| 31 March | 31 March | ||
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Revenue | 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | 6 | ( | ( |
Other operating income | 9 | ||
Operating profit | |||
Gain on business combination | 31 | ||
Finance income | 10 | ||
Finance expenses | 10 | ( | ( |
Fair value gains on investments | 15 | ||
Fair value gains on contingent consideration (incl. finance expense) | 23 | ||
Profit on ordinary activities before taxation | |||
Tax on profit on ordinary activities | 11 | ( | ( |
Profit for the period attributable to Ordinary Shareholders | |||
| Other comprehensive income | |||
| Items that will or may be reclassified to profit or loss: | |||
Translation differences on foreign subsidiaries | ( | ( | |
Total comprehensive income | |||
| Earnings per share attributable to Ordinary Shareholders | |||
Basic (pence) | 12 | ||
Diluted (pence) | 12 |
| 31 March | 31 March | ||
| 2025 | 2024 | ||
| Note | £000 | £000 | |
| Non-current liabilities | |||
Loans and borrowings | 21 | ( | ( |
Lease liabilities | 22 | ( | ( |
Acquisition-related liabilities | 23 | ( | ( |
Provisions | 24 | ( | ( |
Deferred tax liability | 25 | ( | ( |
( | ( | ||
Net assets | |||
| Equity | |||
Share capital | 27 | ||
Share premium | 27 | ||
Shares held in escrow reserve | 27 | ( | ( |
Own share reserve | 27 | ( | ( |
Treasury share reserve | 27 | ( | ( |
Share-based payment reserve | 27 | ||
Group reorganisation reserve | 27 | ||
Foreign exchange reserve | 27 | ( | ( |
Retained earnings | 27 | ||
Total equity |
| 31 March | 31 March | ||
| 2025 | 2024 | ||
| Note | £000 | £000 | |
| Non-current assets | |||
Property, plant and equipment | 13 | ||
Right-of-use assets | 22 | ||
Intangible assets | 14 | ||
Investments at FVTPL | 15 | ||
Deferred tax asset | 25 | ||
Contract costs | 17 | ||
Trade and other receivables | 18 | ||
| Current assets | |||
Derivative assets | 16 | ||
Contract costs | 17 | ||
Trade and other receivables | 18 | ||
Cash and cash equivalents | 19 | ||
| Current liabilities | |||
Trade and other payables | 20 | ( | ( |
Loans and borrowings | 21 | ( | ( |
Lease liabilities | 22 | ( | ( |
Acquisition-related liabilities | 23 | ( | ( |
( | ( | ||
Net current assets |
| Shares held | Share-based | Group | Foreign | ||||||||
| Share | Share | in escrow | Own share | Treasury share | payment | reorganisation | exchange | Retained | Total | ||
| capital | premium | reserve | reserve | reserve | reserve | reserve | reserve | earnings | equity | ||
| Note | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 April 2023 | ( | ( | ( | ||||||||
Profit for the period | |||||||||||
Other comprehensive income | ( | ( | |||||||||
Contributions by and distributions to owners | |||||||||||
Dividends | 28 | ( | ( | ||||||||
Purchase of own shares | 27 | ( | ( | ( | |||||||
Share-based payments | 27 | ||||||||||
Deferred tax | 25 | ||||||||||
| Transfer on vesting of initial | |||||||||||
| consideration shares issued | |||||||||||
| for Infrastructure Capital | |||||||||||
acquisition | 27 | ( | |||||||||
At 31 March 2024 | ( | ( | ( | ( |
| Shares held | Share-based | Group | Foreign | ||||||||
| Share | Share | in escrow | Own share | Treasury share | payment | reorganisation | exchange | Retained | Total | ||
| capital | premium | reserve | reserve | reserve | reserve | reserve | reserve | earnings | equity | ||
| Note | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 31 March 2024 | ( | ( | ( | ( | |||||||
Profit for the period | |||||||||||
Other comprehensive income | ( | ( | |||||||||
Contributions by and distributions to owners | |||||||||||
Premium on shares issued on vesting of the Performance | |||||||||||
Share Plan | 27 | ( | |||||||||
Dividends | 28 | ( | ( | ||||||||
Purchase of own shares | 27 | ( | ( | ( | |||||||
| Transfer of treasury shares | |||||||||||
on exercise of share options | 27 | ( | |||||||||
Transfer on exercise of share options | 27 | ( | |||||||||
Sale of treasury shares | 27 | ( | |||||||||
Share-based payments | 27 | ||||||||||
Deferred tax | 25 | ||||||||||
| Transfer on vesting of initial | |||||||||||
| consideration shares issued | |||||||||||
| for Infrastructure Capital | |||||||||||
acquisition | 27 | ( | |||||||||
At 31 March 2025 | ( | ( | ( | ( |
| 31 March | 31 March | ||
| 2025 | 2024 | ||
| Note | £000 | £000 | |
| Cash flows from operating activities | |||
Profit on ordinary activities before taxation | |||
| Adjustments for: | |||
Gain on business combination | ( | ||
Fair value gains on investments | 15 | ( | ( |
Finance expenses | 10 | ||
Finance income | 10 | ( | ( |
Fair value gains on contingent consideration (incl. finance expense) | 23 | ( | ( |
Share-based payment (including share-based staff costs – acquisitions) | 8 | ||
Staff costs – acquisitions (excluding share-based staff costs – acquisitions) | 7 | ||
Amortisation in relation to intangible assets (customer contracts) | 6 | ||
Depreciation and amortisation (excluding amortisation in relation to intangible assets (customer contracts)) | 6 | ||
Impairment of intangible assets (customer contracts) | 6 | ||
Reversal of impairment of intangible assets (customer contracts) | 6 | ( | |
Loss on disposal of tangible and intangible fixed assets | 6 | ||
Loss on disposal group classified as held for sale | |||
Foreign currency losses/(gains) | ( | ||
(Increase)/decrease in contract costs | ( | ||
Increase in trade and other receivables | ( | ( | |
Increase/(decrease) in trade and other payables | ( | ||
Cash generated from operations | |||
Tax paid | ( | ( | |
Net cash from operating activities |
| 31 March | 31 March | ||
| 2025 | 2024 | ||
| Note | £000 | £000 | |
| Cash flows used in investing activities | |||
Acquisition of property, plant and equipment | 13 | ( | ( |
Acquisition of intangible assets 1 | 14 | ( | ( |
Acquisition of investments at FVTPL | 15 | ( | ( |
Proceeds on sale of investments at FVTPL | 15 | ||
Proceeds from derivative instruments | 16 | ||
Interest received | 10 | ||
Proceeds from disposal group classified as held for sale | |||
Contingent consideration paid | 23 | ( | ( |
Acquisition of WHEB net of cash and cash equivalents acquired | 31 | ( | |
Acquisition of Wellspring net of cash and cash equivalents acquired | 31 | ( | |
Net cash used in investing activities | ( | ( | |
| Cash flows used in financing activities | |||
Dividends and distributions to equity members | 28 | ( | ( |
FGLLP members’ capital contributions | 20 | ( | ( |
Purchase of own shares | 27 | ( | ( |
Purchase of treasury shares | 27 | ( | ( |
Proceeds on sale of treasury shares | 27 | ||
Principal paid on lease liabilities | 22 | ( | ( |
Interest paid on lease liabilities | 22 | ( | ( |
Principal paid on loan liabilities | 21 | ( | ( |
| 31 March | 31 March | ||
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Interest paid on loan liabilities | 21 | ( | ( |
Other interest paid | 10 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of period | 19 | ||
Exchange gains on cash and cash equivalents | |||
Cash and cash equivalents at end of period | 19 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Management fees | 122,697 | 115,580 |
Secretarial fees | 2,694 | 3,152 |
Directors’ and monitoring fees | 8,002 | 3,640 |
Recurring revenue | 133,393 | 122,372 |
Marketing fees | 13,807 | 9,931 |
Arrangement fees | 1,624 | 5,139 |
Performance incentive fees | 5,165 | 3,879 |
Other income | — | 5 |
153,989 | 141,326 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
| Timing of transfer of goods and services: | ||
Point in time | 20,596 | 18,954 |
Over time | 133,393 | 122,372 |
153,989 | 141,326 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| Contract | Contract | |
| liabilities | liabilities | |
| £000 | £000 | |
At beginning of period | (7,361) | (5,790) |
Amounts included in contract liabilities that were recognised as revenue during the period | 7,361 | 5,790 |
Cash received in advance of performance and not recognised as revenue during the period | (11,493) | (7,361) |
At end of period | (11,493) | (7,361) |
31 March 2025 | 31 March 2024 | |||||||
| Infrastructure | Private Equity | FCM | Total | Infrastructure | Private Equity | FCM | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Revenue | 95,890 | 50,523 | 7,576 | 153,989 | 84,174 | 47,350 | 9,802 | 141,326 |
Cost of sales | (4,994) | (1,232) | (1,564) | (7,790) | (4,389) | (981) | (1,934) | (7,304) |
Gross profit | 90,896 | 49,291 | 6,012 | 146,199 | 79,785 | 46,369 | 7,868 | 134,022 |
Administrative expenses | (69,835) | (29,889) | (6,474) | (106,198) | (64,125) | (29,601) | (7,213) | (100,939) |
Other operating income | 118 | 4 | 1 | 123 | — | — | — | — |
Operating profit | 21,179 | 19,406 | (461) | 40,124 | 15,660 | 16,768 | 655 | 33,083 |
Non-operating items | 395 | 161 | 24 | 580 | 733 | 471 | 25 | 1,229 |
Profit on ordinary activities before taxation | 21,574 | 19,567 | (437) | 40,704 | 16,393 | 17,239 | 680 | 34,312 |
Non-core administrative expenses | 18,239 | 2,779 | 922 | 21,940 | 19,363 | 5,558 | 929 | 25,850 |
Gain on business combination | — | — | — | — | (16) | — | — | (16) |
Fair value losses on contingent consideration (incl. finance expense) | — | (45) | — | (45) | — | (190) | — | (190) |
Finance income and expense (excluding fair value gain on derivative) | (344) | (11) | (24) | (379) | (300) | 14 | (25) | (311) |
Foreign exchange on acquisitions | — | — | — | — | (348) | — | — | (348) |
Core EBITDA pre-SBP | 39,469 | 22,290 | 461 | 62,220 | 35,092 | 22,621 | 1,584 | 59,297 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
United Kingdom | 123,812 | 112,776 |
Australia | 18,269 | 18,442 |
Luxembourg | 8,466 | 6,303 |
Italy | 750 | 1,128 |
Spain | 1,034 | 746 |
Ireland | 1,273 | 1,931 |
Greece | 385 | — |
153,989 | 141,326 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
United Kingdom | 46,124 | 33,246 |
Australia | 27,080 | 36,664 |
Luxembourg | 3,257 | 2,571 |
Italy | 297 | 685 |
Spain | 363 | 453 |
Ireland | 520 | 569 |
77,641 | 74,188 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Staff costs (see note 7) | 66,440 | 59,407 |
Staff costs – acquisitions (see note 7) | 4,888 | 11,947 |
| Amortisation in relation to intangible assets | ||
(customer contracts) (see note 14) | 2,930 | 3,211 |
| Depreciation and amortisation (excluding amortisation | ||
| in relation to intangible assets (customer contracts)) | ||
(see notes 13, 14 and 22) | 3,191 | 3,227 |
| Impairment of intangible assets (customer contracts) | ||
(see note 14) | 9,275 | 2,895 |
| Reversal of impairment of intangible assets (customer contracts) | ||
(see note 14) | (2,930) | — |
Legal and professional 1 | 7,199 | 5,908 |
Other administration costs 2 | 15,205 | 14,344 |
106,198 | 100,939 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Auditor’s remuneration | 704 | 641 |
Net foreign exchange losses | 131 | 124 |
Low-value and short-term lease expenses | 41 | 49 |
Bad debt write-offs | 419 | — |
Loss on disposal of fixed assets | — | 5 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
| Audit services | ||
Statutory audit – Company | 128 | 114 |
– Subsidiaries | 452 | 397 |
Total audit services | 580 | 511 |
| Non-audit services | ||
Regulatory assurance services | 34 | 22 |
Other assurance services | 90 | 85 |
Other services | — | 23 |
Total non-audit services | 124 | 130 |
Total audit and non-audit services | 704 | 641 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| Number | Number | |
Investment management | 220 | 207 |
Sales and Marketing | 56 | 54 |
Administration | 135 | 121 |
411 | 382 |
31 March 2025 | 31 March 2024 | |||||
| Staff costs – | Staff costs – | |||||
| Staff costs | acquisitions | Total | Staff costs | acquisitions | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Wages and salaries | 52,450 | — | 52,450 | 45,649 | — | 45,649 |
Social security costs | 5,566 | — | 5,566 | 4,876 | — | 4,876 |
Pension costs | 2,328 | — | 2,328 | 1,950 | — | 1,950 |
Redundancy payments | 888 | — | 888 | 1,615 | — | 1,615 |
Other staff costs 1 | 2,914 | 1,456 | 4,370 | 3,107 | 427 | 3,534 |
64,146 | 1,456 | 65,602 | 57,197 | 427 | 57,624 | |
Share-based payments (see note 8) | 2,294 | 3,432 | 5,726 | 2,210 | 11,520 | 13,730 |
66,440 | 4,888 | 71,328 | 59,407 | 11,947 | 71,354 |
31 March 2025 | 31 March 2024 | |||||
| Cash-settled | Share-settled | Total | Cash-settled | Share-settled | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| WHEB | ||||||
Earn-out consideration | 48 | — | 48 | — | — | — |
| Infrastructure Capital | ||||||
Initial share consideration | — | 4,220 | 4,220 | — | 11,066 | 11,066 |
Earn-out consideration | 1,785 | (588) | 1,197 | 1,093 | 564 | 1,657 |
Revenue earn-out consideration | — | — | — | (306) | — | (306) |
Performance consideration | (377) | (200) | (577) | (360) | (110) | (470) |
Consideration subject to expected payout percentage | 1,408 | (788) | 620 | 427 | 454 | 881 |
1,456 | 3,432 | 4,888 | 427 | 11,520 | 11,947 |
| 31 March | ||
| 2024 | ||
| £000 | ||
| Included in staff costs (note 7) | ||
Performance Share Plan (equity-settled) | 1,918 | 1,818 |
UK Share Incentive Plan (equity-settled) | 351 | 337 |
Overseas Phantom Share Plan (cash-settled) | 25 | 55 |
2,294 | 2,210 | |
| Included in staff costs – acquisitions (note 7) | ||
| Infrastructure Capital – post-combination services | ||
(equity-settled) | 3,432 | 11,520 |
5,726 | 13,730 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Equity-settled | 5,701 | 13,675 |
Cash-settled | 25 | 55 |
5,726 | 13,730 |
31 March 2025 | 31 March 2024 | |||
| Average | Average | |||
| exercise | exercise | |||
| Number of | price per | Number of | price per | |
| share | share option | share | share option | |
| options | £ | options | £ | |
At the beginning of period | 3,479,591 | — | 2,359,530 | — |
Granted | 1,217,500 | — | 1,162,311 | — |
Exercised | (968,330) | — | — | — |
Extinguished | (106,151) | — | (42,250) | — |
| Awards outstanding at end | ||||
of period | 3,622,610 | — | 3,479,591 | — |
| Awards vested and exercisable | ||||
at end of period | 53,500 | — | — | — |
| 31 March | 31 March | |
| 2025 | 2024 | |
| Number of | Number of | |
| shares | shares | |
At the beginning of period | 291,092 | 218,494 |
Movement | 94,803 | 72,598 |
Awards outstanding at end of period | 385,895 | 291,092 |
| 31 March | 31 March | |||
| 2025 | 2024 | |||
| Exercise | Number of | Number of | ||
| Expiry date | price | share options | share options | |
4 September 2021 (FY22 Grant) | 3 September 2031 | — | 53,500 | 1,039,330 |
9 August 2022 (FY23 Grant) | 8 August 2032 | — | 1,274,200 | 1,289,200 |
10 August 2023 (FY24 Grant) | 9 August 2033 | — | 1,102,410 | 1,151,061 |
2 August 2024 (FY25 Grant) | 1 August 2034 | — | 1,192,500 | — |
3,622,610 | 3,479,591 | |||
| Weighted average remaining | ||||
| contractual life of options | ||||
outstanding at end of period | 8.28 years | 8.39 years |
| 31 March | 31 March | |||
| Exercise | 2025 | 2024 | ||
Grant date | Expiry date | price 1 | Share options | Share options |
8 September 2022 | 30 September 2023 | — | — | — |
8 September 2022 | 30 September 2024 | — | — | 2,088,924 |
8 September 2022 | 30 September 2025 | — | 2,088,924 | 2,088,924 |
2,088,924 | 4,177,848 | |||
| Weighted average remaining | ||||
| contractual life of options | ||||
outstanding at end of period | 0.5 years | 1 year |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
UKSA grant income | 110 | — |
Other | 13 | — |
123 | — |
| 31 March | 31 March | |
| 2025 | 2024 | |
| Number of | Number of | |
| shares | shares | |
At the beginning of period | 25,962 | 36,368 |
Granted | 14,652 | 7,266 |
Vested | (9,854) | (8,046) |
Extinguished | (778) | (9,626) |
Awards outstanding at end of period | 29,982 | 25,962 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Profit for the year | 33,245 | 26,434 |
Add back total tax | 7,459 | 7,878 |
Profit before all tax | 40,704 | 34,312 |
Profit before tax at 25% (2024: 25%) | 10,176 | 8,578 |
Profits not assessable to corporation tax | (530) | (622) |
Profit share allocation from partnership funds | 825 | 538 |
Unrecognised deferred tax | 37 | (48) |
Adjustments to previous periods | (1,204) | 92 |
Differences on overseas tax rate | (5,178) | (5,150) |
Expenses not deductible for tax purposes | 1,779 | 1,062 |
Other ― share-based payments | 344 | 311 |
Staff costs ― acquisitions | 1,210 | 2,952 |
Thin Cap adjustment | — | 169 |
Gain on business combination | — | (4) |
Total tax charge | 7,459 | 7,878 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
| Current tax | ||
UK corporation tax | 8,939 | 6,473 |
Foreign tax | 2,348 | 2,240 |
Adjustments in respect of prior periods (UK corporation tax) | (1,368) | (105) |
Adjustments in respect of prior periods (foreign tax) | 164 | (193) |
Total current tax charge | 10,083 | 8,415 |
| Deferred tax | ||
Origination and reversal of temporary differences | (2,624) | (537) |
Total deferred tax | (2,624) | (537) |
Tax on profit on ordinary activities | 7,459 | 7,878 |
| 31 March | ||
| 31 March | 2024 | |
| 2025 | as restated 1 | |
£000 | £000 | |
| Earnings | ||
| Profit for the period for purpose of basic and diluted earnings | ||
per share | 33,245 | 26,434 |
Adjustments (see note A3 in the appendices) | 13,724 | 18,296 |
Adjusted profit for the period for purpose of adjusted and adjusted diluted earnings per share | 46,969 | 44,730 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| ‘000 | ‘000 | |
| Number of shares | ||
Weighted average number of shares in issue during the period | 116,318 | 116,271 |
Less time-apportioned own shares held | (327) | (239) |
Less time-apportioned treasury shares held | (873) | (54) |
Weighted average number of Ordinary Shares for the purpose of basic earnings per share | 115,118 | 115,978 |
| Add back weighted average number of dilutive potential shares | ||
Performance Share Plan | 3,621 | 3,091 |
Weighted average number of Ordinary Shares for the purpose of diluted earnings per share | 118,739 | 119,069 |
| 31 March | ||
| 31 March | 2024 | |
| 2025 | as restated 1 | |
| pence | pence | |
| Earnings per share | ||
Basic | 28.9 | 22.8 |
Diluted | 28.0 | 22.2 |
Adjusted basic | 40.8 | 38.6 |
Adjusted diluted | 39.6 | 37.6 |
| 1. The Group is no longer presenting before non-underlying items as the Group took the opportunity to simplify its financial reporting |
31 March 2025 | 31 March 2024 | |||||
| Fixtures, fittings | Short leasehold | Fixtures, fittings | Short leasehold | |||
| and equipment | property | Total | and equipment | property | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Cost | ||||||
At beginning of period | 1,253 | 6,122 | 7,375 | 917 | 5,690 | 6,607 |
Additions | 405 | 624 | 1,029 | 352 | 438 | 790 |
Foreign exchange movement | (20) | (5) | (25) | (9) | (6) | (15) |
Disposals | (629) | — | (629) | (7) | — | (7) |
At end of period | 1,009 | 6,741 | 7,750 | 1,253 | 6,122 | 7,375 |
| Depreciation | ||||||
At beginning of period | 727 | 4,318 | 5,045 | 381 | 3,704 | 4,085 |
Depreciation charge for the year | 385 | 613 | 998 | 357 | 619 | 976 |
Disposals | (629) | — | (629) | (2) | — | (2) |
Foreign exchange movement | (9) | (5) | (14) | (9) | (5) | (14) |
At end of period | 474 | 4,926 | 5,400 | 727 | 4,318 | 5,045 |
Net book value at end of period | 535 | 1,815 | 2,350 | 526 | 1,804 | 2,330 |
31 March 2025 | 31 March 2024 | ||||||||
| Computer | Customer | Computer | Customer | ||||||
| software | Brands | contracts | Goodwill | Total | software | contracts | Goodwill | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| Cost | |||||||||
At beginning of period | 668 | — | 52,140 | 17,872 | 70,680 | 663 | 47,035 | 18,426 | 66,124 |
Additions | 533 | — | 1,125 | — | 1,658 | 5 | — | — | 5 |
Business combinations (see note 31) | — | 161 | 1,051 | 91 | 1,303 | — | 6,422 | — | 6,422 |
Disposals | (466) | — | — | — | (466) | — | — | — | — |
Foreign exchange movement | (1) | — | (1,722) | (725) | (2,448) | — | (1,317) | (554) | (1,871) |
At end of period | 734 | 161 | 52,594 | 17,238 | 70,727 | 668 | 52,140 | 17,872 | 70,680 |
| Amortisation/impairment | |||||||||
At beginning of period | 528 | — | 8,788 | — | 9,316 | 477 | 2,736 | — | 3,213 |
Charge for the year | 37 | — | 2,930 | — | 2,967 | 51 | 3,211 | — | 3,262 |
Impairment | — | — | 9,275 | — | 9,275 | — | 2,895 | — | 2,895 |
Reversal of impairment | — | — | (2,930) | — | (2,930) | — | — | — | — |
Disposals | (466) | — | — | — | (466) | — | — | — | — |
Foreign exchange movement | 2 | — | (802) | — | (800) | — | (54) | — | (54) |
At end of period | 101 | — | 17,261 | — | 17,362 | 528 | 8,788 | — | 9,316 |
Net book value at end of period | 633 | 161 | 35,333 | 17,238 | 53,365 | 140 | 43,352 | 17,872 | 61,364 |
| Remaining | Carrying | |
| amortisation | value | |
| period | £000 | |
Acquisition of WHEB (see note 31) | 3 years | 161 |
| 161 |
| Remaining | Carrying | |
| amortisation | value | |
| period | £000 | |
Acquisition of Infrastructure Capital | 13.3 years | 16,193 |
Acquisition of Downing’s technology ventures business | 12.3 years | 8,957 |
| Acquisition of Healthcare share class of Thames Ventures | ||
VCT 2 plc (see note below) | 12.3 years | 1,073 |
Acquisition of PiP Manager Limited | 15.4 years | 2,213 |
Acquisition of Wellspring (see note 31) | 17.9 years | 5,846 |
Acquisition of WHEB (see note 31) | 5 years | 1,051 |
| 35,333 |
| Infrastructure | ||||
EIT | DIT | ARIF | Capital | |
Post-tax discount rate 1 | 13.8% | 13.8% | 13.8% | — |
Useful life | 3.5 years | 2.5 years | 17.5 years | — |
Average EBITDA margin 2 | N/A | N/A | 42.7% | — |
Long-term growth rate | N/A | N/A | 3% | — |
Recoverable amount (£000) | 2,147 | 2,520 | 12,698 | — |
Carrying value (£000) | 759 | 978 | 11,527 | — |
| Impairment of intangible assets | ||||
(customer contracts) (£000) | (1,388) | (1,542) | — | (2,930) |
| Infrastructure | ||||
EIT | DIT | ARIF | Capital | |
Post-tax discount rate 1 | 13.8% | 13.8% | 13.8% | — |
Useful life | 4 years | 3 years | 18 years | — |
Average EBITDA margin 2 | N/A | N/A | 49.3% | — |
Long-term growth rate | N/A | N/A | 3% | — |
Recoverable amount (£000) | 928 | 1,255 | 12,964 | — |
Carrying value (£000) | 3,659 | 7,799 | 12,686 | — |
| Impairment of intangible assets | ||||
(customer contracts) (£000) | 2,731 | 6,544 | — | 9,275 |
| Infrastructure | Private Equity | FCM | |
| CGUs | CGUs | CGUs | |
Post-tax discount rate 3 | 13.1% | 13.9% | 15.4% |
Terminal growth rate | 2% | 2% | 2% |
Average EBITDA margin | 45.7% | 41.4% | 5.6% |
| Impact on statement of comprehensive income | ||||
| Infrastructure | ||||
| EIT | DIT | ARIF | Capital | |
| £000 | £000 | £000 | £000 | |
| Impact of a change in discount rate assumptions | ||||
| on the impairment loss recognised: | ||||
+ 2% | (75) | (64) | (325) | (464) |
- 2% | 80 | 68 | — | 148 |
| Impact of a change in revenue growth assumptions | ||||
on the impairment loss recognised 1 : | ||||
+ 5% | 203 | 217 | — | 420 |
- 5% | (203) | (217) | (558) | (978) |
| No indicators of impairment have been identified for the remaining customer contracts acquired | ||||
| at 31 March 2025. |
| 31 March | |
| 2025 | |
| £000 | |
Acquisition of Infrastructure Capital 2 | 10,610 |
Acquisition of Downing’s technology ventures business | 6,537 |
Acquisition of WHEB | 91 |
| 17,238 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
At beginning of period | 4,726 | 3,967 |
Additions | 1,266 | 869 |
Fair value movements | 75 | 278 |
Sales proceeds | (647) | (388) |
At end of period | 5,420 | 4,726 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Derivative assets arising from forward currency contracts, of which: | — | 473 |
Non-current assets | — | — |
Current assets | — | 473 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Incremental placement agency fees, of which: | 5,763 | 3,375 |
Non-current assets | 4,903 | 2,777 |
Current assets | 860 | 598 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Trade receivables | 26,608 | 17,808 |
Other receivables | 7,347 | 6,010 |
Prepayments | 4,523 | 3,850 |
Staff advances | 400 | 1,060 |
38,878 | 28,728 | |
| Less non-current assets: | ||
Trade receivables | 1,239 | 822 |
Staff advances | 100 | 420 |
1,339 | 1,242 | |
| Current assets: | ||
Trade receivables | 25,369 | 16,986 |
Other receivables | 7,347 | 6,010 |
Prepayments | 4,523 | 3,850 |
Staff advances | 300 | 640 |
37,539 | 27,486 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Cash at banks and on hand | 25,419 | 32,357 |
Short-term deposits | 17,833 | 12,647 |
43,252 | 45,004 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Current | 23,470 | 14,139 |
| Overdue | ||
< 30 days | 55 | 27 |
30-60 days | 276 | 322 |
60-90 days | 391 | 105 |
> 90 days | 2,416 | 3,215 |
26,608 | 17,808 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
At beginning of period | 61 | 61 |
Written off during the period as uncollectible | (13) | — |
Increase during the period | 419 | — |
At end of period | 467 | 61 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Trade payables | 1,637 | 1,582 |
Accruals | 19,972 | 16,472 |
Deferred income | 11,493 | 7,361 |
Other payables | 5,894 | 3,228 |
VAT and PAYE | 2,544 | 3,522 |
Corporation tax | 2,933 | 4,892 |
Partnership capital contributions | 947 | 971 |
45,420 | 38,028 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Loans and borrowings, of which: | 380 | 509 |
Non-current liabilities | 242 | 388 |
Current liabilities | 138 | 121 |
| 31 March | ||||
| 2025 | ||||
| Carrying | ||||
| Nominal | Year of | amount 1 | ||
| Currency | interest rate | maturity 2 | £000 | |
Unsecured loan | GBP | Base rate + 2% | 2027 | 380 |
| 31 March 2025 | ||||
| Total | Less than one year | One to two years | Two to five years | More than five years |
| £000 | £000 | £000 | £000 | £000 |
380 | 138 | 121 | 121 | — |
| 31 March 2024 | ||||
| Total | Less than one year | One to two years | Two to five years | More than five years |
| £000 | £000 | £000 | £000 | £000 |
509 | 121 | 146 | 121 | 121 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
At beginning of period | 509 | 3,131 |
Interest | 29 | 53 |
Repayment – principal | (121) | (2,545) |
Repayment – interest | (37) | (130) |
At end of period | 380 | 509 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
| Right-of-use asset | ||
At beginning of period | 5,768 | 7,281 |
Additions | 632 | 648 |
Lease modifications | 12,309 | 48 |
Depreciation | (2,156) | (2,200) |
Foreign exchange movement | (47) | (9) |
At end of period | 16,506 | 5,768 |
| Lease liability | ||
At beginning of period | 7,262 | 9,251 |
Additions | 632 | 648 |
Lease modifications | 12,309 | — |
Lease payment | (2,162) | (3,132) |
Interest | 1,050 | 463 |
Foreign exchange movement | (29) | 32 |
At end of period | 19,062 | 7,262 |
Current | 1,146 | 2,897 |
Non-current | 17,916 | 4,365 |
31 March 2025 | 31 March 2024 | ||||||||
| Total | Less than one year | One to two years | Two to five years | More than five years | Total | Less than one year | One to two years | Two to five years | More than five years |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
27,385 | 2,378 | 1,879 | 8,882 | 14,246 | 8,006 | 3,176 | 2,267 | 1,854 | 709 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Depreciation expense on right-of-use assets | 2,156 | 2,200 |
Interest expense on lease liabilities | 1,050 | 463 |
3,206 | 2,663 |
31 March 2025 | 31 March 2024 | |||||
| Remuneration for | Remuneration for | |||||
| Contingent | post-combination | Contingent | post-combination | |||
| consideration | services | Total | consideration | services | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
At beginning of period | 2,059 | 2,771 | 4,830 | 3,470 | 2,503 | 5,973 |
Additions (see note 14) | 256 | — | 256 | — | — | — |
Arising in the period | — | 1,410 | 1,410 | — | 4,182 | 4,182 |
Payments | (1,012) | — | (1,012) | (1,221) | — | (1,221) |
Interest | 75 | 106 | 181 | 126 | 133 | 259 |
Fair value movements | (120) | (60) | (180) | (316) | (3,888) | (4,204) |
Foreign exchange movement | — | — | — | — | (159) | (159) |
At end of period | 1,258 | 4,227 | 5,485 | 2,059 | 2,771 | 4,830 |
Current liabilities | 1,080 | 4,179 | 5,259 | 1,005 | — | 1,005 |
Non-current liabilities | 178 | 48 | 226 | 1,054 | 2,771 | 3,825 |
31 March 2025 | 31 March 2024 | |||
| Remuneration | Remuneration | |||
| for post- | for post- | |||
| Contingent | combination | Contingent | combination | |
| consideration | services | consideration | services | |
| £000 | £000 | £000 | £000 | |
Arising in the period | — | 1,410 | — | 4,182 |
Interest | 75 | 106 | 126 | 133 |
Fair value movements | (120) | (60) | (316) | (3,888) |
(45) | 1,456 | (190) | 427 |
31 March 2025 | 31 March 2024 | ||||||
| Total | Less than one year | One to two years | Two to five years | Total | Less than one year | One to two years | Two to five years |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
1,290 | 1,104 | 93 | 93 | 2,140 | 1,070 | 1,070 | — |
31 March 2025 | 31 March 2024 | ||||||
| Total | Less than one year | One to two years | Two to five years | Total | Less than one year | One to two years | Two to five years |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
6,272 | 4,626 | 634 | 1,012 | 5,015 | — | 4,168 | 847 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
At beginning of period | 855 | 800 |
Additions | — | 17 |
Interest | 40 | 38 |
At end of period | 895 | 855 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
At beginning of period | (11,710) | (11,085) |
| Recognised in statement of comprehensive income | ||
Tax expense | 2,624 | 537 |
Foreign exchange movement | 302 | 319 |
2,926 | 856 | |
| Recognised in equity | ||
Share-based payment reserve | 60 | 125 |
| Arising on business combination | ||
Intangible asset (see note 31) | (303) | (1,606) |
At end of period | (9,027) | (11,710) |
31 March 2025 | 31 March 2024 | |||||||||
| Credited to | Credited to | Credited to | Credited to | |||||||
| Asset | Liability | Net | profit or loss | equity | Asset | Liability | Net | profit or loss | equity | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Other temporary and deductible differences | 1,615 | (1,200) | 415 | (62) | 60 | 1,563 | (1,172) | 391 | (1,021) | 125 |
Business combinations – intangible asset | — | (9,442) | (9,442) | 2,686 | — | — | (12,101) | (12,101) | 1,558 | — |
1,615 | (10,642) | (9,027) | 2,624 | 60 | 1,563 | (13,273) | (11,710) | 537 | 125 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
At beginning of period | 61,886 | 61,886 |
Premium on shares issued on vesting of the Performance Share Plan | 105 | — |
Sale of treasury shares 1 | (550) | — |
At end of period | 61,441 | 61,886 |
| 31 March | 31 March | 31 March | 31 March | |
| 2025 | 2025 | 2024 | 2024 | |
| Number | £ | Number | £ | |
| Ordinary Shares of no par | ||||
| value allotted | ||||
At beginning of period | 116,271,212 | — | 116,271,212 | — |
Shares issued on vesting of the Performance Share Plan | 76,591 | — | — | — |
At end of period | 116,347,803 | — | 116,271,212 | — |
| 31 March | 31 March | |||
| 2025 | 31 March | 2024 | 31 March | |
| Number of | 2025 | Number of | 2024 | |
| shares | £000 | shares | £000 | |
At beginning of period | 236,492 | 967 | — | — |
Purchase of own shares 1 | 3,720,423 | 15,989 | 236,492 | 967 |
Transfer of treasury shares on exercise of share options 2 | (891,739) | (4,133) | — | — |
Sale of treasury shares 3 | (500,000) | (2,543) | — | — |
At end of period | 2,565,176 | 10,280 | 236,492 | 967 |
31 March 2025 | 31 March 2024 | |||||||
| Remuneration | Remuneration | |||||||
| for post- | for post- | |||||||
| Performance | Share Incentive | combination | Performance | Share Incentive | combination | |||
| Share Plan | Plan | services | Total | Share Plan | Plan | services | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| Cost | ||||||||
At beginning of period | 2,957 | 736 | 10,744 | 14,437 | 1,139 | 399 | 9,514 | 11,052 |
Additions | 1,918 | 351 | 3,432 | 5,701 | 1,818 | 337 | 11,520 | 13,675 |
Transfer on exercise of share options | (1,222) | — | — | (1,222) | — | — | — | — |
Shares issued on vesting of the Performance Share Plan | (105) | — | — | (105) | — | — | — | — |
Transfer on vesting of initial consideration shares for Infrastructure Capital acquisition | — | — | (8,103) | (8,103) | — | — | (10,290) | (10,290) |
At end of period | 3,548 | 1,087 | 6,073 | 10,708 | 2,957 | 736 | 10,744 | 14,437 |
| Deferred tax | ||||||||
At beginning of period | 191 | — | — | 191 | 66 | — | — | 66 |
Additions | 60 | — | — | 60 | 125 | — | — | 125 |
At end of period | 251 | — | — | 251 | 191 | — | — | 191 |
Net value at end of period | 3,799 | 1,087 | 6,073 | 10,959 | 3,148 | 736 | 10,744 | 14,628 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Final dividend | 19,571 | 18,022 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Final dividend | 17,988 | 18,022 |
Interim dividend | 8,477 | 7,765 |
26,465 | 25,787 |
31 March 2025 | 31 March 2024 | |||||||||
| Amortised | Total financial | Non‑financial | Amortised | Total financial | Non-financial | |||||
| cost | FVTPL | instruments | instruments | Total | cost | FVTPL | instruments | instruments | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Property, plant and equipment | — | — | — | 2,350 | 2,350 | — | — | — | 2,330 | 2,330 |
Right-of-use assets | — | — | — | 16,506 | 16,506 | — | — | — | 5,768 | 5,768 |
Intangible assets | — | — | — | 53,365 | 53,365 | — | — | — | 61,364 | 61,364 |
Investments at FVTPL | — | 5,420 | 5,420 | — | 5,420 | — | 4,726 | 4,726 | — | 4,726 |
Derivative assets | — | — | — | — | — | — | 473 | 473 | — | 473 |
Deferred tax assets | — | — | — | 1,615 | 1,615 | — | — | — | 1,563 | 1,563 |
Contract costs | — | — | — | 5,763 | 5,763 | — | — | — | 3,375 | 3,375 |
Trade and other receivables | 34,355 | — | 34,355 | 4,523 | 38,878 | 24,878 | — | 24,878 | 3,850 | 28,728 |
Cash and cash equivalents | 43,252 | — | 43,252 | — | 43,252 | 45,004 | — | 45,004 | — | 45,004 |
77,607 | 5,420 | 83,027 | 84,122 | 167,149 | 69,882 | 5,199 | 75,081 | 78,250 | 153,331 |
31 March 2025 | 31 March 2024 | |||||||||
| Amortised | Total financial | Non‑financial | Amortised | Total financial | Non-financial | |||||
| cost | FVTPL | instruments | instruments | Total | cost | FVTPL | instruments | instruments | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Trade payables | 1,637 | — | 1,637 | — | 1,637 | 1,582 | — | 1,582 | — | 1,582 |
| Other payables and partnership capital | ||||||||||
contributions | 6,841 | — | 6,841 | 16,970 | 23,811 | 4,199 | — | 4,199 | 15,775 | 19,974 |
Accruals | 19,972 | — | 19,972 | — | 19,972 | 16,472 | — | 16,472 | — | 16,472 |
Loans and borrowings | 380 | — | 380 | — | 380 | 509 | — | 509 | — | 509 |
Lease liabilities | 19,062 | — | 19,062 | — | 19,062 | 7,262 | — | 7,262 | — | 7,262 |
Acquisition-related liabilities | — | 5,485 | 5,485 | — | 5,485 | — | 4,830 | 4,830 | — | 4,830 |
Provisions | — | — | — | 895 | 895 | — | — | — | 855 | 855 |
Deferred tax liability | — | — | — | 10,642 | 10,642 | — | — | — | 13,273 | 13,273 |
47,892 | 5,485 | 53,377 | 28,507 | 81,884 | 30,024 | 4,830 | 34,854 | 29,903 | 64,757 |
31 March 2025 | 31 March 2024 | |||||||
| Euro | Aus dollar | US dollar | Total | Euro | Aus dollar | US dollar | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| Financial assets | ||||||||
Cash and cash equivalents | 879 | — | 140 | 1,019 | 418 | 2,583 | 83 | 3,084 |
Investments at FVTPL | 2,860 | — | — | 2,860 | 2,140 | — | — | 2,140 |
3,739 | — | 140 | 3,879 | 2,558 | 2,583 | 83 | 5,224 |
31 March 2025 | 31 March 2024 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| Financial assets | ||||||||
Investments at FVTPL | — | — | 5,420 | 5,420 | — | — | 4,726 | 4,726 |
Derivative assets | — | — | — | — | — | 473 | — | 473 |
— | — | 5,420 | 5,420 | — | 473 | 4,726 | 5,199 | |
| Financial liabilities | ||||||||
Acquisition-related liabilities: Contingent consideration | — | — | 1,258 | 1,258 | — | — | 2,059 | 2,059 |
Acquisition-related liabilities: Remuneration for post-combination services | — | — | 4,227 | 4,227 | — | — | 2,771 | 2,771 |
— | — | 5,485 | 5,485 | — | — | 4,830 | 4,830 |
| 31 March | Change | ||||
| 2025 | Significant | in fair | |||
| Fair value | Valuation | unobservable | Sensitivity inputs | value | |
| Asset class and valuation | £000 | technique | inputs | unobservable input | £000 |
Investments at FVTPL | 5,420 | The fair value is based on the closing NAV of | NAV | +/-5% on closing NAV | +/- 271 |
| underlying investments | |||||
| Acquisition-related liabilities: Contingent | 1,258 | The fair value is a ratio of the closing NAV of the | NAV | +/-5% on closing NAV | +/- 63 |
| consideration | funds acquired to the NAV on acquisition | ||||
| Acquisition-related liabilities: Remuneration | 4,227 | ||||
| for post-combination services | |||||
Infrastructure Capital | 4,179 | The fair value is the current forecasted | Forecast | Applied a sensitivity on the maximum | Max: +12,861 |
| management fees divided by the | and minimum payment that could be made | Min: -4,179 | |||
| management fees required to achieve | |||||
| the maximum earn-out multiplied | |||||
| by the maximum earnout payable | |||||
WHEB | 48 | The fair value is based on a percentage of the | Forecast | Applied a sensitivity on the maximum | Max: +321 |
| forecasted EBITDA contribution | and minimum payment that could be made | Min: -48 |
| Carrying | Recognised | ||
| amounts | Fair value | amounts | |
| £000 | £000 | £000 | |
Intangible assets (customer contracts) | — | 1,051 | 1,051 |
Intangible assets (brands) | — | 161 | 161 |
Deferred tax liability | — | (303) | (303) |
Total net assets acquired | — | 909 | 909 |
| £000 | |
Total consideration | 1,000 |
Fair value of identifiable net assets acquired | (909) |
Goodwill | 91 |
| £000 | |
Initial cash consideration | 1,000 |
Contingent cash consideration | — |
Total carrying value | 1,000 |
| Carrying | Recognised | ||
| amounts | Fair value | amounts | |
| £000 | £000 | £000 | |
Intangible assets – customer contracts | 3,948 | 2,474 | 6,422 |
Trade and other receivables | 70 | — | 70 |
Cash and cash equivalents | 193 | — | 193 |
Trade and other payables | (193) | — | (193) |
Deferred tax liability | — | (1,606) | (1,606) |
Total net assets acquired | 4,018 | 868 | 4,886 |
| £000 | |
Revenue contribution | 413 |
Profit on ordinary activities before taxation | 39 |
| £000 | |
Cash consideration | 4,870 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| £000 | £000 | |
Wages and salaries | 4,159 | 3,156 |
Other benefits | 42 | 38 |
Share-based payments | 666 | 425 |
4,867 | 3,619 |
| £000 | |
Cash paid | (4,870) |
Cash acquired on acquisition | 193 |
Total per cash flow statement | (4,677) |
| £000 | |
Fair value of net assets acquired | 4,886 |
Less total consideration | (4,870) |
Gain on business combination | 16 |