| Note | 2026 | 2025 | |
| £’000 | £’000 | ||
| Revenue | 1 | ||
| Cost of sales | ( | ( | |
| Gross profit | |||
| Distribution expenses | ( | ( | |
| Administrative expenses - other | ( | ( | |
| Restructuring costs | ( | ( | |
| Share incentive scheme charges | 21 | ( | ( |
| Amortisation of energy supply contract intangible | 7 | ( | ( |
| Total administrative expenses | ( | ( | |
Impairment loss on trade receivables | 13 | ( | ( |
| Other income | 1 | ||
| Operating profit | 2 | ||
| Financial income | |||
| Financial expenses | 3 | ( | ( |
| Net financial expense | ( | ( | |
Profit before taxation | |||
| Taxation | 5 | ( | ( |
Profit and total comprehensive income for the period | |||
| Basic earnings per share | 19 | ||
| Diluted earnings per share | 19 |
| Assets | Note | 2026 | 2025 |
| Non-current assets | £’000 | £’000 | |
Property, plant and equipment | 6 | ||
Investment property | 6 | ||
Intangible assets | 7 | ||
Goodwill | 8 | ||
Other non-current assets | 12 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | |||
Trade and other receivables | 13 | ||
Current tax receivable | |||
Accrued income | 13 | ||
Prepayments | |||
Costs to obtain contracts | 14 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 16 | ( | ( |
Accrued expenses and deferred income | 17 | ( | ( |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Long term borrowings | 15 | ( | ( |
Lease liabilities | 15 | ( | ( |
Deferred tax | 10 | ( | ( |
Total non-current liabilities | ( | ( | |
Total assets less total liabilities | |||
| Equity attributable to equity holders of the parent | |||
Share capital | 18 | ||
Share premium | |||
Capital redemption reserve | |||
Treasury shares | 18 | ( | ( |
JSOP reserve | ( | ( | |
Retained earnings | |||
Total equity |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
Operating activities | £’000 | £’000 | £’000 | £’000 |
Profit before taxation | 88,286 | 68,044 | ||
| Adjustments for: | ||||
Distributions from subsidiary companies | (90,000) | (70,000) | ||
Net financial expense | - | - | ||
Depreciation of property, plant and equipment | - | - | ||
Profit on disposal of fixed assets | ( | - | - | |
Amortisation of intangible assets and impairment | - | - | ||
Amortisation of debt arrangement fees | - | - | ||
Decrease in inventories | - | - | ||
(Increase)/decrease in trade and other receivables (including Costs to obtain contracts) | ( | ( | (1,518) | 226 |
Increase/(decrease) in trade and other payables | 48 | (91) | ||
Decrease in inter-company payable | (16,748) | (7,423) | ||
Share incentive scheme charges | - | - | ||
Corporation tax paid | ( | ( | - | - |
Net cash flow from operating activities | (19,932) | (9,244) | ||
| Investing activities | ||||
Purchase of property, plant and equipment | ( | ( | - | - |
Purchase of intangible assets | ( | ( | - | - |
Purchase of customer contracts | ( | - | - | |
Disposal of property, plant and equipment | - | - | ||
Distributions from subsidiary companies | 90,000 | 70,000 | ||
Interest received | - | - | ||
Cash flow from investing activities | ( | ( | 90,000 | 70,000 |
| Financing activities | ||||
Dividends paid | ( | ( | (75,794) | (66,437) |
Interest paid | ( | ( | - | - |
Interest paid on lease liabilities | ( | ( | - | - |
Drawdown of long term borrowing facilities | - | - | ||
Repayment of long term borrowing facilities | ( | ( | - | - |
Fees associated with borrowing facilities | ( | ( | - | - |
Repayment of lease liabilities | ( | ( | - | - |
Cancellation of ‘B’ shares | ( | - | - | |
Issue of new ordinary shares | 5,550 | 5,821 | ||
Cash flow from financing activities | ( | ( | (70,244) | (60,616) |
Increase/(decrease) in cash and cash equivalents | (176) | 140 | ||
Net cash and cash equivalents at the beginning of the year | 188 | 48 | ||
Net cash and cash equivalents at the year end | 12 | 188 |
| Capital | Non- | |||||||
| Share | Share | redemption | Treasury | JSOP | Retained | controlling | ||
| capital | premium | reserve | shares | reserve | earnings | interest | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 April 2024 | ( | ( | ||||||
Profit and total comprehensive income | ||||||||
Dividends | ( | ( | ||||||
Credit arising on share options | ||||||||
Deferred tax on share options | ( | ( | ||||||
Issue of new ordinary shares | ( | |||||||
Balance at 31 March 2025 | ( | ( | ||||||
Balance at | ( | ( | ||||||
Profit and total comprehensive income | ||||||||
Dividends | ( | ( | ||||||
Credit arising on share options | ||||||||
Deferred tax on share options | ( | ( | ||||||
Issue of new ordinary shares | ( | |||||||
Cancellation of ‘B’ shares | ( | ( | ||||||
Balance at | ( | ( |
Freehold buildings | 50 years | |
Freehold and leasehold improvements | 3 to 25 years | |
Plant and machinery | 15 years | |
| Fixtures, fittings and office equipment | ||
- | Fixtures and fittings | 7 to 10 years |
- | Computer and office equipment | 3 to 5 years |
Motor vehicles | 3 to 4 years |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Electricity | 953,975 | 903,069 |
| Gas | 609,884 | 629,301 |
| Landline and broadband | 203,746 | 153,244 |
| Mobile | 98,324 | 84,230 |
| Other | 75,128 | 68,312 |
| 1,941,057 | 1,838,156 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Contract liabilities, which are included in deferred income | 1,516 | 1,592 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Statutory profit before tax | 112,984 | 105,949 |
| Adjusted for: | ||
| Amortisation of energy supply contract intangible assets | 11,228 | 11,228 |
| Share incentive scheme charges | 4,847 | 3,409 |
| Restructuring costs | 691 | 5,717 |
| Energy platform set up costs | 2,429 | - |
| Adjusted pre-tax profit | 132,179 | 126,303 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Operating profit | 125,412 | 115,891 |
| Adjusted for: | ||
| Depreciation, amortisation and impairment | 28,461 | 23,078 |
| EBITDA | 153,873 | 138,969 |
| Energy platform set up costs | 2,429 | - |
| Restructuring costs | 691 | 5,717 |
| Share incentive scheme charges | 4,847 | 3,409 |
| Adjusted EBITDA | 161,840 | 148,095 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Long-term borrowings | (232,261) | (191,717) |
| Lease liabilities | (2,263) | (3,168) |
| Less | ||
| Cash on balance sheet | 91,452 | 79,020 |
| Net debt | (143,072) | (115,865) |
| Adjusted EBITDA | 161,840 | 148,095 |
| Net debt/adjusted EBITDA | 0.9x | 0.8x |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Operating profit | 125,412 | 115,891 |
| Adjusted for: | ||
| Energy platform set up costs | 2,429 | - |
| Restructuring costs | 691 | 5,717 |
| Share incentive scheme charges | 4,847 | 3,409 |
| Adjusted EBIT | 133,379 | 125,017 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Long-term borrowings | 232,261 | 191,717 |
| Lease liabilities | 2,263 | 3,168 |
| Less | ||
| Cash on balance sheet | (91,452) | (79,020) |
| Net debt | 143,072 | 115,865 |
| Total equity | 266,771 | 251,510 |
| Total equity + Net debt | 409,843 | 367,375 |
| Adjusted EBIT | 133,379 | 125,017 |
| ROCE | 32.5% | 34.0% |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Depreciation and amortisation | 28,461 | 23,078 |
| Profit on disposal of fixed assets | (12) | - |
| Auditor’s remuneration - audit of Company and consolidated accounts | 687 | 716 |
| - audit of UK subsidiaries of the Company | 38 | 35 |
| - audit of overseas subsidiaries of the Company | 137 | 130 |
| - audit related assurance services - Interim Review | 62 | 60 |
| - audit related assurance services - Other | - | 80 |
| Inventories expensed | 15,189 | 12,932 |
| Trade receivables and accrued income impairment loss | 41,207 | 33,389 |
| Rental income | (931) | (1,012) |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Interest costs on bank loans and overdrafts | 15,237 | 13,018 |
| Interest costs on lease liabilities | 62 | 85 |
| Total financial expenses | 15,299 | 13,103 |
2026 | 2025 | |
£’000 | £’000 | |
| The total charge in the Statement of Comprehensive Income | ||
| comprised the following: | ||
| Wages and salaries | 92,041 | 106,634 |
| Social security costs | 10,811 | 9,647 |
| Pension contributions | 3,560 | 3,797 |
| 106,412 | 120,078 | |
| Share incentive scheme charges | 4,847 | 3,409 |
| 111,259 | 123,487 |
2026 | 2025 | |
Employees | 2,291 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Current tax charge | ||
| Current year – UK tax | 31,834 | 29,270 |
| Current year – Foreign tax | 779 | 564 |
| UK corporation tax on CFC deemed income | 406 | - |
| Adjustments in respect of prior years | (502) | (330) |
| 32,517 | 29,504 | |
| Deferred tax charge | ||
| Decelerated capital allowances | (1,695) | (456) |
| Other timing differences | 752 | (148) |
| Adjustment in respect of prior years | 740 | 952 |
| (203) | 348 | |
| Total tax charge | 32,314 | 29,852 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Profit before tax | 112,984 | 105,949 |
| Corporation tax using the UK corporation tax rate of 25% (2025: | 28,246 | 26,487 |
| 25%) | ||
| Expenses not deductible for taxation purposes | 3,002 | 2,928 |
| Foreign tax | (495) | (515) |
| Assets ineligible for capital allowances | 270 | 274 |
| Adjustment in respect of share options | - | 56 |
| Adjustments in respect of prior years - current tax | (514) | (330) |
| - deferred tax | 740 | 952 |
| Deferred tax not recognised | (1) | - |
| Other deferred tax adjustments | 1,372 | - |
| R&D expenditure credits | (306) | - |
| Total tax charge | 32,314 | 29,852 |
Fixtures, | ||||||||
| Freehold | Leasehold | Freehold & | fittings & | |||||
| Investment | land & | land & | leasehold | Plant & | office | Motor | ||
| property | buildings | buildings | improvements | machinery | equipment | vehicles | Total | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| 2026 | ||||||||
| Cost | ||||||||
At 1 April 2025 | 14,141 | 26,980 | 4,641 | 808 | 800 | 22,179 | 735 | 70,284 |
Additions | 100 | 57 | - | 26 | 67 | 198 | - | 448 |
Disposals | - | - | (94) | - | - | - | (53) | (147) |
At 31 March 2026 | 14,241 | 27,037 | 4,547 | 834 | 867 | 22,377 | 682 | 70,585 |
| Depreciation | ||||||||
At 1 April 2025 | (6,246) | (8,556) | (1,537) | (430) | (488) | (20,977) | (632) | (38,866) |
Charge for the year | (134) | (854) | (812) | (183) | (59) | (937) | (59) | (3,038) |
Disposals | - | - | - | - | - | - | 51 | 51 |
At 31 March 2026 | (6,380) | (9,410) | (2,349) | (613) | (547) | (21,914) | (640) | (41,853) |
| Net book amounts | ||||||||
At 31 March 2025 | 7,895 | 18,424 | 3,104 | 378 | 312 | 1,202 | 103 | 31,418 |
At 31 March 2026 | 7,861 | 17,627 | 2,198 | 221 | 320 | 463 | 42 | 28,732 |
Fixtures, | ||||||||
| Freehold | Leasehold | Freehold & | fittings & | |||||
| Investment | land & | land & | leasehold | Plant & | office | Motor | ||
| property | buildings | buildings | improvements | machinery | equipment | vehicles | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Group | ||||||||
| 2025 | ||||||||
| Cost | ||||||||
At 1 April 2024 | 14,141 | 26,958 | 4,500 | 631 | 800 | 21,985 | 735 | 69,750 |
Additions | - | 22 | 141 | 177 | - | 194 | - | 534 |
Disposals | - | - | - | - | - | - | - | - |
At 31 March 2025 | 14,141 | 26,980 | 4,641 | 808 | 800 | 22,179 | 735 | 70,284 |
| Depreciation | ||||||||
At 1 April 2024 | (6,092) | (7,705) | (714) | (280) | (435) | (19,136) | (566) | (34,928) |
Charge for the year | (154) | (851) | (823) | (150) | (53) | (1,841) | (66) | (3,938) |
Disposals | - | - | - | - | - | - | - | - |
At 31 March 2025 | (6,246) | (8,556) | (1,537) | (430) | (488) | (20,977) | (632) | (38,866) |
| Net book amounts | ||||||||
At 31 March 2024 | 8,049 | 19,253 | 3,786 | 351 | 365 | 2,849 | 169 | 34,822 |
At 31 March 2025 | 7,895 | 18,424 | 3,104 | 378 | 312 | 1,202 | 103 | 31,418 |
| Group | IT Software & | |||
| Energy Supply | Customer | Web | ||
| Contract | Contracts | Development | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| 2026 | ||||
| Cost | ||||
At 1 April 2025 | 224,563 | 5,298 | 65,543 | 295,404 |
Additions | - | 46,325 | 16,863 | 63,188 |
Impairment | - | - | (2) | (2) |
At 31 March 2026 | 224,563 | 51,623 | 82,404 | 358,590 |
| Amortisation | ||||
At 1 April 2025 | (127,251) | - | (34,738) | (161,989) |
Charge for the period | (11,228) | (5,159) | (9,036) | (25,423) |
Impairment | - | - | - | - |
At 31 March 2026 | (138,479) | (5,159) | (43,774) | (187,412) |
| Net book amount at 31 | 86,084 | 46,464 | 38,630 | 171,178 |
| March 2026 |
| Group | IT Software & | |||
| Energy Supply | Customer | Web | ||
| Contract | Contracts | Development | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| 2025 | ||||
| Cost | ||||
At 1 April 2024 | 224,563 | - | 54,575 | 279,138 |
Additions | - | 5,298 | 11,472 | 16,770 |
Disposals | - | - | (504) | (504) |
At 31 March 2025 | 224,563 | 5,298 | 65,543 | 295,404 |
| Amortisation | ||||
At 1 April 2024 | (116,023) | - | (27,330) | (143,353) |
Charge for the period | (11,228) | - | (7,912) | (19,140) |
Disposals | - | - | 504 | 504 |
At 31 March 2025 | (127,251) | - | (34,738) | (161,989) |
| Net book amount at 31 | 97,312 | 5,298 | 30,805 | 133,415 |
| March 2025 |
| Group | |
| 2026 | £’000 |
| Cost | |
| At 1 April 2025 and 31 March 2026 | 3,742 |
| Impairment | |
| At 1 April 2025 and 31 March 2026 | - |
| Carrying amounts | |
| At 31 March 2026 | 3,742 |
| 2025 | £’000 |
| Cost | |
| At 1 April 2024 and 31 March 2025 | 3,742 |
| Impairment | |
| At 1 April 2024 and 31 March 2025 | - |
| Carrying amounts | |
| At 31 March 2025 | 3,742 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
| Tax effect of temporary differences: | ||||
Accelerated capital allowances | (2,479) | (3,464) | - | - |
Other short term temporary differences | 27 | 27 | - | - |
Transitional tax adjustments relating to IFRS 9 | 21 | 32 | - | - |
Share based payments | 1,158 | 1,910 | - | - |
Transfers from acquisitions | - | - | - | - |
Transfers to liabilities classified as held for sale | - | 30 | - | - |
| (1,273) | (1,465) | - | - |
Group | Company | |||
2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
At 1 April | (1,465) | (1,106) | - | - |
| Charged to the Statement of Comprehensive Income | 203 | (348) | - | - |
| Taken to equity | (11) | (11) | - | - |
At 31 March | (1,273) | (1,465) | - | - |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Less than one year | 16,079 | 7,748 |
| Between one and two years | 14,637 | 7,748 |
| Between two and three years | 13,134 | 7,748 |
| Between three and four years | 11,346 | 7,748 |
| Between four and five years | 7,243 | 3,043 |
| More than five years | 7,188 | 2,598 |
| Total undiscounted lease receivable | 69,627 | 36,633 |
| Unearned finance lease income | (25,781) | (6,627) |
| Net investment in finance leases | 43,846 | 30,006 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Less than one year | 1,115 | 1,071 |
| Between one and two years | 1,164 | 1,215 |
| Between two and three years | 1,502 | 1,023 |
| Between three and four years | 1,275 | 1,478 |
| Between four and five years | 580 | 1,085 |
| More than five years | 64 | 152 |
| Total undiscounted hire purchase agreement receivable | 5,700 | 6,024 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Less than one year | 989 | 920 |
| Between one and two years | 734 | 989 |
| Between two and three years | 525 | 883 |
| Between three and four years | 525 | 355 |
| Between four and five years | 525 | 259 |
| More than five years | 525 | 1,813 |
| 3,823 | 5,219 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
Hire purchase agreements receivable | 4,585 | 4,953 | - | - |
Finance lease assets | 44,406 | 29,561 | - | - |
Loan to JSOP Share Trust | - | - | 2,275 | 2,275 |
Trade receivables | 33,684 | 25,551 | - | - |
Loan receivable | 6,450 | 6,450 | - | - |
Other non-current receivables | 1,418 | 1,820 | - | - |
Total other non-current assets | 90,543 | 68,335 | 2,275 | 2,275 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
Trade receivables | 109,546 | 97,002 | - | - |
Other receivables | 19,566 | 20,304 | 1,569 | 32 |
Hire purchase agreements receivable | 1,115 | 1,071 | - | - |
Trade and other receivables | 130,227 | 118,377 | 1,569 | 32 |
Accrued income | 233,335 | 236,798 | - | - |
Trade and other receivables | 130,227 | 118,377 | 1,569 | 32 |
Accrued income | 233,335 | 236,798 | - | - |
Receivables and accrued income (net) | 363,562 | 355,175 | 1,569 | 32 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
Allowances as at 1 April | 62,628 | 59,020 | - | - |
| Additions – charged to consolidated income | ||||
| statement | 41,207 | 33,389 | - | - |
Allowances used on fully written down receivables | (32,607) | (29,781) | - | - |
Allowances as at 31 March | 71,228 | 62,628 | - | - |
| As at 31 March | Live | Closed | Total | ||||
| 2026 | Gross | Allowance | Gross | Allowance | Gross | Allowance | Net |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accrued income - not past due | 236,730 | (3,395) | - | - | 236,730 | (3,395) | 233,335 |
| Trade receivables - past due | |||||||
0-30 days | 11,415 | (2,769) | 1,802 | (785) | 13,217 | (3,554) | 9,663 |
31-90 days | 24,014 | (5,701) | 4,296 | (3,468) | 28,310 | (9,169) | 19,141 |
>91 days | 97,641 | (19,612) | 18,865 | (16,152) | 116,506 | (35,764) | 80,742 |
Total past due | 133,070 | (28,082) | 24,963 | (20,405) | 158,033 | (48,487) | 109,546 |
| Trade receivables | |||||||
| Total due in over 1 | 53,030 | (19,346) | - | - | 53,030 | (19,346) | 33,684 |
| year | |||||||
| Total trade | 186,100 | (47,428) | 24,963 | (20,405) | 211,063 | (67,833) | 143,230 |
| receivables | |||||||
Total | 422,830 | (50,823) | 24,963 | (20,405) | 447,793 | (71,228) | 376,565 |
| As at 31 March | Live | Closed | Total | ||||
| 2025 | Gross | Allowance | Gross | Allowance | Gross | Allowance | Net |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Accrued income - not past due | 239,906 | (3,108) | - | - | 239,906 | (3,108) | 236,798 |
| Trade receivables - past due | |||||||
0-30 days | 10,919 | (2,581) | 1,779 | (814) | 12,698 | (3,395) | 9,303 |
31-90 days | 21,470 | (5,060) | 3,460 | (2,846) | 24,930 | (7,906) | 17,024 |
>91 days | 87,893 | (19,315) | 15,759 | (13,662) | 103,652 | (32,977) | 70,675 |
Total past due | 120,282 | (26,956) | 20,998 | (17,322) | 141,280 | (44,278) | 97,002 |
| Trade receivables | |||||||
Total due in over 1 year | 40,793 | (15,242) | - | - | 40,793 | (15,242) | 25,551 |
| Total trade | 161,075 | (42,198) | 20,998 | (17,322) | 182,073 | (59,520) | 122,553 |
| receivables | |||||||
Total | 400,981 | (45,306) | 20,998 | (17,322) | 421,979 | (62,628) | 359,351 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Commissions paid to acquire contracts | 15,630 | 6,466 |
| Commissions paid in advance | 19,907 | 20,108 |
| 35,537 | 26,574 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| As at 1 April | 191,717 | 176,509 |
| Changes from financing cashflows | ||
| Drawdown of bank loans | 120,000 | 5,000 |
| Drawdown of private placement loans | - | 50,000 |
| Repayment of bank loans | (80,000) | (40,000) |
| Interest paid | (13,733) | (14,400) |
| Total changes from financing cashflows | 26,267 | 600 |
| Interest payments due during the period | 13,733 | 14,400 |
| Other changes - arrangement fees | ||
| Additions | (30) | (584) |
| Amortisation | 574 | 792 |
| Total other changes | 544 | 208 |
| Total long-term borrowings as at 31 March | 232,261 | 191,717 |
| Interest expense | 15,299 | 13,103 |
| Interest paid | (13,733) | (14,400) |
| Due within one year | - | - |
| Due after one year | 233,550 | 193,550 |
| 233,550 | 193,550 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Due in one year or less | 14,000 | 20,490 |
| Due in more than one year but not more than two years | 14,000 | 20,490 |
| Due in more than two years but not more than five years | 262,731 | 374,234 |
| 290,731 | 415,214 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| As at 1 April | 3,168 | 3,821 |
| Additional lease liability | - | 141 |
| Lease modification | (103) | - |
| Gain on lease modification | 9 | - |
| Changes from financing cashflows | ||
| Payment of lease liabilities | (811) | (794) |
| Interest relating to lease liabilities | (62) | (85) |
| Total changes from financing cashflows | (873) | (879) |
| Interest relating to lease liabilities | 62 | 85 |
| As at 31 March | 2,263 | 3,168 |
| Group | 2026 | 2025 |
| £’000 | £’000 | |
| Due in one year or less | 781 | 863 |
| Due in more than one year but not more than two years | 1,550 | 2,436 |
| Due in more than two years but not more than five years | - | 26 |
| 2,331 | 3,325 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
| Current | ||||
Trade payables | 42,900 | 37,183 | 64 | 21 |
Inter-company payables | - | - | 87 | 16,836 |
Other taxation and social security | 20,356 | 11,548 | - | - |
| 63,256 | 48,731 | 151 | 16,857 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
Accrued expenses | 185,997 | 187,899 | 36 | 30 |
Energy payment on account creditors | 34,536 | 38,421 | - | - |
Insurance technical provisions | 11,330 | 11,891 | - | - |
Deferred income | 1,516 | 1,592 | - | - |
| 233,379 | 239,803 | 36 | 30 |
2026 | 2025 | |||
| Number | Number | |||
| (‘000) | £’000 | (‘000) | £’000 | |
Authorised ordinary shares of 5p each in the Company | 160,000 | 8,000 | 160,000 | 8,000 |
| Allotted, called up and fully paid ordinary share capital: | ||||
At 1 April | 80,716 | 4,036 | 80,016 | 4,001 |
Issue of new ordinary shares | 504 | 25 | 700 | 35 |
At 31 March | 81,220 | 4,061 | 80,716 | 4,036 |
Authorised ‘B’ shares of 2p each in subsidiary | 650 | 13 | 650 | 13 |
| Allotted and fully paid ‘B’ share capital: | ||||
At 1 April | 330 | 6 | 330 | 6 |
Cancellation of ‘B’ shares | (57) | (1) | ||
At 31 March | 273 | 5 | 330 | 6 |
| Total Group share capital at 31 March | 4,066 | 4,042 |
2026 | 2025 | |
| £’000 | £’000 | |
| Prior year final paid 57p (2025: 47p) per share | 45,459 | 37,145 |
| Interim paid 38p (2025: 37p) per share | 30,335 | 29,292 |
| 2026 | 2025 | |
| £'000 | £'000 | |
| Earnings for the purpose of basic and diluted EPS | 80,670 | 76,097 |
| Share incentive scheme charges (net of tax) | 3,655 | 2,566 |
| Restructuring costs (net of tax) | 518 | 4,288 |
| Energy platform set up costs (net of tax) | 1,821 | - |
| Amortisation of energy supply contract intangible asset | 11,228 | 11,228 |
Earnings per share based on adjusted profit post tax for the purpose of adjusted basic and diluted EPS | 97,892 | 94,179 |
| Number | Number | |
| (‘000s) | (‘000s) | |
Weighted average number of ordinary shares for the purpose of basic EPS | 79,728 | 79,002 |
| Effect of dilutive potential ordinary shares (share incentive | 1,012 | 1,042 |
| awards) | ||
Weighted average number of ordinary shares for the purpose of diluted EPS | 80,740 | 80,044 |
Adjusted basic EPS 1 | 122.8p | 119.2p |
Basic EPS | 101.2p | 96.3p |
Adjusted diluted EPS 1 | 121.2p | 117.7p |
Diluted EPS | 99.9p | 95.1p |
2026 | 2025 | |||
| Number | Weighted | Number | Weighted | |
| average | average | |||
| exercise | exercise | |||
| price | price | |||
At 1 April | 3,585,981 | 1,416p | 4,458,015 | 1,648p |
Options granted | 258,036 | 167p | 513,546 | 136p |
Options exercised | (494,865) | 1,133p | (488,592) | 1,245p |
Options lapsed/expired (restated*) | (304,605) | 1,711p | (896,988) | 1,931p |
At 31 March (restated*) | 3,044,547 | 1,327p | 3,585,981 | 1,416p |
| Share | |||||||
| price at | Exercise | Expected | Risk free | Dividend | Fair value | ||
| grant date | price | volatility | Option life | rate | yield | per option | |
| Grant date | (pence) | (pence) | (%) | (years) | (%) | (%) | (pence) |
| Omnibus Share Option Plan | |||||||
19/07/2024 | 1,784 | 5 | 32.53 | 10 | 3.75 | 4.65 | 1,117 |
10/12/2024 | 1,756 | 5 | 29.17 | 10 | 4.06 | 4.73 | 1,091 |
| 18/07/2025 | 1,984 | 5 | 26.84 | 10 | 3.93 | 4.74 | 1,232 |
| 10/12/2025 | 1,378 | 5 | 27.49 | 10 | 3.50 | 6.82 | 693 |
| Deferred Shares Bonus Plan | |||||||
19/07/2024 | 1,784 | 5 | n/a | 10 | n/a | n/a | n/a |
| 18/07/2025 | 1,984 | 5 | n/a | 10 | n/a | n/a | n/a |
2015 | Employee SAYE Share Option Plan | ||||||
15/08/2024 | 1,826 | 1,786 | 32.87 | 3.5 | 3.75 | 4.65 | 414 |
| 15/08/2025 | 1,870 | 2,003 | 26.66 | 3.5 | 3.79 | 5.03 | 299 |
| Telecom Plus Incentive Plan | |||||||
19/07/2024 | 1,784 | 5 | 29.17 | 10 | 3.75 | 4.65 | 1,117 |
| 01/07/2025 | 1,928 | 5 | 26.86 | 10 | 3.79 | 4.88 | 1,180 |
| Exercise | |||||
| Number | Number | price per | |||
| 1 April 2025 | 31 March 2026 | share | Exercisable from | Expiry date | |
2007 | Employee Share Option Plan | ||||
| 13 Jul 2015 | 67,875 | - | 985.0p | 13 Jul 2018 | 12 Jul 2025 |
| 10 Dec 2015 | 1,579 | - | 1,074.0p | 10 Dec 2018 | 09 Dec 2025 |
| 22 Jul 2016 | 53,000 | 51,500 | 1,047.0p | 22 Jul 2019 | 21 Jul 2026 |
| 08 Dec 2016 | 16,885 | 7,000 | 1,209.0p | 08 Dec 2019 | 07 Dec 2026 |
| 20 Jul 2017 | 27,226 | 26,052 | 1,117.0p | 20 Jul 2020 | 19 Jul 2027 |
| 12 Dec 2017 | 14,790 | 11,540 | 1,181.0p | 12 Dec 2020 | 11 Dec 2027 |
| 26 Jul 2018 | 39,458 | 23,080 | 1,057.0p | 26 Jul 2021 | 25 Jul 2028 |
| 13 Dec 2018 | 21,661 | 11,361 | 1,370.0p | 13 Dec 2021 | 12 Dec 2028 |
| 25 Jul 2019 | 76,635 | 66,560 | 1,342.0p | 25 Jul 2022 | 24 Jul 2029 |
| 16 Dec 2019 | 53,720 | 33,932 | 1,383.0p | 16 Dec 2022 | 15 Dec 2029 |
| 23 Jul 2020 | 99,200 | 43,170 | 1,382.0p | 23 Jul 2023 | 22 Jul 2030 |
| 16 Dec 2020 | 70,415 | 36,300 | 1,474.0p | 16 Dec 2023 | 15 Dec 2030 |
| 22 Jul 2021 | 95,005 | 57,430 | 1,045.0p | 22 Jul 2024 | 21 Jul 2031 |
| 16 Dec 2021 | 299,366 | 148,635 | 1,520.0p | 16 Dec 2024 | 15 Dec 2031 |
| 26 Jul 2022 | 351,545 | 315,295 | 2,178.0p | 26 Jul 2025 | 25 Jul 2032 |
| 15 Dec 2022 | 427,485 | 362,255 | 2,247.0p | 15 Dec 2025 | 14 Dec 2032 |
| 04 Aug 2023 | 888,400 | 785,300 | 1,647.0p | 04 Aug 2026 | 03 Aug 2033 |
| 12 Dec 2023 | 325,840 | 280,650 | 1,523.0p | 12 Dec 2026 | 11 Dec 2033 |
| Deferred Shares Bonus Plan | |||||
| 22 Jul 2021 | 21,080 | 1,987 | 5.0p | 22 Jul 2023 | 22 Jul 2031 |
| 26 Jul 2022 | 11,923 | 1,058 | 5.0p | 26 Jul 2024 | 26 Jul 2032 |
| 04 Aug 2023 | 55,044 | 33,692 | 5.0p | 04 Aug 2025 | 04 Aug 2033 |
| 19 Jul 2024 | 16,130 | 12,998 | 5.0p | 19 Jul 2025 | 19 Jul 2034 |
| 18 Jul 2025 | - | 13,037 | 5.0p | 18 Jul 2027 | 18 Jul 2035 |
2015 | Employee SAYE Share Option Plan | ||||
| 18 Aug 2021 | 7,447 | - | 1,036.0p | 01 Nov 2024 | 30 Apr 2025 |
| 18 Aug 2022 | 8,813 | 7,857 | 2,156.0p | 01 Nov 2025 | 30 Apr 2026 |
| 17 Aug 2023 | 30,274 | 22,811 | 1,718.0p | 01 Nov 2026 | 30 Apr 2027 |
| 15 Aug 2024 | 31,853 | 23,285 | 1,786.0p | 01 Nov 2027 | 30 Apr 2028 |
| 15 Aug 2025 | - | 18,038 | 2,003.0p | 01 Nov 2028 | 30 Apr 2029 |
| Telecom Plus Incentive Plan | |||||
| 19 Jul 2024 | 215,682 | 215,682 | 5.0p | 19 Jul 2026 | 19 Jul 2034 |
| 01 Jul 2025 | - | 90,741 | 5.0p | 01 Jul 2028 | 01 Jul 2035 |
| Exercise | |||||
| Number | Number | price per | |||
| 1 April 2025 | 31 March 2026 | share | Exercisable from | Expiry date | |
| Omnibus Share Option Plan | |||||
| 19 Jul 2024 | 200,850 | 177,951 | 5.0p | 19 Jul 2027 | 19 Jul 2034 |
| 10 Dec 2024 | 36,700 | 35,650 | 5.0p | 10 Dec 2027 | 10 Dec 2034 |
| 18 Jul 2025 | - | 94,100 | 5.0p | 18 Jul 2028 | 18 Jul 2035 |
| 10 Dec 2025 | - | 34,100 | 5.0p | 10 Dec 2028 | 10 Dec 2035 |
| Total employee options | 3,565,881 | 3,043,047 | |||
| Weighted average | |||||
exercise price | 1,419.0p | 1,327.4p |
| Exercise | |||||
| Number | Number | price per | |||
| 1 April 2025 | 31 March 2026 | share | Exercisable from | Expiry date | |
2007 | Networkers and Consultants Share Option Plan | ||||
| 13 Jul 2015 | 18,600 | - | 985.0p | 13 Jul 2018 | 12 Jul 2025 |
| 22 Jul 2016 | 1,500 | 1,500 | 1,047.0p | 22 Jul 2019 | 21 Jul 2026 |
| Total distributor options | 20,100 | 1,500 | |||
| Weighted average | |||||
exercise price | 989.6p | 1,047.0p |
B1 shares – April 2017 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £16.51 | £17.71 | £18.07 | £17.08 |
Number of awards granted | 81,250 | 81,250 | 81,250 | 81,250 |
| Key assumptions | ||||
Share price at grant | £12.10 | |||
Exercise price | Nil | |||
Dividend yield | 4.5% | |||
Expected term | 2.3 to 9.3 years | |||
Risk free rate | 0.11% | to 0.99% | ||
Share price volatility of the Company | 33.2% | |||
| Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
| awards | 6.3% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 11.2% |
B2 shares – July 2018 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £10.14 | £10.70 | £10.79 | £9.68 |
Number of awards granted | 15,375 | 15,375 | 15,375 | 15,375 |
| Key assumptions | ||||
Share price at grant | £10.36 | |||
Exercise price | Nil | |||
Dividend yield | 4.9% | |||
Expected term | 3 to 10 years | |||
Risk free rate | 0.86% | to 1.48% | ||
Share price volatility of the Company | 30.9% | |||
| Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
| awards | 5.9% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 10.3% |
B2 shares – November 2018 | Tranche 1 | Tranche 2 | Tranche 3 | Tranche 4 |
Fair value (per share granted) | £18.23 | £19.39 | £19.17 | £17.39 |
Number of awards granted | 4,500 | 4,500 | 4,500 | 4,500 |
| Key assumptions | ||||
Share price at grant | £13.24 | |||
Exercise price | Nil | |||
Dividend yield | 4.5% | |||
Expected term | 2.7 to 9.7 years | |||
Risk free rate | 0.78% | to 1.35% | ||
Share price volatility of the Company | 29.9% | |||
| Discount for post vesting transfer restrictions for Tranches 1, 2 and 3 | ||||
| awards | 5.7% | |||
Discount for post vesting transfer restrictions for Tranche 4 awards | 10.1% |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
| Financial assets | ||||
Other non-current assets | 90,543 | 68,335 | 2,275 | 2,275 |
Trade and other receivables | 150,133 | 138,485 | 1,569 | 32 |
Accrued income | 233,335 | 236,798 | - | - |
Cash and cash equivalents | 91,452 | 79,020 | 12 | 188 |
| 565,463 | 522,638 | 3,856 | 2,495 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £’000 | £’000 | £’000 | £’000 | |
| Financial liabilities | ||||
Trade and other payables | 42,900 | 39,831 | 151 | 16,913 |
Accrued expenses | 231,863 | 238,211 | 36 | 30 |
Long term borrowings | 232,261 | 191,717 | - | - |
| 507,024 | 469,759 | 187 | 16,943 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Short-term employee benefits | 2,780 | 2,715 |
Social security costs | 426 | 361 |
Post-employment benefits | 56 | 118 |
| 3,262 | 3,194 | |
Share incentive scheme charges | 996 | 797 |
| 4,258 | 3,991 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Salaries, fees, bonuses and benefits in kind | 2,780 | 2,715 |
Gains on exercise of share options | 594 | - |
Pension contributions | 56 | 118 |
| 3,430 | 2,833 |