2024 | |||
2025 | restated 1 | ||
£’000 | £’000 | ||
Revenue | 6 | ||
Administrative costs | 7 | ( | ( |
Gross profit | |||
Other (losses)/gains | 8 | ( | |
Operating profit | 9 | ||
Finance income | 10 | ||
Finance costs | 10 | ( | ( |
Other non-operating income | 11 | ||
Profit before tax | |||
Taxation | 12 | ( | ( |
Profit for the period attributable to equity holders of the Company | |||
Result from discontinued operations | 13 | ( | |
Other comprehensive income | |||
Total comprehensive income for the year | |||
Earnings per share from continuing operations | |||
Basic | 15 | ||
Diluted | 15 | ||
Earnings/(loss) per share from discontinued operations | |||
Basic | 15 | ( | |
Diluted | 15 | ( |
2025 | 2024 1,2 | 2023 2 | ||
£’000 | £’000 | £’000 | ||
Assets | ||||
Non-current assets | ||||
Intangible assets | 17 | |||
Property, plant and equipment | 18 | |||
Right-of-use assets | 19 | |||
Financial assets at amortised cost | 20 | |||
Financial assets at fair value through other comprehensive income | 20 | |||
Deferred contingent consideration receivable | 21 | |||
Total non-current assets | ||||
Current assets | ||||
Financial assets at fair value through profit or loss | 20 | |||
Deferred contingent consideration receivable | 21 | |||
Trade and other receivables | 22 | |||
Cash and cash equivalents | 23 | |||
Total current assets | ||||
Total assets | ||||
Liabilities | ||||
Non-current liabilities | ||||
Lease liabilities | 24 | |||
Provisions | 25 | |||
Deferred contingent consideration payable | 26 | |||
Net deferred tax liabilities | 27 | |||
Other non-current liabilities | 28 | |||
Total non-current liabilities | ||||
Current liabilities | ||||
Lease liabilities | 24 | |||
Provisions | 25 | |||
Deferred contingent consideration payable | 26 | |||
Trade and other payables | 29 | |||
Current tax liabilities | ||||
Total current liabilities | ||||
Net assets | ||||
Equity | ||||
Share capital | 30 | |||
Share premium account | 30 | |||
Other reserves | 31 | |||
Retained earnings | 31 | |||
Total equity |
Share | ||||||
premium | Other | Retained | Total | |||
Share capital | account | reserves 1 | earnings 1 | equity | ||
£’000 | £’000 | £’000 | £’000 | £’000 | ||
Balance at 1 July 2023 | ||||||
Comprehensive income | ||||||
Profit from continuing operations | ||||||
Result from discontinued operations | ( | ( | ||||
Total comprehensive income | ||||||
Transactions with owners | ||||||
Issue of ordinary shares | 30 | |||||
Share-based payments | ||||||
Purchase of own shares by Employee Benefit Trust | ( | ( | ||||
Tax on share options | 27 | ( | ( | |||
Dividends paid | 16 | ( | ( | |||
Total transactions with owners | ( | ( | ||||
Balance at 30 June 2024 | ||||||
Comprehensive income | ||||||
Profit from continuing operations | ||||||
Result from discontinued operations | ||||||
Total comprehensive income | ||||||
Transactions with owners | ||||||
Issue of ordinary shares | 30 | |||||
Share-based payments | ||||||
Purchase of own shares by Employee Benefit Trust | ( | ( | ||||
Shares repurchased in the share buyback programme | 30 | ( | ( | ( | ||
Tax on share options | 27 | ( | ( | |||
Dividends paid | 16 | ( | ( | |||
Total transactions with owners | ( | ( | ( | |||
Balance at |
2024 | |||
2025 | restated 1 | ||
£’000 | £’000 | ||
Cash flows from operating activities | |||
Cash generated from operations | 33 | ||
Corporation tax paid | ( | ( | |
Other non-operating income | 11 | ||
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Purchase of computer software and system development costs | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Consideration paid for acquisitions net of cash acquired | 14 | ( | |
Investment in financial assets at amortised cost | 20 | ( | |
Disposal of financial assets at amortised cost | 20 | ||
Investment in financial assets at fair value through profit or loss | 20 | ( | |
Disposal of financial assets at fair value through other comprehensive income | 20 | ||
Deferred contingent consideration paid | 26 | ( | |
Proceeds from disposal of International and DCF | 13 | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Issue of ordinary shares | |||
Purchase of shares in the share buyback programme | ( | ||
Payment of lease liabilities – Principal | ( | ( | |
Payment of lease liabilities – Interest | ( | ( | |
Purchase of own shares by Employee Benefit Trust | ( | ( | |
Dividends paid to shareholders | 16 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents from continuing operations | ( | ( | |
Net cash flows from discontinued operations | 13 | ( | |
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year |
Effective | |
Standard, amendment or interpretation | date |
Amendments to IAS 21 regarding lack of exchangeability | 1 January 2025 |
Amendments IFRS 9 and IFRS 7 regarding the classification and measurement of financial instruments | 1 January 2026 |
Annual Improvements to IFRS Accounting Standards — Volume 11 | 1 January 2026 |
IFRS 18 Presentation and Disclosures in Financial Statements | 1 January 2027 |
IFRS 19 Subsidiaries without Public Accountability: Disclosures | 1 January 2027 |
2024 | ||
2025 | restated 1 | |
£’000 | £’000 | |
Investment management fees | 66,237 | 67,825 |
Fund management fees | 6,598 | 6,914 |
Financial planning income | 17,102 | 8,182 |
Transactional income and foreign exchange trading fees | 14,022 | 12,394 |
Interest income | 7,601 | 11,367 |
Total revenue | 111,560 | 106,682 |
2024 | ||
2025 | restated 1 | |
£’000 | £’000 | |
Wages and salaries | 40,420 | 40,338 |
Social security costs | 5,300 | 5,206 |
Other pension costs | 2,144 | 1,801 |
Share-based payments | 1,379 | 1,366 |
Redundancy costs | 1,792 | 1,588 |
Total employee costs | 51,035 | 50,299 |
2024 | ||
2025 | restated 1 | |
Number of | Number of | |
employees | employees | |
Business employees | 299 | 257 |
Functional employees | 174 | 156 |
Average number of persons employed | 413 |
2025 | 2024 | ||
Note | £’000 | £’000 | |
(Loss)/gain in fair value of deferred contingent | |||
consideration payable | 26 | (341) | 3 |
Gain on redemption of assets held at amortised cost | 25 | – | |
Gain in fair value of financial assets at fair value through profit or loss | 20 | 44 | 80 |
Other (losses)/gains | (272) | 83 |
2024 | |||
2025 | restated 1 | ||
Note | £’000 | £’000 | |
Employee costs | 7 | 51,035 | 50,299 |
Acquisition and integration-related costs | 15 | 4,390 | 175 |
Amortisation of client relationships | 3,997 | 3,384 | |
Amortisation of computer software | 2,294 | 1,376 | |
Move to LSE’s Main Market costs | 15 | 1,926 | – |
Auditors’ remuneration (see below) | 1,783 | 996 | |
Depreciation of right-of-use assets | 1,661 | 1,577 | |
Financial Services Compensation Scheme levy | |||
(see below) | 1,114 | 672 | |
Depreciation of property, plant and equipment | 520 | 567 | |
Impairment of right-of-use assets | 411 | – |
2024 | |||
2025 | restated 1 | ||
£’000 | £’000 | ||
Fees payable to the Company’s auditors for the audit of the consolidated Group and Parent Company financial statements | 610 | 356 | |
Fees payable to the Company’s auditors and its associates for other services: | |||
– | Audit of the Company’s subsidiaries pursuant to legislation | 184 | 177 |
– | Audit-related assurance services | 530 | 462 |
– | Non-audit-related services | 458 | 2 |
Total auditors’ remuneration | 1,783 | 996 |
2024 | |||
2025 | restated 1 | ||
Note | £’000 | £’000 | |
Finance income | |||
Dividends on preference shares | 20 | 28 | |
Interest on assets held at amortised cost | 20 | 1,108 | 198 |
Finance income on deferred contingent | |||
consideration receivable | 21 | 273 | – |
Bank interest on deposits | 1,426 | 2,299 | |
Total finance income | 2,827 | 2,525 | |
Finance costs | |||
Finance cost of lease liabilities | 122 | 153 | |
Finance cost of deferred contingent consideration | |||
payable | 26 | 426 | 13 |
Finance cost of retention liability | 49 | – | |
Total finance costs | 597 | 166 |
2024 | ||
2025 | restated 1 | |
£’000 | £’000 | |
UK Corporation Tax | 6,670 | 6,027 |
Under provision of current tax in prior years | 576 | 202 |
Total current tax expense | 7,246 | 6,229 |
Deferred tax credits | (1,357) | (1,705) |
Under provision of deferred tax in prior years | – | (288) |
Total income tax expense | 5,889 | 4,236 |
Underlying | |||
Underlying | profit | Statutory | |
profit | adjustments | profit | |
Year ended 30 June 2025 | £’000 | £’000 | £’000 |
Profit before taxation from continuing operations | 28,905 | (11,386) | 17,519 |
Profit multiplied by the standard rate of tax | |||
in the UK of 25.0% | 7,226 | (2,847) | 4,379 |
Tax effect of amounts that are not deductible/ | |||
(taxable) in calculating taxable income: | |||
— Depreciation and amortisation | (54) | 79 | 25 |
— Disallowable expenses | 381 | 983 | 1,364 |
— Share-based payments | (470) | 15 | (455) |
— Under provision in prior years | 576 | – | 576 |
Total income tax expense | 7,659 | (1,770) | 5,889 |
Effective tax rate | 26.5% | N/A | 33.6% |
Underlying | |||
Underlying | profit | Statutory | |
profit | adjustments | profit | |
Year ended 30 June 2024 restated 1 | £’000 | £’000 | £’000 |
Profit before taxation from continuing operations | 30,302 | (5,687) | 24,615 |
Profit multiplied by the standard rate of tax | |||
in the UK of 25.0% | 7,576 | (1,422) | 6,154 |
Tax effect of amounts that are not deductible/ | |||
(taxable) in calculating taxable income: | |||
— Depreciation and amortisation | (361) | (47) | (408) |
— Non-taxable income | (20) | – | (20) |
— Disallowable expenses | 166 | – | 166 |
— Share-based payments | (1,676) | 106 | (1,570) |
— Under provision in prior years | (86) | – | (86) |
Total income tax expense | 5,599 | (1,363) | 4,236 |
Effective tax rate | 18.5% | N/A | 17.2% |
2024 | ||
2025 | restated 1 | |
£’000 | £’000 | |
(Loss)/profit from discontinued operations before tax | (382) | 158 |
Taxation expense on discontinued operations | (199) | (926) |
Gain/(loss) on disposal of International disposal group | 9,391 | (1,513) |
Gain on disposal of DCF discontinued operations | 936 | – |
Change in fair value of deferred consideration receivable | (392) | – |
Goodwill impairment on discontinued operations | – | (11,641) |
Result from discontinued operations | 9,354 | (13,922) |
2025 | 2024 | |
£’000 | £’000 | |
Net cash flows from operating activities | 1,432 | 1,963 |
Net cash flows from investing activities | (25) | 516 |
Net cash flows from financing activities | (254) | (350) |
Cash disposed of | (7,402) | – |
Net cash flows from discontinued operations | (6,249) | 2,129 |
2024 | ||
2025 | restated1 | |
£’000 | £’000 | |
Revenue | 11,859 | 19,911 |
Administrative costs | (12,563) | (20,687) |
Operating loss | (704) | (776) |
Finance income | 283 | 516 |
Finance costs | (14) | (39) |
Loss before tax | (435) | (299) |
Taxation credit/(expense) | 12 | (812) |
Loss after tax | (423) | (1,111) |
Gain/(loss) on disposal of International disposal group | 9,391 | (1,513) |
Goodwill impairment on discontinued operations | – | (11,641) |
Result from discontinued operations | 8,968 | (14,265) |
2025 | 2024 | |
£’000 | £’000 | |
Initial cash consideration | 27,147 | – |
Fair value of deferred contingent consideration receivable | 13,649 | – |
Amounts payable to buyer for employee retention | (2,753) | – |
Total consideration | 38,043 | – |
Net assets disposed | (25,017) | – |
Costs to sell | (3,635) | (1,513) |
Gain/(loss) on disposal of International disposal group | 9,391 | (1,513) |
2024 | ||
2025 | restated 1 | |
£’000 | £’000 | |
Revenue | 344 | 1,669 |
Administrative costs | (292) | (1,223) |
Operating profit | 52 | 446 |
Net finance income | 1 | 11 |
Profit before tax | 53 | 457 |
Taxation | (13) | (114) |
Profit after tax | 40 | 343 |
Gain on disposal of DCF discontinued operations | 936 | – |
Change in fair value of deferred contingent consideration | (392) | – |
Taxation on gain on disposal of DCF discontinued operations | (198) | – |
Result from discontinued operations | 386 | 343 |
£’000 | |
Initial cash consideration received | 523 |
Fair value of deferred contingent consideration receivable | 658 |
Total consideration | 1,181 |
Net assets disposed | (245) |
Gain on disposal of DCF | 936 |
CST | Lucas Fettes | LIFT | Total | ||
Notes | £’000 | £’000 | £’000 | £’000 | |
Initial cash consideration | 1,250 | 4,294 | 30,131 | 35,675 | |
Initial share consideration | i | 500 | 206 | – | 706 |
Cash consideration for excess net assets | ii | 1,472 | 1,382 | – | 2,854 |
Deferred contingent | |||||
consideration at fair value | iii | 1,378 | 4,281 | 8,899 | 14,558 |
Total purchase | |||||
consideration | 4,600 | 10,163 | 39,030 | 53,793 |
CST | Lucas Fettes | LIFT | Total | |
£’000 | £’000 | £’000 | £’000 | |
Tangible fixed assets | – | 29 | 53 | 82 |
Trade and other receivables | 463 | 1,635 | 177 | 2,275 |
Cash at bank | 1,299 | 894 | 2,185 | 4,378 |
Trade and other payables | (10) | (568) | (488) | (1,066) |
Provisions | – | – | (375) | (375) |
Corporation tax (payable)/ | ||||
receivable | (158) | 180 | (422) | (400) |
Total net assets recognised by acquired companies | 1,594 | 2,170 | 1,130 | 4,894 |
Fair value adjustments: | ||||
Client relationship contracts | 1,764 | 5,512 | 15,701 | 22,977 |
Deferred tax liabilities | (441) | (1,378) | (3,925) | (5,744) |
Net identifiable assets | 2,917 | 6,304 | 12,906 | 22,127 |
Goodwill | 1,683 | 3,859 | 26,124 | 31,666 |
Total purchase consideration | 4,600 | 10,163 | 39,030 | 53,793 |
CST | Lucas Fettes | LIFT | Total | |
£’000 | £’000 | £’000 | £’000 | |
Total purchase consideration | 4,600 | 10,163 | 39,030 | 53,793 |
Less shares issued as consideration | (500) | (206) | – | (706) |
Less deferred cash contingent | ||||
consideration at fair value | (1,378) | (4,282) | (8,899) | (14,559) |
Cash paid for acquired businesses | 2,722 | 5,675 | 30,131 | 38,528 |
Less cash held by acquired entities | (1,299) | (894) | (2,185) | (4,378) |
Net cash outflow – investing | ||||
activities | 1,423 | 4,781 | 27,946 | 34,150 |
2024 | |||
2025 | restated 1 | ||
Note | £’000 | £’000 | |
Earnings from continuing operations | 11,630 | 20,379 | |
Earnings/(loss) from discontinued operations | 13 | 9,354 | (13,922) |
Earnings after tax attributable to ordinary | |||
shareholders | 20,984 | 6,457 | |
Acquisition and integration related costs | 4,390 | 433 | |
Amortisation of acquired client relationships | 3,997 | 3,383 | |
Organisational restructure | 2,084 | 2,129 | |
Move to LSE’s Main Market costs | 1,926 | – | |
Head office relocation | 1,278 | – | |
Other non-operating items | (2,289) | (258) | |
Tax impact of underlying profit adjustments | 12 | (1,770) | (1,362) |
Less (earnings)/loss from discontinued operations | 13 | (9,354) | 13,922 |
Underlying earnings attributable to ordinary | |||
shareholders from continuing operations | 21,246 | 24,704 |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Weighted average number of shares in issue | 16,160,786 | 16,098,412 |
Effect of dilutive potential shares issuable on exercise of employee | ||
share options | 135,256 | 275,450 |
Diluted weighted average number of shares in issue | 16,296,042 | 16,373,862 |
2024 | ||
2025 | restated 1 | |
p | p | |
Based on reported earnings: | ||
Basic earnings per share from continuing operations | 72.0 | 126.6 |
Basic earnings/(loss) per share from discontinued operations | 57.9 | (86.5) |
Total statutory basic earnings per share | 129.9 | 40.1 |
Diluted earnings per share from continuing operations | 71.4 | 124.5 |
Diluted earnings/(loss) per share from discontinued operations | 57.4 | (85.0) |
Total statutory diluted earnings per share | 128.8 | 39.5 |
Based on underlying earnings from continuing operations: | ||
Basic underlying earnings per share | 131.5 | 153.5 |
Diluted underlying earnings per share | 130.4 | 150.9 |
2025 | 2024 | |
£’000 | £’000 | |
Final dividend paid for the year ended 30 June 2024 of | ||
(2023: | 7,872 | 7,467 |
Interim dividend paid for the year ended 30 June 2025 of 30.0p | ||
(2024: 29.0p) per share | 4,823 | 4,627 |
Total dividends | 12,695 | 12,094 |
Computer | ||||
software | ||||
and system | Client | |||
development | relationship | |||
Goodwill | costs | contracts | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 30 June 2023 | 64,373 | 8,830 | 76,098 | 149,301 |
Additions | – | 1,734 | – | 1,734 |
At 30 June 2024 | 64,373 | 10,564 | 76,098 | 151,035 |
Additions | 31,667 | 7,491 | 22,977 | 62,135 |
Disposals | (249) | – | – | (249) |
Disposal of subsidiary | (21,243) | – | (29,930) | (51,173) |
At 30 June 2025 | 74,548 | 18,055 | 69,145 | 161,748 |
Accumulated amortisation and impairment | ||||
At 30 June 2023 | 11,213 | 359 | 37,147 | 48,719 |
Amortisation charge | – | 1,603 | 5,848 | 7,451 |
Impairment | 11,641 | – | – | 11,641 |
At 30 June 2024 | 22,854 | 1,962 | 42,995 | 67,811 |
Amortisation charge | – | 2,480 | 5,863 | 8,343 |
Disposal of subsidiary | (11,641) | – | (22,230) | (33,871) |
At 30 June 2025 | 11,213 | 4,442 | 26,628 | 42,283 |
Net book value | ||||
At 30 June 2023 | 53,160 | 8,471 | 38,951 | 100,582 |
At 30 June 2024 | 41,519 | 8,602 | 33,103 | 83,224 |
At 30 June 2025 | 63,335 | 13,613 | 42,517 | 119,465 |
2025 | 2024 | |
CGU | £’000 | £’000 |
LIFT | 26,124 | – |
Cornelian | 15,863 | 16,111 |
Adroit | 8,541 | 8,541 |
Integrity | 3,945 | 3,945 |
Lucas Fettes | 3,859 | – |
Funds | 3,320 | 3,320 |
CST | 1,683 | – |
International | – | 9,602 |
Total goodwill | 63,335 | 41,519 |
CGU | Pre-tax discount rate | Annual revenue growth |
LIFT | 11% | 7%-8% |
Cornelian | 12% (2024: 13%) | 8%-10% (2024: 8%-9%) |
Adroit | 12% (2024: 14%) | 9%-10% (2024: 9%-15%) |
Integrity | 14% (2024: 14%) | 16%-28% (2024: 8%-13%) |
Lucas Fettes | 13% | 9%-10% |
Funds | 14% (2024: 15%) | (4)%-0% (2024: 2%-9%) |
CST | 12% | 9%-10% |
Change in pre-tax | Change in revenue | |
CGU | discount rate | growth rate |
LIFT | Increase to 14% | Reduction to (2)%-(1)% |
Cornelian | Increase to 14% | Reduction to 1%-3% |
Adroit | Increase to 15% | Reduction to 1%-2% |
Integrity | Increase to 22% | Reduction to 0%-12% |
Lucas Fettes | Increase to 16% | Reduction to 4%-5% |
Funds * * | ||
CST * * |
Fixtures, | ||||
fittings | ||||
Leasehold | and office | IT | ||
improvements | equipment | equipment | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost | ||||
At 1 July 2023 | 3,146 | 642 | 966 | 4,754 |
Additions | 13 | 47 | 23 | 83 |
Disposals | (11) | (3) | (3) | (17) |
At 30 June 2024 | 3,148 | 686 | 986 | 4,820 |
Additions | 2,617 | 183 | 477 | 3,277 |
Disposals | – | (7) | – | (7) |
Disposal of subsidiary | (730) | (151) | (146) | (1,027) |
At 30 June 2025 | 5,035 | 711 | 1,317 | 7,063 |
Accumulated depreciation | ||||
At 1 July 2023 | 1,647 | 442 | 542 | 2,631 |
Depreciation charge | 571 | 95 | 190 | 856 |
Depreciation on disposals | (11) | (3) | (3) | (17) |
At 30 June 2024 | 2,207 | 534 | 729 | 3,470 |
Additions | 51 | 144 | 138 | 333 |
Depreciation charge | 384 | 84 | 178 | 646 |
Disposal of subsidiary | (566) | (105) | (133) | (804) |
At 30 June 2025 | 2,076 | 657 | 912 | 3,645 |
Net book value | ||||
At 30 June 2023 | 1,499 | 200 | 424 | 2,123 |
At 30 June 2024 | 941 | 152 | 257 | 1,350 |
At 30 June 2025 | 2,959 | 54 | 405 | 3,418 |
Cars | Property | Total | |
£’000 | £’000 | £’000 | |
Cost | |||
At 1 July 2023 | 798 | 10,138 | 10,936 |
Additions | 174 | 1,125 | 1,299 |
Adjustment on change of lease terms | (91) | (315) | (406) |
At 30 June 2024 | 881 | 10,948 | 11,829 |
Additions | 52 | 12,423 | 12,475 |
Adjustment on change of lease terms | – | (2) | (2) |
Disposal of subsidiary | – | (1,970) | (1,970) |
At 30 June 2025 | 933 | 21,399 | 22,332 |
Accumulated depreciation and impairment | |||
At 1 July 2023 | 195 | 6,412 | 6,607 |
Depreciation charge | 210 | 1,929 | 2,139 |
Adjustment on change of lease terms | 50 | (192) | (142) |
At 30 June 2024 | 455 | 8,149 | 8,604 |
Depreciation charge | 192 | 2,093 | 2,285 |
Adjustment on change of lease terms | 51 | – | 51 |
Disposal of subsidiary | – | (1,809) | (1,809) |
Impairment | – | 411 | 411 |
At 30 June 2025 | 698 | 8,844 | 9,542 |
Net book value | |||
At 30 June 2023 | 603 | 3,726 | 4,329 |
At 30 June 2024 | 426 | 2,799 | 3,225 |
At 30 June 2025 | 235 | 12,555 | 12,790 |
2025 | 2024 | |
Financial assets | £’000 | £’000 |
Financial assets at fair value through other comprehensive income | – | 500 |
Financial assets measured at amortised cost | 56,243 | 78,089 |
Financial assets held at amortised cost | 19,925 | 29,963 |
Cash and cash equivalents (note 23) | 33,915 | 44,731 |
Trade and other receivable (note 22) | 2,403 | 3,395 |
Financial assets at fair value through profit and loss | 15,283 | 905 |
Financial assets held at fair value through profit and loss | 1,095 | 905 |
Deferred contingent consideration receivable (note 21) | 14,188 | – |
Total financial assets | 71,526 | 79,494 |
2025 | 2024 | |
Financial liabilities | £’000 | £’000 |
Financial assets measured at amortised cost | 7,959 | 3,728 |
Trade payables (note 29) | 7,959 | 3,728 |
Financial liabilities measured at fair value through profit and loss | 16,105 | – |
Deferred contingent consideration payable (note 26) | 16,105 | – |
Total financial liabilities | 24,064 | 3,728 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 July | 29,963 | – |
Additions | – | 29,978 |
Disposals | (9,959) | – |
Interest income under EIR method | 1,108 | 197 |
Contractual coupons received | (1,187) | (212) |
At 30 June | 19,925 | 29,963 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 July | 500 | 500 |
Disposal | (500) | – |
At 30 June | – | 500 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 July | 905 | 825 |
Additions | 14,453 | – |
Changes in fair value | (75) | 80 |
At 30 June | 15,283 | 905 |
Level 1 | Level 2 | Level 3 | Total | |
£’000 | £’000 | £’000 | £’000 | |
Financial assets | ||||
At | 905 | – | 500 | 1,405 |
Additions | 146 | – | 14,307 | 14,453 |
Net changes in fair value | 44 | – | (392) | (348) |
Finance income on deferred | ||||
contingent consideration receivable | – | – | 273 | 273 |
Disposals | – | – | (500) | (500) |
At 30 June 2025 | 1,095 | – | 14,188 | 15,283 |
Level 1 | Level 2 | Level 3 | Total | |
£’000 | £’000 | £’000 | £’000 | |
Financial liabilities | ||||
At 1 July 2024 | – | – | – | – |
Additions | – | – | 15,338 | 15,338 |
Finance cost of deferred contingent | ||||
consideration payable | – | – | 426 | 426 |
Net changes in fair value | – | – | 341 | 341 |
At 30 June 2025 | – | – | 16,105 | 16,105 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 July | – | – |
Additions | 14,307 | – |
Finance income on deferred contingent consideration receivable | 273 | – |
Fair value adjustments | (392) | – |
At 30 June | 14,188 | – |
Analysed as: | ||
Amounts falling due within one year | 289 | – |
Amounts falling due after more than one year | 13,899 | – |
Total deferred contingent consideration receivable | 14,188 | – |
2025 | 2024 | |
£’000 | £’000 | |
Trade receivables | 832 | 2,899 |
Other receivables | 1,571 | 496 |
Prepayments and accrued income | 23,478 | 25,666 |
Total trade and other receivables | 25,881 | 29,061 |
Cars | Property | Total | |
£’000 | £’000 | £’000 | |
At 1 July 2023 | 611 | 4,530 | 5,141 |
Additions | 174 | 1,157 | 1,331 |
Adjustment on change of lease terms | (142) | (175) | (317) |
Payments made | (225) | (2,311) | (2,536) |
Finance cost of lease liabilities | 21 | 174 | 195 |
At 30 June 2024 | 439 | 3,375 | 3,814 |
Additions | 52 | 14,204 | 14,256 |
Adjustment on change of lease terms | (57) | 3 | (54) |
Payments made | (203) | (3,016) | (3,219) |
Finance cost of lease liabilities | 15 | 280 | 295 |
Disposal of subsidiary | – | (174) | (174) |
At 30 June 2025 | 246 | 14,672 | 14,918 |
2025 | 2024 | |
£’000 | £’000 | |
Analysed as: | ||
Amounts falling due within one year | 700 | 2,169 |
Amounts falling due after more than one year | 14,218 | 1,645 |
Total lease liabilities | 14,918 | 3,814 |
2025 | 2024 | |
£’000 | £’000 | |
Maturity analysis – undiscounted: | ||
Within one year | 1,561 | 2,054 |
One to five years | 10,454 | 1,445 |
More than five years | 7,568 | – |
Total lease liabilities – undiscounted | 19,583 | 3,499 |
Client | Leasehold | Other | |||
compensation | FSCS levy | dilapidations | provisions | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 July 2023 | 250 | 167 | 625 | 280 | 1,322 |
Charge to the consolidated statement of comprehensive income | 640 | 691 | 83 | – | 1,414 |
Utilised during the year | (295) | (167) | (268) | – | (730) |
At 30 June 2024 | 595 | 691 | 440 | 280 | 2,006 |
Charge to the consolidated statement of comprehensive income | 15 | 817 | 466 | 236 | 1,534 |
Utilised during the year | (275) | (691) | – | (280) | (1,246) |
Additions | – | – | – | 375 | 375 |
Disposals | – | – | (6) | – | (6) |
At 30 June 2025 | 335 | 817 | 900 | 611 | 2,663 |
2025 | 2024 | |
£’000 | £’000 | |
Analysed as: | ||
Amounts falling due within one year | 1,890 | 1,628 |
Amounts falling due after more than one year | 773 | 378 |
Total provisions | 2,663 | 2,006 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 July | – | 1,467 |
Additions | 15,338 | – |
Finance cost of deferred contingent consideration | 426 | 13 |
Fair value adjustments | 341 | (3) |
Payments made during the year | – | (852) |
Share issues as consideration | – | (625) |
At 30 June | 16,105 | – |
2025 | 2024 | |
£’000 | £’000 | |
Analysed as: | ||
Amounts falling due within one year | 14,176 | – |
Amounts falling due after more than one year | 1,929 | – |
Total deferred contingent consideration payable | 16,105 | – |
2025 | 2024 | ||
Note | £’000 | £’000 | |
At 1 July | (5,394) | (6,033) | |
Liability on acquisition of client relationship | |||
intangible assets | 14 | (5,744) | – |
Credit to the consolidated statement of comprehensive income | 1,357 | 1,574 | |
Charge recognised in equity | (346) | (935) | |
Disposal of subsidiary | 964 | – | |
At 30 June | (9,163) | (5,394) |
Trading | |||||
Share- | losses | Accelerated | |||
based | carried | capital | |||
payments | forward | Dilapidations | allowances | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Deferred tax assets | |||||
At 1 July 2023 | 2,333 | 363 | 119 | 164 | 2,979 |
Credit to the consolidated statement of comprehensive income | 503 | (216) | (7) | (71) | 209 |
Charge to equity | (935) | – | – | – | (935) |
At 30 June 2024 | 1,901 | 147 | 112 | 93 | 2,253 |
Disposal of subsidiary | (147) | (4) | 3 | (148) | |
Credit to the consolidated statement of comprehensive income | 2 | – | 117 | 106 | 225 |
Charge to equity | (346) | – | – | – | (346) |
At 30 June 2025 | 1,557 | – | 225 | 202 | 1,984 |
2025 | 2024 | |
£’000 | £’000 | |
Deferred tax assets | ||
Deferred tax assets to be settled within one year | 947 | 1,192 |
Deferred tax assets to be settled after more than one year | 1,037 | 1,061 |
Total deferred tax assets | 1,984 | 2,253 |
Accelerated | |||
capital allowances | Intangible | ||
on research and | asset | ||
development | amortisation | Total | |
£’000 | £’000 | £’000 | |
Deferred tax liabilities | |||
At 1 July 2023 | 856 | 8,156 | 9,012 |
Credit to the consolidated statement of comprehensive income | 62 | (1,427) | (1,365) |
At 30 June 2024 | 918 | 6,729 | 7,647 |
Disposal of subsidiary | (5) | (1,106) | (1,111) |
Acquisition of subsidiaries | – | 5,744 | 5,744 |
Charge/(credit) to the consolidated statement | |||
of comprehensive income | 75 | (1,208) | (1,133) |
At 30 June 2025 | 988 | 10,159 | 11,147 |
2025 | 2024 | |
£’000 | £’000 | |
Deferred tax liabilities | ||
Deferred tax liabilities to be settled within one year | 1,185 | 1,006 |
Deferred tax liabilities to be settled after more than one year | 9,962 | 6,641 |
Total deferred tax liabilities | 11,147 | 7,647 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 July | 587 | 783 |
National insurance liability in respect of share option awards | 392 | 128 |
Liability in respect of retention payments to ex-BMI employees | 456 | – |
Transfer to current liabilities | (391) | (324) |
At 30 June | 1,044 | 587 |
2025 | 2024 | |
£’000 | £’000 | |
Trade payables | 7,959 | 3,728 |
Other taxes and social security | 1,763 | 2,767 |
Other payables | 2,295 | – |
Accruals and deferred income | 19,277 | 21,394 |
Total trade and other payables | 31,294 | 27,889 |
Share | ||||||
Exercise | Share | premium | ||||
Number of | price | capital | account | Total | ||
shares | £ | £’000 | £’000 | £’000 | ||
At 1 July 2023 | 16,399,663 | 164 | 81,830 | 81,994 | ||
Shares issued: | ||||||
• | on exercise of options | 8,554 | 13.81 – 17.25 | – | 135 | 135 |
• | to SAYE Scheme | 35,488 | 11.72 – 19.88 | 1 | 545 | 546 |
• | of consideration for | |||||
business combinations | 28,748 | 19.00 – 21.74 | – | 625 | 625 | |
At 30 June 2024 | 16,472,453 | 165 | 83,135 | 83,300 | ||
Shares issued: | ||||||
• | on exercise of options | 699 | 17.70 | – | 16 | 16 |
• | to SAYE Scheme | 4,714 | 14.34 – 19.88 | – | 130 | 130 |
• | of consideration for | |||||
business combinations | 42,673 | 16.41 – 16.61 | – | 706 | 706 | |
Shares cancelled on buybacks | (464,000) | – | (5) | – | (5) | |
At 30 June 2025 | 16,056,539 | – | 160 | 83,987 | 84,147 |
2025 | 2024 | |
£’000 | £’000 | |
At 1 July | 68,843 | 75,158 |
Total comprehensive income | 20,984 | 6,457 |
Share-based payments | 2,856 | 2,407 |
Tax on share options | (346) | (935) |
Purchase of own shares by Employee Benefit Trust | (2,566) | (2,150) |
Share buyback | (6,971) | – |
Dividends paid | (12,695) | (12,094) |
At 30 June | 70,105 | 68,843 |
2025 | 2024 | |
£’000 | £’000 | |
Merger reserve | 192 | 192 |
Capital redemption reserve | 5 | – |
Total other reserves | 197 | 192 |
2025 | 2024 | |||
Long-Term | Save As You Earn | Long-Term | Save As You Earn | |
Incentive Plan | (“SAYE ”) | Incentive Plan | (“SAYE ”) | |
Fair value | £12.17-£15.31 | £4.27 | £14.33-£16.49 | £7.35 |
Share price at grant | £14.20-£18.25 | £15.00 | £16.50-£18.05 | £20.60 |
Exercise price | – | £11.56 | – | £14.62 |
Grant date | Various | 01/06/2025 | Various | 01/06/2024 |
Vesting period | 27–51 months | 36 months | 27–51 months | 36 months |
Volatility | 34.84%-37.71% | 37.22% | 35.34%-38.06% | 38.01% |
Annual dividend | 4.11%-5.70% | 5.40% | 4.26%-4.73% | 3.79% |
Risk-free rate | 3.99%-4.50% | 3.87% | 3.95%-4.92% | 4.07% |
Option value | £14.20-£18.25 | £15.00 | £16.50-£18.05 | £20.60 |
2025 | 2024 | |||
Weighted | Weighted | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price (£) | options | price (£) | |
Company Share Option Plan | ||||
Outstanding at start of year | 8,401 | 16.92 | 16,955 | 16.37 |
Exercised | – | – | (8,554) | 15.83 |
Outstanding at end of year | 8,401 | 17.23 | 8,401 | 16.92 |
Exercisable at end of year | 8,401 | 17.23 | 8,401 | 16.92 |
2025 | 2024 | |||
Weighted | Weighted | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price (£) | options | price (£) | |
Employee SAYE Scheme | ||||
Outstanding at start of year | 198,462 | 14.87 | 225,003 | 15.23 |
Granted | 175,672 | 11.56 | 63,603 | 14.62 |
Forfeited | (111,676) | 14.81 | (58,186) | 15.51 |
Exercised | (8,583) | 15.14 | (31,958) | 15.77 |
Outstanding at end of year | 253,875 | 12.63 | 198,462 | 14.87 |
Exercisable at end of year | 7,650 | 19.88 | 7,882 | 17.04 |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Long-Term Incentive Plan | ||
Outstanding at start of year | 609,163 | 687,360 |
Granted | 385,085 | 232,851 |
Forfeited | (88,809) | (58,541) |
Exercised | (110,742) | (252,507) |
Outstanding at end of year | 794,697 | 609,163 |
Exercisable at end of year | 2,896 | – |
Long-Term Incentive Scheme | ||
Outstanding at start of year | 1,144 | 5,442 |
Exercised | – | (4,298) |
Outstanding at end of year | 1,144 | 1,144 |
Exercisable at end of year | 1,144 | 1,144 |
2025 | 2024 | |
Number of | Number of | |
shares | shares | |
Employee Benefit Trust | ||
1 July | 421,938 | 552,633 |
Acquired in the year | 141,070 | 123,918 |
Exercised | (125,634) | (254,613) |
At 30 June | 437,374 | 421,938 |
2024 | ||
2025 | restated 1 | |
£’000 | £’000 | |
Operating profit before tax | 12,006 | 22,256 |
Adjustments for: | ||
Amortisation of intangible assets | 7,850 | 4,758 |
Depreciation of property, plant and equipment | 520 | 567 |
Depreciation of right-of-use assets | 2,044 | 1,585 |
Impairment of right-of-use assets | 411 | – |
Other losses/(gains) | 247 | (83) |
Decrease in receivables | 537 | 4,391 |
Increase in payables | 3,125 | 5,851 |
Increase in provisions | 151 | 684 |
Increase/(decrease) in other non-current liabilities | 457 | (196) |
Share-based payments charge | 1,379 | 1,366 |
Net cash inflow from operating activities | 28,727 | 41,179 |
After | ||||||
Not more | 3 months | After 1 year | ||||
On | than | but not more | but not more | No fixed | ||
demand | 3 months | than 1 year | than 6 years | payment date | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 30 June 2025 | ||||||
Cash flows from financial assets | ||||||
Financial assets at amortised cost | – | 205 | 419 | 19,301 | – | 19,925 |
Financial assets at fair value through profit or loss | – | – | – | – | 1,095 | 1,095 |
Deferred contingent consideration receivable | – | – | – | 14,188 | – | 14,188 |
Cash and balances at bank | 33,915 | – | – | – | – | 33,915 |
Trade receivables | – | 832 | – | – | – | 832 |
Other receivables | – | 1,571 | – | – | – | 1,571 |
Cash flows from financial liabilities | 33,915 | 2,608 | 419 | 33,489 | 1,095 | 71,526 |
Trade payables | – | (7,959) | – | – | – | (7,959) |
Deferred contingent consideration payable | – | – | (14,176) | (1,929) | – | (16,105) |
Accruals and deferred income | – | (19,277) | – | – | – | (19,277) |
Other financial liabilities | – | (6,070) | (544) | (1,817) | – | (8,431) |
– | (33,306) | (14,720) | (3,746) | – | (51,772) | |
Net liquidity surplus/(gap) | 33,915 | (30,698) | (14,301) | 29,743 | 1,095 | 19,754 |
At 30 June 2024 | ||||||
Cash flows from financial assets | ||||||
Financial assets at amortised cost* | – | 379 | 593 | 28,991 | – | 29,963 |
Financial assets at fair value through other comprehensive income | – | – | – | 500 | – | 500 |
Financial assets at fair value through profit or loss | – | – | – | – | 905 | 905 |
Cash and balances at bank | 44,731 | – | – | – | – | 44,731 |
Trade receivables | – | 2,899 | – | – | – | 2,899 |
Other receivables | – | 496 | – | – | – | 496 |
Cash flows from financial liabilities | 44,731 | 3,774 | 593 | 29,491 | 905 | 79,494 |
Trade payables | – | (3,728) | – | – | – | (3,728) |
Other financial liabilities | – | (25,618) | (2,206) | (2,032) | – | (29,856) |
– | (29,346) | (2,206) | (2,032) | – | (33,584) | |
Net liquidity surplus/(gap) | 44,731 | (25,572) | (1,613) | 27,459 | 905 | 45,910 |