Note | 2025 | 2024 | |
£’000 | £’000 | ||
Revenue | 1 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution expenses | ( | ( | |
Administrative expenses - other | ( | ( | |
Restructuring costs | ( | ||
Share incentive scheme charges | 21 | ( | ( |
Amortisation of energy supply contract intangible | 7 | ( | ( |
Total administrative expenses | ( | ( | |
Impairment loss on trade receivables | 13 | ( | ( |
Other income | 1 | ||
Operating profit | 2 | ||
Financial income | |||
Financial expenses | 3 | ( | ( |
Net financial expense | ( | ( | |
Profit before taxation | |||
Taxation | 5 | ( | ( |
Profit and total comprehensive income for the period | |||
Basic earnings per share | 19 | ||
Diluted earnings per share | 19 |
Assets | Note | 2025 | 2024 |
Non-current assets | £’000 | £’000 | |
Property, plant and equipment | 6 | ||
Investment property | 6 | ||
Intangible assets | 7 | ||
Goodwill | 8 | ||
Other non-current assets | 12 | ||
Total non-current assets | |||
Current assets | |||
Inventories | |||
Trade and other receivables | 13 | ||
Current tax receivable | |||
Accrued income | 13 | ||
Prepayments | |||
Costs to obtain contracts | 14 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 16 | ( | ( |
Accrued expenses and deferred income | 17 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Long term borrowings | 15 | ( | ( |
Lease liabilities | 15 | ( | ( |
Deferred tax | 10 | ( | ( |
Total non-current liabilities | ( | ( | |
Total assets less total liabilities | |||
Equity attributable to equity holders of the parent | |||
Share capital | 18 | ||
Share premium | |||
Capital redemption reserve | |||
Treasury shares | 18 | ( | ( |
JSOP reserve | ( | ( | |
Retained earnings | |||
Total equity |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
Operating activities | £’000 | £’000 | £’000 | £’000 |
Profit before taxation | 68,044 | 92,542 | ||
Adjustments for: | ||||
Distributions from subsidiary companies | (70,000) | (94,000) | ||
Net financial expense | - | - | ||
Depreciation of property, plant and equipment | - | - | ||
Profit on disposal of fixed assets | ( | - | - | |
Amortisation of intangible assets and impairment | - | - | ||
Amortisation of debt arrangement fees | - | - | ||
Decrease/(increase) in inventories | - | - | ||
(Increase)/decrease in trade and other receivables (including Costs to obtain contracts) | ( | ( | 226 | 750 |
(Decrease)/increase in trade and other payables | ( | (91) | 20 | |
Decrease in inter-company payable | (7,423) | (20,057) | ||
Share incentive scheme charges | - | - | ||
Corporation tax paid | ( | ( | - | - |
Net cash flow from operating activities | ( | (9,244) | (20,745) | |
Investing activities | ||||
Purchase of property, plant and equipment | ( | ( | - | - |
Purchase of intangible assets | ( | ( | - | - |
Prepayment of purchase of customer contracts | ( | - | - | |
Disposal of property, plant and equipment | - | - | ||
Disposal of associated companies | - | - | ||
Distributions from subsidiary companies | 70,000 | 94,000 | ||
Interest received | - | - | ||
Cash flow from investing activities | ( | ( | 70,000 | 94,000 |
Financing activities | ||||
Dividends paid | ( | ( | (66,437) | (64,982) |
Interest paid | ( | ( | - | - |
Interest paid on lease liabilities | ( | ( | - | - |
Drawdown of long term borrowing facilities | - | - | ||
Repayment of long term borrowing facilities | ( | ( | - | - |
Fees associated with borrowing facilities | ( | ( | - | - |
Repayment of lease liabilities | ( | ( | - | - |
Issue of new ordinary shares | 5,821 | 905 | ||
Purchase of own shares | ( | - | (10,186) | |
Cash flow from financing activities | ( | (60,616) | (74,263) | |
(Decrease)/increase in cash and cash equivalents | ( | 140 | (1,008) | |
Net cash and cash equivalents at the beginning of the year | 48 | 1,056 | ||
Net cash and cash equivalents at the year end | 188 | 48 |
Capital | Non- | |||||||
Share | Share | redemption | Treasury | JSOP | Retained | controlling | ||
capital | premium | reserve | shares | reserve | earnings | interest | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 April 2023 | ( | ( | ||||||
Profit and total comprehensive income | ||||||||
Dividends | ( | ( | ||||||
Credit arising on share options | ||||||||
Deferred tax on share options | ( | ( | ||||||
Issue of new ordinary shares | ||||||||
Purchase of treasury shares | ( | ( | ||||||
Balance at 31 March 2024 | ( | ( | ||||||
Balance at | ( | ( | ||||||
Profit and total comprehensive income | ||||||||
Dividends | ( | ( | ||||||
Credit arising on share options | ||||||||
Deferred tax on share options | ( | ( | ||||||
Issue of new ordinary shares | ( | |||||||
Balance at | ( | ( |
Freehold buildings | 50 years | |
Freehold and leasehold improvements | 3 to 25 years | |
Plant and machinery | 15 years | |
Fixtures, fittings and office equipment | ||
- | Fixtures and fittings | 7 to 10 years |
- | Computer and office equipment | 3 to 5 years |
Motor vehicles | 3 to 4 years |
2025 | 2024 | |
£’000 | £’000 | |
Electricity | 903,069 | 1,066,661 |
Gas | 629,301 | 708,013 |
Landline and broadband | 153,244 | 141,867 |
Mobile | 84,230 | 70,874 |
Other | 68,312 | 51,716 |
1,838,156 | 2,039,131 |
Group | 2025 | 2024 |
£’000 | £’000 | |
Contract liabilities, which are included in deferred income | 1,592 | 1,338 |
Group | 2025 | 2024 |
£’000 | £’000 | |
Statutory profit before tax | 105,949 | 100,477 |
Adjusted for: | ||
Amortisation of energy supply contract intangible assets | 11,228 | 11,228 |
Share incentive scheme charges | 3,409 | 5,160 |
Restructuring costs | 5,717 | - |
Adjusted pre-tax profit | 126,303 | 116,865 |
Group | 2025 | 2024 |
£’000 | £’000 | |
Operating profit | 115,891 | 106,250 |
Adjusted for: | ||
Depreciation, amortisation and impairment | 23,078 | 21,841 |
EBITDA | 138,969 | 128,091 |
Restructuring costs | 5,717 | - |
Share incentive scheme charges | 3,409 | 5,160 |
Adjusted EBITDA | 148,095 | 133,251 |
Group | 2025 | 2024 |
£’000 | £’000 | |
Long-term borrowings | (191,717) | (176,509) |
Lease liabilities | (3,168) | (3,821) |
Less | ||
Cash on balance sheet | 79,020 | 57,829 |
Net debt | (115,865) | (122,501) |
Adjusted EBITDA | 148,095 | 133,251 |
Net debt/adjusted EBITDA | 0.8x | 0.9x |
2025 | 2024 | |
£’000 | £’000 | |
Depreciation and amortisation | 23,078 | 21,618 |
Profit on disposal of fixed assets | - | (129) |
Auditor’s remuneration - audit of Company and consolidated accounts | 716 | 694 |
- audit of UK subsidiaries of the Company | 35 | 32 |
- audit of overseas subsidiaries of the Company | 130 | 130 |
- audit related assurance services - Interim Review | 60 | 57 |
- audit related assurance services - Other | 80 | - |
Inventories expensed | 12,932 | 16,283 |
Trade receivables and accrued income impairment loss | 33,389 | 30,712 |
Rental income | (1,012) | (911) |
2025 | 2024 | |
£’000 | £’000 | |
Interest costs on bank loans and overdrafts | 13,018 | 9,229 |
Interest costs on lease liabilities | 85 | 26 |
Total financial expenses | 13,103 | 9,255 |
2025 | 2024 | |
£’000 | £’000 | |
The total charge in the Statement of Comprehensive Income | ||
comprised the following: | ||
Wages and salaries | 106,634 | 106,106 |
Social security costs | 9,647 | 9,729 |
Pension contributions | 3,797 | 3,563 |
120,078 | 119,398 | |
Share incentive scheme charges | 3,409 | 5,160 |
123,487 | 124,558 |
2025 | 2024 | |
Employees | 2,493 |
2025 | 2024 | |
£’000 | £’000 | |
Current tax charge | ||
Current year – UK tax | 29,270 | 29,320 |
Current year – Foreign tax | 564 | 40 |
Adjustments in respect of prior years | (330) | (114) |
29,504 | 29,246 | |
Deferred tax charge | ||
Decelerated capital allowances | (456) | (85) |
Other timing differences | (148) | 273 |
Adjustment in respect of prior years | 952 | 6 |
348 | 194 | |
Total tax charge | 29,852 | 29,440 |
2025 | 2024 | |
£’000 | £’000 | |
Profit before tax | 105,949 | 100,477 |
Corporation tax using the UK corporation tax rate of 25% (2024: | 26,487 | 25,119 |
25%) | ||
Expenses not deductible for taxation purposes | 2,928 | 4,254 |
Foreign tax | (515) | (30) |
Assets ineligible for capital allowances | 274 | 276 |
Adjustment in respect of share options | 56 | (99) |
Adjustments in respect of prior years - current tax | (330) | (114) |
- deferred tax | 952 | 6 |
Remeasurement of deferred tax for changes in rates | - | - |
Deferred tax not recognised | - | - |
Other deferred tax adjustments | - | 28 |
Total tax charge | 29,852 | 29,440 |
Fixtures, | ||||||||
Freehold | Leasehold | Freehold & | fittings & | |||||
Investment | land & | land & | leasehold | Plant & | office | Motor | ||
property | buildings | buildings | improvements | machinery | equipment | vehicles | Total | |
Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
2025 | ||||||||
Cost | ||||||||
At 1 April 2024 | 14,141 | 26,958 | 4,500 | 631 | 800 | 21,985 | 735 | 69,750 |
Additions | - | 22 | 141 | 177 | - | 194 | - | 534 |
Disposals | - | - | - | - | - | - | - | - |
At 31 March 2025 | 14,141 | 26,980 | 4,641 | 808 | 800 | 22,179 | 735 | 70,284 |
Depreciation | ||||||||
At 1 April 2024 | (6,092) | (7,705) | (714) | (280) | (435) | (19,136) | (566) | (34,928) |
Charge for the year | (154) | (851) | (823) | (150) | (53) | (1,841) | (66) | (3,938) |
Disposals | - | - | - | - | - | - | - | - |
At 31 March 2025 | (6,246) | (8,556) | (1,537) | (430) | (488) | (20,977) | (632) | (38,866) |
Net book amounts | ||||||||
At 31 March 2024 | 8,049 | 19,253 | 3,786 | 351 | 365 | 2,849 | 169 | 34,822 |
At 31 March 2025 | 7,895 | 18,424 | 3,104 | 378 | 312 | 1,202 | 103 | 31,418 |
Fixtures, | ||||||||
Freehold | Leasehold | Freehold & | fittings & | |||||
Investment | land & | land & | leasehold | Plant & | office | Motor | ||
property | buildings | buildings | improvements | machinery | equipment | vehicles | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Group | ||||||||
2024 | ||||||||
Cost | ||||||||
At 1 April 2023 | 14,129 | 26,958 | 1,086 | 266 | 757 | 21,611 | 883 | 65,690 |
Additions | 12 | - | 3,414 | 365 | 43 | 374 | 88 | 4,296 |
Disposals | - | - | - | - | - | - | (236) | (236) |
At 31 March 2024 | 14,141 | 26,958 | 4,500 | 631 | 800 | 21,985 | 735 | 69,750 |
Depreciation | ||||||||
At 1 April 2023 | (5,858) | (6,859) | (454) | (266) | (382) | (17,075) | (709) | (31,603) |
Charge for the year | (234) | (846) | (260) | (14) | (53) | (2,061) | (93) | (3,561) |
Disposals | - | - | - | - | - | - | 236 | 236 |
At 31 March 2024 | (6,092) | (7,705) | (714) | (280) | (435) | (19,136) | (566) | (34,928) |
Net book amounts | ||||||||
At 31 March 2023 | 8,271 | 20,099 | 632 | - | 375 | 4,536 | 174 | 34,087 |
At 31 March 2024 | 8,049 | 19,253 | 3,786 | 351 | 365 | 2,849 | 169 | 34,822 |
Group | IT Software & | |||
Energy Supply | Customer | Web | ||
Contract | Contracts | Development | Total | |
£’000 | £’000 | £’000 | £’000 | |
2025 | ||||
Cost | ||||
At 1 April 2024 | 224,563 | - | 54,575 | 279,138 |
Additions | - | 5,298 | 11,472 | 16,770 |
Disposals | - | - | (504) | (504) |
At 31 March 2025 | 224,563 | 5,298 | 65,543 | 295,404 |
Amortisation | ||||
At 1 April 2024 | (116,023) | - | (27,330) | (143,353) |
Charge for the period | (11,228) | - | (7,912) | (19,140) |
Disposals | - | - | 504 | 504 |
At 31 March 2025 | (127,251) | - | (34,738) | (161,989) |
Net book amount at 31 | 97,312 | 5,298 | 30,805 | 133,415 |
March 2025 |
Energy | IT Software & | ||
Supply | Web | ||
Contract | Development | Total | |
£’000 | £’000 | ||
£’000 | |||
2024 | |||
Cost | |||
At 1 April 2023 | 224,563 | 43,224 | 267,787 |
Additions | - | 11,614 | 11,614 |
Impairment | - | (223) | (223) |
Adjustments | - | (40) | (40) |
At 31 March 2024 | 224,563 | 54,575 | 279,138 |
Amortisation | |||
At 1 April 2023 | (104,795) | (20,501) | (125,296) |
Charge for the period | (11,228) | (6,829) | (18,057) |
At 31 March 2024 | (116,023) | (27,330) | (143,353) |
Net book amount at 31 March 2024 | 108,540 | 27,245 | 135,785 |
Net book amount at 31 March 2023 | 119,768 | 22,723 | 142,491 |
2025 | £’000 |
Cost | |
At 1 April 2024 and 31 March 2025 | 3,742 |
Impairment | |
At 1 April 2024 and 31 March 2025 | - |
Carrying amounts | |
At 31 March 2025 | 3,742 |
2024 | £’000 |
Cost | |
At 1 April 2023 and 31 March 2024 | 3,742 |
Impairment | |
At 1 April 2023 and 31 March 2024 | - |
Carrying amounts | |
At 31 March 2024 | 3,742 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Tax effect of temporary differences: | ||||
Accelerated capital allowances | (3,464) | (2,931) | - | - |
Other short term temporary differences | 27 | 27 | - | - |
Transitional tax adjustments relating to IFRS 9 | 32 | 43 | - | - |
Share based payments | 1,910 | 1,762 | - | - |
Transfers from acquisitions | - | (37) | - | - |
Transfers to liabilities classified as held for sale | 30 | 30 | - | - |
(1,465) | (1,106) | - | - |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
At 1 April | (1,106) | (901) | - | - |
Charged to the Statement of Comprehensive Income | (348) | (194) | - | - |
Taken to equity | (11) | (11) | - | - |
At 31 March | (1,465) | (1,106) | - | - |
2025 | 2024 | |
£’000 | £’000 | |
Less than one year | 7,748 | 6,522 |
Between one and two years | 7,748 | 6,522 |
Between two and three years | 7,748 | 6,522 |
Between three and four years | 7,748 | 6,522 |
Between four and five years | 3,043 | 3,196 |
More than five years | 2,598 | 2,649 |
Total undiscounted lease receivable | 36,633 | 31,933 |
Unearned finance lease income | (6,627) | (8,182) |
Net investment in finance leases | 30,006 | 23,751 |
2025 | 2024 | |
£’000 | £’000 | |
Less than one year | 1,071 | 1,246 |
Between one and two years | 1,215 | 1,083 |
Between two and three years | 1,023 | 1,050 |
Between three and four years | 1,478 | 905 |
Between four and five years | 1,085 | 1,135 |
More than five years | 152 | 856 |
Total undiscounted hire purchase agreement receivable | 6,024 | 6,275 |
2025 | 2024 | |
£’000 | £’000 | |
Less than one year | 920 | 803 |
Between one and two years | 989 | 803 |
Between two and three years | 883 | 803 |
Between three and four years | 355 | 712 |
Between four and five years | 259 | 43 |
More than five years | 1,813 | 2,504 |
5,219 | 5,668 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Hire purchase agreements receivable | 4,953 | 5,029 | - | - |
Finance lease assets | 29,561 | 23,162 | - | - |
Loan to JSOP Share Trust | - | - | 2,275 | 2,275 |
Trade receivables | 25,551 | 19,030 | - | - |
Loan receivable | 6,450 | 6,450 | - | - |
Other non-current receivables | 1,820 | 2,221 | - | - |
Total other non-current assets | 68,335 | 55,892 | 2,275 | 2,275 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Trade receivables | 97,002 | 86,606 | - | - |
Other receivables | 20,304 | 16,214 | 32 | 267 |
Hire purchase agreements receivable | 1,071 | 1,246 | - | - |
Trade and other receivables | 118,377 | 104,066 | 32 | 267 |
Accrued income | 236,798 | 222,036 | - | - |
Trade and other receivables | 118,377 | 104,066 | 32 | 267 |
Accrued income | 236,798 | 222,036 | - | - |
Receivables and accrued income (net) | 355,175 | 326,102 | 32 | 267 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Allowances as at 1 April | 59,020 | 42,691 | - | - |
Additions – charged to consolidated income | ||||
statement | 33,389 | 30,712 | - | - |
Allowances used on fully written down receivables | (29,781) | (14,383) | - | - |
Allowances as at 31 March | 62,628 | 59,020 | - | - |
As at 31 March | Live | Closed | Total | ||||
2025 | Gross | Allowance | Gross | Allowance | Gross | Allowance | Net |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accrued income - not past due | 239,906 | (3,108) | - | - | 239,906 | (3,108) | 236,798 |
Trade receivables - past due | |||||||
0-30 days | 10,919 | (2,581) | 1,779 | (814) | 12,698 | (3,395) | 9,303 |
31-90 days | 21,470 | (5,060) | 3,460 | (2,846) | 24,930 | (7,906) | 17,024 |
>91 days | 87,893 | (19,315) | 15,759 | (13,662) | 103,652 | (32,977) | 70,675 |
Total past due | 120,282 | (26,956) | 20,998 | (17,322) | 141,280 | (44,278) | 97,002 |
Trade receivables | |||||||
Total due in over 1 | 40,793 | (15,242) | - | - | 40,793 | (15,242) | 25,551 |
year | |||||||
Total trade | 161,075 | (42,198) | 20,998 | (17,322) | 182,073 | (59,520) | 122,553 |
receivables | |||||||
Total | 400,981 | (45,306) | 20,998 | (17,322) | 421,979 | (62,628) | 359,351 |
As at 31 March | Live | Closed | Total | ||||
2024 | Gross | Allowance | Gross | Allowance | Gross | Allowance | Net |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accrued income - not past due | 225,516 | (3,480) | - | - | 225,516 | (3,480) | 222,036 |
Trade receivables - past due | |||||||
0-30 days | 12,703 | (2,803) | 1,874 | (1,034) | 14,577 | (3,837) | 10,740 |
31-90 days | 24,106 | (5,575) | 4,602 | (3,703) | 28,708 | (9,278) | 19,430 |
>91 days | 68,223 | (14,533) | 18,947 | (16,201) | 87,170 | (30,734) | 56,436 |
Total past due | 105,032 | (22,911) | 25,423 | (20,938) | 130,455 | (43,849) | 86,606 |
Trade receivables | |||||||
Total due in over 1 year | 30,721 | (11,691) | - | - | 30,721 | (11,691) | 19,030 |
Total trade | 135,753 | (34,602) | 25,423 | (20,938) | 161,176 | (55,540) | 105,636 |
receivables | |||||||
Total | 361,269 | (38,082) | 25,423 | (20,938) | 386,692 | (59,020) | 327,672 |
2025 | 2024 | |
£’000 | £’000 | |
Commissions paid to acquire contracts | 6,466 | 2,829 |
Commissions paid in advance | 20,108 | 20,582 |
26,574 | 23,411 |
Group | 2025 | 2024 |
£’000 | £’000 | |
As at 1 April | 176,509 | 89,721 |
Changes from financing cashflows | ||
Drawdown of bank loans | 5,000 | 108,550 |
Drawdown of private placement loans | 50,000 | 75,000 |
Repayment of bank loans | (40,000) | (95,000) |
Interest paid | (14,400) | (7,195) |
Total changes from financing cashflows | 600 | 81,355 |
Interest payments due during the period | 14,400 | 7,195 |
Other changes - arrangement fees | ||
Additions | (584) | (2,151) |
Amortisation | 792 | 389 |
Total other changes | 208 | (1,762) |
Total long-term borrowings as at 31 March | 191,717 | 176,509 |
Interest expense | 13,103 | 9,255 |
Interest paid | (14,400) | (7,195) |
Due within one year | - | - |
Due after one year | 193,550 | 178,550 |
193,550 | 178,550 |
2025 | 2024 | |
£’000 | £’000 | |
Due in one year or less | 20,490 | 11,975 |
Due in more than one year but not more than two years | 20,490 | 11,975 |
Due in more than two years but not more than five years | 374,234 | 213,157 |
415,214 | 237,107 |
2025 | 2024 | |
£’000 | £’000 | |
As at 1 April | 3,821 | 659 |
Additional lease liability | 141 | 3,414 |
Changes from financing cashflows | ||
Payment of lease liabilities | (794) | (252) |
Interest relating to lease liabilities | (85) | (26) |
Total changes from financing cashflows | (879) | (278) |
Interest relating to lease liabilities | 85 | 26 |
As at 31 March | 3,168 | 3,821 |
2025 | 2024 | |
£’000 | £’000 | |
Due in one year or less | 863 | 842 |
Due in more than one year but not more than two years | 2,436 | 842 |
Due in more than two years but not more than five years | 26 | 2,331 |
3,325 | 4,015 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Current | ||||
Trade payables | 37,183 | 44,567 | 21 | 124 |
Inter-company payables | - | - | 16,836 | 24,259 |
Other taxation and social security | 11,548 | 11,449 | - | - |
48,731 | 56,016 | 16,857 | 24,383 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Accrued expenses | 187,899 | 112,385 | 30 | 18 |
Energy payment on account creditors | 38,421 | 56,407 | - | - |
Insurance technical provisions | 11,891 | 11,178 | - | - |
Deferred income | 1,592 | 1,338 | - | - |
239,803 | 181,308 | 30 | 18 |
2025 | 2024 | |||
Number | Number | |||
(‘000) | £’000 | (‘000) | £’000 | |
Authorised ordinary shares of 5p each in the Company | 160,000 | 8,000 | 160,000 | 8,000 |
Allotted, called up and fully paid ordinary share capital: | ||||
At 1 April | 80,016 | 4,001 | 79,937 | 3,997 |
Issue of new ordinary shares | 700 | 35 | 79 | 4 |
At 31 March | 80,716 | 4,036 | 80,016 | 4,001 |
Authorised ‘B’ shares of 2p each in subsidiary | 650 | 13 | 650 | 13 |
Allotted and fully paid ‘B’ share capital: | ||||
At 1 April | 330 | 6 | 330 | 6 |
At 31 March | 330 | 6 | 330 | 6 |
Total Group share capital at 31 March | 4,042 | 4,007 |
2025 | 2024 | |
£’000 | £’000 | |
Prior year final paid 47p (2024: 46p) per share | 37,145 | 36,445 |
Interim paid 37p (2024: 36p) per share | 29,292 | 28,537 |
2025 | 2024 | |
£'000 | £'000 | |
Earnings for the purpose of basic and diluted EPS | 76,097 | 71,037 |
Share incentive scheme charges (net of tax) | 2,566 | 3,901 |
Restructuring costs (net of tax) | 4,288 | - |
Amortisation of energy supply contract intangible asset | 11,228 | 11,228 |
Earnings excluding share incentive scheme charges and amortisation of intangibles for the purpose of adjusted basic | 94,179 | 86,166 |
and diluted EPS (Adjusted post-tax profit) |
Number | Number | |
(‘000s) | (‘000s) | |
Weighted average number of ordinary shares for the purpose of basic EPS | 79,002 | 79,058 |
Effect of dilutive potential ordinary shares (share incentive | 1,042 | 963 |
awards) | ||
Weighted average number of ordinary shares for the purpose of diluted EPS | 80,044 | 80,021 |
Adjusted basic EPS 1 | 119.2p | 109.0p |
Basic EPS | 96.3p | 89.9p |
Adjusted diluted EPS 1 | 117.7p | 107.7p |
Diluted EPS | 95.1p | 88.8p |
2025 | 2024 | |||
Number | Weighted | Number | Weighted | |
average | average | |||
exercise | exercise | |||
price | price | |||
At 1 April | 4,458,015 | 1,648p | 3,292,856 | 1,706p |
Options granted | 513,546 | 136p | 1,792,600 | 1,562p |
Options exercised | (488,592) | 1,245p | (123,261) | 1,318p |
Options lapsed/expired | (890,888) | 1,931p | (504,180) | 1,803p |
At 31 March | 3,592,081 | 1,416p | 4,458,015 | 1,648p |
Share | |||||||
price at | Exercise | Expected | Risk free | Dividend | Fair value | ||
grant date | price | volatility | Option life | rate | yield | per option | |
Grant date | (pence) | (pence) | (%) | (years) | (%) | (%) | (pence) |
2017 | Employee Share Option Plan | ||||||
04/08/2023 | 1,676 | 1,647 | 44.81 | 10 | 4.74 | 4.86 | 524 |
12/12/2023 | 1,472 | 1,523 | 36.90 | 10 | 3.95 | 5.25 | 363 |
Omnibus Share Option Plan | |||||||
19/07/2024 | 1,784 | 5 | 32.53 | 10 | 3.75 | 4.65 | 1,117 |
10/12/2024 | 1,756 | 5 | 29.17 | 10 | 4.06 | 4.73 | 1,091 |
Deferred Shares Bonus Plan | |||||||
17/08/2023 | 1,604 | 5 | n/a | 10 | n/a | n/a | n/a |
19/07/2024 | 1,784 | 5 | n/a | 10 | n/a | n/a | n/a |
2015 | Employee SAYE Share Option Plan | ||||||
17/08/2023 | 1,604 | 1,718 | 44.47 | 3.5 | 4.74 | 4.66 | 560 |
15/08/2024 | 1,826 | 1,786 | 32.87 | 3.5 | 3.75 | 4.65 | 414 |
Telecom Plus Incentive Plan | |||||||
19/07/2024 | 1,784 | 5 | 29.17 | 10 | 3.75 | 4.65 | 1,117 |
Exercise | |||||
Number | Number | price per | |||
1 April 2024 | 31 March 2025 | share | Exercisable from | Expiry date | |
2007 | Employee Share Option Plan | ||||
01 Jul 2014 | 1,750 | - | 1,337.0p | 01 Jul 2017 | 30 Jun 2024 |
16 Dec 2014 | 1,350 | - | 1,254.0p | 16 Dec 2017 | 15 Dec 2024 |
13 Jul 2015 | 83,901 | 67,875 | 985.0p | 13 Jul 2018 | 12 Jul 2025 |
10 Dec 2015 | 1,729 | 1,579 | 1,074.0p | 10 Dec 2018 | 09 Dec 2025 |
22 Jul 2016 | 55,750 | 53,000 | 1,047.0p | 22 Jul 2019 | 21 Jul 2026 |
08 Dec 2016 | 18,210 | 16,885 | 1,209.0p | 08 Dec 2019 | 07 Dec 2026 |
20 Jul 2017 | 30,246 | 27,226 | 1,117.0p | 20 Jul 2020 | 19 Jul 2027 |
12 Dec 2017 | 17,240 | 14,790 | 1,181.0p | 12 Dec 2020 | 11 Dec 2027 |
26 Jul 2018 | 44,622 | 39,458 | 1,057.0p | 26 Jul 2021 | 25 Jul 2028 |
13 Dec 2018 | 26,545 | 21,661 | 1,370.0p | 13 Dec 2021 | 12 Dec 2028 |
25 Jul 2019 | 86,775 | 76,635 | 1,342.0p | 25 Jul 2022 | 24 Jul 2029 |
16 Dec 2019 | 78,120 | 53,720 | 1,383.0p | 16 Dec 2022 | 15 Dec 2029 |
23 Jul 2020 | 181,080 | 99,200 | 1,382.0p | 23 Jul 2023 | 22 Jul 2030 |
16 Dec 2020 | 113,200 | 70,415 | 1,474.0p | 16 Dec 2023 | 15 Dec 2030 |
22 Jul 2021 | 193,000 | 95,005 | 1,045.0p | 22 Jul 2024 | 21 Jul 2031 |
16 Dec 2021 | 459,750 | 299,366 | 1,520.0p | 16 Dec 2024 | 15 Dec 2031 |
26 Jul 2022 | 641,345 | 351,545 | 2,178.0p | 26 Jul 2025 | 25 Jul 2032 |
15 Dec 2022 | 663,985 | 427,485 | 2,247.0p | 15 Dec 2025 | 14 Dec 2032 |
04 Aug 2023 | 1,045,350 | 888,400 | 1,647.0p | 04 Aug 2026 | 03 Aug 2033 |
12 Dec 2023 | 457,840 | 325,840 | 1,523.0p | 12 Dec 2026 | 11 Dec 2033 |
Deferred Shares Bonus Plan | |||||
22 Jul 2021 | 38,463 | 21,080 | 5.0p | 22 Jul 2023 | 22 Jul 2031 |
26 Jul 2022 | 22,327 | 11,923 | 5.0p | 26 Jul 2024 | 26 Jul 2032 |
04 Aug 2023 | 57,106 | 55,044 | 5.0p | 04 Aug 2025 | 04 Aug 2033 |
19 Jul 2024 | - | 16,130 | 5.0p | 19 Jul 2025 | 19 Jul 2034 |
2015 | Employee SAYE Share Option Plan | ||||
19 Aug 2020 | 5,113 | 0 | 1,382.0p | 01 Nov 2023 | 30 Apr 2024 |
18 Aug 2021 | 47,857 | 7,447 | 1,036.0p | 01 Nov 2024 | 30 Apr 2025 |
18 Aug 2022 | 12,935 | 8,813 | 2,156.0p | 01 Nov 2025 | 30 Apr 2026 |
17 Aug 2023 | 41,726 | 30,274 | 1,718.0p | 01 Nov 2026 | 30 Apr 2027 |
15 Aug 2024 | - | 31,853 | 1,786.0p | 01 Nov 2027 | 30 Apr 2028 |
Telecom Plus Incentive Plan | |||||
19 Jul 2024 | - | 215,682 | 5.0p | 19 Jul 2026 | 19 Jul 2034 |
Exercise | |||||
Number | Number | price per | |||
1 April 2024 | 31 March 2025 | share | Exercisable from | Expiry date | |
Omnibus Share Option Plan | |||||
19 Jul 2024 | - | 200,850 | 5.0p | 19 Jul 2027 | 19 Jul 2034 |
10 Dec 2024 | - | 36,700 | 5.0p | 10 Dec 2027 | 10 Dec 2034 |
Total employee options | 4,427,315 | 3,565,881 | |||
Weighted average | |||||
exercise price | 1,651.9p | 1,419.0p |
Exercise | |||||
Number | Number | price per | |||
1 April 2024 | 31 March 2025 | share | Exercisable from | Expiry date | |
2007 | Networkers and Consultants Share Option Plan | ||||
01 Jul 2014 | 6,100 | - | 1,337.0p | 01 Jul 2017 | 30 Jun 2024 |
16 Dec 2014 | 4,500 | - | 1,254.0p | 16 Dec 2017 | 15 Dec 2024 |
13 Jul 2015 | 18,600 | 18,600 | 985.0p | 13 Jul 2018 | 12 Jul 2025 |
22 Jul 2016 | 1,500 | 1,500 | 1,047.0p | 22 Jul 2019 | 21 Jul 2026 |
Total distributor options | 30,700 | 20,100 | |||
Weighted average | |||||
exercise price | 1,097.4p | 989.6p |
B1 shares – April 2017 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £16.51 | £17.71 | £18.07 | £17.08 |
Number of awards granted | 81,250 | 81,250 | 81,250 | 81,250 |
Key assumptions | ||||
Share price at grant | £12.10 | |||
Exercise price | Nil | |||
Dividend yield | 4.5% | |||
Expected term | 2.3 to 9.3 years | |||
Risk free rate | 0.11% to 0.99% | |||
Share price volatility of the Company | 33.2% | |||
Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
awards | 6.3% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 11.2% |
B2 shares – July 2018 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £10.14 | £10.70 | £10.79 | £9.68 |
Number of awards granted | 15,375 | 15,375 | 15,375 | 15,375 |
Key assumptions | ||||
Share price at grant | £10.36 | |||
Exercise price | Nil | |||
Dividend yield | 4.9% | |||
Expected term | 3 to 10 years | |||
Risk free rate | 0.86% to 1.48% | |||
Share price volatility of the Company | 30.9% | |||
Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
awards | 5.9% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 10.3% |
B2 shares – November 2018 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £18.23 | £19.39 | £19.17 | £17.39 |
Number of awards granted | 4,500 | 4,500 | 4,500 | 4,500 |
Key assumptions | ||||
Share price at grant | £13.24 | |||
Exercise price | Nil | |||
Dividend yield | 4.5% | |||
Expected term | 2.7 to 9.7 years | |||
Risk free rate | 0.78% to 1.35% | |||
Share price volatility of the Company | 29.9% | |||
Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
awards | 5.7% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 10.1% |
2025 | 2024 | |
£’000 | £’000 | |
Short-term employee benefits | 2,715 | 3,804 |
Social security costs | 361 | 551 |
Post-employment benefits | 118 | 12 |
3,194 | 4,367 | |
Share incentive scheme charges | 797 | 416 |
3,991 | 4,783 |
2025 | 2024 | |
£’000 | £’000 | |
Salaries, fees, bonuses and benefits in kind | 2,715 | 3,804 |
Gains on exercise of share options | - | - |
Pension contributions | 118 | 12 |
2,833 | 3,816 |