | 0.3 | 0.5 | 14.5 |
Disposals | (2.9) | (1.9) | (1.0) | (0.5) | (0.9) | (0.5) | – | (7.7) |
At 31 March 2026 | 12.2 | 1.3 | 16.1 | 3.1 | 4.2 | 4.8 | 0.5 | 42.2 |
| Accumulated depreciation | ||||||||
At 1 April 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 |
Provided during the year | – | 0.1 | 1.3 | 0.3 | 0.6 | 0.2 | – | 2.5 |
Disposals | – | (0.1) | (0.7) | (0.5) | (0.7) | (0.5) | – | (2.5) |
At 31 March 2026 | – | – | 11.2 | 1.8 | 2.9 | 4.1 | – | 20.0 |
| Net book value | ||||||||
At 31 March 2026 | 12.2 | 1.3 | 4.9 | 1.3 | 1.3 | 0.7 | 0.5 | 22.2 |
At 31 March 2025 | 5.3 | 1.8 | 5.2 | 1.0 | 1.5 | 0.6 | – | 15.4 |
| £m | |
| Right-of-use assets | |
Balance at 1 April 2024 | 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 |
Balance at 1 April 2025 | 51.0 |
Additions to right-of-use assets | 5.1 |
Modifications to right-of-use assets | 6.6 |
Depreciation charge | (5.9) |
Balance at 31 March 2026 | 56.8 |
| £m | |
| Lease liabilities | |
Balance at 1 April 2024 | 59.6 |
Additions to lease liabilities | 5.0 |
Disposal 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 |
Balance at 1 April 2025 | 57.4 |
Additions to lease liabilities | 5.0 |
Modifications to lease liabilities | 6.6 |
Repayment of lease liabilities (including interest element) | (8.1) |
Interest expense related to lease liabilities | 2.1 |
Balance at 31 March 2026 | 63.0 |
Current | 6.6 |
Non-current | 56.4 |
| 2026 | 2025 | |
| £m | £m | |
Within one year | 8.1 | 7.7 |
In the second to fifth years inclusive | 31.3 | 29.8 |
After five years | 50.2 | 31.7 |
Total minimum lease payments | 89.6 | 69.2 |
Interest charges | (26.6) | (11.8) |
Lease liability | 63.0 | 57.4 |
| 2026 | 2025 | |
| £m | £m | |
| Depreciation charge of right-of-use assets | ||
Buildings | 5.9 | 6.3 |
| Finance expense | ||
Interest expense | 2.1 | 2.1 |
| Work in | |||
| progress | IT projects | Total | |
| £m | £m | £m | |
| Cost and net book value | |||
At 1 April 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 |
Additions | 0.5 | 0.4 | 0.9 |
Transfers | (0.2) | 0.2 | – |
Amortisation charge | – | (1.3) | (1.3) |
At 31 March 2026 | 0.5 | 2.1 | 2.6 |
| Accelerated | |||
| capital | Other timing | ||
| allowances | differences | Total | |
| £m | £m | £m | |
At 1 April 2024 | 1.5 | (0.1) | 1.4 |
Credited to statement of comprehensive income | (0.2) | – | (0.2) |
Charged to equity | – | 0.1 | 0.1 |
At 31 March 2025 | 1.3 | – | 1.3 |
Charged to statement of comprehensive income | – | – | – |
Credited to equity | – | – | – |
At 31 March 2026 | 1.3 | – | 1.3 |
| 2026 | 2025 | |
| £m | £m | |
Finished goods: New and used vehicles for resale | 194.1 | 151.4 |
| 2026 | 2025 | |
| Due within one year | £m | £m |
Trade receivables 1 | 4.1 | 5.9 |
Prepayments | 3.6 | 2.5 |
Accrued income 2 | 5.2 | 5.0 |
VAT recoverable | 2.6 | – |
Other receivables | 1.5 | – |
17.0 | 13.4 |
| 2026 | 2025 | |
| £m | £m | |
Cash at bank and in hand | 5.2 | 6.6 |
| Borrowings | Leases | Sub total | Cash | Total | |
| £m | £m | £m | £m | £m | |
Net debt as at 1 April 2024 | – | (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 |
Lease modifications | – | – | – | – | – |
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) |
Financing cash flows 1 | (14.0) | 6.0 | (8.0) | (1.4) | (9.4) |
New leases | – | (5.0) | (5.0) | – | (5.0) |
Lease disposals | – | – | – | – | – |
Lease modifications | – | (6.6) | (6.6) | – | (6.6) |
Interest expense | (8.2) | (2.1) | (10.3) | – | (10.3) |
| Interest payments | |||||
| (presented as operating | |||||
cash flows) | 8.2 | 2.1 | 10.3 | – | 10.3 |
Net debt as at 31 March 2026 | (14.0) | (63.0) | (77.0) | 5.2 | (71.8) |
| 2026 | 2025 | |
| £m | £m | |
| Trade payables | ||
– Trade creditors | 29.8 | 15.3 |
– Stocking finance facilities 1 | 145.8 | 122.4 |
| Other taxes and social security | ||
– VAT payable | – | 1.9 |
– PAYE/NI payable | 0.9 | 0.8 |
Other creditors | – | 0.4 |
Accruals and deferred income 2 | 15.9 | 14.4 |
192.4 | 155.2 |
| 2026 | 2025 | |||||
| £m | £m | |||||
| Non- | Non- | |||||
| Current | current | Total | Current | current | Total | |
Make good provision 1 | – | 1.3 | 1.3 | – | 2.1 | 2.1 |
– | 1.3 | 1.3 | – | 2.1 | 2.1 |
| 2026 | 2025 | |||||
| £m | £m | |||||
| Make | ||||||
| good | Onerous | Make good | Onerous | |||
provision 1 | lease 2 | Total | provision 1 | lease 2 | Total | |
Carrying amount at start of year | 2.1 | – | 2.1 | 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 | (0.8) | – | (0.8) | (0.5) | (0.1) | (0.6) |
Carrying amount at end of year | 1.3 | – | 1.3 | 2.1 | – | 2.1 |
| Between | ||||||
| Within | 180 days | Between | Between 2 | |||
| 180 days | and 1 year | 1 and 2 years | and 5 years | Over 5 years | Total | |
| 2026 | £m | £m | £m | £m | £m | £m |
| Stocking finance | ||||||
facilities | 145.8 | – | – | – | – | 145.8 |
Trade creditors and accruals | 40.2 | – | – | – | – | 40.2 |
Other creditors | – | – | – | – | – | – |
Borrowings | 14.0 | – | – | – | – | 14.0 |
Lease liabilities | 4.0 | 4.1 | 8.0 | 23.3 | 50.2 | 89.6 |
204.0 | 4.1 | 8.0 | 23.3 | 50.2 | 289.6 |
| Between | ||||||
| Within | 180 days | Between | Between 2 | |||
| 180 days | and 1 year | 1 and 2 years | and 5 years | Over 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 |
Borrowings | – | – | – | – | – | – |
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 |
2026 | 2025 | |||||
| Floating | Fixed | Total | Floating | Fixed | Total | |
| £m | £m | £m | £m | £m | £m | |
| Sterling | ||||||
denominated | 145.8 | – | 145.8 | 122.4 | – | 122.4 |
Total | 145.8 | – | 145.8 | 122.4 | – | 122.4 |
| Increase/ | |||
| decrease in | 2026 | 2025 | |
| basis points | £m | £m | |
Sterling | +50 | (0.7) | (0.6) |
Sterling | -50 | 0.7 | 0.6 |
| Carrying value | |
| 2026 | £m |
Trade receivables | 4.1 |
Accrued income | 5.2 |
Cash and cash equivalents | 5.2 |
| 14.5 |
| Carrying value | |
| 2025 | £m |
Trade receivables | 5.9 |
Accrued income | 5.0 |
Cash and cash equivalents | 6.6 |
| 17.5 |
| Other | |||
| financial | Liabilities | ||
| liabilities at | not within | ||
| amortised | the scope of | ||
| cost | IFRS 9 | Total | |
| 2026 | £m | £m | £m |
Borrowings | 14.0 | – | 14.0 |
Trade creditors | 29.8 | – | 29.8 |
Stocking finance facilities | 145.8 | – | 145.8 |
Other taxes and social security | – | 0.9 | 0.9 |
Lease liabilities | 63.0 | – | 63.0 |
Other creditors | – | – | – |
Accruals and deferred income | 10.4 | 5.5 | 15.9 |
263.0 | 6.4 | 269.4 |
| Other financial | Liabilities not | ||
| liabilities at | within the | ||
| amortised | scope of IFRS | Total | |
| 2025 | cost £m | 9 £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 |
2026 | 2025 | |||
| 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 | 86,620 | 0.9 | 89,970 | 0.9 |
Released from treasury awaiting cancellation | – | – | 30 | – |
Cancelled treasury shares | – | – | (30) | – |
Bought back and cancelled during the year | (3,000) | (0.1) | (3,350) | – |
Balance at the end of the year 1 | 83,620 | 0.8 | 86,620 | 0.9 |
2026 | 2025 | |||
Number | Amount £m | Number | Amount £m | |
Shares purchased by the EBT in the year | 884,179 | 1.2 | 2,792,000 | 3.8 |
| Shares issued in respect of employee | ||||
share schemes | (324,665) | (0.9) | (125,757) | (0.4) |
SIP | SAYE | PSP | RSA | 2026 | 2025 | |||||||
| Weighted | Weighted | |||||||||||
| average | average | |||||||||||
| exercise price | Number of | exercise price | Number of | |||||||||
FY26 | FY25 | FY26 | FY25 | FY26 | FY25 | FY26 | FY25 | £ | options | £ | options | |
Outstanding at 1 April 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 |
Awarded | – | – | 879,552 | 1,112,494 | – | – | 805,018 | 1,032,690 | 0.66 | 1,684,570 | 0.61 | 2,145,184 |
Forfeited 1 | – | – | (619,570) | (278,392) | – | – | (16,108) | (244,183) | (1.06) | (635,678) | (0.28) | (522,575) |
Lapsed | – | – | (119,680) | (34,919) | – | – | (33,442) | (295,522) | (1.01) | (153,122) | (0.24) | (330,441) |
Exercised | (492) | (984) | (17,632) | – | – | (412,022) | (285,691) | (113,661) | (0.06) | (303,815) | – | (526,667) |
Outstanding at 31 March FY | 11,715 | 12,207 | 2,362,306 | 2,239,636 | – | – | 3,258,960 | 2,789,183 | 0.43 | 5,632,981 | 0.42 | 5,041,026 |
Exercisable at 31 March FY | 11,715 | 12,207 | 52,684 | 38,010 | – | – | 570,758 | 231,641 | 0.12 | 635,157 | 0.37 | 281,858 |
| Share price | Expected | Non vesting | Fair value | ||||
| at grant date | volatility | Option | Risk free rate | Dividend yield | condition | per option | |
| £ | % | life years | % | % | % | £ | |
| SAYE | |||||||
18 December 2025 | 1.35 | 33.1 | 3.0 | 3.8 | 1.63 | 38.6 | 0.22 |
20 December 2024 | 1.34 | 35.7 | 3.0 | 4.4 | 1.63 | 38.6 | 0.25 |
| RSA | |||||||
26 June 2025 | 1.79 | 34.2 – 37.3 | 3.0 – 5.0 | 3.8 | 1.20 – 1.41 | 27.1 – 41.0 | 1.26 – 0.98 |
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 |