Customer relationships |
3 – 5 years |
Brands |
15 years |
Intellectual property and database assets |
3 – 10 years |
Other software assets |
2 – 8 years |
Short leasehold improvements |
The term of the lease |
Plant, equipment and fixtures |
3 – 10 years |
Computer equipment |
2 – 5 years |
Vehicles |
2 – 4 years |
RM |
RM |
RM |
RM |
||
TTS |
Technology |
Technology |
Assessment |
||
Transactional |
Transactional |
Over Time |
Over Time |
Total |
|
Year ended 30 November 2025 |
£000 |
£000 |
£000 |
£000 |
£000 |
Supply of products and software licences |
67,221 |
16,504 |
1,449 |
- |
85,174 |
Rendering of services |
- |
3,104 |
21,941 |
17,966 |
43,011 |
Delivery of Own Platform solutions |
- |
42 |
4,181 |
29,661 |
33,884 |
67,221 |
19,650 |
27,571 |
47,627 |
162,069 |
RM |
RM |
RM |
RM |
||
TTS |
Technology |
Technology |
Assessment |
||
Transactional |
Transactional |
Over Time |
Over Time |
Total |
|
Year ended 30 November 2024 (re-presented1) |
£000 |
£000 |
£000 |
£000 |
£000 |
Supply of products and software licences |
72,440 |
16,284 |
1,865 |
- |
90,589 |
Rendering of services |
- |
6,689 |
24,726 |
14,411 |
45,826 |
Delivery of Own Platform solutions |
- |
97 |
4,334 |
25,297 |
29,728 |
72,440 |
23,070 |
30,925 |
39,708 |
166,143 |
RM |
RM |
||
Technology |
Assessment |
Total |
|
Over Time |
Over Time |
Over Time |
|
Year ended 30 November 2025 |
£000 |
£000 |
£000 |
< 1 year |
1,648 |
37,583 |
39,231 |
1-2 years |
3,323 |
26,004 |
29,327 |
2-5 years |
5,302 |
31,680 |
36,982 |
> 5 years |
1,547 |
250 |
1,797 |
Total |
11,820 |
95,517 |
107,337 |
RM | RM | ||
Technology | Assessment | Total | |
Over Time | Over Time | Over Time | |
Year ended 30 November 2024 | £000 | £000 | £000 |
< 1 year | 3,842 | 30,935 | 34,777 |
1-2 years | - | 26,757 | 26,757 |
2-5 years | - | 23,863 | 23,863 |
> 5 years | - | 14,147 | 14,147 |
Total | 3,842 | 95,702 | 99,544 |
RM | RM | RM | Corporate | ||
TTS 1 | Assessment | Technology | Services | Total | |
Year ended 30 November 2025 | £000 | £000 | £000 | £000 | £000 |
Revenue | |||||
UK | 50,437 | 19,638 | 46,875 | - | 116,950 |
Europe | 9,555 | 19,839 | 28 | - | 29,422 |
North America | 1,843 | - | 318 | - | 2,161 |
Asia | 622 | 2,279 | - | - | 2,901 |
Middle East | 3,658 | 570 | - | - | 4,228 |
Rest of the world | 1,106 | 5,301 | - | - | 6,407 |
67,221 | 47,627 | 47,221 | - | 162,069 | |
Divisional contribution | 7,387 | 16,594 | 8,359 | (20,890) | 11,450 |
Corporate cost allocation | (3,199) | (5,705) | (4,820) | 13,724 | - |
Adjusted profit/(loss) from operations | 4,188 | 10,889 | 3,539 | (7,166) | 11,450 |
Finance income | 1,084 | ||||
Finance costs | (7,021) | ||||
Adjusted profit before tax | 5,513 | ||||
Adjustments (see Note 6) | (2,301) | ||||
Profit before tax | 3,212 |
RM |
RM |
RM |
Corporate |
||
TTS 2 |
Assessment |
Technology |
Services |
Total |
|
Year ended 30 November 2024 |
£000 |
£000 |
£000 |
£000 |
£000 |
Revenue |
|||||
UK |
53,691 |
21,787 |
53,870 |
- |
129,348 |
Europe |
11,086 |
10,957 |
82 |
- |
22,125 |
North America |
2,653 |
11 |
43 |
- |
2,707 |
Asia |
865 |
1,303 |
- |
- |
2,168 |
Middle East |
3,047 |
250 |
- |
- |
3,297 |
Rest of the world |
1,098 |
5,400 |
- |
- |
6,498 |
72,440 |
39,708 |
53,995 |
- |
166,143 |
|
Divisional contribution |
8,865 |
14,436 |
9,526 |
(24,232) |
8,595 |
Corporate cost allocation |
(3,509) |
(7,492) |
(5,976) |
16,977 |
- |
Adjusted profit/(loss) from operations |
5,356 |
6,944 |
3,550 |
(7,255) |
8,595 |
Finance income |
851 |
||||
Finance costs |
(7,007) |
||||
Adjusted profit before tax |
2,439 |
||||
Adjustments (see Note 6) |
(14,556) |
||||
Loss before tax |
(12,117) |
RM |
RM |
RM |
Corporate |
||
TTS |
Assessment |
Technology |
Services |
Total |
|
At 30 November 2025 |
£000 |
£000 |
£000 |
£000 |
£000 |
Segmental |
37,503 |
31,503 |
11,046 |
29,948 |
110,000 |
Other |
35,114 |
||||
Total assets |
145,114 |
RM |
RM |
RM |
Corporate |
||
TTS |
Assessment |
Technology |
Services |
Total |
|
At 30 November 2024 |
£000 |
£000 |
£000 |
£000 |
£000 |
Segmental |
40,328 |
20,985 |
8,783 |
30,885 |
100,981 |
Other |
37,520 |
||||
Total assets |
138,501 |
Year ended |
Year ended |
||
30 November |
30 November |
||
2025 |
2024 |
||
Note |
£000 |
£000 |
|
Operating expenses |
53,965 |
63,426 |
|
Other operating income 1 |
(1,258) |
- |
|
Expected credit loss charge/(credit) |
16 |
(98) |
|
Impairment losses |
6 |
- |
9,286 |
52,723 |
72,614 |
||
Analysed by function: |
|||
Selling and distribution costs |
18,697 |
19,965 |
|
Research and development costs |
2,747 |
3,075 |
|
Administrative expenses |
28,978 |
35,018 |
|
Adjusted operating expenses |
50,422 |
58,058 |
|
Adjustments to administrative expenses |
6 |
2,301 |
14,556 |
Total operating expenses |
52,723 |
72,614 |
Year ended |
Year ended |
||
30 November |
30 November |
||
2025 |
2024 |
||
Note |
£000 |
£000 |
|
Impairment of goodwill – charged in operating expenses |
6, 14 |
- |
9,286 |
Impairment of property, plant and equipment – charged in operating expenses |
16 |
- |
186 |
(Impairment reversal)/impairment of right-of-use assets – charged in operating expenses |
17 |
(81) |
638 |
Amortisation of other intangible assets – charged in cost of sales |
15 |
112 |
21 |
Amortisation of other intangible assets – charged in operating expenses |
15 |
283 |
422 |
Depreciation of property, plant and equipment – charged in cost of sales |
16 |
762 |
649 |
Depreciation of property, plant and equipment – charged in operating expenses |
16 |
773 |
1,056 |
Depreciation of right-of-use assets – charged in operating expenses |
17 |
2,316 |
2,708 |
Depreciation of right-of-use assets – charged in discontinued operations |
17 |
- |
331 |
For continuing operations: |
|||
(Gain)/loss on disposal of property, plant and equipment |
(4) |
72 |
|
Cost of inventories recognised as expense |
50,239 |
54,419 |
|
Staff costs |
7 |
63,127 |
63,617 |
Short-term and low value lease expense |
34 |
35 |
|
Foreign exchange loss |
401 |
612 |
|
Inventory write-offs |
110 |
261 |
|
Decrease in inventory obsolescence provision |
(54) |
(44) |
Year ended |
Year ended |
|
30 November |
30 November |
|
2025 |
2024 |
|
£000 |
£000 |
|
Fees payable to the Company’s previous auditor for the audit of these Financial Statements: |
||
– the audit of the Company’s Financial Statements |
- |
60 |
– the audit of the Company’s subsidiaries pursuant to legislation |
492 |
886 |
Fees payable to the Company’s current auditor for the audit of these Financial Statements: |
||
– the audit of the Company’s Financial Statements |
48 |
- |
– the audit of the Company’s subsidiaries pursuant to legislation |
722 |
- |
Other fees payable to the Company’s current auditor: |
||
– other services 1 |
10 |
10 |
1,272 |
956 |
Year ended 30 November 2025 |
Year ended 30 November 2024 |
||||||
Continuing |
Discontinued |
Continuing |
Discontinued |
||||
operations |
operations |
Total |
operations |
operations |
Total |
||
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
||
Adjustments to administrative expenses |
|||||||
Amortisation of acquisition-related |
|||||||
intangible assets |
(a) |
(237) |
- |
(237) |
(369) |
- |
(369) |
Impairment of RM TTS goodwill |
(b) |
- |
- |
- |
(9,286) |
- |
(9,286) |
Impairment reversal of |
|||||||
RM Consortium assets |
(c) |
- |
- |
- |
- |
505 |
505 |
Restructuring costs |
(d) |
(1,830) |
- |
(1,830) |
(4,591) |
- |
(4,591) |
Consortium pension costs |
(e) |
(234) |
- |
(234) |
- |
- |
- |
Independent business review |
|||||||
related costs |
(f) |
- |
- |
- |
(10) |
- |
(10) |
Cost of GMP conversion (see Note 24) |
(g) |
- |
- |
- |
(300) |
- |
(300) |
Total adjustments to administrative |
|||||||
expenses |
(2,301) |
- |
(2,301) |
(14,556) |
505 |
(14,051) |
|
Total adjustments |
(2,301) |
- |
(2,301) |
(14,556) |
505 |
(14,051) |
|
Tax impact (see Note 10) |
278 |
- |
278 |
884 |
(126) |
758 |
|
Total adjustments after tax |
(2,023) |
- |
(2,023) |
(13,672) |
379 |
(13,293) |
|
Year ended 30 November 2025 | Year ended 30 November 2024 | |||||
Statutory | Adjusted | Statutory | Adjusted | |||
measure | Adjustment | measure | measure | Adjustment | measure | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Revenue | 162,069 | - | 162,069 | 166,143 | - | 166,143 |
Profit/(loss) from operations | 9,149 | (2,301) | 11,450 | (5,961) | (14,556) | 8,595 |
Operating margin (%) | 6% | 7% | (4)% | 5% | ||
Profit/(loss) before tax | 3,212 | (2,301) | 5,513 | (12,117) | (14,556) | 2,439 |
Tax | (1,018) | 278 | (1,296) | 8,250 | 884 | 7,366 |
Profit/(loss) after tax | 2,194 | (2,023) | 4,217 | (3,867) | (13,672) | 9,805 |
Profit/(loss) from operations | 9,149 | (2,301) | 11,450 | (5,961) | (14,556) | 8,595 |
Amortisation and impairment of | ||||||
intangible assets | 395 | 237 | 158 | 9,729 | 9,655 | 74 |
Depreciation and impairment of property, | ||||||
plant and equipment | 3,770 | (81) | 3,851 | 5,237 | 824 | 4,413 |
EBITDA | 13,314 | (2,145) | 15,459 | 9,005 | (4,077) | 13,082 |
Share-based payments | 1,005 | - | 1,005 | 644 | - | 644 |
EBITDA excluding share-based payments¹ | 14,319 | (2,145) | 16,464 | 9,649 | (4,077 ) | 13,726 |
Earnings per share from continuing | ||||||
operations (see Note 12) | ||||||
Basic (Pence) | 2.6 | - | 4.9 | (4.6) | - | 11.8 |
Diluted (Pence) | 2.5 | - | 4.9 | (4.6) | - | 11.7 |
Year ended 30 November 2025 |
Year ended 30 November 2024 |
|||||
Statutory |
Adjusted |
Statutory |
Adjusted |
|||
Measure |
Adjustment |
measure |
Measure |
Adjustment |
measure |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Net cash generated from/(used by) |
||||||
operating activities |
7,544 |
(2,325) |
9,869 |
8,374 |
(5,242) |
13,616 |
Profit/(loss) from operations |
9,149 |
(2,301) |
11,450 |
(5,961) |
(14,556) |
8,595 |
Cash conversion (%) |
82% |
86% |
(140)% |
158% |
||
2025 |
2024 |
||
Note |
£000 |
£000 |
|
Bank loan |
58,000 |
57,000 |
|
Less capitalised fees |
(1,258) |
(1,476) |
|
Borrowings |
25 |
56,742 |
55,524 |
Add: bank overdraft |
- |
4,325 |
|
Less: cash and cash equivalents |
(6,166) |
(8,196) |
|
Adjusted net debt |
50,576 |
51,653 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2025 |
2024 |
|
Number |
Number |
|
Research and development, products and services |
1,041 |
1,189 |
Marketing and sales |
218 |
192 |
Corporate Services |
284 |
263 |
1,543 |
1,644 |
Year ended 30 November 2025 |
Year ended 30 November 2024 |
|||||
Continuing |
Discontinued |
Continuing |
Discontinued |
|||
operations |
operations |
Total |
operations |
operations |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Wages and salaries |
54,178 |
- |
54,178 |
55,228 |
588 |
55,816 |
Termination costs |
340 |
- |
340 |
1,094 |
- |
1,094 |
Social security costs |
5,361 |
- |
5,361 |
4,610 |
- |
4,610 |
Pension costs (Note 24) |
2,243 |
- |
2,243 |
2,041 |
- |
2,041 |
Share-based payments expense (Note 28) |
1,005 |
- |
1,005 |
644 |
- |
644 |
63,127 |
- |
63,127 |
63,617 |
588 |
64,205 |
|
Year ended | Year ended | ||
30 November | 30 November | ||
2025 | 2024 | ||
Note | £000 | £000 | |
Bank interest | 6 | 18 | |
Other finance income | - | 86 | |
Total income from financial assets measured at amortised cost | 6 | 104 | |
Net interest income on defined benefit pension schemes | 24 | 1,078 | 747 |
1,084 | 851 |
Year ended | Year ended | ||
30 November | 30 November | ||
2025 | 2024 | ||
Note | £000 | £000 | |
Borrowing facilities arrangement fees and commitment fees | 875 | 1,209 | |
Unwinding of discount on provisions | 23 | 58 | 78 |
Foreign exchange losses | 222 | 187 | |
Interest on lease of liabilities | 403 | 315 | |
Interest on bank loans and overdrafts | 5,463 | 5,218 | |
7,021 | 7,007 |
Year ended | Year ended | |
30 November | 30 November | |
2025 | 2024 | |
£000 | £000 | |
Current taxation | ||
UK corporation tax | 75 | 71 |
Adjustment in respect of prior years | (55) | 58 |
Foreign tax | 618 | 487 |
Total current tax charge | 638 | 616 |
Deferred taxation | ||
Temporary differences | 352 | (9,218) |
Adjustment in respect of prior years | 42 | 48 |
Overseas tax | (14) | 14 |
Total deferred tax charge/(credit) | 380 | (9,156) |
Total consolidated income statement tax charge/(credit) | 1,018 | (8,540) |
Included in continuing operations | 1,018 | (8,250) |
Included in discontinued operations | - | (290) |
1,018 | (8,540) |
Year ended |
Year ended |
|
30 November |
30 November |
|
2025 |
2024 |
|
£000 |
£000 |
|
Deferred tax |
||
Defined benefit pension scheme movements |
(607) |
848 |
Total consolidated statement of comprehensive income tax (credit)/charge |
(607) |
848 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2025 |
2024 |
|
£000 |
£000 |
|
Deferred tax |
||
Share-based payments |
(28) |
(1) |
Total consolidated statement of changes in equity tax credit |
(28) |
(1) |
| Continuing operations |
Discontinued operations |
Total |
|||||
Adjusted |
Adjustment |
Total |
Adjusted |
Adjustment |
Total |
||
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Profit on ordinary activities |
|||||||
before tax |
5,513 |
(2,301) |
3,212 |
- |
- |
- |
3,212 |
Tax at 25% thereon |
1,378 |
(575) |
803 |
- |
- |
- |
803 |
Effects of: |
|||||||
– Expenses not deductible for tax |
|||||||
purposes |
417 |
322 |
739 |
- |
- |
- |
739 |
– Non-taxable income |
(4) |
- |
(4) |
- |
- |
- |
(4) |
– Other temporary timing |
|||||||
differences: UK |
(365) |
- |
(365) |
- |
- |
- |
(365) |
– Other temporary timing |
|||||||
differences: Overseas |
(239) |
(25) |
(264) |
- |
- |
- |
(264) |
– Effect of (profits)/losses in various |
|||||||
overseas tax jurisdictions |
58 |
- |
58 |
- |
- |
- |
58 |
– Prior period adjustments - UK |
28 |
- |
28 |
- |
- |
- |
28 |
– Prior period adjustments - overseas |
(41) |
- |
(41) |
- |
- |
- |
(41) |
– Other |
64 |
- |
64 |
- |
- |
- |
64 |
Tax charge/(credit) in the |
|||||||
consolidated income statement |
1,296 |
(278) |
1,018 |
- |
- |
- |
1,018 |
Continuing operations |
Discontinued operations |
|||
Charge |
Tax credit |
Income |
Tax charge |
|
£000 |
£000 |
£000 |
£000 |
|
Amortisation of acquisition-related intangible assets |
(237) |
(84) |
- |
- |
Restructuring costs |
(1,830) |
(135) |
- |
- |
Consortium pension costs |
(234) |
(59) |
- |
- |
(2,301) |
(278) |
- |
- |
|
| Continuing operations | Discontinued operations | Total | |||||
Adjusted | Adjustment | Total | Adjusted | Adjustment | Total | ||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Loss on ordinary activities before tax | 2,439 | (14,556) | (12,117) | (1,665) | 505 | (1,160) | (13,277) |
Tax at 25% thereon | 610 | (3,640) | (3,030) | (416) | 126 | (290) | (3,320) |
Effects of: | |||||||
– Expenses not deductible for tax | |||||||
purposes | 323 | 2,714 | 3,037 | - | - | - | 3,037 |
– Non-taxable income | (4) | - | (4) | - | - | - | (4) |
– Other temporary timing | |||||||
differences: UK | (146) | (6) | (152) | - | - | - | (152) |
– Other temporary timing | |||||||
differences: overseas | 564 | 58 | 622 | - | - | - | 622 |
– Effect of (profits)/losses in various | |||||||
overseas tax jurisdictions | (59) | (10) | (69) | - | - | - | (69) |
– Previously recognised deferred tax | |||||||
now unrecognised | (9,032) | - | (9,032) | - | - | - | (9,032) |
– Prior period adjustments: UK | 176 | - | 176 | - | - | - | 176 |
– Prior period adjustments: overseas | (60) | - | (60) | - | - | - | (60) |
– Other | 262 | - | 262 | - | - | - | 262 |
Tax (credit)/charge in the | |||||||
consolidated income statement | (7,366) | (884) | (8,250) | (416) | 126 | (290) | (8,540) |
Continuing operations | Discontinued operations | |||
Charge | Tax credit | Income | Tax charge | |
£000 | £000 | £000 | £000 | |
Amortisation of acquisition-related intangible assets | (369) | (92) | - | - |
Impairment of RM TTS goodwill | (9,286) | - | - | - |
Impairment reversal of RM Consortium assets | - | - | 505 | 126 |
Restructuring costs | (4,591) | (715) | - | - |
Independent business review related costs | (10) | (2) | - | - |
Cost of GMP conversion | (300) | (75) | - | - |
(14,556) | (884) | 505 | 126 | |
Defined-benefit |
Short-term |
Acquisition- |
|||||
Accelerated |
pension scheme |
Share-based |
timing |
related |
|||
depreciation |
obligation |
payments |
differences |
Losses |
intangible assets |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
At 1 December 2023 |
609 |
(2,958) |
86 |
166 |
2,734 |
(467) |
170 |
Charge/(credit) to income |
|||||||
statement |
10 |
(1,196) |
62 |
(63) |
10,224 |
119 |
9,156 |
Charge to other |
|||||||
comprehensive income |
- |
(848) |
- |
- |
- |
- |
(848) |
Credit to equity |
- |
- |
1 |
- |
- |
- |
1 |
At 30 November 2024 |
619 |
(5,002) |
149 |
103 |
12,958 |
(348) |
8,479 |
Transfer between |
|||||||
categories1 |
- |
- |
- |
1,730 |
(1,730) |
- |
- |
(Charge)/credit to income |
|||||||
statement |
(235) |
(507) |
214 |
1,303 |
(1,239) |
84 |
(380) |
Credit to other |
|||||||
comprehensive income |
- |
607 |
- |
- |
- |
- |
607 |
Credit to equity |
- |
- |
28 |
- |
- |
- |
28 |
At 30 November 2025 |
384 |
(4,902) |
391 |
3,136 |
9,989 |
(264) |
8,734 |
2025 |
2024 |
|
£000 |
£000 |
|
Deferred tax assets |
8,734 |
8,479 |
At 30 November |
8,734 |
8,479 |
Short-term timing differences |
Losses |
Total asset |
|
Company |
£000 |
£000 |
£000 |
At 1 December 2023 |
- |
- |
- |
Credit to income statement |
- |
5,168 |
5,168 |
At 30 November 2024 |
- |
5,168 |
5,168 |
Transfer between categories1 |
900 |
(900) |
- |
Credit to income statement |
715 |
194 |
909 |
At 30 November 2025 |
1,615 |
4,462 |
6,077 |
RM |
||
Consortium |
Total |
|
Year ended 30 November 2024 |
£000 |
£000 |
Revenue |
996 |
996 |
Cost of sales |
(1,212) |
(1,212) |
Gross loss |
(216) |
(216) |
Operating expenses |
(1,449) |
(1,449) |
Impairment write-backs |
505 |
505 |
Loss before tax |
(1,160) |
(1,160) |
Tax |
290 |
290 |
Loss for the year from discontinued operations 1 |
(870) |
(870) |
Year ended |
Year ended |
|
30 November 2025 |
30 November 2024 |
|
£000 |
£000 |
|
Net cash used in operating activities |
- |
(419) |
Net cash used in investing activities |
- |
- |
Net cash used in financing activities |
- |
- |
- |
(419) |
Year ended |
Year ended |
|
30 November 2025 |
30 November 2024 |
|
Number 000s |
Number 000s |
|
Weighted average number of shares in issue |
85,281 |
83,256 |
Potentially dilutive shares (weighted average) |
1,092 |
213 |
Diluted number of shares (weighted average) |
86,373 |
83,469 |
Year ended 30 November 2025 |
Year ended 30 November 2024 |
|||||
Adjusted |
Adjustments |
Total |
Adjusted |
Adjustments |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Profit/(loss) for the year |
||||||
Continuing operations |
4,217 |
(2,023) |
2,194 |
9,805 |
(13,672) |
(3,867) |
Discontinued operations |
- |
- |
- |
(1,249) |
379 |
(870) |
Total |
4,217 |
(2,023) |
2,194 |
8,556 |
(13,293) |
(4,737) |
Adjusted |
Total |
Adjusted |
Total |
|
Pence |
Pence |
Pence |
Pence |
|
Basic earnings per share |
||||
Continuing operations |
4.9 |
2.6 |
11.8 |
(4.6) |
Discontinued operations |
- |
- |
(1.5) |
(1.1) |
Total |
4.9 |
2.6 |
10.3 |
(5.7) |
Diluted earnings per share |
||||
Continuing operations |
4.9 |
2.5 |
11.7 |
(4.6) |
Discontinued operations |
- |
- |
(1.5) |
(1.1) |
Total |
4.9 |
2.5 |
10.2 |
(5.7) |
Group |
£000 |
Cost |
|
At 1 December 2023 |
58,807 |
Foreign exchange translation |
(80) |
At 30 November 2024 |
58,727 |
Foreign currency translation |
(136) |
At 30 November 2025 |
58,591 |
Accumulated impairment |
|
At 1 December 2023 |
20,269 |
Impairment charge |
9,286 |
At 30 November 2024 |
29,555 |
At 30 November 2025 |
29,555 |
Carrying amount |
|
At 30 November 2025 |
29,036 |
At 30 November 2024 |
29,172 |
| 2025 |
2024 |
|||||
Year ended 30 |
Pre-tax |
Headroom/ |
Year ended 30 |
Pre-tax |
Headroom/ |
|
November |
discount rate |
(impairment) |
November |
discount rate |
(impairment) |
|
Group |
£000 |
% |
£000 |
£000 |
% |
£000 |
RM TTS |
22,347 |
14.2% |
9,515 |
22,347 |
14.6% |
(9,286) |
RM Assessment |
6,689 |
13.2% |
87,486 |
6,825 |
14.5% |
112,219 |
RM TTS |
RM Assessment |
|
Pre-tax discount rate |
14.2% |
13.2% |
Long-term growth rate |
2.3% |
1.8% |
RM |
||
RM TTS |
Assessment |
|
Pre-tax discount rate |
14.6% |
14.5% |
Long-term growth rate |
2.2% |
2.2% |
Intellectual |
|||||
property and |
Other |
||||
Customer |
database |
software |
|||
relationships |
Brands |
assets |
assets |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
|
Cost |
|||||
At 1 December 2023 |
1,491 |
18,210 |
2,536 |
18,055 |
40,292 |
Additions |
- |
- |
- |
4,992 |
4,992 |
Transfers from contract assets (Note 21) |
- |
- |
- |
952 |
952 |
Transfers to contract assets (Note 21) |
- |
- |
- |
(3,882) |
(3,882) |
Foreign currency translation |
(13) |
- |
(52) |
(1) |
(66) |
Disposals |
(410) |
(18,210) |
- |
(8,458) |
(27,078) |
At 30 November 2024 |
1,068 |
- |
2,484 |
11,658 |
15,210 |
Additions |
- |
- |
- |
8,141 |
8,141 |
Transfers to contract assets (Note 21) |
- |
- |
- |
(272) |
(272) |
Foreign currency translation |
(37) |
- |
(87) |
(17) |
(141) |
Disposals |
- |
- |
- |
(200) |
(200) |
At 30 November 2025 |
1,031 |
- |
2,397 |
19,310 |
22,738 |
Accumulated amortisation and impairment |
|||||
At 1 December 2023 |
1,350 |
18,210 |
1,129 |
14,379 |
35,068 |
Charge for the year |
118 |
- |
251 |
74 |
443 |
Foreign currency translation |
10 |
- |
(52) |
1 |
(41) |
Disposals |
(410) |
(18,210) |
- |
(8,458) |
(27,078) |
At 30 November 2024 |
1,068 |
- |
1,328 |
5,996 |
8,392 |
Charge for the year |
- |
- |
237 |
158 |
395 |
Foreign currency translation |
(37) |
- |
(47) |
(14) |
(98) |
Disposals |
- |
- |
- |
(200) |
(200) |
At 30 November 2025 |
1,031 |
- |
1,518 |
5,940 |
8,489 |
Carrying amount |
|||||
At 30 November 2025 |
- |
- |
879 |
13,370 |
14,249 |
At 30 November 2024 |
- |
- |
1,156 |
5,662 |
6,818 |
Plant, |
|||||
Short leasehold |
equipment |
Computer |
|||
improvements |
and fixtures |
equipment |
Vehicles |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
Cost |
|||||
At 1 December 2023 |
11,377 |
13,279 |
9,347 |
91 |
34,094 |
Additions |
246 |
365 |
334 |
- |
945 |
Foreign currency translation |
(8) |
(9) |
(26) |
(1) |
(44) |
Disposals |
- |
(72) |
(95) |
(18) |
(185) |
At 30 November 2024 |
11,615 |
13,563 |
9,560 |
72 |
34,810 |
Additions |
- |
845 |
75 |
- |
920 |
Remeasurements |
(42) |
- |
- |
- |
(42) |
Foreign currency translation |
(38) |
(43) |
(109) |
(3) |
(193) |
Disposals |
(2,829) |
(2,947) |
(5,324) |
(38) |
(11,138) |
At 30 November 2025 |
8,706 |
11,418 |
4,202 |
31 |
24,357 |
Accumulated depreciation |
|||||
At 1 December 2023 |
5,353 |
11,837 |
8,542 |
91 |
25,823 |
Charge for the year |
663 |
649 |
393 |
- |
1,705 |
Impairment charge |
58 |
128 |
- |
- |
186 |
Foreign currency translation |
(8) |
(9) |
(22) |
(1) |
(40) |
Disposals |
- |
(52) |
(43) |
(18) |
(113) |
At 30 November 2024 |
6,066 |
12,553 |
8,870 |
72 |
27,561 |
Charge for the year |
583 |
623 |
329 |
- |
1,535 |
Foreign currency translation |
(36) |
(42) |
(105) |
(3) |
(186) |
Disposals |
(2,829) |
(2,947) |
(5,324) |
(38) |
(11,138) |
At 30 November 2025 |
3,784 |
10,187 |
3,770 |
31 |
17,772 |
Carrying amount |
|||||
At 30 November 2025 |
4,922 |
1,231 |
432 |
- |
6,585 |
At 30 November 2024 |
5,549 |
1,010 |
690 |
- |
7,249 |
Land and |
Plant and |
|||
buildings |
equipment |
Vehicles |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
Cost |
||||
At 1 December 2023 |
21,429 |
2,062 |
151 |
23,642 |
Remeasurements |
969 |
447 |
- |
1,416 |
Disposals |
(2,151) |
- |
(117) |
(2,268) |
At 30 November 2024 |
20,247 |
2,509 |
34 |
22,790 |
Additions |
18 |
1,627 |
- |
1,645 |
Remeasurements |
947 |
278 |
- |
1,225 |
Disposals |
(480) |
(1,326) |
(9) |
(1,815) |
At 30 November 2025 |
20,732 |
3,088 |
25 |
23,845 |
Accumulated depreciation and impairment |
||||
At 1 December 2023 |
8,024 |
1,198 |
145 |
9,367 |
Charge for the year |
2,410 |
624 |
5 |
3,039 |
Impairment charge |
638 |
- |
- |
638 |
Disposals |
(2,151) |
- |
(117) |
(2,268) |
At 30 November 2024 |
8,921 |
1,822 |
33 |
10,776 |
Charge for the year 1 |
1,486 |
720 |
1 |
2,207 |
Reversal of impairment charge |
(81) |
- |
- |
(81) |
Disposals |
(480) |
(1,326) |
(9) |
(1,815) |
At 30 November 2025 |
9,846 |
1,216 |
25 |
11,087 |
Carrying amount |
||||
At 30 November 2025 |
10,886 |
1,872 |
- |
12,758 |
At 30 November 2024 |
11,326 |
687 |
1 |
12,014 |
2025 |
2024 |
|
Group |
£000 |
£000 |
Current |
1,972 |
2,152 |
Non-current |
13,393 |
12,816 |
15,365 |
14,968 |
Country of |
||||
Name |
Principal activity |
incorporation |
Class of share |
% Held |
RM Education Limited |
Software, services & systems |
England |
Ordinary |
100% |
RM Educational Resources Limited |
Resource supply |
England |
Ordinary |
100% |
R M T T S Trading LLC¹ |
Sales and marketing agent |
United Arab Emirates |
Ordinary |
100% |
RM Education Solutions India Private Limited¹ |
Software and corporate services |
India |
Ordinary |
100% |
RM Pension Scheme Trustee Limited |
Corporate Trustee |
England |
Ordinary |
100% |
RM PLC Australia Pty Limited |
Holding company |
Australia |
Ordinary |
100% |
SONET Systems Pty Limited¹ |
Software |
Australia |
Ordinary |
100% |
RM Education Research Machines Limited¹ |
Holding company |
England |
Ordinary |
100% |
RM Education Holdings Limited |
Dormant |
England |
Ordinary |
100% |
TTS Group Limited |
Dormant |
England |
Ordinary |
100% |
Capital |
|||
contribution |
|||
Investment in |
share-based |
||
share capital |
payments |
Total |
|
Company |
£000 |
£000 |
£000 |
Cost |
|||
At 1 December 2023 |
112,470 |
13,635 |
126,105 |
Share based payments |
- |
644 |
644 |
At 30 November 2024 |
112,470 |
14,279 |
126,749 |
Share based payments |
- |
1,005 |
1,005 |
At 30 November 2025 |
112,470 |
15,284 |
127,754 |
Accumulated impairment |
|||
At 1 December 2023 |
68,153 |
- |
68,153 |
Impairment charge |
1,911 |
1,288 |
3,199 |
At 30 November 2024 |
70,064 |
1,288 |
71,352 |
At 30 November 2025 |
70,064 |
1,288 |
71,352 |
Carrying value |
|||
At 30 November 2025 |
42,406 |
13,996 |
56,402 |
At 30 November 2024 |
42,406 |
12,991 |
55,397 |
2025 |
2024 |
|
Group |
£000 |
£000 |
Finished goods |
12,987 |
15,190 |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Current assets |
||||
Financial assets |
||||
Trade receivables |
13,481 |
12,045 |
- |
- |
Other receivables |
744 |
766 |
- |
- |
Derivative financial assets |
- |
22 |
- |
- |
Accrued income from customer contracts |
7,585 |
3,563 |
- |
- |
21,810 |
16,396 |
- |
- |
|
Non-financial assets |
||||
Prepayments |
4,240 |
5,327 |
- |
111 |
26,050 |
21,723 |
- |
111 |
|
Non-current assets |
||||
Financial assets |
||||
Other receivables |
353 |
245 |
- |
- |
Total non-current assets |
353 |
245 |
- |
- |
Total trade and other receivables |
26,403 |
21,968 |
- |
111 |
Currency profile of receivables |
||||
Pounds sterling |
20,372 |
18,279 |
- |
111 |
US dollar |
4,286 |
2,099 |
- |
- |
Australian dollar |
54 |
150 |
- |
- |
Euro |
101 |
34 |
- |
- |
Indian rupee |
523 |
642 |
- |
- |
Singapore dollar |
748 |
415 |
- |
- |
Other |
319 |
349 |
- |
- |
26,403 |
21,968 |
- |
111 |
|
2025 | 2024 | |
Group | £000 | £000 |
Government | 8,701 | 8,188 |
Commercial | 12,365 | 7,420 |
At 30 November | 21,066 | 15,608 |
2025 | 2024 | |
Group | £000 | £000 |
At 1 December | 429 | 1,424 |
Expected credit losses provided | 16 | 147 |
Amounts written off in the year | (107) | (1,142) |
At 30 November | 338 | 429 |
| 2025 | 2024 | |||||
Trade | Trade | |||||
receivables | Allowance | Net | receivables | Allowance | Net | |
Group | £000 | £000 | £000 | £000 | £000 | £000 |
Not past due | 10,964 | (29) | 10,935 | 8,481 | (74) | 8,407 |
Overdue by less than 60 days | 2,042 | (1) | 2,041 | 2,635 | - | 2,635 |
Overdue by between 60 and 90 days | 359 | (255) | 104 | 628 | (99) | 529 |
Overdue by between 90 and 180 days | 422 | (21) | 401 | 513 | (187) | 326 |
Overdue by more than 180 days | 32 | (32) | - | 217 | (69) | 148 |
13,819 | (338) | 13,481 | 12,474 | (429) | 12,045 | |
2025 | 2024 | |
Group | £000 | £000 |
At 1 December | 12,045 | 21,207 |
Amounts billed to customers in the period: | ||
Net | 155,767 | 167,509 |
Sales tax | 22,778 | 25,562 |
Cash received | (177,200) | (203,228) |
Movement in provision | (16) | (147) |
Written off | 107 | 1,142 |
At 30 November | 13,481 | 12,045 |
Total customer |
Contract |
|||
Accrued |
Deferred |
contract |
fulfilment |
|
income |
income |
balance |
asset |
|
Group |
£000 |
£000 |
£000 |
£000 |
At 1 December 2023 |
2,860 |
(14,755) |
(11,895) |
3,908 |
Amounts subsequently billed to customers in the period |
(2,631) |
- |
(2,631) |
- |
Performance obligations satisfied (invoiced and deferred in prior periods) |
- |
10,374 |
10,374 |
- |
Revenue recognised but not invoiced in the period |
3,334 |
- |
3,334 |
- |
Amounts billed to customers for which revenue will be recognised in later |
||||
periods |
- |
(11,491) |
(11,491) |
- |
Transfer from other intangible assets |
- |
- |
- |
3,882 |
Transfer to other intangible assets |
- |
- |
- |
(952) |
New contract fulfilment costs incurred |
- |
- |
- |
4,394 |
New contract fulfilment assets amortised in line with performance |
||||
obligations satisfied |
- |
- |
- |
(2,470) |
Written off |
- |
45 |
45 |
- |
Impact of foreign exchange |
- |
15 |
15 |
(192) |
At 30 November 2024 |
3,563 |
(15,812) |
(12,249) |
8,570 |
Amounts subsequently billed to customers in the period |
(3,098) |
- |
(3,098) |
- |
Performance obligations satisfied (invoiced and deferred in prior periods) |
- |
15,379 |
15,379 |
- |
Revenue recognised but not invoiced in the period |
7,118 |
- |
7,118 |
- |
Amounts billed to customers for which revenue will be recognised in later |
||||
periods |
- |
(9,086) |
(9,086) |
- |
Transfer from other intangible assets |
- |
- |
- |
272 |
Transfer from prepayments |
- |
- |
- |
859 |
New contract fulfilment costs incurred |
- |
- |
- |
4,811 |
New contract fulfilment assets amortised in line with performance |
||||
obligations satisfied |
- |
- |
- |
(6,516) |
Impact of foreign exchange |
2 |
15 |
17 |
(14) |
At 30 November 2025 |
7,585 |
(9,504) |
(1,919) |
7,982 |
2025 |
2024 |
||
Group |
Note |
£000 |
£000 |
At 1 December |
8,570 |
3,908 |
|
Additions |
4,811 |
4,394 |
|
Transfer from intangible assets |
15 |
272 |
3,882 |
Transfer to intangible assets |
15 |
- |
(952) |
Transfer from prepayments |
859 |
- |
|
Amortised in the period |
(6,516) |
(2,470) |
|
Foreign exchange |
(14) |
(192) |
|
At 30 November |
7,982 |
8,570 |
|
Analysed by |
|||
Current |
2,720 |
2,909 |
|
Non-current |
5,262 |
5,661 |
|
At 30 November |
7,982 |
8,570 |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Current liabilities |
||||
Financial liabilities |
||||
Trade payables |
17,672 |
13,748 |
- |
- |
Lease liabilities |
1,972 |
2,152 |
- |
- |
Other payables |
3,894 |
3,224 |
- |
- |
Derivative financial liabilities |
40 |
- |
- |
- |
Accruals |
6,302 |
7,340 |
136 |
109 |
Amounts owed to Group undertakings |
- |
- |
32,550 |
38,260 |
29,880 |
26,464 |
32,686 |
38,369 |
|
Non-financial liabilities |
||||
Other taxation and social security |
2,676 |
3,206 |
- |
- |
Deferred income from customer contracts |
9,339 |
12,227 |
- |
- |
41,895 |
41,897 |
32,686 |
38,369 |
|
Non-current liabilities |
||||
Financial liabilities |
||||
Lease liabilities |
||||
– due after one year but within two years |
1,964 |
1,676 |
- |
- |
– due after two years but within five years |
5,108 |
3,849 |
- |
- |
– after five years |
6,321 |
7,291 |
- |
- |
13,393 |
12,816 |
- |
- |
|
Non-financial liabilities |
||||
Deferred income from customer contracts |
||||
– due after one year but within two years |
141 |
1,447 |
- |
- |
– due after two years but within five years |
24 |
2,138 |
- |
- |
13,558 |
16,401 |
- |
- |
|
55,453 |
58,298 |
32,686 |
38,369 |
|
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Pounds sterling |
49,323 |
47,525 |
32,686 |
38,369 |
US dollar |
1,048 |
5,254 |
- |
- |
Australian dollar |
351 |
775 |
- |
- |
Indian rupee |
1,649 |
2,134 |
- |
- |
Other |
3,082 |
2,610 |
- |
- |
55,453 |
58,298 |
32,686 |
38,369 |
|
Employee- |
||||
related |
Contract risk |
|||
Dilapidations |
restructuring |
provisions |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
At 1 December 2023 |
2,292 |
816 |
1,634 |
4,742 |
Increase in provisions |
876 |
81 |
- |
957 |
Utilisation of provisions |
(287) |
(740) |
(885) |
(1,912) |
Release of provisions |
(323) |
(76) |
(251) |
(650) |
Unwinding of discount on provisions |
78 |
- |
- |
78 |
At 30 November 2024 |
2,636 |
81 |
498 |
3,215 |
Increase in provisions |
65 |
50 |
15 |
130 |
Utilisation of provisions |
(436) |
(101) |
(370) |
(907) |
Remeasurement of provisions |
(63) |
- |
- |
(63) |
Release of provisions |
(424) |
- |
(46) |
(470) |
Unwinding of discount on provisions (see Note 9) |
58 |
- |
- |
58 |
At 30 November 2025 |
1,836 |
30 |
97 |
1,963 |
2025 |
2024 |
|
Group |
£000 |
£000 |
Current liabilities |
1,154 |
1,972 |
Non-current liabilities |
809 |
1,243 |
1,963 |
3,215 |
Year ended | Year ended | ||
30 November | 30 November | ||
2025 | 2024 | ||
Group | Note | £000 | £000 |
Past service cost (see Note 6) | - | (300) | |
Administrative expenses | (409) | (27) | |
Operating expense | (409) | (327) | |
Interest cost | (8,876) | (8,763) | |
Interest on scheme assets | 9,954 | 9,510 | |
Net interest income | 8 | 1,078 | 747 |
Income recognised in the income statement | 669 | 420 | |
Effect of changes in demographic assumptions | (366) | 354 | |
Effect of changes in financial assumptions | 13,134 | (73) | |
Effect of experience adjustments | (2,419) | 1,673 | |
Total actuarial gains | 10,349 | 1,954 | |
Return on scheme assets excluding interest on scheme assets | (12,778) | 1,439 | |
Reversal of historical payment accrual | - | 367 | |
(Expense)/income recognised in the statement of comprehensive income | (2,429) | 3,760 |
Local | |||||
Government | |||||
RM | CARE | Platinum | Pension | ||
Scheme | Scheme 1 | Scheme | Schemes | Total | |
£000 | £000 | £000 | £000 | £000 | |
Assets: | |||||
At 1 December 2023 | 170,546 | 12,665 | 1,874 | - | 185,085 |
Interest on scheme assets | 8,748 | 666 | 96 | - | 9,510 |
Return on scheme assets, excluding interest on | |||||
scheme assets | 1,064 | 391 | (16) | - | 1,439 |
Administrative expenses | - | - | (27) | - | (27) |
Contributions from Group | 3,027 | 1,215 | 28 | - | 4,270 |
Benefits paid | (4,405) | (657) | (18) | - | (5,080) |
At 30 November 2024 | 178,980 | 14,280 | 1,937 | - | 195,197 |
Interest on scheme assets | 9,131 | 724 | 99 | - | 9,954 |
Return on scheme assets, excluding interest on | |||||
scheme assets | (11,841) | (813) | (124) | - | (12,778) |
Administrative expenses | (298) | (80) | (31) | - | (409) |
Contributions from Group | 707 | 619 | 29 | - | 1,355 |
Benefits paid | (4,913) | (715) | (19) | - | (5,647) |
At 30 November 2025 | 171,766 | 14,015 | 1,891 | - | 187,672 |
Obligations: | |||||
At 1 December 2023 | (158,387) | (13,046) | (1,237) | (30) | (172,700) |
Past service cost | (300) | - | - | - | (300) |
Interest cost | (8,045) | (655) | (63) | - | (8,763) |
Actuarial gains/(losses) | 2,064 | (129) | 19 | - | 1,954 |
Benefits paid | 4,405 | 657 | 18 | - | 5,080 |
At 30 November 2024 | (160,263) | (13,173) | (1,263) | (30) | (174,729) |
Interest cost | (8,157) | (654) | (65) | - | (8,876) |
Actuarial gains | 9,490 | 685 | 174 | - | 10,349 |
Benefits paid | 4,913 | 715 | 19 | - | 5,647 |
At 30 November 2025 | (154,017) | (12,427) | (1,135) | (30) | (167,609) |
Net pension surplus/(deficit) | |||||
At 30 November 2025 | |||||
Pension deficit | - | - | - | (30) | (30) |
Pension surplus | 17,749 | 1,588 | 756 | - | 20,093 |
Net pension surplus/(deficit) | 17,749 | 1,588 | 756 | (30) | 20,063 |
At 30 November 2024 | |||||
Pension deficit | - | - | - | (30) | (30) |
Pension surplus | 18,717 | 1,107 | 674 | - | 20,498 |
Net pension surplus/(deficit) | 18,717 | 1,107 | 674 | (30) | 20,468 |
Year ended | Year ended | |
30 November | 30 November | |
2025 | 2024 | |
Group | £000 | £000 |
Net pension surplus at 1 December | 20,468 | 12,385 |
Past service cost | - | (300) |
Net interest income included in the income statement | 1,078 | 747 |
Administrative expenses included in the income statement | (409) | (27) |
Scheme remeasurements included in the statement of comprehensive income 1 | (2,429) | 3,393 |
Cash contribution | 1,355 | 4,270 |
Net pension surplus at 30 November | 20,063 | 20,468 |
At | At | |
30 November | 30 November | |
2025 | 2024 | |
Group | £000 | £000 |
Vested deferreds | 120,511 | 124,879 |
Retirees | 47,068 | 49,820 |
Local Government Pension Schemes obligations | 30 | 30 |
167,609 | 174,729 |
At | At | ||
30 November | 30 November | ||
2025 | 2024 | ||
Group | Fair value hierarchy | £000 | £000 |
Cash and cash equivalents, including escrow | Level 1 | 1,882 | 1,408 |
Equity instruments | Level 2 | 42,136 | 68,206 |
Equity instruments - pooled investment vehicle | Level 3 | 1,342 | 2,132 |
Debt instruments | Level 2 | 1,891 | 2,019 |
Liability driven investments | Level 2 | 124,198 | 104,415 |
Insurance contract | Level 3 | 16,223 | 17,017 |
187,672 | 195,197 |
Year ended | Year ended | |
Group | 30 November 2025 | 30 November 2024 |
Discount rate (RM Scheme) | 5.55% | 5.15% |
Discount rate (CARE Scheme) | 5.45% | 5.10% |
Discount rate (Platinum Scheme) | 5.60% | 5.15% |
Rate of RPI price inflation (RM Scheme) | 2.85% | 3.10% |
Rate of RPI price inflation (CARE Scheme) | 2.85% | 3.15% |
Rate of RPI price inflation (Platinum Scheme) | 2.85% | 3.05% |
Rate of CPI price inflation - period before 1 January 2030 | 2.05% | 2.20% |
Rate of CPI price inflation - period after 1 January 2030 | 2.90% | 3.10% |
Rate of pensions increases based on RPI with 5% cap (RM Scheme) | 2.75% | 2.90% |
Rate of pensions increases based on RPI with 5% cap (CARE Scheme) | 2.75% | 2.95% |
Rate of pensions increases based on RPI with 2.5% cap | 1.90% | 1.95% |
Mortality base table (RM and CARE schemes) | S4PA | S4PA |
Mortality base table (Platinum scheme) | S3PA | S3PA |
Future longevity improvements | CMI 2024 with 1.00% long- | CMI 2023 with 1.00% long- |
term improvement, COVID | term improvement, 2020 and | |
half-life parameter of 0.5 1 | 2021 weight parameters of | |
0%, 2022 and 2023 of 100% | ||
Weighted average duration of defined benefit obligation | 16 years | 16 years |
Assumed life expectancy on retirement at age 65 for the RM scheme: | ||
Retiring at the accounting date (male member aged 65) | 21.1 | 20.7 |
Retiring 20 years after the accounting date (male member aged 45) | 22.0 | 21.6 |
Year ended | Year ended | |
Group | 30 November 2025 | 30 November 2024 |
Expected employer contributions for the following year ended | ||
30 November | - | 1,907 |
Expected total benefit payments | ||
Year 1 | 5,788 | 5,208 |
Year 2 | 5,953 | 5,359 |
Year 3 | 6,122 | 5,514 |
Year 4 | 6,297 | 5,674 |
Year 5 | 6,476 | 5,839 |
Years 6 - 10 | 35,256 | 31,835 |
| At 30 November 2025 |
|||||||
COVID |
|||||||
half-life |
Discount rate |
Discount rate |
RPI |
RPI |
Life |
||
Base |
parameter |
-0.1% |
+0.1% |
-0.1% |
+0.1% |
+1year |
|
Group |
£m |
1.0 |
£m |
£m |
£m |
£m |
£m |
Analysis of net balance sheet |
|||||||
position |
|||||||
Fair value of scheme assets |
187.7 |
187.7 |
187.7 |
187.7 |
187.7 |
187.7 |
187.7 |
Present value of scheme |
|||||||
obligations |
(167.6) |
(168.1) |
(169.9) |
(165.3) |
(165.9) |
(169.3) |
(171.2) |
Net pension surplus |
20.1 |
19.6 |
17.8 |
22.4 |
21.8 |
18.4 |
16.5 |
Actuarial assumptions |
|||||||
COVID half-life parameter |
0.5 |
1.0 |
0.5 |
0.5 |
0.5 |
0.5 |
0.5 |
Discount rate (RM Scheme) |
5.55% |
5.55% |
5.45% |
5.65% |
5.55% |
5.55% |
5.55% |
Discount rate (CARE Scheme) |
5.45% |
5.45% |
5.35% |
5.55% |
5.45% |
5.45% |
5.45% |
Discount rate (Platinum Scheme) |
5.60% |
5.60% |
5.50% |
5.70% |
5.60% |
5.60% |
5.60% |
Rate of RPI |
2.85% |
2.85% |
2.85% |
2.85% |
2.75% |
2.95% |
2.85% |
Rate of CPI |
2.05% |
2.05% |
2.05% |
2.05% |
1.95% |
2.15% |
2.05% |
2025 |
2024 |
|
Group and Company |
£000 |
£000 |
Bank loan |
58,000 |
57,000 |
Less capitalised fees |
(1,258) |
(1,476) |
Borrowings |
56,742 |
55,524 |
Ordinary shares of par value 2 2 / 7 p |
|||
Share |
|||
Share capital |
premium |
||
Group and Company |
Number 000 |
£000 |
£000 |
Authorised, allotted, called up and fully paid: |
|||
At 1 December 2023 and 30 November 202 4 |
83,875 |
1,917 |
27,080 |
Issued in the year |
14,211 |
325 |
12,378 |
At 30 November 2025 |
98,086 |
2,242 |
39,458 |
Ordinary shares of 2 2 / 7 p |
||
Group and Company |
Number 000 |
£000 |
At 1 December 2023, 30 November 2024 and 30 November 2025 |
619 |
444 |
Year ended |
Year ended |
|
30 November 2025 |
30 November 2024 |
|
£000 |
£000 |
|
Equity-settled share-based payment charge |
1,005 |
644 |
Year ended |
Year ended |
|
30 November 2025 |
30 November 2024 |
|
Number |
Number |
|
Outstanding at the start of the year |
5,442,788 |
2,467,388 |
Granted during the year |
1,940,802 |
3,285,777 |
Forfeited during the year |
(809,840) |
(310,377) |
Outstanding at the end of the year |
6,573,750 |
5,442,788 |
Exercisable at the end of the year |
Nil |
Nil |
Weighted average remaining contractual life |
8.4 years |
8.9 years |
Weighted average fair value of options granted |
£0.57 |
£0.47 |
Year ended |
Year ended |
|
30 November 2025 |
30 November 2024 |
|
Range of share price at date of grant |
£1.13 |
£0.54 to £0.86 |
Volatility |
76% |
74% to 76% |
Risk-free rate |
4.0% |
4.1% to 4.2% |
Dividend yield |
Nil |
Nil |
Group |
Company |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Financial assets |
||||
Trade and other receivables - current |
21,810 |
16,396 |
- |
- |
Trade and other receivables - non-current |
353 |
245 |
- |
- |
Cash and short-term deposits |
6,166 |
8,196 |
- |
- |
28,329 |
24,837 |
- |
- |
|
Financial liabilities |
||||
Trade and other payables - current |
(29,880) |
(26,464) |
(32,686) |
(38,369) |
Trade and other payables - non-current |
(13,393) |
(12,816) |
- |
- |
Bank overdrafts |
- |
(4,325) |
- |
- |
Bank loans |
(56,742) |
(55,524) |
(56,742) |
(55,524) |
(100,015) |
(99,129) |
(89,428) |
(93,893) |
|
2025 |
2024 |
|||
Borrowings |
Lease liabilities |
Borrowings |
Lease liabilities |
|
£000 |
£000 |
£000 |
£000 |
|
At 1 December |
55,524 |
14,968 |
53,651 |
16,491 |
Cash movements |
||||
Drawdown of borrowings |
14,000 |
- |
8,000 |
- |
Repayment of borrowings |
(13,000) |
- |
(6,000) |
- |
Borrowing facilities arrangement and commitment fees |
(657) |
- |
(1,040) |
- |
Interest paid |
(5,166) |
- |
(5,165) |
- |
Payment of leasing liabilities |
- |
(2,860) |
- |
(3,373) |
Non-cash movements |
||||
Interest and other finance costs |
6,041 |
403 |
6,078 |
315 |
New leases |
- |
1,645 |
- |
1,173 |
Lease modifications |
- |
1,209 |
- |
362 |
56,742 |
15,365 |
55,524 |
14,968 |
|
| At 30 November 2025 |
|||||
Forward |
Forward |
Mark-to- |
|||
contract value |
contract value |
market value |
Fair value |
||
Currency |
Contract type |
Currency ‘000 |
£000 |
£000 |
£000 |
Indian rupee |
Buy |
75,000 |
(674) |
(634) |
(40) |
(674) |
(634) |
(40) |
|||
| At 30 November 2024 |
|||||
Forward |
Forward |
Mark-to- |
|||
contract value |
contract value |
market value |
Fair value |
||
Currency |
Contract type |
Currency ‘000 |
£000 |
£000 |
£000 |
Indian rupee |
Buy |
721,000 |
(6,640) |
(6,662) |
22 |
(6,640) |
(6,662) |
22 |
|||
At 30 November 2025 |
At 30 November 2024 |
|||
Nominal value |
Fair value |
Nominal value |
Fair value |
|
Group |
£000 |
£000 |
£000 |
£000 |
Forward foreign exchange contracts |
674 |
(40) |
6,640 |
22 |
At 30 November 2025 |
At 30 November 2024 |
|||
Income |
Equity |
Income |
Equity |
|
Group |
£000 |
£000 |
£000 |
£000 |
10% increase in foreign exchange rates against pounds sterling: |
||||
US dollar |
(294) |
- |
287 |
- |
Australian dollar |
27 |
- |
2 |
- |
Indian rupee |
102 |
4 |
71 |
(2) |
| 2025 |
2024 |
|||||
Floating rate |
Interest free |
Total |
Floating rate |
Interest free |
Total |
|
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Pounds sterling cash and cash equivalents |
- |
4,642 |
4,642 |
- |
5,830 |
5,830 |
US dollar |
- |
717 |
717 |
- |
471 |
471 |
Euro |
- |
120 |
120 |
- |
185 |
185 |
Indian rupee |
296 |
- |
296 |
535 |
- |
535 |
Singapore dollar |
- |
304 |
304 |
- |
148 |
148 |
Australian dollar |
- |
10 |
10 |
- |
810 |
810 |
New Zealand dollar |
- |
76 |
76 |
- |
50 |
50 |
Swedish krona |
- |
1 |
1 |
- |
167 |
167 |
Cash and cash equivalents |
296 |
5,870 |
6,166 |
535 |
7,661 |
8,196 |
Bank loan – pounds sterling |
58,000 |
- |
58,000 |
57,000 |
- |
57,000 |
2025 |
2024 |
|||
Weighted |
Weighted |
|||
average |
average |
|||
Floating rate |
interest rate |
Floating rate |
interest rate |
|
Group |
£000 |
% |
£000 |
% |
Financial assets |
||||
Cash and cash equivalents |
296 |
0.00 |
535 |
0.00 |
Financial liabilities |
||||
Overdrafts |
- |
0.00 |
4,325 |
9.62 |
Bank loans |
58,000 |
8.46 |
57,000 |
9.23 |
2025 |
2024 |
|||
Income |
Equity |
Income |
Equity |
|
sensitivity |
sensitivity |
sensitivity |
sensitivity |
|
Group |
£000 |
£000 |
£000 |
£000 |
1% increase in interest rates |
(580) |
(580) |
(570) |
(570) |
1% decrease in interest rates |
580 |
580 |
570 |
570 |
Derivative |
|||||||
Trade |
Lease |
Other |
financial |
||||
At 30 November 2025 |
payables |
liabilities |
payables |
instruments |
Accruals |
Borrowings 1 |
Total |
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Within one year |
17,672 |
2,413 |
3,894 |
40 |
6,302 |
4,768 |
35,089 |
Between one and two years |
- |
2,333 |
- |
- |
- |
61,178 |
63,511 |
Between two and five years |
- |
5,853 |
- |
- |
- |
- |
7,190 |
More than five years |
- |
6,468 |
- |
- |
- |
- |
5,131 |
Total contractual cash flows |
17,672 |
17,067 |
3,894 |
40 |
6,302 |
65,946 |
110,921 |
Carrying amount |
17,672 |
15,365 |
3,894 |
40 |
6,302 |
56,742 |
100,015 |
Borrowings |
||||||
Trade |
Lease |
Other |
and |
|||
At 30 November 2024 |
payables |
liabilities |
payables |
Accruals |
overdrafts 1 |
Total |
Group |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
Within one year |
13,748 |
2,430 |
3,224 |
7,340 |
9,341 |
36,083 |
Between one and two years |
- |
1,919 |
- |
- |
60,344 |
62,263 |
Between two and five years |
- |
4,356 |
- |
- |
- |
4,356 |
More than five years |
- |
7,668 |
- |
- |
- |
7,668 |
Total contractual cash flows |
13,748 |
16,373 |
3,224 |
7,340 |
69,685 |
110,370 |
Carrying amount |
13,748 |
14,968 |
3,224 |
7,340 |
59,849 |
99,129 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2025 |
2024 |
|
Group |
£000 |
£000 |
Short-term employee benefits |
3,787 |
2,349 |
Post-employment benefits |
103 |
68 |
Termination benefits |
330 |
230 |
Share-based payment expense |
954 |
605 |
5,174 |
3,252 |
Year ended |
Year ended |
|
30 November |
30 November |
|
2025 |
2024 |
|
Company |
£000 |
£000 |
Payments: |
||
Management recharges |
1,339 |
1,382 |
Net intercompany interest payable |
3,189 |
2,052 |