Group and | Group and | ||
Company | Company | ||
2025 | 2024 | ||
Note | £m | £m | |
Revenue | 4 | ||
Employee costs | 5,6 | ( | ( |
Depreciation and amortisation expense | 5 | ( | ( |
Other operating costs | ( | ( | |
Total operating costs | ( | ( | |
Operating profit | 5 | ||
Finance income | 8 | ||
Finance costs | 9 | ( | ( |
Profit before income tax | |||
Income tax expense | 10 | ( | ( |
Profit for the financial year | 28 | ||
Other comprehensive income/(expense): | |||
Items that will not be reclassified to profit or loss: | |||
Remeasurement of retirement benefit scheme | 23 | ( | |
Deferred tax on remeasurement of retirement benefit scheme | 25 | ( | |
Other comprehensive income/(expense) for the financial year | 28 | ( | |
Total comprehensive income for the financial year |
Group | Company | Group | Company | ||
2025 | 2025 | 2024 | 2024 | ||
Note | £m | £m | £m | £m | |
ASSETS | |||||
Non-current assets | |||||
Property, plant and equipment | 11 | 4,004.8 | 3,785.8 | ||
Intangible assets and goodwill | 13 | 53.1 | 52.1 | ||
Investment in subsidiaries | 14 | 15.4 | 15.4 | ||
Derivative assets | 20 | 236.0 | 245.6 | ||
Retirement benefit surplus | 23 | 56.1 | 39.0 | ||
Total non-current assets | 4,365.4 | 4,137.9 | |||
Current assets | |||||
Inventories | 15 | 56.7 | 49.3 | ||
Trade and other receivables | 16 | 100.9 | 102.5 | ||
Cash and cash equivalents | 17 | 132.1 | 189.8 | ||
Total current assets | 289.7 | 341.6 | |||
Total assets | 4,655.1 | 4,479.5 |
Group | Company | Group | Company | ||
2025 | 2025 | 2024 | 2024 | ||
Note | £m | £m | £m | £m | |
LIABILITIES | |||||
Current liabilities | |||||
Trade and other payables | 18 | ( | (203.0) | ( | (179.2) |
Current income tax liability | ( | (8.7) | ( | (18.5) | |
Borrowings | 19 | ( | (467.8) | ( | (10.9) |
Customer contributions | 24 | ( | (67.1) | ( | (81.0) |
Provisions | 26 | ( | (2.5) | ( | (0.5) |
Total current liabilities | ( | (749.1) | ( | (290.1) | |
Non-current liabilities | |||||
Borrowings | 19 | ( | (1,098.0) | ( | (1,559.1) |
Derivative liabilities | 20 | ( | (518.3) | ( | (569.5) |
Customer contributions | 24 | ( | (749.9) | ( | (720.3) |
Deferred tax | 25 | ( | (308.9) | ( | (262.2) |
Provisions | 26 | ( | (1.1) | ( | (0.2) |
Total non-current liabilities | ( | (2,676.2) | ( | (3,111.3) | |
Total liabilities | ( | (3,425.3) | ( | (3,401.4) | |
Net assets | 1,229.8 | 1,078.1 | |||
EQUITY | |||||
Share capital | 27,28 | 238.4 | 238.4 | ||
Share premium account | 28 | 4.4 | 4.4 | ||
Revaluation reserve | 28 | 68.0 | 70.0 | ||
Capital redemption reserve | 28 | 8.6 | 8.6 | ||
Retained earnings | 28 | 910.4 | 756.7 | ||
Total equity | 28 | 1,229.8 | 1,078.1 |
£m | £m | £m | £m | £m | £m | |
At 1 April 2023 | ||||||
Profit for the financial year | ||||||
Other comprehensive expense for the financial | ( | ( | ||||
year | ||||||
Transfer from revaluation reserve | ( | |||||
Total comprehensive income for the financial | ( | |||||
year | ||||||
Dividends (Note 30 & 32) | ( | ( | ||||
At 31 March 2024 and | ||||||
Profit for the financial year | ||||||
Other comprehensive income for the financial | ||||||
year | ||||||
Transfer from revaluation reserve | ( | |||||
Total comprehensive income for the financial | ||||||
year | ( | |||||
Dividends (Note 30 & 32) | ( | ( | ||||
At |
Group and | Group and | ||
Company | Company | ||
2025 | 2024 | ||
Note | £m | £m | |
Operating activities | |||
Cash generated from operations | 34 | ||
Customer contributions received | 24 | ||
Interest paid | ( | ( | |
Interest portion of lease liabilities | 19 | ( | ( |
Accretion on index-linked swaps | 9 | ( | |
Income taxes (paid)/received | ( | ||
Net cash generated from operating activities | |||
Investing activities | |||
Interest received and similar income | |||
Transfer from money market deposits over three months | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | 13 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Net cash (used in)/generated from investing activities | ( | ||
Net cash flow before financing activities | ( | ||
Financing activities | |||
Repayment of external borrowings | 19 | ( | ( |
Repayment of lease liabilities | 19 | ( | ( |
Increase in loan from parent | 19 | ||
Movement on cash collateral held | |||
Dividends paid | 30,32 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | 17 |
2025 | 2024 | |
Gain/(loss) | £m | £m |
Change in rate +/- 1% | 1.4/(1.4) | 1.4/(1.4) |
Change in rate +/- 5% | 7.1/(7.1) | 6.8/(6.8) |
2025 | 2024 | |
Group and Company | £m | £m |
Revenue | 654.4 | 598.1 |
Group and Company | 2025 | 2024 |
Expense/(income) | £m | £m |
Employee costs (Note 6) | 80.0 | 76.7 |
Supplier of Last Resort levy costs (Note 4) | 0.8 | 22.0 |
Profit on disposal of property, plant and equipment (Note 34) | (0.5) | (0.2) |
Research and development | 2.4 | 1.9 |
2025 | 2024 | |
Group and Company | £m | £m |
Audit of the Group and Company financial statements 1 | 0.5 | 0.4 |
Audit-related assurance services | 0.1 | 0.1 |
Total fees | 0.6 | 0.5 |
2025 | 2024 | |
Group and Company | £m | £m |
Wages and salaries | 149.9 | 137.1 |
Social security costs | 17.1 | 15.8 |
Pension costs – defined benefit schemes (Note 23) | 7.5 | 7.9 |
Pension costs – defined contribution schemes (Note 23) | 11.2 | 9.9 |
Total employee costs (including directors’ remuneration) | 185.7 | 170.7 |
Costs transferred directly to fixed assets | (105.7) | (94.0) |
Charged to operating costs (Note 5) | 80.0 | 76.7 |
2025 | 2024 | |
Group and Company | Number | Number |
Craft, Technical and Engineering | 1,152 | 1,114 |
Administration | 1,035 | 989 |
Average number of employees | 2,103 |
2025 | 2024 | |
Group and Company | Number | Number |
Remunerated directors | 8 | 7 |
Non-remunerated directors* | 8 | 6 |
Total number of directors | 16 | 13 |
2025 | 2024 | |
£m | £m | |
Salaries and other short-term employee benefits | 1.7 | 1.4 |
Accrued bonus | 1.8 | 0.9 |
Amounts receivable under long-term incentive schemes | - | 0.7 |
Total emoluments solely in relation to services provided to the Company | 3.5 | 3.0 |
Additional amounts of bonuses in relation to the sale of the NWEN | ||
(Jersey) group and continuing employment by the company* | 2.0 | - |
Total emoluments (Note 32) | 5.5 | 3.0 |
2025 | 2024 | |
Group and Company | £m | £m |
Interest receivable on short-term bank deposits | 6.7 | 21.0 |
2025 | 2024 | |
Group and Company | £m | £m |
Finance costs (excluding unrealised fair value movements): | ||
Interest on group borrowings at amortised cost (Note 32) | 30.0 | 29.6 |
Interest on external borrowings at amortised cost | 39.3 | 41.2 |
Net interest settlements on derivatives at fair value | 5.9 | 5.4 |
Indexation of index-linked debt (Note 19 & 34) | 9.6 | 31.0 |
Accretion paid on index-linked swaps | - | 87.0 |
Reimbursement of inter-company loan impairment (Note 22 & 32) | (0.2) | (0.4) |
Interest on leases (Note 19) | 0.3 | 0.3 |
Net interest income on pension plan | (2.1) | (2.2) |
Amount capitalised 1 (Note 11) | (2.1) | (1.3) |
80.7 | 190.6 | |
Fair value movements on financial instruments 2 : | ||
Inter-company derivative asset (Note 32) | 24.9 | 95.2 |
Inter-company derivative liability (Note 32) | (24.9) | (95.2) |
Derivative assets | (15.3) | (13.4) |
Derivative liabilities | (26.3) | (88.9) |
(41.6) | (102.3) | |
Total finance costs | 39.1 | 88.3 |
Five-yearly | Seven-yearly | Ten-yearly | Total | |
Group and Company | £m | £m | £m | £m |
Accumulated Accretion | ||||
1 April 2023 | 8.1 | 79.1 | 39.2 | 126.4 |
Accrued in year | 5.9 | 11.8 | 7.2 | 24.9 |
Paid in year | - | (87.0) | - | (87.0) |
31 March 2024 | 14.0 | 3.9 | 46.4 | 64.3 |
Accrued in year | 4.1 | 8.4 | 5.0 | 17.5 |
Paid in year | - | - | - | - |
31 March 2025 | 18.1 | 12.3 | 51.4 | 81.8 |
2025 | 2024 | |
Group and Company | £m | £m |
Current tax: | ||
Current year | 18.6 | 21.0 |
Adjustment in respect of prior year | 0.1 | (5.9) |
18.7 | 15.1 | |
Deferred tax: (Note 25) | ||
Current year | 44.4 | 18.7 |
Adjustments in respect of prior year | (1.2) | 7.9 |
43.2 | 26.6 | |
Income tax expense | 61.9 | 41.7 |
2025 | 2024 | |
Group and Company | £m | £m |
Profit before income tax | 248.4 | 161.8 |
Tax at the UK corporation tax rate of 25% (2024: 25%) | 62.1 | 40.5 |
Non-taxable expense/(income) | 0.9 | (0.8) |
Adjustments in respect of prior year | (1.1) | 2.0 |
Income tax expense | 61.9 | 41.7 |
Non- | Fixtures, | |||||
operational | equipment, | Assets Right of use | ||||
Operational | land and vehicles and | under | assets | |||
Structures | buildings | other construction | (Note 19) | Total | ||
Group and Company | £m | £m | £m | £m | £m | £m |
Cost or valuation | ||||||
At 1 April 2023 | 5,471.7 | 38.6 | 206.0 | 149.7 | 7.3 | 5,873.3 |
Additions | 185.9 | 1.2 | 19.2 | 70.9 | 2.6 | 279.8 |
Transfers | 56.6 | 0.4 | 18.4 | (75.4) | - | - |
Disposals | (3.2) | - | (1.1) | - | (1.3) | (5.6) |
At 31 March 2024 | 5,711.0 | 40.2 | 242.5 | 145.2 | 8.6 | 6,147.5 |
Additions | 229.2 | 0.7 | 17.4 | 111.4 | 3.1 | 361.8 |
Transfers | 58.3 | 0.3 | 3.2 | (61.8) | - | - |
Disposals | (5.9) | - | (2.3) | - | (2.0) | (10.2) |
At 31 March 2025 | 5,992.6 | 41.2 | 260.8 | 194.8 | 9.7 | 6,499.1 |
Accumulated depreciation | ||||||
At 1 April 2023 | 2,059.2 | 14.4 | 157.9 | - | 3.3 | 2,234.8 |
Charge for the year | 114.0 | 1.2 | 15.5 | - | 1.8 | 132.5 |
Disposals | (3.2) | - | (1.1) | - | (1.3) | (5.6) |
At 31 March 2024 | 2,170.0 | 15.6 | 172.3 | - | 3.8 | 2,361.7 |
Charge for the year | 121.1 | 1.2 | 18.6 | - | 1.9 | 142.8 |
Disposals | (5.9) | - | (2.3) | - | (2.0) | (10.2) |
At 31 March 2025 | 2,285.2 | 16.8 | 188.6 | - | 3.7 | 2,494.3 |
Net book value | ||||||
At 31 March 2025 | 3,707.4 | 24.4 | 72.2 | 194.8 | 6.0 | 4,004.8 |
At 31 March 2024 | 3,541.0 | 24.6 | 70.2 | 145.2 | 4.8 | 3,785.8 |
2025 | 2024 | |
Group and Company | £m | £m |
Right of use assets at net book value: | ||
Land and buildings | 3.1 | 2.0 |
Telecoms | 0.1 | 0.1 |
Vehicles | 2.8 | 2.7 |
Total (Note 11) | 6.0 | 4.8 |
Lease liabilities: | ||
Land and buildings | (2.7) | (1.9) |
Telecoms | (0.1) | (0.1) |
Vehicles | (2.9) | (2.9) |
Total (Note 19) | (5.7) | (4.9) |
<1 | 1 – 2 | 2 – 3 | 3 – 4 | >4 | Total | |
year | years | years | years | years | ||
Group and Company | £m | £m | £m | £m | £m | £m |
At 31 March 2025 | (2.0) | (1.3) | (0.7) | (0.4) | (1.3) | (5.7) |
At 31 March 2024 | (1.8) | (1.3) | (0.5) | (0.6) | (0.7) | (4.9) |
Computer | Assets under | |||
Goodwill | software | construction | Total | |
Group and Company | £m | £m | £m | £m |
Cost: | ||||
At 1 April 2023 | 10.1 | 139.1 | 13.8 | 163.0 |
Additions | - | 5.5 | 5.6 | 11.1 |
Transfers | - | 10.3 | (10.3) | - |
At 31 March 2024 | 10.1 | 154.9 | 9.1 | 174.1 |
Additions | - | 5.5 | 9.7 | 15.2 |
Transfers | - | 7.3 | (7.3) | - |
Disposals | - | (70.6) | - | (70.6) |
At 31 March 2025 | 10.1 | 97.1 | 11.5 | 118.7 |
Accumulated amortisation: | ||||
At 1 April 2023 | - | 107.8 | - | 107.8 |
Charge for the year | - | 14.2 | - | 14.2 |
At 31 March 2024 | - | 122.0 | - | 122.0 |
Charge for the year | - | 14.2 | - | 14.2 |
Disposals | - | (70.6) | - | (70.6) |
At 31 March 2025 | - | 65.6 | - | 65.6 |
Net book value | ||||
At 31 March 2025 | 10.1 | 31.5 | 11.5 | 53.1 |
At 31 March 2024 | 10.1 | 32.9 | 9.1 | 52.1 |
2025 | 2024 | |
Company | £m | £m |
Cost and net book value | 15.4 | 15.4 |
Proportion | Nature of | |||||
Company | Description of holding | held | business | |||
Subsidiary undertakings | ||||||
Electricity North West Number 1 | Ordinary shares of £1 each | 100% | Dormant | |||
Company Limited | ||||||
ENW | (ESPS) | Pensions | Trustees | Ordinary shares of £1 each | 100% | Dormant |
Limited |
2025 | 2024 | |
Group and Company | £m | £m |
Raw material and consumables | 56.7 | 49.3 |
2025 | 2024 | |
Group and Company | £m | £m |
Trade receivables | 7.5 | 12.7 |
Amounts owed by group undertakings (Note 32) | 7.4 | 5.8 |
Accrued income | 65.1 | 61.3 |
Financial assets (Note 21) | 80.0 | 79.8 |
Prepayments | 20.9 | 22.7 |
Non-financial assets | 20.9 | 22.7 |
Total trade and other receivables | 100.9 | 102.5 |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | 0.8 | 4.1 |
Amounts written off in the year | (0.1) | (3.3) |
At 31 March | 0.7 | 0.8 |
2025 | 2024 | |
Group and Company | £m | £m |
Cash in bank accounts | 9.1 | 20.0 |
Cash in liquidity funds | 123.0 | 120.4 |
Cash in short-term money market deposits under 3 months | - | 49.4 |
Total cash and cash equivalents (Note 21, 22 & 34) | 132.1 | 189.8 |
Weighted average interest rate | 4.51% | 5.33% |
Weighted average term | 8.5 days | 23.9 days |
Group Company | Group Company | |||
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Trade payables (Note 22) | 18.8 | 18.8 | 18.4 | 18.4 |
Amounts owed to group undertakings (Note 32) | 13.4 | 13.4 | 13.5 | 13.5 |
Amounts owed to subsidiary undertaking (Note 32) | - | 15.5 | - | 15.5 |
Accruals | 76.7 | 76.9 | 76.5 | 76.7 |
Refundable customer deposits (Note 22) | 2.7 | 2.7 | 2.9 | 2.9 |
Cash collateral (Note 20) | 31.8 | 31.8 | 12.0 | 12.0 |
Financial liabilities (Note 21) | 143.4 | 159.1 | 123.3 | 139.0 |
Contract liabilities | 20.1 | 20.1 | 10.0 | 10.0 |
Other taxation and social security | 9.8 | 9.8 | 15.2 | 15.2 |
Deferred income | 14.0 | 14.0 | 15.0 | 15.0 |
Non-financial liabilities: | 43.9 | 43.9 | 40.2 | 40.2 |
Total trade and other payables | 187.3 | 203.0 | 163.5 | 179.2 |
2025 | 2024 | |
Group and Company | £m | £m |
Current liabilities: | ||
Bonds (Note 21) | 456.4 | - |
Bank and other term borrowings (Note 22) | 9.4 | 9.1 |
Lease liabilities (Note 12) | 2.0 | 1.8 |
467.8 | 10.9 | |
Non-current liabilities: | ||
Bonds (Note 22) | 201.2 | 656.9 |
Bank and other term borrowings (Note 22) | 59.7 | 67.4 |
Lease liabilities (Note 12) | 3.7 | 3.1 |
Amounts owed to parent undertaking (Note 22 & 32) | 111.1 | 109.8 |
Amounts owed to group undertaking (Note 22 & 32) | 722.3 | 721.9 |
1,098.0 | 1,559.1 | |
Borrowings (Note 21 & 34) | 1,565.8 | 1,570.0 |
2025 | 2024 | ||||
Nominal | Interest | Maturity | Carrying | Carrying | |
value | rate | value | value | ||
Group and Company | £m | year | £m | £m | |
Bond | 200.0 | 8.875% | 2026 | 199.5 | 199.0 |
Bond | 250.0 | 8.875% | 2026 | 256.9 | 263.6 |
Index-linked bond | 100.0 | 1.4746%+RPI | 2046 | 201.2 | 194.3 |
Index-linked loan | 50.0 | 0.38% +RPI | 2032 | 32.9 | 36.2 |
Index-linked loan | 50.0 | 0%+RPI | 2033 | 37.1 | 40.3 |
Revolving credit facility | 250.0 | Sonia+0.50% | 2027 | (0.9) | - |
Lease liabilities (Note 12) | - | - | - | 5.7 | 4.9 |
Amounts owed to parent undertaking | 175.0 | 4.11% | 2028 | 111.1 | 109.8 |
Amounts owed to group undertaking | 300.0 | 1.415% | 2030 | 299.1 | 299.0 |
Amounts owed to group undertaking | 425.0 | 4.893% | 2032 | 423.2 | 422.9 |
Borrowings (Note 21 & 34) | 1,565.8 | 1,570.0 |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | 1,570.0 | 1,763.1 |
Repayments of external borrowings | (9.3) | (232.9) |
Lease liabilities capital repayment | (1.9) | (1.8) |
Lease liabilities interest repayment | (0.3) | (0.3) |
Lease liabilities interest charged (Note 9) | 0.3 | 0.3 |
New lease liabilities (Note 34) | 2.7 | 2.6 |
Increase in loan from parent | 1.3 | 13.3 |
Indexation (Note 9 & 34) | 9.6 | 31.0 |
Transaction costs on new external borrowings (Note 34) | (1.3) | (0.1) |
Amortisation of transaction costs, bond discounts and premiums | (5.3) | (5.2) |
(Note 34) | ||
At 31 March (Note 21 & 34) | 1,565.8 | 1,570.0 |
2025 | 2024 | |
Group and Company | £m | £m |
£50m revolving credit facility – expiry December 2024 | - | 50.0 |
£250m revolving credit facility – expiry April 2027 | 250.0 | - |
2025 | 2024 | |
Group and Company | £m | £m |
Non-current assets: | ||
Inter-company derivative asset | 192.2 | 217.1 |
Inflation-linked swaps | 43.8 | 28.5 |
Derivative assets (Note 21) | 236.0 | 245.6 |
Non-current liabilities: | ||
Inter-company derivative liability | (192.2) | (217.1) |
Inflation-linked swaps | (286.7) | (310.9) |
Interest rate swaps – fixed to floating | (39.4) | (41.5) |
Derivative liabilities (Note 21) | (518.3) | (569.5) |
Notional | Number | Type | Maturity | Pay Leg | Receive Leg | Accretion |
£200m | 14 | Index-linked | 2038 | 3.56%+RPI, | 6m Sonia, | 5-yearly, |
semi-annual | semi-annual | next due July 2027 | ||||
7-yearly, | ||||||
next due July 2030 | ||||||
£100m 1 | 4 | Index-linked | 2050 | 1.51%+RPI, | 8.875%, | 10-yearly, |
semi-annual | annual | next due Sept 2030 | ||||
£200m | 1 | Fix/ float | 2030 | 6m Sonia, | 0.283%, | None |
semi-annual | Semi-annual |
Amounts | ||||
subject to | Financial | |||
Gross master netting | instrument | |||
amount | arrangements | collateral | Net amount | |
Group and Company | £m | £m | £m | £m |
At 31 March 2025: | ||||
Inter-company derivative asset | 192.2 | (192.2) | - | - |
Inter-company derivative liability | (192.2) | 192.2 | - | - |
Derivative assets | 43.8 | (12.0) | (31.8) | - |
Derivative liabilities | (326.1) | 12.0 | - | (314.1) |
(282.3) | - | (31.8) | (314.1) | |
Other collateral not included above | - | - | - | - |
Total | (282.3) | - | (31.8) | (314.1) |
At 31 March 2024: | ||||
Inter-company derivative asset | 217.1 | (217.1) | - | - |
Inter-company derivative liability | (217.1) | 217.1 | - | - |
Derivative assets | 28.5 | (19.6) | (8.9) | - |
Derivative liabilities | (352.4) | 19.6 | - | (332.8) |
(323.9) | - | (8.9) | (332.8) | |
Other collateral not included above | - | - | (3.1) | (3.1) |
Total | (323.9) | - | (12.0) | (335.9) |
Level 1 | Level 2 | Level 3 | Total | |
Group and Company | £m | £m | £m | £m |
At 31 March 2025 | ||||
Derivative assets: | ||||
Inter-company derivative asset | - | - | 192.2 | 192.2 |
Inflation-linked swaps | - | 31.2 | 12.6 | 43.8 |
- | 31.2 | 204.8 | 236.0 | |
Derivative liabilities: | ||||
Inter-company derivative liability | - | - | (192.2) | (192.2) |
Inflation-linked swaps | - | - | (286.7) | (286.7) |
Interest rate swaps – fixed to floating | - | (39.4) | - | (39.4) |
- | (39.4) | (478.9) | (518.3) | |
Total | - | (8.2) | (274.1) | (282.3) |
At 31 March 2024 | ||||
Derivative assets: | ||||
Inter-company derivative asset | - | - | 217.1 | 217.1 |
Inflation-linked swaps | - | 20.9 | 7.6 | 28.5 |
- | 20.9 | 224.7 | 245.6 | |
Derivative liabilities: | ||||
Inter-company derivative liability | - | - | (217.1) | (217.1) |
Inflation-linked swaps | - | - | (310.9) | (310.9) |
Interest rate swaps – fixed to floating | - | (41.5) | - | (41.5) |
- | (41.5) | (528.0) | (569.5) | |
Total | - | (20.6) | (303.3) | (323.9) |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | (303.3) | (368.1) |
Transfers into Level 3 from Level 2 | - | (15.9) |
Transfers from Level 3 into Level 2 | 3.2 | (11.6) |
Total gains in profit or loss: | ||
- On transfers into Level 3 from Level 2 | - | 9.5 |
- On instruments carried forward in Level 3 | 26.0 | 82.8 |
At 31 March | (274.1) | (303.3) |
2025 | 2025 | 2024 | 2024 | |
-10bps | +10bps | -10bps | +10bps | |
Group and Company | £m | £m | £m | £m |
Impact on derivative portfolio | (3.0) | 2.9 | (3.7) | 3.5 |
2025 | 2024 | |
Group and Company | £m | £m |
Fair value of derivatives pre IFRS 13 adjustment | 321.8 | 302.6 |
XVA adjustment | (34.7) | (40.0) |
Day 1 adjustment | (51.1) | (17.0) |
Derivative assets (Note 21) | 236.0 | 245.6 |
Fair value of derivatives pre IFRS 13 adjustment | (710.7) | (746.4) |
XVA adjustment | 98.7 | 114.9 |
Day 1 adjustment | 93.7 | 62.0 |
Derivative liabilities (Note 21) | (518.3) | (569.5) |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Financial assets: | ||||
Derivative assets (Note 20) | 236.0 | 236.0 | 245.6 | 245.6 |
Trade and other receivables (Note 16) | 80.0 | 80.0 | 79.8 | 79.8 |
Cash and cash equivalents (Note 17) | 132.1 | 132.1 | 189.8 | 189.8 |
448.1 | 448.1 | 515.2 | 515.2 | |
Financial liabilities: | ||||
Trade and other payables (Note 18) | (143.4) | (159.1) | (123.3) | (139.0) |
Borrowings (Note 19) | (1,565.8) | (1,565.8) | (1,570.0) | (1,570.0) |
Derivative liabilities (Note 20) | (518.3) | (518.3) | (569.5) | (569.5) |
(2,227.5) | (2,243.2) | (2,262.8) | (2,278.5) |
2025 | 2025 | 2024 | 2024 | |
Carrying | Fair | Carrying | Fair | |
value | value | value | value | |
Group and Company | £m | £m | £m | £m |
Financial liabilities: | ||||
Bonds 1 (Note 19) | (657.6) | (623.6) | (656.9) | (650.9) |
Bank and other term borrowings 2 (Note 19) | (69.1) | (65.9) | (76.5) | (74.8) |
Amounts owed to group undertaking 1 (Note 19) | (722.3) | (672.5) | (721.9) | (685.8) |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
-0.5% | +0.5% | +1% | -0.5% | +0.5% | +1% | |
Group and Company | £m | £m | £m | £m | £m | £m |
Fair values: | ||||||
Inter-company derivative asset | 19.9 | (18.7) | (36.4) | 23.4 | (21.8) | (43.6) |
Inter-company derivative liability | (19.9) | 18.7 | 36.4 | (23.4) | 21.8 | 43.6 |
Inflation-linked swaps | (34.7) | 32.2 | 61.9 | (44.7) | 34.3 | 68.5 |
Interest rate swaps | 4.2 | (4.1) | (8.0) | 6.4 | (3.2) | (6.4) |
Total finance costs impact | (30.5) | 28.1 | 53.9 | (38.3) | 31.1 | 62.1 |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
-0.5% | +0.5% | +1% | -0.5% | +0.5% | +1% | |
Group and Company | £m | £m | £m | £m | £m | £m |
Interest: | ||||||
Inflation-linked borrowings | - | - | - | - | - | (0.1) |
Indexation: | ||||||
Inflation-linked borrowings | 1.4 | (1.4) | (2.7) | 1.4 | (1.4) | (2.7) |
Total finance costs impact | 1.4 | (1.4) | (2.7) | 1.4 | (1.4) | (2.8) |
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
-0.5% | +0.5% | +1% | -0.5% | +0.5% | +1% | |
Group and Company | £m | £m | £m | £m | £m | £m |
Fair values: | ||||||
Inter-company derivative asset | (29.0) | 30.5 | 62.7 | (33.2) | 35.0 | 69.9 |
Inter-company derivative liability | 29.0 | (30.5) | (62.7) | 33.2 | (35.0) | (69.9) |
Inflation-linked swaps | 49.3 | (52.9) | (109.8) | 54.4 | (65.1) | (130.1) |
Total finance costs impact | 49.3 | (52.9) | (109.8) | 54.4 | (65.1) | (130.1) |
2025 | 2025 | 2024 | 2024 | |
Group and Company | £m | % | £m | % |
AAA | 91.2 | 51.5 | 90.3 | 41.1 |
A+ | 43.8 | 24.8 | 49.6 | 22.6 |
A | 42.0 | 23.7 | 79.6 | 36.3 |
177.0 | 100.0 | 219.5 | 100.0 |
2025 | 2024 | |
Group and Company | £m | £m |
Cash and cash equivalents (Note 17) | 132.1 | 189.8 |
Committed undrawn borrowing facilities (Note 19) | 250.0 | 50.0 |
382.1 | 239.8 |
<1 year | 1 – 2 | 2 – 3 | 3 – 4 | >4 years | Total | ||||
years | years | years | |||||||
Group and Company | £m | £m | £m | £m | £m | £m | |||
At 31 March 2025: | |||||||||
Trade payables | (18.8) | - | - | - | - | (18.8) | |||
Refundable customer deposits | (2.7) | - | - | - | - | (2.7) | |||
Leases | (2.0) | (1.3) | (0.7) | (0.4) | (1.4) | (5.8) | |||
Amounts | owed | to | parent | (4.6) | (4.6) | (116.9) | - | - | (126.1) |
undertaking | |||||||||
Amounts owed to group companies | (25.0) | (25.0) | (25.0) | (25.0) | (816.7) | (916.7) | |||
Bonds | (493.0) | (3.0) | (3.0) | (3.0) | (257.4) | (759.4) | |||
Borrowings and overdrafts | (9.5) | (9.5) | (9.5) | (9.5) | (33.0) | (71.0) | |||
Derivatives | (6.1) | (10.2) | (35.1) | (10.2) | (392.2) | (453.8) | |||
Total contractual cash flows | (561.7) | (53.6) | (190.2) | (48.1) | (1,500.7) | (2,354.3) | |||
At 31 March 2024: | |||||||||
Trade payables | (18.4) | - | - | - | - | (18.4) | |||
Refundable customer deposits | (2.9) | - | - | - | - | (2.9) | |||
Leases | (1.8) | (1.3) | (0.5) | (0.6) | (0.7) | (4.9) | |||
Amounts | owed | to | parent | (4.5) | (4.5) | (4.5) | (115.5) | - | (129.0) |
undertaking | |||||||||
Amounts owed to group companies | (25.0) | (25.0) | (25.0) | (25.0) | (841.7) | (941.7) | |||
Bonds | (42.9) | (492.9) | (2.9) | (2.9) | (251.8) | (793.4) | |||
Borrowings and overdrafts | (9.2) | (9.2) | (9.2) | (9.2) | (41.0) | (77.8) | |||
Derivatives | (5.6) | (5.6) | (8.9) | (32.1) | (350.5) | (402.7) | |||
Total contractual cash flows | (110.3) | (538.5) | (51.0) | (185.3) | (1,485.7) | (2,370.8) |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | 39.0 | 42.6 |
Expense recognised in the income statement | (6.8) | (6.8) |
Contributions paid | 9.8 | 10.0 |
Total re-measurement included in other comprehensive income | 14.1 | (6.8) |
At 31 March | 56.1 | 39.0 |
2025 | 2024 | |
Group and Company | £m | £m |
Present value of defined benefit obligations | (769.1) | (855.0) |
Fair value of plan assets | 825.2 | 894.0 |
Net surplus arising from defined benefit obligation | 56.1 | 39.0 |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | 855.0 | 873.7 |
Current service cost | 7.5 | 7.9 |
Interest expense | 39.7 | 40.2 |
Member contributions | 1.3 | 1.3 |
Re-measurement: | ||
Effect of changes in demographic assumptions | (2.2) | (14.3) |
Effect of changes in financial assumptions | (76.5) | (7.0) |
Effect of experience adjustments | 1.3 | 9.1 |
Benefits paid | (57.0) | (55.9) |
At 31 March | 769.1 | 855.0 |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | 894.0 | 916.3 |
Interest income | 41.8 | 42.4 |
Return on plan assets (net of interest income) | (63.3) | (19.0) |
Employer contributions | 9.8 | 10.0 |
Member contributions | 1.3 | 1.3 |
Benefits paid | (57.0) | (55.9) |
Administration expenses | (1.4) | (1.1) |
At 31 March | 825.2 | 894.0 |
2025 | 2024 | |
Group and Company | £m | £m |
Return on scheme assets excluding interest income | (63.3) | (19.0) |
Actuarial gain arising from changes in demographic assumptions | 2.2 | 14.3 |
Actuarial gain arising from changes in financial assumptions | 76.5 | 7.0 |
Experience loss on liabilities | (1.3) | (9.1) |
Total gain/(loss) recognised in other comprehensive income | 14.1 | (6.8) |
2025 | 2024 | |
Group and Company | £m | £m |
Current service cost | (7.5) | (7.9) |
Interest income on plan assets | 41.8 | 42.4 |
Interest expense on Scheme obligations | (39.7) | (40.2) |
Administration expenses | (1.4) | (1.1) |
Net pension expense before taxation | (6.8) | (6.8) |
2025 | 2024 | |
Group and Company | % | % |
Discount rate | 5.60 | 4.80 |
Pensionable salary increases | 4.15* | 3.05 |
Pension increases (RPI) | 3.10 | 3.15 |
Price inflation (RPI) | 3.35 | 3.40 |
Price inflation (CPI) | 2.95 | 2.95 |
2025 | 2024 | |
Group and Company | Years | Years |
Male member - current age 45 | 25.8 | 25.8 |
Male member - current age 60 | 24.6 | 24.7 |
Female member - current age 45 | 29.0 | 28.9 |
Female member - current age 60 | 27.8 | 27.8 |
2025 | 2024 | |
Group and Company | £m | £m |
Increase in Defined Benefit Obligation: | ||
Discount rate: decrease by 25 basis points | 23.4 | 27.1 |
Price inflation: increase by 25 basis points | 17.5 | 16.4 |
Life expectancy: increase longevity by 1 year | 23.9 | 34.2 |
2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | |
Group and Company | % | £m | £m | £m | % | £m | £m | £m |
At 31 March | ||||||||
Cash | 1.8 | 15.2 | - | 15.2 | 2.1 | 18.6 | - | 18.6 |
Debt instruments | 31.2 | 162.2 | 95.1 | 257.3 | 30.3 | 195.6 | 75.1 | 270.7 |
Real estate | 6.7 | - | 55.5 | 55.5 | 11.0 | - | 97.9 | 97.9 |
Distressed debt | 0.3 | - | 2.1 | 2.1 | 0.5 | - | 4.4 | 4.4 |
Infrastructure equity | 10.1 | - | 83.7 | 83.7 | 9.0 | - | 80.8 | 80.8 |
Asset backed securities | 4.9 | - | 40.4 | 40.4 | - | - | - | - |
Pensioner buy-in | 45.0 | - | 371.0 | 371.0 | 47.1 | - | 421.6 | 421.6 |
Fair value of assets | 100.0 | 177.4 | 647.8 | 825.2 | 100.0 | 214.2 | 679.8 | 894.0 |
Present value of liabilities | (769.1) | (855.0) | ||||||
Net retirement benefit | ||||||||
surplus | 56.1 | 39.0 |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | 801.3 | 765.1 |
Additions during the year | 37.5 | 57.1 |
Amortised through revenue (Note 4 & 34) | (21.8) | (20.9) |
At 31 March | 817.0 | 801.3 |
Split: | ||
Amounts due in less than one year | 67.1 | 81.0 |
Amounts due after more than one year | 749.9 | 720.3 |
At 31 March | 817.0 | 801.3 |
2025 | 2024 | |
Group and Company | £m | £m |
Refundable customer contributions | 87.0 | 95.6 |
Non-refundable customer contributions | 730.0 | 705.7 |
At 31 March | 817.0 | 801.3 |
Group and Company | Accelerated | Retirement | Other | Total |
tax | benefit | |||
depreciation | obligations | |||
£m | £m | £m | £m | |
At 1 April 2023 | 295.1 | 10.3 | (68.1) | 237.3 |
Charged to profit or loss (Note 10) | 16.5 | 0.8 | 9.3 | 26.6 |
Deferred tax on re-measurement of defined benefit pension scheme | - | (1.7) | - | (1.7) |
At 31 March 2024 | 311.6 | 9.4 | (58.8) | 262.2 |
Charged to profit or loss (Note 10) | 28.7 | 1.1 | 13.4 | 43.2 |
Deferred tax on re-measurement of defined benefit pension scheme | - | 3.5 | - | 3.5 |
At 31 March 2025 | 340.3 | 14.0 | (45.4) | 308.9 |
2025 | 2024 | |
Group and Company | £m | £m |
At 1 April | 0.7 | 1.0 |
Additions in the year | 3.3 | - |
Utilisation of provision | (0.4) | (0.3) |
At 31 March | 3.6 | 0.7 |
2025 | 2024 | |
Group and Company | £ | £ |
Authorised: | ||
569,999,996 ordinary shares of 50 pence each (2024: 569,999,996) | 284,999,998 | 284,999,998 |
4 ‘A’ ordinary shares of 50 pence each (2024: 4) | 2 | 2 |
Special rights redeemable preference shares of £1 (2024: 1) | 1 | 1 |
At 31 March | 285,000,001 | 285,000,001 |
Allotted, called up and fully paid: | ||
476,821,341 ordinary shares of 50 pence each (2024: 476,821,341) | 238,410,671 | 238,410,671 |
4 ‘A’ ordinary shares of 50 pence each (2024: 4) | 2 | 2 |
At 31 March | 238,410,673 | 238,410,673 |
£m | £m | £m | £m | £m | £m | |
Group: | ||||||
At 1 April 2024 | 238.4 | 4.4 | 70.0 | 8.6 | 757.0 | 1,078.4 |
Profit for the year | - | - | - | - | 186.5 | 186.5 |
Other comprehensive income for the year | - | - | - | - | 10.6 | 10.6 |
Transfer from revaluation reserve | - | - | (2.0) | - | 2.0 | - |
- | - | (2.0) | - | 199.1 | 197.1 | |
Transactions with owners recorded directly | ||||||
in equity: | ||||||
Dividends (Note 30) | - | - | - | - | (45.4) | (45.4) |
At 31 March 2025 | 238.4 | 4.4 | 68.0 | 8.6 | 910.7 | 1,230.1 |
Company: | ||||||
At 1 April 2024 | 238.4 | 4.4 | 70.0 | 8.6 | 756.7 | 1,078.1 |
Profit for the year | - | - | - | - | 186.5 | 186.5 |
Other comprehensive income for the year | - | - | - | - | 10.6 | 10.6 |
Transfer from revaluation reserve | - | - | (2.0) | - | 2.0 | - |
- | - | (2.0) | - | 199.1 | 197.1 | |
Transactions with owners recorded directly | ||||||
in equity: | ||||||
Dividends (Note 30) | - | - | - | - | (45.4) | (45.4) |
At 31 March 2025 | 238.4 | 4.4 | 68.0 | 8.6 | 910.4 | 1,229.8 |
2025 | 2024 | |
Group and Company | £m | £m |
Final dividend for the year ended 31 March 2023 of 3.90 pence per | ||
share (paid June 2023) | - | 18.6 |
Interim dividend for the year ended 31 March 2024 of 2.47 pence | ||
per share (paid February 2024) | - | 11.8 |
Final dividend for the year ended 31 March 2024 of 9.52 pence per | ||
share (paid June 2024) | 45.4 | - |
Dividends | 45.4 | 30.4 |
Group | Company | Group | Company | |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Recharges to: | ||||
Electricity North West (Construction and Maintenance) | 1.9 | 1.9 | 2.3 | 2.3 |
Limited | ||||
Electricity North West Services Limited | 1.6 | 1.6 | 1.3 | 1.3 |
Electricity North West Property Limited | 0.1 | 0.1 | 0.1 | 0.1 |
Recharges from: | ||||
Electricity North West (Construction and Maintenance) | (1.5) | (1.5) | (1.2) | (1.2) |
Limited | ||||
Electricity North West Services Limited | (9.6) | (9.6) | (8.1) | (8.1) |
Interest on group borrowings: | ||||
North West Electricity Networks plc | (4.5) | (4.5) | (4.2) | (4.2) |
ENW Finance plc | (25.5) | (25.5) | (25.4) | (25.4) |
Interest on group borrowings (Note 9) | (30.0) | (30.0) | (29.6) | (29.6) |
Reimbursement of inter-company loan impairment on loan from ENW Finance plc (Note 9) | (0.2) | (0.2) | (0.4) | (0.4) |
Fair value movement on inter-company derivative | 24.9 | 24.9 | 95.2 | 95.2 |
asset with ENW Finance plc (Note 9) | ||||
Fair value movement on inter-company derivative | (24.9) | (24.9) | (95.2) | (95.2) |
liability with ENW Finance plc (Note 9) | ||||
Dividends paid to North West Electricity Networks plc | (45.4) | (45.4) | (30.4) | (30.4) |
(Note 30) | ||||
Directors’ remuneration (Note 7) | (5.5) | (5.5) | (3.0) | (3.0) |
Group | Company | Group | Company | |||||
2025 | 2025 | 2024 | 2024 | |||||
£m | £m | £m | £m | |||||
Amounts owed by group companies: | ||||||||
North West Electricity Networks plc | 3.7 | 3.7 | 3.6 | 3.6 | ||||
Electricity | North | West | (Construction | and | 1.6 | 1.6 | 1.0 | 1.0 |
Maintenance) Limited | ||||||||
Electricity North West Services Limited | 0.7 | 0.7 | 0.4 | 0.4 | ||||
Electricity North West Property Limited | 0.1 | 0.1 | 0.1 | 0.1 | ||||
North West Electricity Networks (Finance) Limited | 0.1 | 0.1 | 0.1 | 0.1 | ||||
North West Electricity Networks (Jersey) Limited | 0.2 | 0.2 | 0.2 | 0.2 | ||||
North West Electricity Networks (Holdings) Limited | 0.4 | 0.4 | 0.3 | 0.3 | ||||
North West Electricity Networks (UK) Limited | 0.6 | 0.6 | 0.1 | 0.1 | ||||
Total owed by group companies (Note 16) | 7.4 | 7.4 | 5.8 | 5.8 | ||||
Amounts owed to subsidiaries: | ||||||||
Electricity North West Number 1 Company Limited | - | (15.5) | - | (15.5) | ||||
Interest payable to group companies: | ||||||||
North West Electricity Networks plc | (1.3) | (1.3) | (1.3) | (1.3) | ||||
ENW Finance plc | (10.4) | (10.4) | (10.7) | (10.7) | ||||
Other amounts payable to group companies: | ||||||||
Electricity North West Services Limited | (0.9) | (0.9) | (0.9) | (0.9) | ||||
North West Electricity Networks (Holdings) Limited | (0.2) | (0.2) | (0.2) | (0.2) | ||||
North West Electricity Networks (Jersey) Limited | (0.1) | (0.1) | (0.1) | (0.1) | ||||
North West Electricity Networks plc | (0.2) | (0.2) | (0.1) | (0.1) | ||||
Electricity | North | West | (Construction | and | (0.3) | (0.3) | (0.2) | (0.2) |
Maintenance) Limited | ||||||||
Total owed to group companies (Note 18) | (13.4) | (13.4) | (13.5) | (13.5) | ||||
Borrowings payable to: | ||||||||
North West Electricity Networks plc (Note 19) 1 | (111.1) | (111.1) | (109.8) | (109.8) | ||||
ENW Finance plc (Note 19) 2 | (722.3) | (722.3) | (721.9) | (721.9) | ||||
Group tax relief owed by / (owed to): | ||||||||
North West Electricity Networks plc | (17.1) | (17.1) | (13.8) | (13.8) | ||||
North West Electricity Networks (Holdings) Ltd | - | - | (0.6) | (0.6) | ||||
North West Electricity Networks (UK) Ltd | 0.4 | 0.4 | (0.4) | (0.4) | ||||
Derivative asset with ENW Finance plc (Note 20) | 192.2 | 192.2 | 217.1 | 217.1 | ||||
Derivative liability with ENW Finance plc (Note 20) | (192.2) | (192.2) | (217.1) | (217.1) |
2025 | 2024 | |
Group and Company | £m | £m |
Acquisition of software (Note 13) | 9.6 | 2.1 |
Acquisition of property, plant and equipment (Note 11) | 75.8 | 39.3 |
Contractual commitments | 85.4 | 41.4 |
2025 | 2024 | |
Group and Company | £m | £m |
Operating profit | 280.8 | 229.1 |
Adjustments for: | ||
Depreciation of property, plant and equipment (Note 5 & 11) | 142.8 | 132.5 |
Amortisation of intangible asset (Note 5 & 13) | 14.2 | 14.2 |
Amortisation of customer contributions (Note 4 & 24) | (21.8) | (20.9) |
Profit on disposal of property, plant and equipment (Note 5) | (0.5) | (0.2) |
Cash contributions in excess of pension charge to operating profit | (4.7) | (4.6) |
Operating cash flows before movements in working capital | 410.8 | 350.1 |
Changes in working capital: | ||
Increase in inventories | (7.5) | (26.9) |
Decrease/(increase) in trade and other receivables | 2.9 | (4.2) |
Increase/(decrease) in trade and other payables | 6.0 | (7.7) |
Cash generated from operations | 412.2 | 311.3 |
2025 | 2024 | |
Group and Company | £m | £m |
Cash and cash equivalents (Note 17) | 132.1 | 189.8 |
Borrowings (Note 19) | (1,565.8) | (1,570.0) |
Net debt | (1,433.7) | (1,380.2) |
Group and Company | £m | £m | £m | £m |
Net debt at 1 April 2023 | (1,763.1) | 173.8 | 305.7 | (1,283.6) |
Financing cash flows | 221.4 | 16.0 | (305.7) | (68.3) |
Indexation (Note 9) | (31.0) | - | - | (31.0) |
New leases (Note 19) | (2.6) | - | - | (2.6) |
Transaction costs on new borrowings (Note 19) | 0.1 | - | - | 0.1 |
Amortisation of transaction costs, discounts and premiums (Note 19) | 5.2 | - | - | 5.2 |
Net debt at 31 March 2024 | (1,570.0) | 189.8 | - | (1,380.2) |
Financing cash flows | 9.9 | (57.7) | - | (47.8) |
Indexation (Note 9) | (9.6) | - | - | (9.6) |
New leases (Note 19) | (2.7) | - | - | (2.7) |
Transaction costs on new borrowings (Note 19) | 1.3 | - | - | 1.3 |
Amortisation of transaction costs, discounts and premiums (Note 19) | 5.3 | - | - | 5.3 |
Net debt at 31 March 2025 | (1,565.8) | 132.1 | - | (1,433.7) |