Recognised
|
Recognised
|
Freehold buildings | 2% straight line |
Leasehold improvements | Straight line over the life of the lease |
Fixtures, fittings and equipment | 6–33% straight line |
Motor vehicles | 25% straight line |
Patient data records | 10% per annum |
Trade names | 10% per annum |
Revised
|
In more than
|
In more than
|
2026 | 2025 | |
£m | £m | |
Bank test net debt | 199.6 | 131.4 |
Bank test EBITDA | 122.1 | 111.4 |
Ratio | 1.63 | 1.18 |
Veterinary
|
Veterinary
|
2026 | 2025 | |
£m | £m | |
Interest received from bank accounts | (1.2) | — |
Interest expense on bank loans and overdraft | 10.6 | 11.2 |
Interest expense on lease liabilities | 5.3 | 5.1 |
Amortisation of debt arrangement fees | 0.9 | 0.9 |
Finance expense | 15.6 | 17.2 |
2026 | 2025 | ||
Note | £m | £m | |
Amortisation of intangible assets | 12 | 26.0 | 26.0 |
Impairment of intangible assets | 12 | 2.0 | — |
Gain on bargain purchase | (0.5) | — | |
Depreciation of property, plant and equipment | 13 | 21.0 | 20.4 |
Depreciation of right‑of‑use assets | 14 | 17.7 | 18.1 |
Loss on disposal of property, plant and equipment and disposal and impairment of | |||
right‑of‑use assets | 4 | 2.3 | 1.1 |
Depreciation, amortisation and profit on disposal attributable to discontinued operations | 4 | — | (1.7) |
Employee benefit expenses | 7 | 348.2 | 325.9 |
Cost of inventories recognised as an expense (included in cost of sales) | 143.6 | 138.5 | |
Repairs and maintenance expenditure on property, plant and equipment | 8.3 | 8.1 | |
Movement in provision for expected credit losses | 20 | 1.8 | 1.4 |
Exceptional items (see below) | 10.6 | 6.0 | |
RDEC income 1 | (15.7) | (15.1) | |
Other expenses | 99.9 | 94.7 | |
Total cost of sales and administrative expenses | 665.2 | 623.4 |
2026 | 2025 | |
£m | £m | |
Competition and Markets Authority investigation 1 | 1.7 | 3.9 |
Competition and Markets Authority remedies 2 | 5.1 | — |
Restructuring costs 3 | — | 1.9 |
Main Market move 4 | 3.8 | — |
Cyber incident legal costs 5 | — | 0.2 |
10.6 | 6.0 |
2026 | 2025 | |
£000 | £000 | |
Audit services | ||
Fees payable to the Group’s auditor for: | ||
The audit of the parent company and consolidated financial statements | 263 | 263 |
The audit of the Company’s subsidiaries pursuant to legislation | 637 | 638 |
900 | 901 |
2026 | 2025 | |
£000 | £000 | |
Other services | ||
Fees payable to the Group’s auditor for: | ||
Reporting Accountant | 610 | — |
Review of the consolidated interim financial statements | 10 | — |
620 | — |
2026 | 2025 | ||
Employee benefit expense for the Group | Note | £m | £m |
Wages and salaries | 297.0 | 284.0 | |
Social security costs | 35.8 | 29.0 | |
Other pension costs | 31 | 13.3 | 11.7 |
Share‑based payments | 11 | 2.1 | 1.2 |
348.2 | 325.9 |
2026 | 2025 | |
Number | Number | |
Veterinary surgeons and pathologists | 2,532 | 2,447 |
Nurses, practice ancillaries and technicians | 6,175 | 6,127 |
Central support | 331 | 290 |
9,038 | 8,864 |
Highest‑paid Director | Directors’ emoluments | |||
2026 | 2025 | 2026 | 2025 | |
£m | £m | £m | £m | |
Salaries and other short‑term employee benefits | 0.5 | 0.7 | 1.6 | 1.8 |
Company contributions to money purchase schemes | — | — | — | — |
0.5 | 0.7 | 1.6 | 1.8 | |
Earliest exercise date | Number | ||||
SAYE scheme | Date of grant | and vesting date | Exercise price | of shares | |
R Fairman | SAYE16 | 24 November 2023 | 01 January 2027 | 1,146p | 550 |
R Alfonso | SAYE16 | 24 November 2023 | 01 January 2027 | 1,146p | 550 |
P Higgs | SAYE16 | 24 November 2023 | 01 January 2027 | 1,146p | 517 |
R Fairman | SAYE17 | 26 November 2024 | 01 January 2028 | 847p | 722 |
R Alfonso | SAYE17 | 26 November 2024 | 01 January 2028 | 847p | 680 |
P Higgs | SAYE17 | 26 November 2024 | 01 January 2028 | 847p | 722 |
R Fairman | SAYE18 | 26 November 2025 | 01 January 2029 | 1,136p | 507 |
R Alfonso | SAYE18 | 26 November 2025 | 01 January 2029 | 1,136p | 538 |
P Higgs | SAYE18 | 26 November 2025 | 01 January 2029 | 1,136p | 538 |
Market price on | Earliest exercise date | Number | |||
ESP | Date of grant | date of grant | and vesting date | of shares | |
R Fairman | ESP17 | 29 September 2023 | 1,630p | 30 June 2026 | 34,419 |
R Alfonso | ESP17 | 29 September 2023 | 1,630p | 30 June 2026 | 17,884 |
P Higgs | ESP17 | 29 September 2023 | 1,630p | 30 June 2026 | 6,212 |
R Fairman | ESP18 | 04 October 2024 | 1,058p | 30 June 2027 | 55,581 |
R Alfonso | ESP18 | 04 October 2024 | 1,058p | 30 June 2027 | 30,460 |
P Higgs | ESP18 | 04 October 2024 | 1,058p | 30 June 2027 | 26,144 |
R Fairman | ESP19 | 31 July 2025 | 1,228p | 30 June 2028 | 79,550 |
R Alfonso | ESP19 | 31 July 2025 | 1,228p | 30 June 2028 | 54,495 |
P Higgs | ESP19 | 31 July 2025 | 1,228p | 30 June 2028 | 46,774 |
2026 | 2025 | |
£m | £m | |
Salaries and other short‑term employee benefits | 2.0 | 2.4 |
Post-employment benefits | 0.1 | 0.1 |
Share‑based payments | 1.2 | 1.1 |
3.3 | 3.6 |
2026 | 2025 | ||
Note | £m | £m | |
Current tax | |||
Current tax on profits for the year | 19.1 | 17.2 | |
Adjustments in respect of previous years | (0.3) | (1.4) | |
Total current tax charge | 18.8 | 15.8 | |
Deferred tax | |||
Origination and reversal of temporary differences | (5.3) | (4.6) | |
Adjustments in respect of previous years | 0.7 | 2.1 | |
Total deferred tax credit | 25 | (4.6) | (2.5) |
Total tax expense | 14.2 | 13.3 | |
Income tax expense attributable to: | |||
Profit from continuing operations | 14.2 | 13.5 | |
Loss from discontinued operations | 32 | — | (0.2) |
14.2 | 13.3 |
2026 | 2025 | |
£m | £m | |
Profit before tax for continuing operations | 32.0 | 32.6 |
Profit before tax for discontinued operations | — | 33.7 |
Profit before tax | 32.0 | 66.3 |
Effective tax charge of 25.0% (2025: 25.0%) | 8.0 | 16.6 |
Effects of: | ||
Expenses not deductible for tax purposes | 5.6 | 4.0 |
Exempt gain on sale of subsidiaries and gain on bargain purchase | (0.2) | (8.4) |
Adjustments to deferred tax charge in respect of previous years | 0.7 | 2.1 |
Adjustments to current tax charge in respect of previous years | (0.3) | (1.4) |
Impact of tax rates in overseas jurisdictions | 0.4 | 0.4 |
Total tax expense | 14.2 | 13.3 |
2026 | 2025 | |
£m | £m | |
Profit from continuing operations | 17.8 | 19.1 |
Less: profit attributable to non‑controlling interest | (0.5) | (0.2) |
Profit for the year from continuing operations attributable to equity holders of the Company | 17.3 | 18.9 |
Profit for the year from discontinued operations attributable to equity holders of the Company | — | 33.9 |
Profit for the year attributable to equity holders of the Company | 17.3 | 52.8 |
2026 | 2025 | |
Weighted average number of Ordinary shares in issue | 70,821,844 | 71,739,444 |
Basic earnings per share from continuing operations attributable to the ordinary equity holders | ||
of the Company (pence) | 24.4 | 26.3 |
Basic earnings per share from discontinued operations attributable to the ordinary equity holders of | ||
the Company (pence) | — | 47.4 |
Total basic earnings per share attributable to the ordinary equity holders of the Company (pence) | 24.4 | 73.7 |
2026 | 2025 | |
Weighted average number of Ordinary shares in issue | 70,821,844 | 71,739,444 |
Adjustment for contingently issuable shares – ESPs | 5,914 | — |
Adjustment for contingently issuable shares – SAYE schemes | 130,941 | 9,187 |
Weighted average number of Ordinary shares for diluted earnings per share | 70,958,699 | 71,748,631 |
Diluted earnings per share from continuing operations attributable to the ordinary equity holders | ||
of the Company (pence) | 24.3 | 26.2 |
Diluted earnings per share from discontinued operations attributable to the ordinary equity holders | ||
of the Company (pence) | — | 47.4 |
Total diluted earnings per share attributable to the ordinary equity holders of the Company (pence) | 24.3 | 73.6 |
2026 | 2025 | ||
Note | £m | £m | |
Profit before tax for continuing operations | 32.0 | 32.6 | |
Adjustments for: | |||
Gain on bargain purchase | (0.5) | — | |
Amortisation of intangible assets | 12 | 26.0 | 26.0 |
Amortisation of intangible assets attributable to discontinued operations | 4 | — | (0.6) |
Impairment of intangible assets | 12 | 2.0 | — |
Costs relating to business combinations | 15 | 14.8 | 14.9 |
Exceptional items | 6 | 10.6 | 6.0 |
Adjusted profit before tax | 84.9 | 78.9 | |
Tax expense amended for the above adjustments | (23.3) | (21.2) | |
Adjusted profit after tax | 61.6 | 57.7 | |
Less: adjusted profit after tax attributable to non-controlling interest | (1.0) | (0.2) | |
Adjusted profit after tax attributable to the parent | 60.6 | 57.5 | |
Weighted average number of Ordinary shares in issue | 70,821,844 | 71,739,444 | |
Weighted average number of Ordinary shares for diluted earnings per share | 70,958,699 | 71,748,631 | |
Pence | Pence | ||
Adjusted earnings per share | 85.6 | 80.1 | |
Diluted adjusted earnings per share | 85.4 | 80.1 |
July 2025 scheme | July 2024 scheme | July 2023 scheme | July 2022 scheme | |
(ESP19/19 (c)) | (ESP18/18 (c)/18(d)) | (ESP17) | (ESP16/16 (b)) | |
Number of | Number of | Number of | Number of | |
share awards | share awards | share awards | share awards | |
Outstanding at 1 July 2025 | — | 215,797 | 106,539 | 83,432 |
Granted during the year | 287,296 | — | — | — |
Expired during the year | — | — | — | (77,517) |
Forfeited during the year | (22,174) | (30,580) | (11,077) | — |
Exercised during the year | — | — | — | — |
Outstanding at 30 June 2026 | 265,122 | 185,217 | 95,462 | 5,915 |
Exercisable at 30 June 2026 | — | — | — | 5,915 |
Market price | Earliest exercise | ||||||
of shares on | date and date of | Number | |||||
Scheme | Date of grant | date of grant | vesting shares | Exercise price | of shares | Settlement | Vesting conditions |
To remain employed until | |||||||
ESP16(b) | 30 September 2022 | £16.90 | 30 June 2025 | 0.2p | 5,915 | Equity settled | 30 September 2025 |
ESP16(c) | 12 October 2022 | £17.53 | 30 June 2025 | 0.2p | 5,915 | Cash settled | None |
ESP18(b) | 4 October 2024 | £11.51 | 30 June 2027 | 0.2p | 1,352 | Cash settled | Same as ESP18 |
ESP18(c) | 4 November 2024 | £9.43 | 30 June 2027 | 0.2p | 3,181 | Equity settled | Same as ESP18 |
ESP18(d) | 13 January 2025 | £8.26 | 30 June 2027 | 0.2p | 1,794 | Equity settled | Same as ESP18 |
ESP19(b) | 31 July 2025 | £12.28 | 30 June 2028 | 0.2p | 1,209 | Cash settled | Same as ESP19 |
To remain employed until | |||||||
ESP19(c) | 14 October 2025 | £14.00 | 30 June 2028 | 0.2p | 10,932 | Equity settled | 14 October 2028 |
ESP19(d) | 14 October 2025 | £14.00 | 30 June 2028 | 0.2p | 3,644 | Cash settled | None |
SAYE18 | SAYE17 | SAYE16 | SAYE15 | SAYE14 | |
Number of | Number of | Number of | Number of | Number of | |
share awards | share awards | share awards | share awards | share awards | |
Outstanding at 1 July 2025 | — | 581,361 | 410,069 | 192,332 | 94,261 |
Granted during the year | 370,637 | — | — | — | — |
Forfeited during the year | (26,636) | (67,380) | (61,209) | (19,402) | (94,261) |
Exercised during the year 1 | — | (1,044) | (646) | — | — |
Outstanding at 30 June 2026 | 344,001 | 512,937 | 348,214 | 172,930 | — |
Exercisable at 30 June 2026 | 917 | 1,953 | 1,847 | 169,318 | — |
SAYE18 | SAYE17 | SAYE16 | SAYE15 | |
Date opened for subscription | November 2025 | November 2024 | November 2023 | November 2022 |
Date options granted | January 2026 | January 2025 | January 2024 | January 2023 |
Discount on closing mid‑market price | 10% | 10% | 20% | 20% |
Exercise price | £11.36 | £8.47 | £11.46 | £15.15 |
Remaining contractual life | 2 years 5 months | 1 year 5 months | 5 months | nil |
ESP19 | ESP19(b) | ESP19(c) | ESP19(d) | SAYE18 | |
Grant date | 31 July 2025 | 31 July 2025 | 14 October 2025 | 14 October 2025 | 26 November 2025 |
Share price at grant date | £12.26 | £12.26 | £14.00 | £14.00 | £11.92 |
Fair value per option | £10.00 | £10.00 | £14.00 | £14.00 | £4.18 |
Exercise price | 0.2p | 0.2p | 0.2p | 0.2p | £11.36 |
Number of employees | 36 | 1 | 1 | 1 | 1,491 |
Shares under option at date | |||||
of grant | 276,364 | 1,209 | 10,932 | 3,644 | 370,637 |
Vesting period/option life/ | |||||
expected life | 3 years | 3 years | 3 years | 3 years | 3 years |
Weighted average remaining | |||||
contractual life | 2 years | 2 years | 2 years | 2 years | 2 years 5 months |
Expected volatility 1 | 48.7% | 48.7% | — | — | 42.6% |
Expected dividends expressed | |||||
as a dividend yield | — | — | — | — | 0.7% |
Settlement | Equity settled | Cash settled | Equity settled | Cash settled | Equity settled |
Computer | ||||||
Trade | Patient data | software and | ||||
Goodwill | names | records | websites | Total | ||
Group | Note | £m | £m | £m | £m | £m |
Cost | ||||||
At 1 July 2024 | 221.7 | 1.5 | 322.5 | 14.5 | 560.2 | |
Exchange differences | (5.9) | — | (4.5) | — | (10.4) | |
Additions arising through business combinations | 15 | 17.6 | — | 15.7 | — | 33.3 |
Fair value adjustments in respect of prior periods | 15 | 0.9 | — | (0.1) | — | 0.8 |
Other additions | — | — | — | 7.8 | 7.8 | |
Disposals | (2.6) | — | (7.6) | (1.4) | (11.6) | |
At 30 June 2025 | 231.7 | 1.5 | 326.0 | 20.9 | 580.1 | |
Exchange differences | 7.0 | — | 6.1 | — | 13.1 | |
Additions arising through business combinations | 15 | 28.2 | — | 26.6 | — | 54.8 |
Fair value adjustments in respect of prior periods | 15 | (0.1) | — | 0.3 | 0.3 | 0.5 |
Other additions | — | — | — | 7.9 | 7.9 | |
Disposals | — | — | — | (3.2) | (3.2) | |
At 30 June 2026 | 266.8 | 1.5 | 359.0 | 25.9 | 653.2 | |
Accumulated amortisation | ||||||
At 1 July 2024 | — | 1.5 | 216.6 | 7.2 | 225.3 | |
Exchange differences | — | — | (0.3) | — | (0.3) | |
Amortisation for the year | — | — | 24.0 | 2.0 | 26.0 | |
Disposals | — | — | (7.4) | (1.1) | (8.5) | |
At 30 June 2025 | — | 1.5 | 232.9 | 8.1 | 242.5 | |
Exchange differences | — | — | 0.9 | — | 0.9 | |
Amortisation for the year | — | — | 21.8 | 4.2 | 26.0 | |
Impairment | — | — | — | 2.0 | 2.0 | |
Disposals | — | — | — | (3.2) | (3.2) | |
At 30 June 2026 | — | 1.5 | 255.6 | 11.1 | 268.2 | |
Net book amount | ||||||
At 30 June 2026 | 266.8 | — | 103.4 | 14.8 | 385.0 | |
At 30 June 2025 | 231.7 | — | 93.1 | 12.8 | 337.6 | |
At 30 June 2024 | 221.7 | — | 105.9 | 7.3 | 334.9 |
2026 | 2025 | |
£m | £m | |
Veterinary Practices | 264.7 | 229.6 |
Laboratories | 2.1 | 2.1 |
Total | 266.8 | 231.7 |
Fixtures, | ||||||
Freehold land | Leasehold | fittings and | Motor | |||
and buildings | improvements | equipment | vehicles | Total | ||
Group | Note | £m | £m | £m | £m | £m |
Cost | ||||||
At 1 July 2024 | 25.5 | 84.5 | 106.0 | 8.8 | 224.8 | |
Exchange differences | — | (0.1) | (0.1) | — | (0.2) | |
Additions arising through business combinations | — | — | 2.1 | — | 2.1 | |
Fair value adjustments in respect of prior periods | — | — | 0.3 | — | 0.3 | |
Additions | 0.3 | 13.8 | 10.1 | 2.2 | 26.4 | |
Disposals | (4.8) | (1.6) | (5.5) | (3.3) | (15.2) | |
At 30 June 2025 | 21.0 | 96.6 | 112.9 | 7.7 | 238.2 | |
Exchange differences | — | 0.3 | 0.3 | — | 0.6 | |
Additions arising through business combinations | 15 | — | 2.7 | 0.5 | — | 3.2 |
Additions | — | 15.9 | 11.2 | 1.4 | 28.5 | |
Disposals | — | — | (14.1) | (1.4) | (15.5) | |
At 30 June 2026 | 21.0 | 115.5 | 110.8 | 7.7 | 255.0 | |
Accumulated depreciation | ||||||
At 1 July 2024 | 3.4 | 29.6 | 63.3 | 5.5 | 101.8 | |
Depreciation for the year | 0.5 | 5.2 | 13.1 | 1.6 | 20.4 | |
Disposals | (1.0) | (0.3) | (4.8) | (1.9) | (8.0) | |
At 30 June 2025 | 2.9 | 34.5 | 71.6 | 5.2 | 114.2 | |
Exchange differences | — | — | 0.1 | — | 0.1 | |
Depreciation for the year | 0.5 | 4.8 | 14.6 | 1.1 | 21.0 | |
Disposals | — | — | (13.6) | (1.4) | (15.0) | |
At 30 June 2026 | 3.4 | 39.3 | 72.7 | 4.9 | 120.3 | |
Net book amount | ||||||
At 30 June 2026 | 17.6 | 76.2 | 38.1 | 2.8 | 134.7 | |
At 30 June 2025 | 18.1 | 62.1 | 41.3 | 2.5 | 124.0 | |
At 30 June 2024 | 22.1 | 54.9 | 42.7 | 3.3 | 123.0 |
Motor | |||||
Property | Equipment | vehicles | Total | ||
Group | Note | £m | £m | £m | £m |
Cost | |||||
At 1 July 2024 | 156.7 | 6.0 | 4.4 | 167.1 | |
Exchange differences | (0.6) | — | — | (0.6) | |
Acquired through business combinations | 2.4 | — | — | 2.4 | |
Remeasurement of lease term | 9.7 | — | — | 9.7 | |
Additions | 2.2 | 1.1 | 1.2 | 4.5 | |
Disposals | (4.4) | (1.7) | (1.4) | (7.5) | |
At 30 June 2025 | 166.0 | 5.4 | 4.2 | 175.6 | |
Exchange differences | 0.9 | — | — | 0.9 | |
Acquired through business combinations | 15 | 3.4 | — | — | 3.4 |
Remeasurement of lease term | 13.3 | — | 0.4 | 13.7 | |
Additions | 4.5 | 0.3 | 1.1 | 5.9 | |
Disposals | (5.7) | (0.3) | (0.8) | (6.8) | |
At 30 June 2026 | 182.4 | 5.4 | 4.9 | 192.7 | |
Accumulated depreciation | |||||
At 1 July 2024 | 59.7 | 2.6 | 2.2 | 64.5 | |
Depreciation for the year | 15.9 | 1.0 | 1.2 | 18.1 | |
Disposals | (2.3) | (1.8) | (1.3) | (5.4) | |
At 30 June 2025 | 73.3 | 1.8 | 2.1 | 77.2 | |
Exchange differences | 0.1 | — | — | 0.1 | |
Depreciation for the year | 15.6 | 0.8 | 1.3 | 17.7 | |
Impairment | 2.5 | — | — | 2.5 | |
Disposals | (3.6) | (0.2) | (0.6) | (4.4) | |
At 30 June 2026 | 87.9 | 2.4 | 2.8 | 93.1 | |
Net book amount | |||||
At 30 June 2026 | 94.5 | 3.0 | 2.1 | 99.6 | |
At 30 June 2025 | 92.7 | 3.6 | 2.1 | 98.4 | |
At 30 June 2024 | 97.0 | 3.4 | 2.2 | 102.6 |
2026 | 2025 | |
Group | £m | £m |
Current | 16.5 | 15.2 |
Non‑current | 89.7 | 88.4 |
Total discounted lease liabilities | 106.2 | 103.6 |
Maturity analysis – contractual undiscounted lease payments | ||
Less than one year | 21.4 | 19.9 |
Between one and five years | 64.9 | 65.2 |
More than five years | 42.4 | 41.6 |
Total undiscounted lease payments | 128.7 | 126.7 |
% share capital | |||
Name of business combination | acquired | Date of acquisition | Country of incorporation |
Toorak Rd Vet Clinic & Caulfield Veterinary Hospital | Trade and asset | 2 July 2025 | Australia |
Sydney Animal Hospital incorporating: | |||
SAH Avalon Vet Pty Ltd; | |||
SAH Inner West Pty Ltd; | |||
SAH Kellyville Pty Ltd; | |||
SAH Newtown Pty Ltd; | |||
SAH Northern Beaches Pty Ltd; and | |||
SAH Norwest Pty Ltd. | 75% | 1 September 2025 | Australia |
Sydney Animal Hospital incorporating: Sydney Animal | |||
Hospitals - Baulkham Hills Pty Ltd | 75% | 7 October 2025 | Australia |
Highview Vets Pty Ltd t/a Austinmer Veterinary Hospital & | |||
Helensburgh Veterinary Clinic | 100% | 19 January 2026 | Australia |
PPAH Vets Pty Ltd t/a Port Phillip Animal Hospital | Trade and asset | 24 February 2026 | Australia |
Pittwater Animal Hospital Pty Ltd | 100% | 28 April 2026 | Australia |
Animal Medical Centre Veterinary Hospital Pty Ltd | 65% | 25 June 2026 | Australia |
Book value of | ||||
acquired | Fair value | |||
assets | adjustments | Fair value | ||
Note | £m | £m | £m | |
Property, plant and equipment | 13 | 3.2 | — | 3.2 |
Patient data records | 12 | — | 26.6 | 26.6 |
Right‑of‑use assets | 14 | 3.4 | — | 3.4 |
Inventories | 0.6 | — | 0.6 | |
Deferred tax asset/(liability) | 25 | 0.2 | (8.0) | (7.8) |
Trade and other receivables | 0.1 | — | 0.1 | |
Cash | 0.3 | — | 0.3 | |
Trade and other payables | (2.8) | — | (2.8) | |
Lease liabilities | (3.4) | — | (3.4) | |
Total identifiable assets | 1.6 | 18.6 | 20.2 | |
Less: non‑controlling interests | (3.8) | |||
Add: goodwill | 12 | 28.2 | ||
Less: gain on bargain purchase | (0.5) | |||
Total purchase consideration | 44.1 |
2026
|
Fair value of
|
Name of business combination
|
Book value of
|
Fair value of
|
Company
|
Name of subsidiary
|
Name of subsidiary
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The dormant subsidiary undertakings included within the consolidation are as follows: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of subsidiary
|
Name of subsidiary
|
Hedge type
|
2026
|
Interest
|
2026
|
2026
|
2026
|
Group
|
2026
|
Group | Company | |||
2026 | 2025 | 2026 | 2025 | |
£m | £m | £m | £m | |
Total cash and cash equivalents | 18.4 | 16.1 | — | — |
Group
|
2026
|
2026
|
2026
|
2026
|
Acquisition of
|
Acquisition of
|
2026
|
2026
|
Liabilities on
|
Liabilities on
|
Group
|
Name of subsidiary
|
2026
|
2026
|
% share capital
|
2026
|
2026
|
2025
|
|
2026 | 2025 1 | |
£m | £m | |
Current assets | 6.5 | 3.0 |
Current liabilities | (6.4) | (2.9) |
Current net assets | 0.1 | 0.1 |
Non‑current assets | 27.0 | 8.5 |
Non‑current liabilities | (8.2) | (2.7) |
Non-current net assets | 18.8 | 5.8 |
Net assets | 18.9 | 5.9 |
Accumulated NCI | 5.5 | 1.9 |
2026 | 2025 | |
£m | £m | |
Revenue | 23.0 | 5.2 |
Profit for the period | 2.0 | 0.8 |
Total comprehensive income | 2.0 | 0.8 |
Profit allocated to NCI | 0.5 | 0.2 |
Dividends paid to NCI | 0.2 | 0.2 |
|