Plant and equipment |
4 years |
Fixtures and fittings |
4 years |
Leasehold improvements |
Length of lease |
Effective for |
Endorsed by the |
|
accounting periods |
UK Endorsement |
|
Effective in 2025 |
beginning on or after |
Board (UKEB) |
Amendments to IAS 21 – Lack of Exchangeability |
1 January 2025 |
Yes |
Effective for |
Endorsed by the |
|
accounting periods |
UK Endorsement |
|
Effective after 31 December 2025 |
beginning on or after |
Board (UKEB) |
Amendments to the Classification and Measurement of Financial |
1 January 2026 |
Yes |
Instruments – Amendments to IFRS 9 and IFRS 7 |
||
IFRS 18, ‘Presentation and Disclosure in Financial Statements’ |
1 January 2027 |
Yes |
North |
|||||
UK |
America |
EMEA |
APAC |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
|
Revenue |
88,441 |
45,821 |
14,973 |
28,492 |
177,727 |
Depreciation and amortisation |
(1,984) |
(1,289) |
(403) |
(1,437) |
(5,113) |
Exceptional administrative expenses |
(1,508) |
(224) |
(820) |
(52) |
(2,604) |
Impairment loss |
– |
– |
(3,272) |
– |
(3,272) |
Segment operating profit/ (loss) |
9,578 |
1,950 |
(4,040) |
12 |
7,500 |
Finance income¹ |
1,638 |
128 |
1 |
– |
1,767 |
Finance costs¹ |
(1,063) |
(147) |
(50) |
(364) |
(1,624) |
Profit/ (loss) before income tax |
10,153 |
1,931 |
(4,089) |
(352) |
7,643 |
As at 31 December 2025 |
|||||
Total assets |
53,846 |
17,902 |
5,601 |
12,357 |
89,706 |
Total liabilities |
(9,256) |
(5,962) |
(6,366) |
(15,976) |
(37,560) |
North |
|||||
UK |
America |
EMEA |
APAC |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
|
31 December 2025 |
27,795 |
4,010 |
– |
3,048 |
34,853 |
FDM |
FDM Group |
|
Entity name |
Group Inc. |
Canada Inc. |
Country of registration |
USA |
Canada |
£000 |
£000 |
|
Revenue |
27,831 |
17,990 |
Non-current assets (excluding deferred tax) |
1,714 |
638 |
North |
|||||
UK |
America |
EMEA |
APAC |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
|
Revenue |
103,985 |
92,188 |
21,923 |
39,608 |
257,704 |
Depreciation and amortisation |
(2,135) |
(1,356) |
(368) |
(1,546) |
(5,405) |
Exceptional administrative expenses |
(3,636) |
(780) |
(86) |
(392) |
(4,894) |
Segment operating profit |
14,512 |
10,666 |
1,186 |
1,075 |
27,439 |
Finance income¹ |
1,842 |
280 |
15 |
6 |
2,143 |
Finance costs¹ |
(897) |
(149) |
(51) |
(423) |
(1,520) |
Profit before income tax |
15,457 |
10,797 |
1,150 |
658 |
28,062 |
As at 31 December 2024 |
|||||
Total assets (restated) 2 |
63,589 |
20,714 |
12,442 |
14,705 |
111,450 |
Total liabilities |
(12,325) |
(7,461) |
(7,177) |
(17,147) |
(44,110) |
North |
|||||
UK |
America |
EMEA |
APAC |
Total |
|
£000 |
£000 |
£000 |
£000 |
£000 |
|
31 December 2024 (restated) |
29,487 |
3,674 |
3,422 |
4,469 |
41,052 |
FDM Group |
|||
FDM |
FDM Group |
Australia |
|
Entity name |
Group Inc. |
Canada Inc. |
Pty Ltd |
Country of registration |
USA |
Canada |
Australia |
£000 |
£000 |
£000 |
|
Revenue |
48,317 |
43,871 |
15,976 |
Non-current assets (excluding deferred tax) |
1,041 |
855 |
3,245 |
2025 |
2024 |
|
£000 |
£000 |
|
Revenue from client A |
8,521 |
38,234 |
2025 |
2024 |
|
£000 |
£000 |
|
Net foreign exchange differences |
(197) |
369 |
Loss on disposal of property, plant and equipment |
4 |
3 |
Loss/ (profit) on disposal of right-of-use assets |
(3) |
(170) |
Goodwill impairment |
2,992 |
– |
Asset impairment |
280 |
– |
Depreciation of right-of-use assets |
4,396 |
4,547 |
Depreciation of property, plant and equipment |
717 |
858 |
Expense relating to short-term leases |
– |
49 |
2025 |
2024 |
|
£000 |
£000 |
|
Fees payable to the Group’s auditors for the audit of the Parent Company |
||
and Consolidated Financial Statements |
280 |
285 |
Fees payable to the Group’s auditors for other services: |
||
– Audit-related assurance services- Interim review |
60 |
60 |
340 |
345 |
2025 |
2024 |
|
Number |
Number |
|
Consultants |
2,794 |
4,153 |
Administration |
480 |
626 |
3,274 |
4,779 |
2025 |
2024 |
|
£000 |
£000 |
|
Wages and salaries |
128,067 |
182,867 |
Social security costs |
13,616 |
17,752 |
Other pension costs |
3,961 |
6,099 |
Share-based payments |
184 |
1,063 |
145,828 |
207,781 |
2025 | 2024 | |
£000 | £000 | |
Short-term employee benefits | 2,608 | 2,802 |
Post-employment benefits | 55 | 55 |
Share-based payments | (106) | 71 |
2,557 | 2,928 |
2025 | 2024 | |
£000 | £000 | |
Bank interest | 1,568 | 1,927 |
Finance income | 1,568 | 1,927 |
2025 | 2024 | |
£000 | £000 | |
Interest on lease liabilities | (1,339) | (1,225) |
Interest on unwinding of provision for dilapidations | (46) | (30) |
Finance fees and charges | (40) | (49) |
Finance expense | (1,425) | (1,304) |
2025 |
2024 |
|
£000 |
£000 |
|
Current income tax: |
||
Current income tax charge |
3,535 |
8,254 |
Adjustments in respect of prior periods |
(1,821) |
(731) |
Total current income tax |
1,714 |
7,523 |
Deferred tax: |
||
Relating to origination and reversal of temporary differences (note 18) |
260 |
32 |
Total deferred tax |
260 |
32 |
Total tax expense reported in the income statement |
1,974 |
7,555 |
2025 |
2024 |
|
£000 |
£000 |
|
Profit before income tax |
7,643 |
28,062 |
Profit before income tax multiplied by UK standard rate |
||
of corporation tax of 25% (2024: 25%) |
1,911 |
7,016 |
Effect of different tax rates on overseas earnings |
215 |
403 |
Effect of expenses not deductible for tax purposes |
372 |
287 |
Non-deductible goodwill impairment |
748 |
– |
Adjustments in respect of prior periods |
(1,821) |
(731) |
Effect of unused tax losses not recognised for deferred tax assets |
549 |
580 |
Total tax charge |
1,974 |
7,555 |
2025 |
2024 |
||
Profit for the year |
£000 |
5,669 |
20,507 |
Average number of ordinary shares in issue (thousands) |
109,497 |
109,224 |
|
Basic earnings per share |
Pence |
5.2 |
18.8 |
2025 |
2024 |
||
Profit for the year (basic earnings) |
£000 |
5,669 |
20,507 |
Share-based payment expense (including social security costs) (note 26 ) |
£000 |
184 |
1,063 |
Tax effect of share-based payment expense |
£000 |
(54) |
(210) |
Exceptional costs (see note 7) |
£000 |
2,604 |
4,894 |
Tax effect of exceptional costs |
£000 |
(690) |
(1,164) |
Impairment loss |
£000 |
3,272 |
– |
Adjusted profit for the year |
£000 |
10,985 |
25,090 |
Average number of ordinary shares in issue (thousands) |
109,497 |
109,224 |
|
Adjusted basic earnings per share |
Pence |
10.0 |
23.0 |
2025 |
2024 |
||
Profit for the year (basic earnings) |
£000 |
5,669 |
20,507 |
Average number of ordinary shares in issue (thousands) |
109,497 |
109,224 |
|
Adjustment for share options (thousands) |
131 |
401 |
|
Diluted number of ordinary shares in issue (thousands) |
109,628 |
109,625 |
|
Diluted earnings per share |
Pence |
5.2 |
18.7 |
2025 |
2024 |
|
Properties |
£000 |
£000 |
Cost |
||
At 1 January |
37,052 |
36,645 |
Additions |
2,110 |
6,622 |
Disposals |
(3,377) |
(5,606) |
Effect of movements in foreign exchange |
(436) |
(609) |
At 31 December |
35,349 |
37,052 |
Accumulated depreciation |
||
At 1 January |
17,438 |
18,430 |
Depreciation charge for the year |
4,396 |
4,547 |
Impairment charge recognised in the year |
228 |
– |
Disposals |
(3,373) |
(5,190) |
Effect of movements in foreign exchange |
(303) |
(349) |
At 31 December |
18,386 |
17,438 |
Net book value at 31 December |
16,963 |
19,614 |
2025 |
2024 |
|
£000 |
£000 |
|
Current lease liabilities |
5,068 |
4,586 |
Non-current lease liabilities |
14,841 |
17,122 |
19,909 |
21,708 |
2025 |
2024 |
|
Movement in lease liabilities in the year |
£000 |
£000 |
At 1 January |
21,708 |
20,181 |
Additions |
1,985 |
6,182 |
Interest expense |
1,339 |
1,225 |
Cash payments |
(4,988) |
(4,901) |
Termination of leases |
(7) |
(586) |
Effect of movements in foreign exchange |
(128) |
(393) |
At 31 December |
19,909 |
21,708 |
At net present value |
Not discounted |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Less than one year |
5,068 |
4,586 |
5,293 |
4,746 |
Between 1 and 2 years |
4,046 |
3,827 |
4,564 |
4,278 |
Between 2 and 5 years |
6,833 |
8,041 |
8,543 |
9,946 |
Over 5 years |
3,962 |
5,254 |
6,222 |
8,535 |
Total lease liabilities |
19,909 |
21,708 |
24,622 |
27,505 |
2025 |
2024 |
|
£000 |
£000 |
|
Depreciation of right-of-use assets – properties |
4,396 |
4,547 |
Impairment charge recognised in the year |
228 |
– |
Profit on disposal of right-of-use assets |
(3) |
(170) |
Interest expense (included in finance cost) |
1,339 |
1,225 |
Expense relating to short-term leases |
– |
49 |
Leasehold |
Fixtures and |
Plant and |
||
improvements |
fittings |
equipment |
Total |
|
2025 |
£000 |
£000 |
£000 |
£000 |
Cost |
||||
At 1 January 2025 |
6,300 |
1,198 |
3,144 |
10,642 |
Additions |
90 |
13 |
85 |
188 |
Disposals |
(1,642) |
(281) |
(647) |
(2,570) |
Effect of movements in foreign exchange |
(16) |
(2) |
(32) |
(50) |
At 31 December 2025 |
4,732 |
928 |
2,550 |
8,210 |
Accumulated depreciation |
||||
At 1 January 2025 |
4,953 |
1,085 |
2,630 |
8,668 |
Depreciation charge for the year |
302 |
51 |
364 |
717 |
Impairment charge recognised in the year |
15 |
– |
37 |
52 |
Disposals |
(1,642) |
(281) |
(642) |
(2,565) |
Effect of movements in foreign exchange |
(19) |
(2) |
(30) |
(51) |
At 31 December 2025 |
3,609 |
853 |
2,359 |
6,821 |
Net book value at 31 December 2025 |
1,123 |
75 |
191 |
1,389 |
Leasehold |
Fixtures and |
Plant and |
||
improvements |
fittings |
equipment |
Total |
|
2024 |
£000 |
£000 |
£000 |
£000 |
Cost |
||||
At 1 January 2024 |
6,279 |
1,195 |
3,624 |
11,098 |
Additions |
281 |
28 |
26 |
335 |
Disposals |
– |
– |
(453) |
(453) |
Effect of movements in foreign exchange |
(260) |
(25) |
(53) |
(338) |
At 31 December 2024 |
6,300 |
1,198 |
3,144 |
10,642 |
Accumulated depreciation |
||||
At 1 January 2024 |
4,741 |
1,061 |
2,680 |
8,482 |
Depreciation charge for the year |
371 |
47 |
440 |
858 |
Disposals |
– |
– |
(450) |
(450) |
Effect of movements in foreign exchange |
(159) |
(23) |
(40) |
(222) |
At 31 December 2024 |
4,953 |
1,085 |
2,630 |
8,668 |
Net book value at 31 December 2024 |
1,347 |
113 |
514 |
1,974 |
2025 | 2024 | |
Goodwill | £000 | £000 |
Cost | ||
At 1 January | 19,464 | 19,571 |
Effect of movements in foreign exchange | 29 | (107) |
At 31 December | 19,493 | 19,464 |
Accumulated impairment | ||
At 1 January | – | – |
Impairment charge recognised in the year | 2,992 | – |
At 31 December 2025 | 2,992 | – |
Net book value at 31 December | 16,501 | 19,464 |
North | |||||
UK | America | EMEA | APAC | Total | |
£000 | £000 | £000 | £000 | £000 | |
Cost at 31 December 2025 | 14,843 | 1,658 | 2,992 | – | 19,493 |
Impairment at 31 December 2025 | – | – | (2,992) | – | (2,992) |
NBV at 31 December 2025 | 14,843 | 1,658 | – | – | 16,501 |
Cost and NBV at 31 December 2024 | 14,843 | 1,778 | 2,843 | – | 19,464 |
2025 | 2024 | |
% | % | |
UK | 20.30 | 13.93 |
North America | 23.73 | 21.62 |
EMEA | 6.12 | 9.03 |
2025 |
2024 |
|
£000 |
£000 |
|
Non-current asset: |
||
Non-current temporary differences |
209 |
481 |
Deferred tax asset |
209 |
481 |
2025 |
2024 |
|
£000 |
£000 |
|
Non-current liability: |
||
Deferred tax liability |
– |
– |
Recognised |
Recognised |
Transferred |
||||
1 January |
in income |
in other |
to retained |
Exchange |
31 December |
|
2025 |
statement |
reserves |
earnings |
difference |
2025 |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Share-based payments |
370 |
(267) |
(3) |
– |
(5) |
95 |
Right-of-use assets |
3 |
(3) |
– |
– |
– |
– |
Property, plant and equipment |
68 |
18 |
– |
– |
(2) |
84 |
Other |
40 |
(8) |
– |
– |
(2) |
30 |
481 |
(260) |
(3) |
– |
(9) |
209 |
Recognised |
Recognised |
Transferred |
||||
1 January |
in income |
in other |
to retained |
Exchange |
31 December |
|
2024 |
statement |
reserves |
earnings |
difference |
2024 |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Share-based payments |
360 |
7 |
– |
3 |
– |
370 |
Right-of-use assets |
14 |
(11) |
– |
– |
– |
3 |
Property, plant and equipment |
75 |
35 |
(31) |
– |
(11) |
68 |
Other |
103 |
(63) |
– |
– |
– |
40 |
552 |
(32) |
(31) |
3 |
(11) |
481 |
Recognised |
|||
1 January |
in income |
31 December |
|
2024 |
statement |
2024 |
|
£000 |
£000 |
£000 |
|
Property, plant and equipment |
(31) |
31 |
– |
2025 |
2024 |
|
£000 |
£000 |
|
Trade receivables |
13,920 |
22,297 |
Prepayments and accrued income |
3,705 |
5,105 |
Other receivables |
901 |
1,130 |
18,526 |
28,532 |
Gross trade | Loss | ||
Expected | receivable | allowance | |
31 December 2025 | loss rate | £000 | £000 |
Not overdue | 3% | 11,985 | (418) |
Not more than three months past due | 3% | 2,370 | (83) |
More than three months but not more than six months past due | 3% | 47 | (2) |
More than six months but not more than one year past due | 3% | 22 | (1) |
14,424 | (504) |
Gross trade |
Loss |
||
Expected |
receivable |
allowance |
|
31 December 2024 |
loss rate |
£000 |
£000 |
Not overdue |
2% |
20,002 |
(448) |
Not more than three months past due |
2% |
2,780 |
(62) |
More than three months but not more than six months past due |
3% |
26 |
(1) |
22,808 |
(511) |
2025 |
2024 |
|
£000 |
£000 |
|
At 1 January |
(511) |
(516) |
Increase in allowance |
– |
– |
Unused amount reversed |
7 |
5 |
At 31 December |
(504) |
(511) |
2025 |
2024 |
|
£000 |
£000 |
|
Cash at bank and in hand |
35,282 |
40,588 |
2025 |
2024 |
|
Cash at bank by credit rating |
£000 |
£000 |
A |
35,256 |
40,563 |
B |
26 |
25 |
35,282 |
40,588 |
2025 |
2024 |
|
£000 |
£000 |
|
Trade payables |
617 |
1,782 |
Other payables |
2,393 |
1,773 |
Other taxes and social security |
4,707 |
4,798 |
Accruals |
9,181 |
12,381 |
16,898 |
20,734 |
2025 |
2024 |
|
Non-current |
£000 |
£000 |
Dilapidation provision |
||
At 1 January |
658 |
228 |
Additional provision recognised |
– |
404 |
Interest expense due to unwinding of discount |
46 |
30 |
Effect of movements in foreign exchange |
(5) |
(4) |
At 31 December |
699 |
658 |
2025 | 2025 | 2024 | 2024 | |
Number of shares | £000 | Number of shares | £000 | |
Ordinary shares of £0.01 each | ||||
At 1 January | 109,706,702 | 1,097 | 109,611,852 | 1,096 |
Issued in year | 19,575 | – | 94,850 | 1 |
At 31 December | 109,726,277 | 1,097 | 109,706,702 | 1,097 |
2025 | 2024 | |
£000 | £000 | |
Dividends paid | ||
Paid to shareholders | 20,273 | 31,677 |
Capital |
Own |
Total of |
|||
redemption |
shares |
Translation |
Other |
All Other |
|
reserve |
reserve |
reserve |
reserves |
reserves |
|
£000 |
£000 |
£000 |
£000 |
£000 |
|
Balance at 1 January 2025 |
52 |
(2,400) |
1,556 |
3,317 |
2,525 |
Other comprehensive expense for the year |
– |
– |
(887) |
– |
(887) |
Total comprehensive expense for the year |
– |
– |
(887) |
– |
(887) |
Share-based payments (note 26) |
– |
– |
– |
338 |
338 |
Transfer to retained earnings |
– |
– |
– |
(2,332) |
(2,332) |
Own shares sold |
– |
2,191 |
– |
– |
2,191 |
Total transactions with owners, recognised directly |
– |
2,191 |
– |
(1,994) |
197 |
in equity |
|||||
Balance at 31 December 2025 |
52 |
(209) |
669 |
1,323 |
1,835 |
Capital |
Own |
Total of |
|||
redemption |
shares |
Translation |
Other |
All Other |
|
reserve |
reserve |
reserve |
reserves |
reserves |
|
£000 |
£000 |
£000 |
£000 |
£000 |
|
Balance at 1 January 2024 |
52 |
(3,016) |
1,062 |
3,469 |
1,567 |
Other comprehensive income for the year |
– |
– |
494 |
– |
494 |
Total comprehensive income for the year |
– |
– |
494 |
– |
494 |
Share-based payments (note 26) |
– |
– |
– |
1,108 |
1,108 |
Transfer to retained earnings |
– |
– |
– |
(1,260) |
(1,260) |
Own shares sold |
– |
616 |
– |
– |
616 |
Total transactions with owners, recognised directly |
– |
616 |
– |
(152) |
464 |
in equity |
|||||
Balance at 31 December 2024 |
52 |
(2,400) |
1,556 |
3,317 |
2,525 |
2025 |
2024 |
|
Recognised in Income Statement |
£000 |
£000 |
Expense arising from equity-settled share-based payment transaction |
280 |
1,009 |
Social security accrued thereon |
(96) |
54 |
184 |
1,063 |
|
Expense arising from bonus deferred as shares |
75 |
106 |
Expense arising from equity-settled share-based payment transaction |
259 |
1,169 |
2025 |
2024 |
|
Recognised in Equity |
£000 |
£000 |
Expense arising from equity-settled share-based payment transaction |
355 |
1,116 |
Deferred tax recognised in other reserves arising from equity-settled |
||
share-based payment transaction (note 18) |
(3) |
3 |
Transfer to retained earnings – Recharge |
(2,332) |
(1,172) |
Transfer to retained earnings – Lapsed options |
– |
(88) |
Currency difference on retranslation |
(14) |
(11) |
(1,994) |
(152) |
2025 |
2024 |
|||
Weighted average |
Weighted average |
|||
Number of shares |
exercise price |
Number of shares |
exercise price |
|
Outstanding at 1 January |
1,884,566 |
3p |
1,822,540 |
4p |
Granted during the year |
– |
n/a |
985,376 |
1p |
Forfeited during the year |
(55,625) |
1p |
(120,875) |
17p |
Exercised during the year |
(135,575) |
1p |
(94,850) |
1p |
Lapsed during the year |
(682,750) |
1p |
(707,625) |
1p |
Outstanding at 31 December |
1,010,616 |
5p |
1,884,566 |
3p |
Exercisable at the end of the year |
75,240 |
54p |
92,315 |
44p |
Weighted average remaining |
||||
contractual life (years) |
8.39 |
54p |
8.32 |
n/a |
11 September |
11 September |
11 September |
30 December |
|
Date of grant |
2024- LTIP |
2024- RSU 1 |
2024- RSU 2 |
2020 |
Share price at date of grant |
395.5p |
395.5p |
395.5p |
1116p |
Exercise price |
1p |
1p |
1p |
1p |
Dividend yield |
6.5% |
6.5% |
6.5% |
2.7% |
Expected volatility |
32.5% |
35% |
32.5% |
30% |
Risk free interest rate |
3.74% |
5.82% |
3.74% |
0% |
Expected life |
4 years |
3 years |
4 years |
4 years |
Fair value at date of grant |
304p |
325p |
304p |
999p |
2025 |
2024 |
|
Number of shares in the Company owned by the EBT |
33,852 |
391,341 |
Nominal value of shares held |
£339 |
£3,913 |
Cost price of shares held |
£208,966 |
£2,400,387 |
Prevailing valuation per share |
£1.34 |
£3.15 |
Total market value of shares |
£45,362 |
£1,232,724 |
Minimum number of shares in the Company owned by EBT during the year |
33,852 |
391,341 |
Maximum number of shares in the Company owned by EBT during the year |
391,341 |
491,996 |
2025 |
2024 |
|
£000 |
£000 |
|
Pounds Sterling |
21,883 |
26,198 |
Singapore Dollar |
3,093 |
3,102 |
Euro |
2,709 |
2,648 |
US Dollar |
2,178 |
2,800 |
Canadian Dollar |
1,130 |
1,002 |
Hong Kong Dollar |
1,706 |
1,461 |
Australian Dollar |
840 |
719 |
South African Rand |
718 |
1,039 |
Chinese Renminbi |
567 |
606 |
Polish Zloty |
346 |
773 |
Swiss Franc |
81 |
228 |
New Zealand Dollar |
31 |
12 |
35,282 |
40,588 |
2025 |
2024 |
|
£000 |
£000 |
|
Pounds Sterling |
8,600 |
10,498 |
US Dollar |
1,920 |
3,254 |
Canadian Dollar |
1,164 |
2,854 |
Australian Dollar |
887 |
903 |
Hong Kong Dollar |
711 |
1,229 |
Euro |
667 |
2,720 |
Singapore Dollar |
367 |
928 |
Chinese Renminbi |
46 |
97 |
Polish Zloty |
31 |
229 |
Swiss Franc |
23 |
75 |
South African Rand |
2 |
21 |
New Zealand Dollar |
6 |
– |
14,424 |
22,808 |
2025 |
2024 |
|
£000 |
£000 |
|
Pounds Sterling |
8,730 |
11,475 |
Euro |
1,921 |
2,616 |
Australian Dollar |
1,898 |
1,174 |
Canadian Dollar |
1,722 |
2,376 |
US Dollar |
1,449 |
1,701 |
Singapore Dollar |
465 |
511 |
Hong Kong Dollar |
385 |
390 |
Polish Zloty |
155 |
258 |
Chinese Renminbi |
59 |
82 |
South African Rand |
47 |
38 |
Swiss Franc |
38 |
94 |
New Zealand Dollar |
29 |
19 |
16,898 |
20,734 |
2025 |
2024 |
||
Note |
£000 |
£000 |
|
Fixed assets |
|||
Investments |
4 |
1,323 |
3,314 |
1,323 |
3,314 |
||
Current assets |
|||
Trade and other receivables |
5 |
32,985 |
41,410 |
Cash and cash equivalents |
6 |
14 |
12 |
Creditors: amounts falling due within one year |
|||
Trade and other payables |
7 |
(166) |
(200) |
Net assets |
34,156 |
44,536 |
|
Equity |
|||
Called up share capital |
8 |
1,097 |
1,097 |
Share premium account |
9,705 |
9,705 |
|
Capital redemption reserve |
52 |
52 |
|
Own shares reserve |
9 |
(209) |
(2,400) |
Other reserves |
1,323 |
3,314 |
|
Retained earnings |
22,188 |
32,768 |
|
Total equity |
34,156 |
44,536 |
Called up |
Share |
Capital |
Own |
||||
share |
premium |
redemption |
shares |
Other |
Retained |
Total |
|
capital |
account |
reserve |
reserve |
reserves |
earnings |
equity |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Balance at 1 January 2025 |
1,097 |
9,705 |
52 |
(2,400) |
3,314 |
32,768 |
44,536 |
Profit for the year |
– |
– |
– |
– |
– |
9,567 |
9,567 |
Total comprehensive income |
– |
– |
– |
– |
– |
9,567 |
9,567 |
for the year |
|||||||
Share-based payments (note 4) |
– |
– |
– |
– |
367 |
– |
367 |
Issue of new shares (note 8) |
– |
– |
– |
– |
– |
– |
– |
Transfer to retained earnings |
|||||||
(note 4) |
– |
– |
– |
– |
(2,358) |
2,358 |
– |
Own shares purchased/ sold |
– |
– |
– |
– |
– |
(156) |
(156) |
Recharge of net settled share |
|||||||
options |
– |
– |
– |
2,191 |
– |
(2,076) |
115 |
Dividends paid (note 11 ) |
– |
– |
– |
– |
– |
(20,273) |
(20,273) |
Total transaction with owners, |
– |
– |
– |
2,191 |
(1,991) |
(20,147) |
(19,947) |
recognised directly in equity |
|||||||
Balance at 31 December 2025 |
1,097 |
9,705 |
52 |
(209) |
1,323 |
22,188 |
34,156 |
Called up |
Share |
Capital |
Own |
||||
share |
premium |
redemption |
shares |
Other |
Retained |
Total |
|
capital |
account |
reserve |
reserve |
reserves |
earnings |
equity |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Balance at 1 January 2024 |
1,096 |
9,705 |
52 |
(3,016) |
3,469 |
44,270 |
55,576 |
Profit for the year |
– |
– |
– |
– |
– |
19,384 |
19,384 |
Total comprehensive income |
– |
– |
– |
– |
– |
19,384 |
19,384 |
for the year |
|||||||
Share-based payments (note 4) |
– |
– |
– |
– |
1,016 |
– |
1,016 |
Issue of new shares (note 8) |
1 |
– |
– |
– |
– |
– |
1 |
Transfer to retained earnings |
|||||||
(note 4) |
– |
– |
– |
– |
(1,171) |
1,171 |
– |
Recharge of net settled |
|||||||
share options |
– |
– |
– |
– |
– |
(63) |
(63) |
Own shares purchased/ sold |
– |
– |
– |
616 |
– |
(317) |
299 |
Dividends paid (note 11 ) |
– |
– |
– |
– |
– |
(31,677) |
(31,677) |
Total transaction with owners, |
1 |
– |
– |
616 |
(155) |
(30,886) |
(30,424) |
recognised directly in equity |
|||||||
Balance at 31 December 2024 |
1,097 |
9,705 |
52 |
(2,400) |
3,314 |
32,768 |
44,536 |