| Restated* | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Continuing operations: | |||
Revenue | 3 | ||
| Operating expenses: | |||
Employee costs | 15 | ( | ( |
Depreciation on property, plant and equipment and right-of-use assets | 18 | ( | ( |
Expected credit loss charge | 21 | ( | ( |
Other operating costs | ( | ( | |
Other gains | 3 | ||
Gains/(losses) from joint venture | 20 | ( | |
Share-based payments charge | 15 | ( | ( |
Amortisation of intangible assets | 17 | ( | ( |
Exceptional gains | 9 | ||
Exceptional costs | 9 | ( | ( |
Contingent consideration payable | |||
Group operating profit | 4 | ||
Finance income | 7 | ||
Finance cost | 8 | ( | ( |
Net finance income | |||
Profit before tax | |||
Taxation charge | 16 | ( | ( |
Profit for the year from continuing operations | |||
| Discontinued operations: | |||
Loss for the year from discontinued operations | 6 | ( | ( |
Profit for the year | |||
| Attributable to: | |||
Owners of the parent | |||
Non-controlling interest | |||
| Earnings per share from continuing operations (expressed as pence per share): | |||
Basic | 12 | ||
Diluted | 12 | ||
| Earnings per share from total operations (expressed as pence per share): | |||
Basic | 12 | ||
Diluted | 12 |
| Restated* | Restated* | |||
| 2025 | 2024 | 1 January 2024 | ||
| Note | £’000 | £’000 | £’000 | |
| Non-current assets | ||||
Goodwill | 17 | |||
Other intangible assets | 17 | |||
Property, plant and equipment and right-of-use assets | 18 | |||
Financial assets | 19 | |||
Deferred tax asset | 16 | |||
Investment in subleases | 19 | |||
Investment in joint venture | 20 | |||
Contract asset | ||||
Loans to franchisees and appointed representatives | 19 | |||
Total non-current assets | ||||
| Current assets | ||||
Trade and other receivables | 21 | |||
Financial assets | 19 | |||
Contract asset | ||||
Loans to joint venture | 19 | |||
Investment in subleases | 19 | |||
Current tax assets | 16 | |||
Loans to franchisees and appointed representatives | 19 | |||
Cash and cash equivalents | 22 | |||
Total current assets | ||||
Total assets | ||||
| Current liabilities | ||||
Financial liabilities | 24 | ( | ( | ( |
Trade and other payables | 23 | ( | ( | ( |
Provisions for liabilities | 25 | ( | ( | ( |
Bank overdrafts | 22 | ( | ( | ( |
Total current liabilities | ( | ( | ( | |
| Non-current liabilities | ||||
Financial liabilities | 24 | ( | ( | ( |
Deferred tax liability | 16 | ( | ( | |
Provisions for liabilities | 25 | ( | ( | ( |
Total non-current liabilities | ( | ( | ( | |
Total liabilities | ( | ( | ( | |
Net assets | ||||
| Equity | ||||
Share capital | 27 | |||
Share premium account | 28 | |||
Share-based payment reserve | 28 | |||
Shares held by employee benefit trust and share incentive plan | 2,28 | ( | ( | ( |
Treasury shares | 28 | ( | ( | ( |
Fair value reserve | 28 | ( | ( | ( |
Retained earnings | ||||
Total equity attributable to owners of the parent | ||||
Non-controlling interest | ( | ( | ( | |
Total equity |
| Restated* | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
Profit before tax from continuing operations | |||
Loss before tax from discontinued operations | 6 | ( | ( |
Profit before tax | |||
| Adjustments for: | |||
Exceptional costs | 6,9 | ||
Exceptional gains | 9 | ( | ( |
Contingent consideration payable | 24 | ( | |
Depreciation of tangible assets | 18 | ||
Amortisation of intangible assets | 17 | ||
Share-based payments | 15 | ||
Loss on disposal of property, plant and equipment and right-of-use assets | ( | ||
(Profit)/loss from joint venture | 20 | ( | |
Other gains | 3 | ( | ( |
Decrease in contract assets | |||
Finance income | 7 | ( | ( |
Finance costs | 8 | ||
Operating cash flows before exceptional items and movements in working capital | |||
| Movements in working capital | |||
Increase in trade and other receivables | ( | ( | |
(Decrease)/increase in trade and other payables | ( | ||
Increase/(decrease) in provisions | ( | ||
( | |||
Cash generated from operations before exceptional items | |||
Interest paid (leases) | 26 | ( | ( |
Interest received (leases) | 26 | ||
Income taxes paid | ( | ( | |
Exceptional costs paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows used in investing activities | |||
Interest received | 7 | ||
Payment of contingent consideration | 24 | ( | |
Receipt of contingent consideration | 19 | ||
Investment in joint venture | 20 | ( | ( |
Proceeds from sale of financial assets | 19 | ||
Franchisees and appointed representatives loans granted | 19 | ( | ( |
Franchisees and appointed representatives loans repaid | 19 | ||
Receipt of lease income | 26 | ||
Purchase of property, plant and equipment | 18 | ( | ( |
Purchase of intangible assets | 17 | ( | ( |
Loans to joint venture | 19 | ( | ( |
Purchase of relationship asset | 17 | ( | |
Cash acquired on purchase of relationship asset | |||
Net cash expended on investing activities | ( | ( | |
| Cash flows used in financing activities | |||
Refinance costs | ( | ||
Commitment and non-utilisation fees on RCF | ( | ||
Repurchase of treasury shares | ( | ( | |
Proceeds from exercise of share options | |||
Payment of lease liabilities | 14 | ( | ( |
Dividends paid | 13 | ( | ( |
Net cash expended in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | 22 | ||
Cash and cash equivalents at the end of the year | 22 |
| Equity | ||||||||||
| Share- | Shares | attributable | ||||||||
| Share | based | held by | to owners | Non- | ||||||
| Share | premium | payment | EBT and | Treasury | Fair value | Retained | of the | controlling | Total | |
| capital | account | reserve | SIP | shares | reserve | earnings | parent | interest | equity | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2025 (restated) | ( | ( | ( | ( | ||||||
Profit for the year | ||||||||||
| Total comprehensive income | ||||||||||
| for the year | ||||||||||
Transactions with owners in their capacity | ||||||||||
Shares repurchased into treasury | ( | ( | ( | |||||||
Exercise of options | ( | |||||||||
| Vested share options lapsed | ||||||||||
| during the year | ( | |||||||||
Dividend paid | ( | ( | ( | |||||||
Share-based payments | ||||||||||
Tax on share-based payments | ||||||||||
At 31 December 2025 | ( | ( | ( | ( | ||||||
During the period, Employee Benefit Trust. LSL received £ | ||||||||||
| for the year ended 31 December 2024 | Equity | |||||||||
| Share- | Shares | attributable | ||||||||
| Share | based | held by | to owners | Non- | ||||||
| Share | premium | payment | EBT and | Treasury | Fair value | Retained | of the | controlling | Total | |
| capital | account | reserve | SIP | shares | reserve | earnings | parent | interest | equity | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2024 | ( | ( | ( | ( | ||||||
Prior year restatements | ( | ( | ( | |||||||
At 1 January 2024 (restated) | ( | ( | ( | ( | ||||||
Profit for the year | ||||||||||
| Total comprehensive income | ||||||||||
| for the year (restated) | ||||||||||
Transactions with owners in their capacity | ||||||||||
Shares repurchased into treasury | ( | ( | ( | |||||||
Exercise of options | ( | ( | ||||||||
| Vested share options lapsed | ||||||||||
| during the year | ( | |||||||||
Dividend paid | ( | ( | ( | |||||||
Share-based payments | ||||||||||
Tax on share-based payments | ||||||||||
| At 31 December 2024 | ||||||||||
(restated) | ( | ( | ( | ( |
Office equipment, fixtures and fittings | – over three to seven years |
Computer equipment | – over three to four years |
Motor vehicles | – over three to four years |
Leasehold improvements | – over the shorter of the lease term or ten years |
Freehold and long leasehold property | – over fifty years or the lease term whichever is shorter |
| Estate | ||||||||
| Residential | Agency | |||||||
| Financial | Surveying & | sales | Franchising | Asset | ||||
Services 1 | Valuation 2 | exchange 3 | Lettings 3 | income 3 | management 2 | Other 3 | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Timing of revenue recognition | ||||||||
Services transferred at a point in time | 48,838 | 102,046 | 3,045 | – | 7,518 | 5,575 | 1,251 | 168,273 |
Services transferred over time | – | – | – | – | 14,672 | – | – | 14,672 |
Total revenue from contracts with customers | 48,838 | 102,046 | 3,045 | – | 22,190 | 5,575 | 1,251 | 182,945 |
| Estate | ||||||||
| Residential | Agency | |||||||
| Financial | Surveying & | sales | Franchising | Asset | ||||
Services 1 | Valuation 2 | exchange 3 | Lettings 3 | income 3 | management 2 | Other 3 | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Timing of revenue recognition | ||||||||
Services transferred at a point in time | 48,395 | 92,547 | 4,027 | 367 | 7,044 | 5,275 | 997 | 158,652 |
Services transferred over time | – | – | – | – | 14,666 | – | – | 14,666 |
Total revenue from contracts with customers | 48,395 | 92,547 | 4,027 | 367 | 21,710 | 5,275 | 997 | 173,318 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Revenue from services | 182,945 | 173,318 |
Operating revenue | 182,945 | 173,318 |
Gain on fair value (Note 19) | 201 | 482 |
R&D expenditure credit | 770 | 50 |
Other gains | 145 | – |
Other operating income | 1,116 | 532 |
Total revenue and operating income | 184,061 | 173,850 |
| Financial | Surveying | Estate Agency | |||
| Services | & Valuation | Franchising | Central | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Income statement information | |||||
Revenue from external customers | 48,838 | 107,620 | 26,487 | – | 182,945 |
| Segmental result: | |||||
– Group Underlying Operating profit/(loss) from continuing operations | 10,955 | 23,554 | 8,259 | (10,150) | 32,618 |
– Operating profit/(loss) | 6,294 | 20,806 | 6,404 | (10,942) | 22,562 |
Finance income | 2,451 | ||||
Finance costs | (1,937) | ||||
Profit before tax | 23,076 | ||||
Loss before tax from discontinued operations | (8) | ||||
Profit before tax | 23,068 | ||||
Taxation | (6,028) | ||||
Profit for the year | 17,040 | ||||
| Balance sheet information | |||||
Segment assets – intangible | 16,804 | 14,318 | 15,614 | – | 46,736 |
Segment assets – other | 37,310 | 16,604 | 7,830 | 72,493 | 134,237 |
Total segment assets | 54,114 | 30,922 | 23,444 | 72,493 | 180,973 |
Total segment liabilities | (21,557) | (21,126) | (12,656) | (43,752) | (99,091) |
Net assets | 32,557 | 9,796 | 10,788 | 28,741 | 81,882 |
| Other segment items | |||||
Capital expenditure including intangible assets | 1,435 | 2,214 | 644 | – | 4,293 |
Depreciation | (589) | (2,031) | (749) | – | (3,369) |
Amortisation of intangible assets | (1,866) | (311) | (855) | – | (3,032) |
Exceptional gains | 571 | – | – | – | 571 |
Exceptional costs | (1,680) | (2,000) | (701) | (685) | (5,066) |
Share of results in joint venture | 798 | – | – | – | 798 |
PI provision | (756) | (3,565) | – | – | (4,321) |
Dilapidation provision | – | – | (4,336) | – | (4,336) |
Restructuring provision | – | – | (996) | – | (996) |
Appointed representative provision | (1,615) | – | – | – | (1,615) |
Share-based payment | (184) | (437) | (300) | (676) | (1,597) |
Employee costs | (24,344) | (66,394) | (10,487) | (7,863) | (109,088) |
Expected credit loss | (1,397) | (18) | (2,128) | – | (3,543) |
| Financial | Surveying | Estate Agency | |||
| Services | & Valuation | Franchising | Central | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Income statement information | |||||
Revenue from external customers | 48,395 | 97,822 | 27,101 | – | 173,318 |
| Segmental result: | |||||
– Group Underlying Operating profit/(loss) from continuing operations | 8,576 | 22,501 | 7,757 | (11,049) | 27,785 |
– Operating profit/(loss) | 4,593 | 22,083 | 6,599 | (11,336) | 21,939 |
Finance income | 2,868 | ||||
Finance costs | (1,741) | ||||
Profit before tax | 23,066 | ||||
Loss before tax from discontinued operations | (518) | ||||
Profit before tax | 22,548 | ||||
Taxation | (5,106) | ||||
Profit for the year | 17,442 | ||||
| Balance sheet information | |||||
Segment assets – intangible | 17,521 | 12,771 | 16,424 | – | 46,716 |
Segment assets – other | 33,900 | 15,486 | 4,356 | 66,655 | 120,397 |
Total segment assets | 51,421 | 28,257 | 20,780 | 66,655 | 167,113 |
Total segment liabilities | (23,697) | (18,450) | (12,954) | (31,805) | (86,906) |
Net assets | 27,724 | 9,807 | 7,826 | 34,850 | 80,207 |
| Other segment items | |||||
Capital expenditure including intangible assets | 1,259 | 1,439 | 333 | – | 3,031 |
Depreciation | (540) | (1,925) | (695) | – | (3,160) |
Amortisation of intangible assets | (1,806) | (230) | (916) | (36) | (2,988) |
Exceptional gains | 1,705 | 40 | – | – | 1,745 |
Exceptional costs | (4,109) | – | – | – | (4,109) |
Share of results in joint venture | (6) | – | – | – | (6) |
PI Costs provision | (676) | (1,899) | – | – | (2,575) |
Dilapidation provision | – | – | (5,110) | – | (5,110) |
Restructuring provision | – | – | (918) | – | (918) |
Other provision | (1,247) | – | – | – | (1,247) |
Onerous leases provision | – | – | – | (571) | (571) |
Share-based payment | (199) | (228) | (242) | (251) | (920) |
Employee costs | (25,919) | (59,346) | (10,479) | (9,456) | (105,200) |
Expected credit loss | (497) | (12) | (1,552) | – | (2,061) |
| IFRS reported | |||||
| total from | |||||
| Financial | Surveying | continuing | |||
| Services | & Valuation | Estate Agency | Central | operations | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Profit/(loss) before tax | 7,997 | 20,645 | 6,051 | (11,617) | 23,076 |
Net finance (cost)/income | (1,703) | 161 | 353 | 675 | (514) |
Operating profit/(loss) per income statement | 6,294 | 20,806 | 6,404 | (10,942) | 22,562 |
Operating Margin | 12.9% | 19.3% | 24.2% | – | 12.3% |
| Adjustments: | |||||
Share-based payments | 184 | 437 | 300 | 676 | 1,597 |
Amortisation of intangible assets | 1,866 | 311 | 855 | – | 3,032 |
Exceptional gains | – | – | – | (571) | (571) |
Exceptional costs | 1,680 | 2,000 | 701 | 685 | 5,066 |
Other sources of earnings from JV | 932 | – | – | – | 932 |
Underlying Operating Profit/(Loss) | 10,956 | 23,554 | 8,260 | (10,152) | 32,618 |
Underlying Operating Margin | 22.4% | 21.9% | 31.2% | – | 17.8% |
| IFRS reported | |||||
| total from | |||||
| Financial | Surveying | continuing | |||
| Services | & Valuation | Estate Agency | Central | operations | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Profit/(loss) before tax | 6,682 | 22,805 | 6,121 | (12,542) | 23,066 |
Net finance (cost)/income | (2,089) | (722) | 478 | 1,206 | (1,127) |
Operating profit/(loss) per income statement | 4,593 | 22,083 | 6,599 | (11,336) | 21,939 |
Operating Margin | 9.6% | 22.6% | 24.4% | – | 12.7% |
| Adjustments: | |||||
Share-based payments | 199 | 228 | 242 | 251 | 920 |
Amortisation of intangible assets | 1,806 | 230 | 916 | 36 | 2,988 |
Exceptional gains | (1,705) | (40) | – | – | (1,745) |
Exceptional costs | 4,109 | – | – | – | 4,109 |
Contingent consideration | (426) | – | – | – | (426) |
Underlying Operating Profit/(Loss) | 8,576 | 22,501 | 7,757 | (11,049) | 27,785 |
Underlying Operating Margin | 17.7% | 23.0% | 28.6% | – | 16.0% |
| 2025 | 2024 | |
| £’000 | £’000 | |
Other operating credit/(costs) | 312 | (440) |
Exceptional costs | (320) | (78) |
Group operating loss | (8) | (518) |
Loss before tax | (8) | (518) |
Taxation (charge)/credit | (34) | 141 |
Loss after tax for the year from discontinued operation | (42) | (377) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Operating | (775) | (1,622) |
Investing | – | – |
Financing | – | – |
Net cash outflow | (775) | (1,622) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Increase in dilapidation and restructuring provisions | 320 | 78 |
320 | 78 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Finance income on subleased assets | 29 | 96 |
Discounting on contingent consideration payable | 47 | 738 |
Interest from loans to franchisees and appointed representatives | 330 | 225 |
Bank interest | 1,023 | 1,752 |
Interest from loan notes receivable | 932 | – |
Other interest receivable | 90 | 57 |
2,451 | 2,868 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Commitment and non-utilisation fees on RCF | 709 | 632 |
Unwinding of discount on lease liabilities | 534 | 455 |
Unwinding of discount on contingent consideration payable | – | 132 |
Unwinding of discount on dilapidations provision | 245 | 192 |
Finance cost on loans to franchisees and appointed representatives | 449 | 321 |
Other interest payable | – | 9 |
1,937 | 1,741 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Exceptional costs: | ||
Financial Services appointed representative costs | 31 | 1,880 |
Financial Services post-acquisition support costs | 584 | 543 |
Estate Agency restructuring costs | 701 | – |
Reduction in contingent consideration receivable | 230 | 1,542 |
Financial Services acquisition costs | – | 144 |
Central CEO and CFO change costs | 685 | – |
Surveying professional indemnity provision | 2,000 | – |
Financial Services restructuring costs | 835 | – |
5,066 | 4,109 | |
| Exceptional gains: | ||
Surveying & Valuation restructuring gains | – | 40 |
Increase in contingent consideration receivable | – | 1,705 |
Release of claims indemnity provision | 571 | – |
571 | 1,745 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Auditor’s remuneration (Note 11) | 1,035 | 1,525 |
Short-term leases | 1,546 | 1,796 |
Low value leases | 201 | 196 |
Depreciation – owned assets | 1,124 | 1,179 |
Depreciation – right-of-use assets | 2,245 | 1,981 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Audit of the Financial Statements | 275 | 584 |
| Fees payable to company’s auditors and its associates for other services: | ||
Audit of subsidiaries | 650 | 701 |
Total audit | 925 | 1,285 |
Audit-related assurance services (including interim results review) | 110 | 240 |
1,035 | 1,525 |
2025 | Restated 1 2024 | |||||
| Profit after | Weighted | Per share | Profit after | Weighted | Per share | |
| tax | average number | amount | tax | average number | amount | |
| £’000 | of shares | pence | £’000 | of shares | pence | |
Basic EPS | 16,960 | 102,322,435 | 16.6 | 17,409 | 102,645,789 | 17.0 |
Effect of dilutive share options | – | 2,404,841 | – | – | 957,578 | – |
Diluted EPS | 16,960 | 104,727,276 | 16.2 | 17,409 | 103,603,367 | 16.8 |
2025 | Restated 1 2024 | |||||
| Weighted | Per share | Profit after | ||||
| Profit after tax | average number | amount | tax | Weighted average | Per share amount | |
| £’000 | of shares | pence | £’000 | number of shares | pence | |
Basic EPS | 17,002 | 102,322,435 | 16.6 | 17,819 | 102,645,789 | 17.4 |
Effect of dilutive share options | – | 2,404,841 | – | – | 957,578 | – |
Diluted EPS | 17,002 | 104,727,276 | 16.2 | 17,819 | 103,603,367 | 17.2 |
2025 | 2024 | |||||
| Weighted | Per share | |||||
| Loss after tax | average number | amount | Loss after tax | Weighted average | Per share amount | |
| £’000 | of shares | pence | £’000 | number of shares | pence | |
Basic EPS | (42) | 102,322,435 | (0.0) | (377) | 102,645,789 | (0.4) |
Effect of dilutive share options | – | 2,404,841 | – | – | 957,578 | – |
Diluted EPS | (42) | 104,727,276 | (0.0) | (377) | 103,603,367 | (0.4) |
| Restated | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Group Underlying Operating Profit (See note 5 for the reconciliation from Group Operating Profit) | 32,618 | 27,785 |
Profit attributable to non-controlling interest | (80) | (33) |
| Finance income (excluding exceptional and contingent consideration items, fair value adjustment to loans | ||
| receivables and discounting on lease liabilities) | 1,666 | 1,169 |
Other sources of earnings from joint venture | (932) | – |
Normalised taxation (tax rate 25.0%, 2024: 25.0%)* | (8,318) | (7,230) |
Adjusted profit after tax attributable to owners of the parent | 24,954 | 21,691 |
2025 | 2024 | |||||
| Weighted | Per share | |||||
| Profit after tax | average number | amount | Profit after tax | Weighted average | Per share amount | |
| £’000 | of shares | pence | £’000 | number of shares | pence | |
Adjusted basic EPS | 24,954 | 102,322,435 | 24.4 | 21,690 | 102,645,789 | 21.1 |
Effect of dilutive share options | 2,404,841 | 957,578 | ||||
Adjusted diluted EPS | 24,954 | 104,727,276 | 23.8 | 21,690 | 103,603,367 | 20.9 |
| 2025 | 2024 | ||
| £’000 | £’000 | ||
| Declared and paid during the year: | |||
2025 | Interim: 4.0 pence per share (2024 Interim: 4.0 pence) | 4,154 | 4,069 |
| Dividends on shares proposed (not recognised as a liability as at 31 December): | |||
| Equity dividends on shares: | |||
Dividend: |
| At 1 January | At 31 December | ||||
| 2025 | Cash flow | Additions | Disposals | 2025 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Lease liabilities | 5,782 | (2,486) | 3,543 | (335) | 6,504 |
5,782 | (2,486) | 3,543 | (335) | 6,504 | |
| At 1 January | At 31 December | ||||
| 2024 | Cash flow | Additions | Disposals | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Lease liabilities | 8,340 | (2,895) | 1,855 | (1,518) | 5,782 |
8,340 | (2,895) | 1,855 | (1,518) | 5,782 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Non-current liabilities | 4,148 | 3,493 |
Current liabilities | 2,356 | 2,289 |
6,504 | 5,782 |
| Restated | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Directors’ remuneration (short-term benefits) 1 | 1,769 | 1,728 |
Contributions to money purchase pensions schemes (post-employment benefits) | 2 | 2 |
Aggregate gains on exercise of share-based payment awards | - | 155 |
1,771 | 1,885 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Key management personnel remuneration (short-term benefits) 2 | 3,264 | 3,618 |
Contributions to money purchase pensions schemes (post-employment benefits) | 45 | 57 |
Termination benefits | 9 | 178 |
Share-based payments charge on current incentive schemes | 820 | 59 |
4,138 | 3,912 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Wages and salaries | 89,567 | 87,914 |
Social security costs | 14,162 | 12,437 |
Pension costs | 4,677 | 4,406 |
Subcontractor costs | 682 | 443 |
Total employee costs | 109,088 | 105,200 |
Share-based payment charge | 1,597 | 920 |
| Restated | ||
| 2025 | 2024 | |
Financial Services | 389 | 434 |
Surveying & Valuation | 1,098 | 1,016 |
Estate Agency Franchising | 183 | 224 |
Central | 106 | 103 |
1,776 | 1,777 |
| LTIP 2025 | LTIP 2024 | LTIP 2023 | LTIP 2022 | ||
| EPS (pence) | EPS (pence) | EPS (pence) | EPS (pence) | ||
100% vest | (more than or equal to) | 34.0 | 32.5 | 24.0 | 52.8 |
25% vest | (equal to) | 28.0 | 26.5 | 16.0 | 46.9 |
Straight-line vesting | (between) | 28.0-34.0 | 26.5-32.5 | 16.0 – 24.0 | 46.9 – 52.8 |
No options vest | (less than) | 28.0 | 26.5 | 16.0 | 46.9 |
2025 | 2024 | |||
| Weighted | Weighted | |||
| average exercise | average exercise | |||
| price | Number | price | Number | |
Outstanding at 1 January | 0.85 | 4,003,768 | 0.87 | 4,065,279 |
Granted during the year | 0.99 | 1,062,798 | 0.77 | 1,283,552 |
Exercised during the year 1 | 0.38 | (103,505) | 0.37 | (383,216) |
Lapsed during the year | 0.83 | (1,453,192) | 1.04 | (961,847) |
Outstanding at 31 December | 0.91 | 3,509,869 | 0.85 | 4,003,768 |
| LTIP | LTIP | SAYE | LTIP | SAYE | |
| 2025 | 2025 | 2025 | 2024 | 2024 | |
Option pricing model used | Monte Carlo | Monte Carlo | Black Scholes | Black Scholes | Black Scholes |
Weighted average share price at grant date (£) | 3.26 | 2.67 | 2.48 | 2.98 | 2.82 |
Exercise price (£) | – | – | 2.04 | – | 2.46 |
Expected life of options (years) | 4.5 | 3 | 3 | 3 | 3 |
Expected volatility (%) | 86 | 62 | 100 | 100 | 100 |
Expected dividend yield (%) | 3.50 | 3.60 | 3.40 | 3.69 | 1.06 |
Risk free interest rate (%) | 3.66 | 3.82 | 3.62 | 4.54 | 4.36 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Share-based payment charge during the year | 1,597 | 920 |
| 2025 | 2024 | |
| £’000 | £’000 | |
UK corporation tax – current year | 6,059 | 3,417 |
– adjustment in respect of prior years | (356) | (208) |
5,703 | 3,209 | |
| Deferred tax: | ||
Origination and reversal of temporary differences | (198) | 2,446 |
Adjustment in respect of prior year | 523 | (549) |
Deferred tax balances written back on disposal of subsidiaries | – | – |
Total deferred tax charge | 325 | 1,897 |
Total tax charge in the income statement | 6,028 | 5,106 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Total tax charge from continuing operations | 5,994 | 5,247 |
Total tax (credit)/charge from discontinued operations | 34 | (141) |
6,028 | 5,106 |
| Restated | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit before tax from continuing operations | 23,076 | 23,066 |
Loss before tax from discontinued operations | (8) | (518) |
Profit before tax | 23,068 | 22,548 |
Tax calculated at UK standard CT rate of 25% (2024: 25%) | 5,767 | 5,635 |
Non-deductible expenditure from joint venture | (199) | 1 |
Income not taxable | (376) | (11) |
Other disallowable expenses | 1,028 | 592 |
Impact of movement in contingent consideration credited to the income statement | – | 119 |
Share-based payment relief | 185 | (60) |
Movement in deferred tax previously not recognised on tax losses | (543) | (413) |
Prior period adjustments – current tax | (357) | (208) |
Prior period adjustment – deferred tax | 523 | (549) |
Total taxation charge | 6,028 | 5,106 |
Total tax charge from continuing operations | 5,994 | 5,247 |
Total tax (credit)/charge from discontinued operations | 34 | (141) |
Total taxation charge | 6,028 | 5,106 |
| 2024 | ||
| 2025 | Restated* | |
| £’000 | £’000 | |
| Unrecognised deferred tax asset relating to: | ||
Losses | 2,632 | 2,108 |
Share based payments | 251 | 490 |
2,883 | 2,598 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Net deferred tax liability at 1 January | 1,642 | (166) |
Research and development tax credits | (26) | – |
Deferred tax liability recognised directly in equity | 58 | (88) |
Deferred tax charge in income statement for the year from continuing operations | 325 | 1,897 |
Net deferred tax liability/(asset) at 31 December | 1,999 | 1,642 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Accelerated capital allowances | (1,159) | (1,433) |
Deferred tax liability on separately identifiable intangible assets | 4,455 | 4,410 |
Deferred tax on financial assets | 234 | 184 |
Deferred tax on share options | (618) | (616) |
Other short-term temporary differences | (330) | (221) |
Temporary differences - FRS 102 to IFRS alignment | 216 | - |
Total losses recognised | (799) | (682) |
1,999 | 1,642 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Intangible assets recognised on business combinations | (45) | 790 |
Accelerated capital allowance | (274) | (149) |
Deferred tax on financial assets | ((50) | – |
Deferred tax on share options | 60 | 40 |
Other temporary differences | 8 3 | (30) |
Temporary differences - FRS 102 to IFRS alignment | (216) | |
Trading losses recognised | 117 | (2,548) |
Total deferred tax charged in income statement | (325) | (1,897) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Deferred tax charge in income statement for the year from continuing operations | (325) | (1,897) |
Deferred tax charge in income statement for the year from discontinued operations | – | – |
Total deferred tax charged in income statement | (325) | (1,897) |
| Goodwill | Brand | Total | |
| £’000 | £’000 | £’000 | |
| Cost | |||
At 31 December 2024 | 16,855 | 6,911 | 23,766 |
At 31 December 2025 | 16,855 | 6,911 | 23,766 |
| Net book value | |||
At 31 December 2025 | 16,855 | 6,911 | 23,766 |
At 31 December 2024 | 16,855 | 6,911 | 23,766 |
| Goodwill | Brand | Goodwill | Brand | |
| 2025 | 2025 | 2024 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| CGUs | ||||
PRIMIS network | 6,950 | 180 | 6,950 | 180 |
Financial Services segment total | 6,950 | 180 | 6,950 | 180 |
e.surv | 9,569 | 1,305 | 9,569 | 1,305 |
Templeton LPA | 336 | – | 336 | – |
Surveying & Valuation segment total | 9,905 | 1,305 | 9,905 | 1,305 |
Your Move and Reeds Rains | – | 3,751 | – | 3,751 |
LSLi | – | 1,675 | – | 1,675 |
Estate Agency Franchising segment total | – | 5,426 | – | 5,426 |
Total | 16,855 | 6,911 | 16,855 | 6,911 |
2025 | 2024 | |
Financial Services | 16.4% | 16.3% |
Surveying & Valuation | 16.5% | 17.3% |
Estate Agency Franchising | 15.7% | 15.9% |
| Customer | Franchise | Relationship | |||
| contracts | agreements | Software | Asset | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2024 | 625 | 12,766 | 19,397 | – | 32,788 |
Additions | – | – | 2,093 | 9,295 | 11,388 |
At 31 December 2024 | 625 | 12,766 | 21,490 | 9,295 | 44,176 |
Additions | – | – | 3,052 | – | 3,052 |
Disposals | (625) | – | – | – | (625) |
At 31 December 2025 | – | 12,766 | 24,542 | 9,295 | 46,603 |
| Amortisation and impairment | |||||
At 1 January 2024 | 625 | 1,020 | 16,593 | – | 18,238 |
Amortisation | – | 879 | 1,335 | 774 | 2,988 |
At 31 December 2024 | 625 | 1,899 | 17,928 | 774 | 21,226 |
Amortisation | – | 850 | 1,408 | 774 | 3,032 |
Disposal | (625) | – | – | – | (625) |
At 31 December 2025 | – | 2,749 | 19,336 | 1,548 | 23,633 |
| Net book value | |||||
At 31 December 2025 | – | 10,017 | 5,206 | 7,747 | 22,970 |
At 31 December 2024 | – | 10,867 | 3,562 | 8,521 | 22,950 |
| Fixtures, fittings | |||||
| Land and | Leasehold | Motor | and computer | ||
| buildings | improvements | vehicles | equipment | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2024 (restated 1 ) | 9,018 | 966 | 7,226 | 10,782 | 27,992 |
Additions | 424 | – | 1,431 | 939 | 2,794 |
Disposals | (5,935) | – | (2,446) | (271) | (8,651) |
At 31 December 2024 | 3,507 | 966 | 6,211 | 11,450 | 22,134 |
Additions | 1,692 | – | 1,878 | 1,241 | 4,811 |
Disposals | (406) | – | (1,129) | (1,073) | (2,608 |
At 31 December 2025 | 4,793 | 966 | 6,960 | 11,618 | 24,337 |
| Depreciation and impairment | |||||
At 1 January 2024 | 7,334 | 966 | 3,947 | 8,828 | 21,075 |
Charge for the year | 539 | – | 1,442 | 1,179 | 3,160 |
Disposals | (5,902) | – | (2,378) | (221) | (8,501) |
At 31 December 2024 | 1,971 | 966 | 3,011 | 9,786 | 15,734 |
Charge for the year | 710 | – | 1,535 | 1,124 | 3,369 |
Disposals | (406) | – | (988) | (1,072) | (2,466) |
At 31 December 2025 | 2,275 | 966 | 3,558 | 9,838 | 16,637 |
| Net book value | |||||
At 31 December 2025 | 2,518 | – | 3,402 | 1,780 | 7,700 |
At 31 December 2024 | 1,536 | – | 3,200 | 1,664 | 6,400 |
Property, plant and equipment | – | – | – | 1,780 | 1,780 |
Right-of-use assets | 2,518 | – | 3,402 | – | 5,920 |
Restated 1 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
| (a) Financial assets at fair value through other comprehensive income (FVOCI) | ||
Unquoted shares at fair value | – | – |
| (b) Financial assets at fair value through income statement (FVPL) | ||
Unquoted shares at fair value (Openwork units and Twenty7Tec) | 963 | 762 |
Contingent consideration receivable | – | 5,772 |
| (c) Financial assets at amortised cost | ||
Investment in sublease | 295 | 832 |
Loan to joint venture | 13,840 | 7,607 |
Loans to franchisees and appointed representatives | 3,650 | 1,769 |
18,748 | 16,742 | |
Non-current assets | 2,917 | 2,111 |
Current assets | 15,831 | 14,631 |
18,748 | 16,742 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Fair value gains on equity investments at FVPL recognised in other operating costs | 201 | 482 |
Fair value (losses)/gains on contingent consideration recognised as exceptional | (230) | 163 |
Finance income recognised on contingent consideration receivable | – | 738 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Opening balance | 11,585 | 9,359 |
Equity investment in Pivotal Growth | 2,605 | 2,232 |
Equity accounted profit | 1,195 | 107 |
Adjustment for non-controlling interests | (397) | (113) |
Closing balance | 14,988 | 11,585 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Mottram TopCo balance sheet 1 : | ||
Non-current assets | 96,341 | 55,002 |
Current assets (excluding cash and cash equivalents) | 9,744 | 4,757 |
Cash and cash equivalents | 8,641 | 7,641 |
Current liabilities | (46,348) | (26,513) |
Non-current liabilities | (27,332) | (10,647) |
Net assets | 41,046 | 30,240 |
Less: net assets attributable to non-controlling interests | (313) | 84 |
Net assets attributable to Pivotal | 40,733 | 30,324 |
LSL share of Pivotal’s net assets 1 | 14,988 | 11,585 |
| Restated | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
| Pivotal results: | ||
Revenue | 95,129 | 60,290 |
Operating expenses | (89,383) | (60,153) |
Operating profit | 5,746 | 137 |
Finance income | 94 | 16 |
Finance costs | (1,996) | - |
Profit before tax | 3,844 | 152 |
Taxation | (1,731) | (52) |
Profit after tax | 2,113 | 100 |
Attributable to NCI of Pivotal | 397 | 113 |
Attributable to Mottram TopCo | 1.716 | (13) |
LSL share of post-tax profit/(loss) from joint venture | 798 | (6) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Depreciation | (559) | (297) |
Amortisation | (452) | (434) |
Restated 1 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current | ||
Trade receivables | 5,693 | 5,012 |
Prepayments | 6,795 | 6,135 |
Accrued income | 10,060 | 10,850 |
Other debtors | 2,478 | 2,164 |
25,026 | 24,161 |
Restated 1 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 January | 4,574 | 3,658 |
Provision for expected credit losses | 3,543 | 2,061 |
Amounts written off | (2,468) | (1,146) |
At 31 December | 5,649 | 4,574 |
| Neither past due | 60 – 90 | 90 – 120 | |||||
| Total | nor impaired | <30 days | 30-60 days | days | days | > 120 days | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
2025 | 21,402 | 10,573 | 3,895 | 849 | 544 | 669 | 4,872 |
2024 | 20,436 | 10,220 | 3,588 | 706 | 414 | 223 | 5,285 |
| Neither past due | 60 – 90 | 90 – 120 | ||||
| nor impaired | <30 days | 30-60 days | days | days | > 120 days | |
2025 | 0.00% | 10.06% | 14.53% | 22.22% | 19.20% | 67.24% |
Restated 1 2024 | 0.02% | 13.11% | 17.51% | 34.21% | 37.14% | 69.75% |
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash and cash equivalents | 67,050 | 60,663 |
Bank overdrafts | (39,253) | (28,264) |
Cash and cash equivalents | 27,797 | 32,399 |
Restated 1 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current | ||
Trade payables | 9,665 | 9,793 |
Other taxes and social security payable | 7,687 | 6,120 |
Other payables | 2,866 | 2,981 |
Accruals | 13,791 | 15,185 |
Commission refund liability | 2,801 | 3,414 |
36,810 | 37,493 |
Restated 1 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current | ||
IFRS 16 lessee financial liabilities | 2,354 | 2,289 |
Contingent consideration | 3,259 | 3,306 |
5,613 | 5,595 | |
| Non-current | ||
IFRS 16 lessee financial liabilities | 4,148 | 3,493 |
4,148 | 3,493 |
| 2025 | 2024 | |
| £’000 | £’000 | |
TenetLime | 3,259 | 3,306 |
Total contingent consideration | 3,259 | 3,306 |
Opening balance | 3,306 | 65 |
Acquisition | – | 3,600 |
Cash paid | – | (65) |
Amounts recorded through income statement | (47) | (294) |
Closing balance | 3,259 | 3,306 |
| Appointed | ||||||
| PI claim | Dilapidation | Restructuring | representative | |||
| provisions | provision | provision | provision | Other | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2025 (restated 2 ) | 2,575 | 5,110 | 918 | 1,247 | 571 | 10,421 |
Transferred from trade and other payables 1 | – | – | – | 543 | – | 543 |
Provided in financial year | 2,650 | 16 | 549 | 1,615 | – | 4,830 |
Amount utilised | (153) | (383) | (441) | (1,790) | – | (2,767) |
Amount released | (751) | (652) | (30) | – | (571) | (2,004) |
Unwinding of discount | – | 245 | – | – | – | 245 |
Balance at 31 December 2025 | 4,321 | 4,336 | 996 | 1,615 | – | 11,268 |
Current liabilities | 1,030 | 3,396 | 996 | 844 | – | 6,266 |
Non-current liabilities | 3,291 | 940 | – | 771 | – | 5,002 |
4,321 | 4,336 | 996 | 1,615 | – | 11,268 |
2025 | 2024 | |||||
| Property | Motor vehicles | Total | Property | Motor vehicles | Total | |
| Right-of-use assets | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
1 January | 1,536 | 3,201 | 4,737 | 1,684 | 3,279 | 4,963 |
Additions | 1,692 | 1,878 | 3,570 | 424 | 1,431 | 1,855 |
Disposals | – | (142) | (142) | (33) | (67) | (100) |
Depreciation | (710) | (1,535) | (2,245) | (539) | (1,442) | (1,981) |
Transfer to investment in sublease | – | – | – | – | – | – |
31 December | 2,518 | 3,402 | 5,920 | 1,536 | 3,201 | 4,737 |
| 2025 | 2024 | |
| Lease liabilities | £’000 | £’000 |
1 January | 5,782 | 8,340 |
Additions | 3,543 | 1,855 |
Interest expense | 534 | 455 |
Disposals | (335) | (1,518) |
Repayment of lease liabilities | (3,020) | (3,350) |
31 December | 6,504 | 5,782 |
| £’000 | £’000 | £’000 | |
| Property | Vehicles | Total | |
Current lease liabilities | 995 | 1,794 | 2,789 |
Non-current lease liabilities | 2,583 | 2,265 | 4,848 |
31 December 2025 | 3,578 | 4,059 | 7,637 |
| 2025 | 2024 | |
| £000 | £000 | |
Less than 1 year | 159 | 527 |
1-2 years | 80 | 306 |
2-3 years | 47 | 82 |
3-4 years | 23 | 41 |
4-5 years | – | 9 |
309 | 965 | |
Unearned finance income | (14) | (133) |
Net investment in sublease (Note 19) | 295 | 832 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Depreciation of right-of-use assets: | ||
Property | (710) | (539) |
Vehicles | (1,535) | (1,442) |
Short-term and low value lease expense (Note 10) | (1,747) | (1,992) |
Sublease income | 1,527 | 1,992 |
Charge to operating profit | (2,465) | (1,981) |
Interest expense related to lease liabilities | (534) | (455) |
Interest income related to investment in sublease | 29 | 96 |
Charge to profit before taxation | (505) | (359) |
Cash (outflow) relating to operating activities | (505) | (359) |
Cash inflow relating to investing activities | 489 | 1,046 |
Cash outflow relating to financing activities | (2,487) | (2,895) |
Total net cash (outflow) relating to leases | (2,503) | (2,208) |
2025 | 2024 | |||
Shares | £’000 | Shares | £’000 | |
| Authorised: | ||||
Ordinary shares of 0.2 pence each Issued and fully paid: | 500,000,000 | 1,000 | 500,000,000 | 1,000 |
At 1 January | 105,158,950 | 210 | 105,158,950 | 210 |
At 31 December | 105,158,950 | 210 | 105,158,950 | 210 |
| Less than | ||||||
| On demand | 3 months | 3 to 12 months | 1 to 5 years | > 5 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Trade payables | – | 9,665 | – | – | – | 9,665 |
Other payables | – | 24,343 | – | – | – | 24,343 |
Overdraft | 39,253 | – | – | – | – | 39,253 |
Contingent consideration | – | – | 3,259 | – | – | 3,259 |
Lease liabilities | – | 588 | 1,765 | 3,553 | 595 | 6,501 |
39,253 | 33,596 | 5,024 | 3,553 | 595 | 83,021 |
| Less than | ||||||
| On demand | 3 months | 3 to 12 months | 1 to 5 years | > 5 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Trade payables | – | 9,793 | – | – | – | 9,793 |
Other payables | – | 24,286 | – | – | – | 24,286 |
Overdraft | 28,264 | – | – | – | – | 28,264 |
Contingent consideration | – | – | 3,306 | – | – | 3,306 |
Lease liabilities | – | 573 | 1,716 | 3,406 | 87 | 5,782 |
28,264 | 34,652 | 5,022 | 3,406 | 87 | 71,431 |
| Total | Level 1 | Level 2 | Level 3 | |
| 2025 | £’000 | £’000 | £’000 | £’000 |
| Assets measured at fair value | ||||
Financial assets | 963 | – | 963 | – |
| Liabilities measured at fair value | ||||
Contingent consideration payable | 3,259 | – | – | 3,259 |
| Total | Level 1 | Level 2 | Level 3 | |
| 2024 | £’000 | £’000 | £’000 | £’000 |
| Assets measured at fair value | ||||
Financial assets | 762 | – | 762 | |
| Liabilities measured at fair value | ||||
Contingent consideration payable | 3,306 | – | – | 3,306 |
| £’000 | |
Opening balance as at 1 January 2025 | 5,772 |
Fair value remeasurement | (230) |
Receipts | (5,542) |
Closing balance as at 31 December 2025 | – |
| 2025 | 2024 | |
| £’000 | £’000 | |
Revenue recognised | 3,509 | 3,551 |
Trade receivables at 31 December | 522 | 676 |
Loan notes receivable at 31 December | 13,840 | 7,607 |
Restated 1 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Total operating expenditure | (160,383) | (151,379) |
| Add back: | ||
Other gains | (1,116) | (533) |
Share of post-tax (profit) /loss from joint venture | (798) | 6 |
Share-based payments | 1,597 | 920 |
Amortisation of intangible assets | 3,032 | 2,988 |
Exceptional gains | (571) | (1,745) |
Exceptional costs | 5,066 | 4,109 |
Contingent consideration | – | (426) |
Adjusted operating expenditure | (153,173) | (146,060) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash and short-term deposits | 67,050 | 60,663 |
Less: Interest-bearing loans and borrowings (including loan notes, overdraft, IFRS 16 Leases, contingent and deferred consideration) | ||
Current | (44,865) | (33,859) |
Non-current | (4,148) | (3,490) |
18,037 | 23,314 | |
Add: IFRS 16 lease financial liabilities | 6,501 | 5,779 |
Add: deferred and contingent consideration | 3,259 | 3,306 |
Net cash | 27,797 | 32,399 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Net cash generated from operating activities | 22,730 | 27,793 |
Exceptional costs paid | 3,910 | 3,066 |
Income taxes paid | 4,968 | 1,799 |
Interest received (leases) | (29) | (96) |
Interest paid (leases) | 534 | 455 |
Cash generated from operations | 32,113 | 33,017 |
Payment of principal portion of lease liabilities | (2,486) | (2,895) |
PI provision utilisation | 153 | 950 |
Adjusted cash flow from operations | 29,780 | 31,072 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Adjusted cash flow from operations | 29,780 | 31,072 |
Group Underlying Operating Profit from continuing operations | 32,618 | 27,784 |
Cash flow conversion rate | 91% | 112% |
| Registered | Proportion of | ||||
| office | nominal value | ||||
| Name of subsidiary company | address | LSL holding | LSL Shareholder | of shares held | Nature of business |
Lending Solutions Holdings Limited | 1 | Direct | LSL Property Services plc | 100% | Holding Company |
Lending Solutions Limited | 1 | Indirect | Lending Solutions Holdings Limited | 100% | Non Trading |
| Financial Services | |||||
Advance Mortgage Funding Limited | 1 | Direct | LSL Property Services plc | 100% | Financial Services |
| Direct Life and Pensions Services | 2 | Indirect | Direct Life Quote Holdings Ltd | 100% | Financial Services |
| Limited | |||||
Direct Life Limited | 2 | Indirect | Direct Life and Pensions Services | 100% | Non Trading |
| Limited | |||||
Direct Life Quote Holdings Limited | 2 | Direct | LSL Property Services plc | 100% | Holding Company |
LifeQuote Limited | 2 | Indirect | Direct Life and Pensions Services | 100% | Non Trading |
| Limited | |||||
Reeds Rains Financial Services Limited | 2 | Indirect | Reeds Rains Limited | 100% | Financial Services |
| First Complete Limited | 1 | Indirect | Lending Solutions Holdings Limited | 100% | Financial Services |
| and Holding | |||||
| Company | |||||
Linear Wealth Management Limited | 2 | Indirect | Linear Financial Services Holdings | 100% | Non Trading |
| Limited | |||||
| Linear Financial Services Holdings | 2 | Indirect | First Complete Limited | 100% | Holding Company |
| Limited | |||||
| Linear Mortgage Network Holdings | 2 | Indirect | First Complete Limited | 100% | Holding Company |
| Limited | |||||
Linear Mortgage Network Limited | 2 | Indirect | Linear Mortgage Network Holdings | 100% | Financial Services |
| Limited | |||||
Mortgage Gym Solutions Ltd. | 2 | Direct | LSL Property Services plc | 100% | Non Trading |
| Personal Touch Administration Services | 2 | Indirect | Personal Touch Financial Services | 100% | Financial Services |
| Limited | Limited | ||||
| Personal Touch Financial Services | 2 | Direct | LSL Property Services plc | 100% | Financial Services |
| Limited | and Holding | ||||
| Company | |||||
Qualis Wealth Limited | 2 | Direct | LSL Property Services plc | 100% | Non Trading |
TenetLime Limited | 2 | Direct | LSL Property Services plc | 100% | Financial Services |
| Surveying & Valuation |
| Registered | Proportion of | ||||
| office | nominal value | ||||
| Name of subsidiary company | address | LSL holding | LSL Shareholder | of shares held | Nature of business |
| Albany Insurance Company | 5 | Direct | LSL Property Services plc | 100% | Captive Insurer |
| (Guernsey) Limited | |||||
e.surv Limited | 4 | Direct | LSL Property Services plc | 100% | Chartered |
| Surveyors | |||||
| Surveying & Valuation – Asset Management | |||||
LSL Corporate Client Services Limited | 1 | Direct | LSL Property Services plc | 100% | Asset |
| Management | |||||
St Trinity Limited | 1 | Direct | LSL Property Services plc | 100% | Non Trading |
Templeton LPA Limited | 1 | Indirect | First Complete Limited | 100% | Asset |
| Management | |||||
| Estate Agency Franchise – Residential Sales and Lettings | |||||
Airport Lettings Stansted Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
Bawtry Lettings and Sales Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Brown North East Lettings Ltd | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
| Charterhouse Management (UK) | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
| Limited | |||||
David Frost Estate Agents Limited | 2 | Indirect | Vitalhandy Enterprises Limited | 100% | Non Trading |
Davis Tate Ltd | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
EA Student Lettings Ltd | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Eastside Property Developments Ltd | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Fourlet (York) Limited | 2 | Indirect | Reeds Rains Limited | 100% | Non Trading |
GFEA Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
Guardian Property Lettings Limited | 2 | Indirect | Reeds Rains Limited | 100% | Non Trading |
Hawes & Co Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
Hawes & Co (Thames Ditton) Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
| Headway Property Management | 2 | Indirect | Reeds Rains Limited | 100% | Non Trading |
| Limited | |||||
Holloways Residential Ltd | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Home and Student Link Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Homefast Property Services Limited | 2 | Indirect | Lending Solutions Holdings Limited | 77.5% | Conveyancing |
| Packaging | |||||
Hydegate Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
ICIEA Limited | 2 | Indirect | LSLi Limited | 100% | Non-Trading |
Inter County Lettings Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
IQ Property (Hull) Limited | 2 | Indirect | Reeds Rains Limited | 100% | Non Trading |
JNP Estate Agents Limited | 2 | Indirect | LSLi Limited | 100% | Non Trading |
| JNP Estate Agents (Princes Risborough) | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
| Limited | |||||
JNP (Residential Lettings) Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
JNP (Surveyors) Limited | 2 | Indirect | LSLi Limited | 100% | Non Trading and |
| Holding Company | |||||
Kent Property Solutions Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
LSL Land & New Homes Ltd | 2 | Indirect | your-move.co.uk Limited | 100% | Residential Sales |
| Registered | Proportion of | ||||
| office | nominal value | ||||
| Name of subsidiary company | address | LSL holding | LSL Shareholder | of shares held | Nature of business |
Lauristons Estate Agents Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non-Trading |
Lawlors Property Services Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
LetCo Group Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Holding Company |
LetCo Limited | 2 | Indirect | LetCo Group Limited | 100% | Non Trading |
Lets Move Property Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Longshoot Properties Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
LSLi Limited | 1 | Direct | LSL Property Services plc | 100% | Estate Agency |
| Franchising and | |||||
| Holding Company | |||||
New Daffodil Limited | 2 | Direct | LSL Property Services plc | 100% | Non Trading |
New Let Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Oakley Lettings Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
| Paul Graham Lettings & | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
| Management Ltd | |||||
Philip Green Lettings Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
PHP Lettings Scotland Limited | 3 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Prestons Lettings Ltd | 2 | Indirect | Reeds Rains Limited | 100% | Non Trading |
Pygott & Crone Lincoln Lettings Limited | 2 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Reeds Rains Limited | 2 | Direct | LSL Property Services plc | 100% | Estate Agency |
| Franchising and | |||||
| Holding Company | |||||
Reeds Rains Cleckheaton Limited | 2 | Indirect | Reeds Rains Limited | 100% | Non Trading |
Simply Let Ltd. | 3 | Indirect | your-move.co.uk Limited | 100% | Non Trading |
Thomas Morris Limited | 1 | Indirect | LSLi Limited | 100% | Non Trading |
Top-Let Limited | 2 | Indirect | LetCo Group Limited | 100% | Non Trading |
Vitalhandy Enterprises Limited | 2 | Indirect | LSLi Limited | 100% | Holding Company |
Warners Letting Agency Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
Yates Lettings Limited | 2 | Indirect | JNP (Surveyors) Limited | 100% | Non Trading |
your-move.co.uk Limited | 1 | Indirect | Lending Solutions Holdings Limited | 100% | Estate Agency |
| Franchising and | |||||
| Holding Company |
| Reported | Restated | |||
| year ended | Subsidiary | Disposal-related | year ended | |
| 31 December | statutory audit | consolidation | 31 December | |
| 2023 | adjustments | entries | 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| Non-current assets | ||||
Property, plant and equipment and right-of-use assets | 6,917 | 1 | – | 6,918 |
Investment in sublease | 1,756 | 1 | – | 1,757 |
| Current assets | ||||
Trade and other receivables | 23,206 | (760) | – | 22,446 |
| Current liabilities | ||||
Trade and other payables | (30,485) | (6) | (741) | (31,232) |
| Non-current liabilities | ||||
Provisions for liabilities | (5,647) | (225) | – | (5,872) |
Net assets | 75,945 | (989) | (741) | 74,215 |
| Equity | ||||
Retained Earnings | 74,087 | (989) | (741) | 72,357 |
Total Equity | 75,945 | (989) | (741) | 74,215 |
| Reported | Restated | |||
| year ended | Subsidiary | Disposal-related | year ended | |
| 31 December | statutory audit | consolidation | 31 December | |
| 2024 | adjustments | entries | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Non-current assets | ||||
Loans to franchisees and appointed representatives | 979 | (77) | 902 | |
| Current assets | ||||
Trade and other receivables | 24,811 | (650) | 24,161 | |
| Current liabilities | ||||
Financial liabilities | (5,597) | 2 | (5,595) | |
Trade and other payables | (36,778) | 26 | (741) | (37,493) |
Provisions for liabilities | (6,316) | (236) | (6,552) | |
Net assets | 81,884 | (936) | (741) | 80,207 |
| Equity | ||||
Retained Earnings | 80,417 | (943) | (741) | 78,733 |
Non-controlling interest | (280) | 7 | (273) | |
Total Equity | 81,884 | (936) | (741) | 80,207 |
| Reported | Restated | ||
| year ended | Subsidiary | year ended | |
| 31 December | statutory audit | 31 December | |
| 2024 | adjustments | 2024 | |
| £’000 | £’000 | £’000 | |
Revenue | 173,175 | 143 | 173,318 |
Other operating costs | (35,548) | (90) | (35,638) |
Group operating profit | 21,886 | 53 | 21,939 |
Profit before tax | 23,013 | 53 | 23,066 |
Profit for the period from continuing operations | 17,766 | 53 | 17,819 |
Profit for the period | 17,389 | 53 | 17,442 |
| Attributable to: | |||
Owners of the parent | 17,363 | 46 | 17,409 |
Non-controlling interest | 26 | 7 | 33 |
17,389 | 53 | 17,442 |