Customer contracts and relationships |
5–15 years |
Brands, software and development expenditure |
3–10 years |
Buildings |
50 years or lease term if shorter |
Plant and vehicles |
3–10 years |
| 2025 | 2024 (restated) 1 | |||||
Operating | Operating | |||||
profit/(loss) | Operating | profit/(loss) | Operating | |||
before | margin before | before | margin before | |||
Revenue 2 | Other items 3 | Other items 3 | Revenue 2 | Other items 3 | Other items 3 | |
£m | £m | % | £m | £m | % | |
Business Services | 2,244.0 | 163.0 | 7.3 | 1,977.2 | 149.8 | 7.6 |
Technical Services | 1,977.4 | 79.0 | 4.0 | 1,816.9 | 74.9 | 4.1 |
Communities | 869.8 | 47.5 | 5.5 | 716.6 | 36.1 | 5.0 |
Corporate Centre | – | (55.4) | – | – | (50.6) | – |
Total Group | 5,091.2 | 234.1 | 4.6 | 4,510.7 | 210.2 | 4.7 |
2025 |
2024 |
|
£m |
£m |
|
Operating profit before Other items |
234.1 |
210.2 |
Other items 1 |
(72.5) |
(44.5) |
Net finance costs |
(16.2) |
(9.4) |
Profit before tax |
145.4 |
156.3 |
| 2025 |
2024 |
|||||
Operating |
Operating |
Operating |
Operating |
|||
profit before |
margin before |
profit before |
margin before |
|||
Revenue 1 |
Other items 2 |
Other items 2 |
Revenue 1 |
Other items 2 |
Other items 2 |
|
£m |
£m |
% |
£m |
£m |
% |
|
United Kingdom |
4,860.7 |
221.1 |
4.5 |
4,336.9 |
200.1 |
4.6 |
Other countries |
230.5 |
13.0 |
5.6 |
173.8 |
10.1 |
5.8 |
Total |
5,091.2 |
234.1 |
4.6 |
4,510.7 |
210.2 |
4.7 |
2025 |
2024 1 |
|
£m |
£m |
|
United Kingdom |
879.0 |
825.3 |
Other countries |
34.3 |
25.0 |
Total |
913.3 |
850.3 |
| 2025 |
2024 (restated) 1 |
|||||
Depreciation of |
Amortisation of |
Amortisation of |
||||
property, plant |
other intangible |
Amortisation of |
Depreciation of |
other intangible |
Amortisation of |
|
and equipment |
assets |
contract assets |
property, plant |
assets |
contract assets |
|
£m |
£m |
£m |
and equipment £m |
£m |
£m |
|
Business Services |
7.3 |
0.1 |
0.3 |
4.9 |
0.1 |
0.2 |
Technical Services |
3.1 |
0.3 |
– |
2.3 |
0.2 |
0.4 |
Communities |
1.0 |
– |
0.1 |
1.2 |
– |
0.8 |
Corporate Centre |
56.5 |
37.7 |
– |
39.8 |
32.7 |
– |
Total |
67.9 |
38.1 |
0.4 |
48.2 |
33.0 |
1.4 |
| 2025 | 2024 (restated) 1 | |||||
| Sector 2 | Sector 2 | |||||
Government | Non-government | Total | Government | Non-government | Total | |
£m | £m | £m | £m | £m | £m | |
Business Services | 935.5 | 1,308.5 | 2,244.0 | 905.6 | 1,071.6 | 1,977.2 |
Technical Services | 846.2 | 1,131.2 | 1,977.4 | 765.1 | 1,051.8 | 1,816.9 |
Communities | 867.9 | 1.9 | 869.8 | 714.7 | 1.9 | 716.6 |
Total Group including joint ventures | ||||||
and associates | 2,649.6 | 2,441.6 | 5,091.2 | 2,385.4 | 2,125.3 | 4,510.7 |
Less: Joint ventures and associates 3 | (8.6) | – | (8.6) | (65.5) | – | (65.5) |
Total Group excluding joint ventures | ||||||
and associates | 2,641.0 | 2,441.6 | 5,082.6 | 2,319.9 | 2,125.3 | 4,445.2 |
| 2025 | 2024 (restated) 1 | |||||
Total secured | Total secured | |||||
Less than 1 year | More than 1 year | revenue | Less than 1 year | More than 1 year | revenue | |
£m | £m | £m | £m | £m | £m | |
Business Services | 1,003.3 | 4,233.9 | 5,237.2 | 1,008.0 | 1,638.3 | 2,646.3 |
Technical Services 2 | 787.6 | 1,949.9 | 2,737.5 | 745.4 | 1,889.9 | 2,635.3 |
Communities 2 | 579.8 | 3,347.2 | 3,927.0 | 466.2 | 2,753.4 | 3,219.6 |
Total Group | 2,370.7 | 9,531.0 | 11,901.7 | 2,219.6 | 6,281.6 | 8,501.2 |
| 2025 |
||||
Acquisition- and |
||||
Restructure |
disposal-related |
Other |
||
costs |
costs |
exceptional items |
Total |
|
£m |
£m |
£m |
£m |
|
Other items before tax |
(16.6) |
(43.1) |
(12.8) |
(72.5) |
Tax |
4.1 |
7.6 |
2.9 |
14.6 |
Other items after tax |
(12.5) |
(35.5) |
(9.9) |
(57.9) |
| 2024 |
|||||
Fair value gain |
Acquisition- and |
||||
on acquisition |
Restructure |
disposal-related |
Other |
||
of Landmarc 1 |
costs |
costs |
exceptional items |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Other items before tax |
17.9 |
(20.4) |
(38.3) |
(3.7) |
(44.5) |
Tax |
– |
5.1 |
6.5 |
0.9 |
12.5 |
Other items after tax |
17.9 |
(15.3) |
(31.8) |
(2.8) |
(32.0) |
2025 |
2024 |
|
£m |
£m |
|
Amortisation of acquisition-related intangible assets |
(29.6) |
(24.8) |
Employment-linked earnout charges 1 |
(8.6) |
(9.5) |
Transaction costs 2 |
(4.3) |
(2.9) |
Other acquisition-related costs |
(0.6) |
(1.1) |
Acquisition and disposal costs |
(43.1) |
(38.3) |
Tax |
7.6 |
6.5 |
Acquisition and disposal costs net of tax |
(35.5) |
(31.8) |
2025 |
2024 |
|
£m |
£m |
|
Digital supplier platform 1 |
(3.4) |
(3.7) |
Pension-related costs 2 |
(9.4) |
– |
Other exceptional items |
(12.8) |
(3.7) |
Tax |
2.9 |
0.9 |
Other exceptional items net of tax |
(9.9) |
(2.8) |
2025 |
2024 |
|
Total Group |
£m |
£m |
Depreciation of property, plant and equipment (Notes 13 and 25) |
67.9 |
48.2 |
Amortisation of other intangible assets (Note 12) |
38.1 |
33.0 |
Amortisation of contract assets (Note 16) |
0.4 |
1.4 |
Impairment of intangible assets (Note 12) |
– |
0.1 |
Loss on disposal of property, plant and equipment |
0.3 |
– |
Loss on disposal of intangible assets |
2.4 |
0.1 |
Impairment loss recognised on trade and other receivables (Note 24) |
1.0 |
2.6 |
2025 |
2024 |
|
£’000 |
£’000 |
|
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts |
336 |
323 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant to |
||
legislation – current year |
4,113 |
4,041 |
Total audit fees – current year |
4,449 |
4,364 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant to |
||
legislation – prior year |
453 |
– |
Total audit fees |
4,902 |
4,364 |
Audit-related assurance services to the Group (interim review) |
241 |
230 |
Total non-audit fees |
241 |
230 |
Total |
5,143 |
4,594 |
Number of people | 2025 | 2024 (restated) 1 |
Business Services | 46,814 | 42,159 |
Technical Services | 13,510 | 12,062 |
Communities | 12,487 | 10,601 |
Corporate Centre | 171 | 158 |
Total Group | 72,982 | 64,980 |
2025 | 2024 | |
£m | £m | |
Wages and salaries | 2,225.6 | 1,926.9 |
Social security costs | 225.3 | 177.5 |
Other pension costs 1 | 55.9 | 43.2 |
Share-based payments 2 (Note 30) | 16.1 | 20.3 |
Total | 2,522.9 | 2,167.9 |
2025 | 2024 | |
£m | £m | |
Short-term employment benefits | 4.0 | 3.6 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 4.7 | 5.5 |
Total | 8.8 | 9.2 |
2025 | 2024 | |
Finance costs | £m | £m |
Interest on bank loans | 3.5 | 1.8 |
Interest on private placement loan notes | 5.3 | 4.8 |
Bank fees | 1.2 | 1.4 |
Interest on lease liabilities (Note 25) | 8.7 | 5.6 |
Other interest | 0.8 | – |
Total | 19.5 | 13.6 |
2025 | 2024 | |
Finance income | £m | £m |
Bank interest | 3.0 | 3.7 |
Net interest on defined benefit pension scheme assets and liabilities (Note 31) | 0.3 | 0.5 |
Total | 3.3 | 4.2 |
2025 |
2024 |
|
Total Group |
£m |
£m |
Current tax |
20.4 |
22.1 |
Deferred tax (Note 21) |
16.6 |
3.3 |
Tax charge for the year |
37.0 |
25.4 |
| 2025 |
2024 |
|||||
Before |
Before |
|||||
Other items |
Other items 1 |
Total |
Other items |
Other items 1 |
Total |
|
Total Group |
£m |
£m |
£m |
£m |
£m |
£m |
Profit/(loss) before tax |
217.9 |
(72.5) |
145.4 |
200.8 |
(44.5) |
156.3 |
Tax at UK rate of 25% (2024: 25%) |
54.5 |
(18.1) |
36.4 |
50.2 |
(11.1) |
39.1 |
Reconciling tax charges for: |
||||||
Non-deductible/(taxable) items |
0.5 |
3.5 |
4.0 |
(1.0) |
(1.1) |
(2.1) |
Impact of equity accounted investments |
– |
– |
– |
(1.6) |
– |
(1.6) |
Credit for losses not previously recognised |
– |
– |
– |
(8.8) |
– |
(8.8) |
Overseas tax rates |
(1.0) |
– |
(1.0) |
(1.3) |
– |
(1.3) |
Adjustments in respect of prior years |
(2.4) |
– |
(2.4) |
0.4 |
(0.3) |
0.1 |
Tax charge/(credit) for the year |
51.6 |
(14.6) |
37.0 |
37.9 |
(12.5) |
25.4 |
Effective tax rate for the year |
23.7% |
20.1% |
25.4% |
18.9% |
28.1% |
16.3% |
2025 | 2024 | |
£m | £m | |
Net profit before Other items attributable to owners of the parent | 157.6 | 157.8 |
Other items net of tax attributable to owners of the parent 1 | (56.2) | (31.5) |
Net profit attributable to owners of the parent | 101.4 | 126.3 |
2025 | 2024 | |
Number of shares | million | million |
Weighted average number of ordinary shares for the purpose of basic EPS 1 | 1,237.7 | 1,282.9 |
Effect of dilutive potential ordinary shares 2 | 101.5 | 108.9 |
Weighted average number of ordinary shares for the purpose of diluted EPS 1,2 | 1,339.2 | 1,391.8 |
2025 | 2024 | |
Pence per share | Pence per share | |
Basic earnings before Other items 1 | 12.7 | 12.3 |
Basic earnings | 8.2 | 9.8 |
Diluted earnings before Other items 1 | 11.8 | 11.3 |
Diluted earnings | 7.6 | 9.1 |
£m | |
Cost | |
At 1 April 2023 | 344.8 |
Arising on business combinations | 49.4 |
At 31 March 2024 | 394.2 |
Arising on business combinations 1 | 36.1 |
At 31 March 2025 | 430.3 |
Accumulated impairment losses | |
At 1 April 2023, 31 March 2024 and 31 March 2025 | 32.5 |
Net book value | |
At 31 March 2025 | 397.8 |
At 31 March 2024 | 361.7 |
2025 | 2024 | ||
Pre-tax | Goodwill | ||
discount rate | Goodwill | (restated) 1 | |
% | £m | £m | |
Business Services | 9.5 | 167.5 | 139.1 |
Technical Services | 9.5 | 144.1 | 139.4 |
Communities | 9.5 | 81.0 | 81.0 |
Spain | 10.2 | 5.2 | 2.2 |
Total | 397.8 | 361.7 | |
2024 | ||
Pre-tax | Goodwill | |
discount rate | (as presented) | |
% | £m | |
Business Services | 10.6 | 138.1 |
Technical Services | 10.6 | 133.0 |
Communities | 10.7 | 81.0 |
Central Government & Defence | 10.7 | 7.4 |
Spain | 11.0 | 2.2 |
Total | 361.7 | |
Acquisition-related | |||||
Customer | Software and | ||||
contracts and | Total acquisition- | development | |||
relationships | Other | related | expenditure | Total | |
£m | £m | £m | £m | £m | |
Cost or valuation | |||||
At 1 April 2023 | 338.2 | 10.9 | 349.1 | 90.8 | 439.9 |
Additions | – | – | – | 8.4 | 8.4 |
Arising on business combinations | 53.7 | 1.2 | 54.9 | 0.6 | 55.5 |
Disposals | (82.9) | (9.8) | (92.7) | (0.1) | (92.8) |
At 31 March 2024 | 309.0 | 2.3 | 311.3 | 99.7 | 411.0 |
Additions 1 | – | – | – | 8.9 | 8.9 |
Arising on business combinations | 14.7 | 0.2 | 14.9 | – | 14.9 |
Disposals | – | (1.2) | (1.2) | (30.7) | (31.9) |
At 31 March 2025 | 323.7 | 1.3 | 325.0 | 77.9 | 402.9 |
Amortisation and impairment | |||||
At 1 April 2023 | 135.2 | 10.8 | 146.0 | 41.3 | 187.3 |
Charge for the year | 24.6 | 0.2 | 24.8 | 8.2 | 33.0 |
Disposals | (82.9) | (9.8) | (92.7) | (0.1) | (92.8) |
Impairments | – | – | – | 0.1 | 0.1 |
At 31 March 2024 | 76.9 | 1.2 | 78.1 | 49.5 | 127.6 |
Charge for the year | 29.2 | 0.4 | 29.6 | 8.5 | 38.1 |
Disposals | – | (1.0) | (1.0) | (28.5) | (29.5) |
At 31 March 2025 | 106.1 | 0.6 | 106.7 | 29.5 | 136.2 |
Net book value | |||||
At 31 March 2025 | 217.6 | 0.7 | 218.3 | 48.4 | 266.7 |
At 31 March 2024 | 232.1 | 1.1 | 233.2 | 50.2 | 283.4 |
2025 |
2024 |
|
£m |
£m |
|
Owned property, plant and equipment |
54.5 |
39.2 |
Right-of-use assets (Note 25) |
192.4 |
165.5 |
Total |
246.9 |
204.7 |
Buildings |
Plant and vehicles |
Total |
|
£m |
£m |
£m |
|
Cost or valuation |
|||
At 1 April 2023 |
8.6 |
66.8 |
75.4 |
Additions |
0.7 |
10.8 |
11.5 |
Disposals |
– |
(8.0) |
(8.0) |
Arising on business combinations |
0.7 |
5.0 |
5.7 |
Effect of movements in exchange rates |
– |
(0.4) |
(0.4) |
At 31 March 2024 |
10.0 |
74.2 |
84.2 |
Additions 1 |
0.8 |
26.5 |
27.3 |
Disposals |
(0.3) |
(14.3) |
(14.6) |
Arising on business combinations |
0.4 |
1.2 |
1.6 |
Effect of movements in exchange rates |
– |
(0.5) |
(0.5) |
At 31 March 2025 |
10.9 |
87.1 |
98.0 |
Accumulated depreciation and impairment |
|||
At 1 April 2023 |
6.5 |
35.8 |
42.3 |
Charge for the year |
0.7 |
9.8 |
10.5 |
Disposals |
– |
(7.7) |
(7.7) |
Effect of movements in exchange rates |
– |
(0.1) |
(0.1) |
At 31 March 2024 |
7.2 |
37.8 |
45.0 |
Charge for the year |
0.7 |
11.8 |
12.5 |
Disposals |
(0.2) |
(13.5) |
(13.7) |
Effect of movements in exchange rates |
– |
(0.3) |
(0.3) |
At 31 March 2025 |
7.7 |
35.8 |
43.5 |
Net book value |
|||
At 31 March 2025 |
3.2 |
51.3 |
54.5 |
At 31 March 2024 |
2.8 |
36.4 |
39.2 |
Nature of |
2025 |
2024 |
||
Ownership % |
relationship |
£m |
£m |
|
Sussex |
35 |
Associate |
0.9 |
0.9 |
Chaperhome |
30.79 |
Associate |
0.7 |
– |
At 31 March |
1.6 |
0.9 |
Group share |
||||
Group share |
of joint ventures |
|||
of associates |
and associates |
|||
Sussex 1 |
Chaperhome 1 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
At 1 April |
0.9 |
– |
0.9 |
8.8 |
Additions in period |
– |
0.8 |
0.8 |
– |
Share of (loss)/profit before Other items |
– |
(0.1) |
(0.1) |
6.4 |
Share of other comprehensive expense |
– |
– |
– |
(0.1) |
Dividends |
– |
– |
– |
(8.4) |
De-recognised on obtaining control 2 |
– |
– |
– |
(5.8) |
At 31 March |
0.9 |
0.7 |
1.6 |
0.9 |
| 2025 |
2024 |
|||||
Sussex |
Chaperhome |
Total |
Sussex |
Landmarc 1 |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue (100%) |
24.5 |
– |
24.5 |
28.6 |
108.8 |
137.4 |
Group’s share of revenue of joint ventures |
||||||
and associates |
8.6 |
– |
8.6 |
10.0 |
55.5 |
65.5 |
Depreciation and amortisation |
– |
– |
– |
– |
(0.7) |
(0.7) |
Operating (loss)/profit |
(0.1) |
(0.2) |
(0.3) |
4.5 |
10.9 |
15.4 |
Finance income |
– |
– |
– |
– |
0.2 |
0.2 |
Tax |
– |
– |
– |
0.5 |
(2.1) |
(1.6) |
(Loss)/profit for the year |
(0.1) |
(0.2) |
(0.3) |
5.0 |
9.0 |
14.0 |
Other comprehensive expense |
– |
– |
– |
– |
(0.2) |
(0.2) |
Total comprehensive (expense)/income (100%) |
(0.1) |
(0.2) |
(0.3) |
5.0 |
8.8 |
13.8 |
| 2025 | 2024 | ||||||
Sussex | Chaperhome | Other | Total | Sussex | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
Current assets | 6.5 | 0.7 | 0.8 | 8.0 | 7.9 | 0.8 | 8.7 |
Current liabilities | (3.9) | (0.1) | (0.8) | (4.8) | (5.4) | (0.8) | (6.2) |
Net assets (100%) | 2.6 | 0.6 | – | 3.2 | 2.5 | – | 2.5 |
Group’s share of net assets | 0.9 | 0.2 | – | 1.1 | 0.9 | – | 0.9 |
The above includes the following: | |||||||
Cash and cash equivalents (100%) | 1.8 | 0.6 | 0.8 | 3.2 | 0.5 | 0.8 | 1.3 |
2025 | 2024 | |
£m | £m | |
Trade receivables | 538.3 | 411.5 |
Accrued income | 339.3 | 302.7 |
Prepayments | 59.5 | 50.5 |
Other receivables | 51.3 | 31.4 |
Total | 988.4 | 796.1 |
Included in current assets | 967.9 | 775.1 |
Included in non-current assets | 20.5 | 21.0 |
Total | 988.4 | 796.1 |
Pre-contract | Contract | ||
costs | fulfilment costs | Total | |
£m | £m | £m | |
At 1 April 2023 | 0.6 | 1.3 | 1.9 |
Additions | – | 1.0 | 1.0 |
Amortisation | (0.4) | (1.0) | (1.4) |
At 31 March 2024 | 0.2 | 1.3 | 1.5 |
Additions | 0.5 | 1.0 | 1.5 |
Amortisation | (0.1) | (0.3) | (0.4) |
At 31 March 2025 | 0.6 | 2.0 | 2.6 |
Included in current assets | 0.2 | 0.5 | 0.7 |
Included in non-current assets | 0.4 | 1.5 | 1.9 |
Total | 0.6 | 2.0 | 2.6 |
2025 | 2024 | |
£m | £m | |
Materials and total | 14.9 | 14.7 |
2025 | 2024 | |
£m | £m | |
Trade payables | 205.0 | 171.6 |
Other taxes and social security | 202.1 | 156.1 |
Other payables | 70.5 | 42.9 |
Accruals | 557.2 | 534.5 |
Total | 1,034.8 | 905.1 |
Included in current liabilities | 1,012.6 | 892.4 |
Included in non-current liabilities | 22.2 | 12.7 |
Total | 1,034.8 | 905.1 |
2025 | 2024 | |
£m | £m | |
At 1 April | 107.3 | 103.1 |
Revenue recognised that was included in the deferred income balance at the beginning of the year | (90.6) | (65.4) |
Increase due to cash received, excluding amounts recognised as revenue during the year | 152.5 | 65.4 |
Arising on business combinations | 4.8 | 4.2 |
At 31 March | 174.0 | 107.3 |
Included within current liabilities | 140.9 | 91.8 |
Included within non-current liabilities | 33.1 | 15.5 |
Total | 174.0 | 107.3 |
Contract- | Insurance | ||||||
specific costs | reserve | Pension | Dilapidations | Restructuring | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | 49.2 | 27.2 | 21.7 | 8.2 | 2.4 | 4.5 | 113.2 |
Additional provisions | 11.6 | 11.3 | – | 3.2 | 0.5 | 0.6 | 27.2 |
Released to the consolidated income statement | (6.7) | (0.8) | – | (1.2) | – | (0.4) | (9.1) |
Arising on business combinations | 0.1 | 1.3 | – | 0.4 | – | – | 1.8 |
Transferred to other payables | – | – | (21.7) | – | – | – | (21.7) |
Utilised | (11.2) | (11.7) | – | (0.2) | (2.6) | (1.6) | (27.3) |
At 31 March 2025 | 43.0 | 27.3 | – | 10.4 | 0.3 | 3.1 | 84.1 |
Included in current liabilities | 23.3 | 9.7 | – | 1.3 | 0.3 | 2.8 | 37.4 |
Included in non-current liabilities | 19.7 | 17.6 | – | 9.1 | – | 0.3 | 46.7 |
Total | 43.0 | 27.3 | – | 10.4 | 0.3 | 3.1 | 84.1 |
Accelerated | Retirement | Intangible | Short-term | ||||
capital | benefit | assets | Share | timing | |||
Losses | allowances | liabilities | acquired | options | differences | Total 1 | |
Assets/(liabilities) | £m | £m | £m | £m | £m | £m | £m |
At 1 April 2023 | 39.6 | 9.6 | 0.5 | (50.7) | 12.0 | 9.4 | 20.4 |
Arising on business combinations | 1.1 | – | – | (13.7) | – | – | (12.6) |
(Charge)/credit to consolidated income statement | (9.9) | (2.0) | 0.7 | 6.2 | 1.2 | 0.5 | (3.3) |
Credit to equity and other comprehensive income | – | – | – | – | 3.4 | – | 3.4 |
At 31 March 2024 | 30.8 | 7.6 | 1.2 | (58.2) | 16.6 | 9.9 | 7.9 |
Arising on business combinations | 0.1 | (0.1) | – | (3.7) | – | – | (3.7) |
(Charge)/credit to consolidated income statement | (16.8) | (4.6) | (1.3) | 7.3 | (0.4) | (0.8) | (16.6) |
Charge to equity and other comprehensive income | – | – | (3.4) | – | (2.1) | – | (5.5) |
At 31 March 2025 | 14.1 | 2.9 | (3.5) | (54.6) | 14.1 | 9.1 | (17.9) |
2025 | 2024 | |
£m | £m | |
Cash and cash equivalents | 180.4 | 244.9 |
2025 |
2024 |
|
£m |
£m |
|
Private placement notes |
180.0 |
150.0 |
Lease liabilities (Note 25) |
197.5 |
174.0 |
Loan arrangement fees |
(2.4) |
(2.5) |
Total |
375.1 |
321.5 |
Included in current liabilities |
52.2 |
73.8 |
Included in non-current liabilities |
322.9 |
247.7 |
Total |
375.1 |
321.5 |
2025 |
2024 |
|
% |
% |
|
Bank loans |
6.7 |
4.9 |
Private placement notes |
3.4 |
3.2 |
Tranche |
Maturity date |
Amount |
Interest terms |
8 year |
16 December 2030 |
£40.0m |
£ fixed at 2.84% |
7 year |
22 December 2031 |
£60.0m |
£ fixed at 5.71% |
10 year |
16 December 2032 |
£40.0m |
£ fixed at 2.97% |
12 year |
16 December 2034 |
£40.0m |
£ fixed at 3.00% |
2025 |
2024 |
|
£m |
£m |
|
Held at amortised cost |
||
Cash and cash equivalents (Note 22) |
180.4 |
244.9 |
Trade receivables (Note 15) |
538.3 |
411.5 |
Accrued income (Note 15) |
339.3 |
302.7 |
Other receivables (Note 15) |
50.4 |
30.5 |
Financing liabilities (Note 23) |
(377.5) |
(321.5) |
Trade payables (Note 18) |
(205.0) |
(171.6) |
Other payables (Note 18) |
(69.7) |
(42.7) |
Accruals (Note 18) |
(557.2) |
(534.5) |
Held at fair value through profit and loss (FVTPL) |
||
Other payables (Note 18) 1 |
(0.8) |
(0.2) |
Held at fair value through other comprehensive income (FVTOCI) |
||
Other receivables (Note 15, 31) 2 |
0.9 |
0.9 |
Within |
Between one |
After |
||
one year |
and five years |
five years |
Total |
|
Financial liabilities at 31 March 2025 |
£m |
£m |
£m |
£m |
Trade payables |
205.0 |
– |
– |
205.0 |
Other payables |
48.3 |
22.2 |
– |
70.5 |
Accruals |
557.2 |
– |
– |
557.2 |
Financing liabilities |
71.1 |
177.8 |
207.5 |
456.4 |
Financial liabilities |
881.6 |
200.0 |
207.5 |
1,289.1 |
Within |
Between one |
After |
||
one year |
and five years |
five years |
Total |
|
Financial liabilities at 31 March 2024 |
£m |
£m |
£m |
£m |
Trade payables |
171.6 |
– |
– |
171.6 |
Other payables |
30.2 |
12.7 |
– |
42.9 |
Accruals |
534.5 |
– |
– |
534.5 |
Financing liabilities |
87.3 |
141.7 |
150.8 |
379.8 |
Financial liabilities |
823.6 |
154.4 |
150.8 |
1,128.8 |
| 2025 |
2024 |
|||||
Gross carrying |
Net carrying |
Gross carrying |
Net carrying |
|||
amount |
Loss allowance |
amount |
amount |
Loss allowance |
amount |
|
Trade receivables |
£m |
£m |
£m |
£m |
£m |
£m |
Current (not overdue) |
492.2 |
(0.8) |
491.4 |
370.8 |
(1.2) |
369.6 |
1-30 days overdue |
35.8 |
(0.1) |
35.7 |
28.4 |
(0.1) |
28.3 |
31-60 days overdue |
7.1 |
(0.1) |
7.0 |
5.6 |
(0.1) |
5.5 |
61-90 days overdue |
1.9 |
(0.5) |
1.4 |
6.6 |
(0.1) |
6.5 |
More than 90 days overdue |
11.2 |
(8.4) |
2.8 |
10.4 |
(8.8) |
1.6 |
Total |
548.2 |
(9.9) |
538.3 |
421.8 |
(10.3) |
411.5 |
| 2025 |
2024 |
|||||
Gross carrying |
Net carrying |
Gross carrying |
Net carrying |
|||
amount |
Loss allowance |
amount |
amount |
Loss allowance |
amount |
|
Accrued income 1 |
£m |
£m |
£m |
£m |
£m |
£m |
1-30 days |
261.6 |
(0.8) |
260.8 |
241.6 |
(1.1) |
240.5 |
31-60 days |
27.8 |
(0.1) |
27.7 |
23.1 |
(0.2) |
22.9 |
61-90 days |
16.7 |
(0.1) |
16.6 |
13.1 |
(0.2) |
12.9 |
More than 90 days |
46.5 |
(12.3) |
34.2 |
39.0 |
(12.6) |
26.4 |
Total |
352.6 |
(13.3) |
339.3 |
316.8 |
(14.1) |
302.7 |
| 2025 |
2024 |
|||||||
Trade |
Accrued |
Other |
Trade |
Accrued |
Other |
|||
receivables |
income |
receivables |
Total |
receivables |
income |
receivables |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
At 1 April |
10.3 |
14.1 |
8.6 |
33.0 |
13.3 |
11.6 |
6.2 |
31.1 |
Net impairment/(reversal) of impairment losses |
1.9 |
(0.8) |
(0.1) |
1.0 |
(2.3) |
2.5 |
2.4 |
2.6 |
Utilised |
(2.3) |
– |
(5.5) |
(7.8) |
(0.7) |
– |
– |
(0.7) |
Acquisition of businesses |
– |
– |
– |
– |
– |
– |
– |
– |
At 31 March |
9.9 |
13.3 |
3.0 |
26.2 |
10.3 |
14.1 |
8.6 |
33.0 |
Plant and |
|||
Properties |
vehicles |
Total |
|
Right-of-use assets |
£m |
£m |
£m |
At 1 April 2023 |
37.9 |
85.9 |
123.8 |
Additions |
2.0 |
76.1 |
78.1 |
Arising on business combinations |
2.6 |
2.6 |
5.2 |
Modifications to lease terms and disposals |
0.1 |
(3.8) |
(3.7) |
Depreciation |
(7.4) |
(30.3) |
(37.7) |
Effect of movement in exchange rates |
– |
(0.2) |
(0.2) |
At 31 March 2024 |
35.2 |
130.3 |
165.5 |
Additions |
5.7 |
72.0 |
77.7 |
Arising on business combinations |
0.6 |
0.7 |
1.3 |
Modifications to lease terms and disposals |
1.3 |
2.2 |
3.5 |
Depreciation |
(8.1) |
(47.3) |
(55.4) |
Effect of movement in exchange rates |
– |
(0.2) |
(0.2) |
At 31 March 2025 |
34.7 |
157.7 |
192.4 |
2025 |
2024 |
|
Lease liabilities |
£m |
£m |
At 1 April |
174.0 |
129.4 |
Additions |
77.1 |
80.2 |
Arising on business combinations |
1.2 |
5.1 |
Modifications to lease terms and disposals |
1.5 |
0.3 |
Interest expense related to lease liabilities |
8.7 |
5.6 |
Repayment of lease liabilities (including interest) |
(64.8) |
(46.6) |
Effect of movement in exchange rates |
(0.2) |
– |
At 31 March |
197.5 |
174.0 |
Included in current financing liabilities |
52.8 |
44.4 |
Included in non-current financing liabilities |
144.7 |
129.6 |
Total |
197.5 |
174.0 |
2025 |
2024 |
|
Maturity analysis – contractual undiscounted cash flows |
£m |
£m |
Less than one year |
62.4 |
50.8 |
One to five years |
145.6 |
124.1 |
More than five years |
13.4 |
16.6 |
Total undiscounted lease liabilities |
221.4 |
191.5 |
2025 |
2024 |
|
Amounts recognised in the consolidated income statement |
£m |
£m |
Depreciation of right-of-use assets |
(55.4) |
(37.7) |
Short-term lease expense |
(0.6) |
(0.4) |
Operating profit impact |
(56.0) |
(38.1) |
Interest on lease liabilities |
(8.7) |
(5.6) |
Profit before tax impact |
(64.7) |
(43.7) |
2025 |
2024 |
|
Amounts recognised in the consolidated statement of cash flows |
£m |
£m |
Capital element of lease rental payments (financing cash flow) |
56.1 |
41.0 |
Interest payments (operating cash flow) |
8.7 |
5.6 |
Total cash outflow for capitalised leases |
64.8 |
46.6 |
2025 |
2024 |
|
£m |
£m |
|
Cash and cash equivalents (Note 22) |
180.4 |
244.9 |
Adjusted for: restricted cash (Note 22) |
(4.3) |
(4.2) |
Bank loans (Note 23) |
– |
– |
Private placement notes (Note 23) |
(180.0) |
(150.0) |
Loan arrangement fees (Note 23) |
2.4 |
2.5 |
Net (debt)/cash before lease obligations |
(1.5) |
93.2 |
Lease liabilities (Note 25) |
(197.5) |
(174.0) |
Net debt |
(199.0) |
(80.8) |
2025 |
2024 |
|
Reconciliation of net cash flow to movements in net debt |
£m |
£m |
Net decrease in cash and cash equivalents |
(64.2) |
(2.9) |
(Increase)/decrease in restricted cash |
(0.1) |
2.2 |
Net decrease in unrestricted cash and cash equivalents |
(64.3) |
(0.7) |
Cash drivers |
||
Proceeds from new private placement notes |
(60.0) |
– |
Private placement notes repaid |
30.0 |
– |
Repayment of bank loans |
0.4 |
8.4 |
Payment of arrangement fees |
0.6 |
1.2 |
Capital element of lease rentals |
56.1 |
41.0 |
Non-cash drivers |
||
Non-cash movement associated with bank loans |
(0.6) |
(0.4) |
Non-cash movement associated with private placement notes |
(0.1) |
(0.1) |
Non-cash movement in lease liabilities |
(79.6) |
(85.6) |
Effect of foreign exchange rate changes |
(0.3) |
(0.5) |
Increase in net debt during the year |
(117.8) |
(36.7) |
Opening net debt |
(80.8) |
(44.1) |
Debt acquired as part of business combinations |
(0.4) |
– |
Closing net debt |
(199.0) |
(80.8) |
Ordinary shares | Share capital | Share premium | ||||
2025 | 2024 | |||||
Number | Number | 2025 | 2024 | 2025 | 2024 | |
million | million | £m | £m | £m | £m | |
At 1 April | 1,340.4 | 1,365.3 | 33.3 | 34.0 | 132.0 | 131.5 |
Issue of shares | – | 1.2 | – | – | – | 0.5 |
Shares cancelled | (78.9) | (26.1) | (2.0) | (0.7) | – | – |
At 31 March | 1,261.5 | 1,340.4 | 31.3 | 33.3 | 132.0 | 132.0 |
| Cost of shares (£m) | Number of shares | |||||||
EBT | SIP Trust | Treasury | Total | EBT | SIP Trust | Treasury | Total | |
At 1 April 2024 | 47.1 | 17.9 | 4.8 | 69.8 | 47.7 | 17.0 | 5.1 | 69.8 |
Share purchases | 13.2 | 1.4 | 12.2 | 26.8 | 11.7 | 1.1 | 10.1 | 22.9 |
Transfers | (2.7) | 2.7 | – | – | (3.2) | 3.2 | – | – |
Distributions for exercises | (18.5) | (1.3) | (11.7) | (31.5) | (21.5) | (1.2) | (10.7) | (33.4) |
At 31 March 2025 | 39.1 | 20.7 | 5.3 | 65.1 | 34.7 | 20.1 | 4.5 | 59.3 |
£m | |
At 1 April 2024 | 42.1 |
Share-based payments expense | 15.5 |
Exercises | (17.2) |
At 31 March 2025 | 40.4 |
2025 |
2024 |
|
£m |
£m |
|
Share-based payment expense (Note 30) |
15.5 |
20.3 |
Cash received from the exercise of SAYE scheme options |
4.7 |
8.0 |
Dividend equivalents (Note 30) |
(1.4) |
(2.8) |
At 31 March |
18.8 |
25.5 |
Argus Fire |
Visegurity |
ESM Power |
Total |
|
£m |
£m |
£m |
£m |
|
Revenue |
20.9 |
9.0 |
29.8 |
59.7 |
Operating profit before Other items |
1.0 |
0.7 |
2.5 |
4.2 |
Argus Fire |
Visegurity |
ESM Power |
Total |
|
£m |
£m |
£m |
£m |
|
Customer relationships and contracts |
9.7 |
3.7 |
1.3 |
14.7 |
Brand |
0.2 |
– |
– |
0.2 |
Property, plant and equipment |
1.0 |
0.1 |
0.5 |
1.6 |
Right-of-use assets |
0.7 |
0.5 |
0.1 |
1.3 |
Trade and other receivables |
15.2 |
3.4 |
8.7 |
27.3 |
Current tax asset |
0.1 |
– |
– |
0.1 |
Cash and cash equivalents |
7.8 |
0.5 |
1.4 |
9.7 |
Trade and other payables |
(11.8) |
(1.9) |
(5.0) |
(18.7) |
Bank loans |
– |
(0.4) |
– |
(0.4) |
Deferred income |
– |
(0.1) |
(4.7) |
(4.8) |
Provisions |
(1.6) |
– |
(0.2) |
(1.8) |
Lease liabilities |
(0.7) |
(0.4) |
(0.1) |
(1.2) |
Deferred tax liabilities |
(2.5) |
(0.9) |
(0.3) |
(3.7) |
Net identifiable assets acquired |
18.1 |
4.5 |
1.7 |
24.3 |
Goodwill |
26.1 |
3.0 |
4.7 |
33.8 |
Total cash consideration |
44.2 |
7.5 |
6.4 |
58.1 |
Initial cash consideration |
44.0 |
7.0 |
6.3 |
57.3 |
Contingent consideration |
0.2 |
0.5 |
0.1 |
0.8 |
Total consideration |
44.2 |
7.5 |
6.4 |
58.1 |
2025 | 2024 | |
£m | £m | |
Cash consideration 1 | 58.8 | 87.6 |
Less: cash balance acquired | (9.7) | (53.6) |
Net outflow of cash – investing activities | 49.1 | 34.0 |
2025 | 2024 | 2025 | 2024 | |||
Number of | Number of | Weighted | Weighted | |||
conditional | conditional | Number of | average | Number of | average | |
share awards | share awards | share options | exercise price 1 | share options | exercise price 1 | |
(million) | (million) | (million) | (p) | (million) | (p) | |
Outstanding at 1 April | 83.2 | 92.9 | 58.3 | 64 | 69.8 | 63 |
Granted during the year | 19.7 | 13.6 | 25.0 | 86 | 25.2 | 78 |
Lapsed during the year | (10.9) | (6.3) | (6.4) | 66 | (7.7) | 68 |
Exercised during the year | (21.6) | (17.0) | (11.5) | 45 | (29.0) | 29 |
Outstanding at 31 March | 70.4 | 83.2 | 65.4 | 78 | 58.3 | 64 |
Exercisable at the end of the year | 1.0 | 4.0 | 5.6 | 50 | 4.0 | 28 |
2025 | 2024 | |
£m | £m | |
Discretionary share plans | 8.6 | 14.4 |
Non-discretionary share plans | 6.9 | 5.9 |
15.5 | 20.3 |
2025 | 2024 | |
Share price (p) | 109 | 103 |
Exercise price (p) | 86 | 78 |
Expected volatility 1 (%) | 38 | 47 |
Expected life (years) | 3 | 3 |
Risk-free rate (%) | 4.2 | 4.2 |
Expected dividends (%) | 4.2 | 3.1 |
Group section | Interserve section | Landmarc scheme | Other schemes | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
% | % | % | % | % | % | % | % | |
Key assumptions used for IAS 19 valuation: | ||||||||
Discount rate | 5.79 | 4.84 | 5.82 | 4.80 | 5.70 | 4.80 | 5.82 | 4.80 |
Expected rate of pensionable pay increases | 2.57 | 2.63 | 2.70 | 2.80 | 2.60 | 3.30 | 3.39 | 2.80 |
Retail price inflation | 3.18 | 3.26 | 3.15 | 3.20 | 3.20 | 3.30 | 3.15 | 3.20 |
Consumer price inflation | 2.57 | 2.63 | 2.70 | 2.80 | 2.60 | 2.70 | 2.70 | 2.80 |
Future pension increases | 2.57 | 2.63 | 2.70 | 2.80 | 3.10 | 3.30 | 2.82 | 3.20 |
Group section | Interserve section | Landmarc scheme | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Years | Years | Years | Years | Years | Years | |
Post-retirement life expectancy: | ||||||
Current pensioners at 65 – male | 87.1 | 87.1 | 84.7 | 85.7 | 85.0 | 84.9 |
Current pensioners at 65 – female | 88.7 | 88.6 | 87.0 | 88.3 | 88.6 | 88.6 |
Future pensioners at 65 – male | 88.1 | 88.1 | 85.7 | 86.6 | 86.2 | 86.1 |
Future pensioners at 65 – female | 89.9 | 89.1 | 88.2 | 89.4 | 89.7 | 89.7 |
Impact on defined benefit obligations | |||
Increase/(decrease) | Increase/(decrease) | ||
Change in | in obligations | in obligations | |
assumption | % | £m | |
Increase in discount rate | 0.25% | (3.1) | (7.9) |
Increase in retail price inflation 1 | 0.25% | 2.2 | 5.5 |
Increase in consumer price inflation (excluding pay) | 0.25% | 1.0 | 2.5 |
Increase in life expectancy | 1 year | 3.2 | 8.2 |
| 2025 | 2024 | |||||||||
Group | Interserve | Landmarc | Other | Group | Interserve | Landmarc | Other | |||
section | section | scheme | schemes | Total | section | section | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Current service cost | (0.1) | (0.3) | – | (0.7) | (1.1) | (0.1) | (0.5) | – | (0.9) | (1.5) |
Past service cost | ||||||||||
(including curtailments/ | ||||||||||
settlements) 1,2 | – | – | (1.1) | (5.3) | (6.4) | – | – | – | (0.3) | (0.3) |
Total administrative | ||||||||||
expense 1 | (1.0) | (0.2) | (0.5) | (0.2) | (1.9) | (1.1) | – | (0.1) | (0.1) | (1.3) |
Amounts recognised | ||||||||||
in operating profit | (1.1) | (0.5) | (1.6) | (6.2) | (9.4) | (1.2) | (0.5) | (0.1) | (1.3) | (3.1) |
Net interest | ||||||||||
income/(cost) | 0.2 | 0.1 | 0.1 | (0.1) | 0.3 | 0.3 | 0.2 | 0.1 | (0.1) | 0.5 |
Amounts recognised | ||||||||||
in profit before tax | (0.9) | (0.4) | (1.5) | (6.3) | (9.1) | (0.9) | (0.3) | – | (1.4) | (2.6) |
| 2025 | 2024 | |||||||||
Group | Interserve | Landmarc | Other | Group | Interserve | Landmarc | Other | |||
section | section | scheme | schemes | Total | section | section | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Actuarial gains/(losses) arising due to | ||||||||||
changes in financial assumptions | 22.8 | 2.9 | 4.3 | 6.6 | 36.6 | 2.2 | 0.2 | (3.0) | 2.6 | 2.0 |
Actuarial gains/(losses) arising from | ||||||||||
liability experience | 0.9 | 1.8 | (0.1) | (0.2) | 2.4 | (8.0) | – | 0.4 | 0.5 | (7.1) |
Actuarial (losses)/gains due to changes | ||||||||||
in demographic assumptions | (0.1) | 0.1 | – | 0.5 | 0.5 | (0.5) | 0.3 | 0.6 | – | 0.4 |
Movement in asset ceiling, excluding | ||||||||||
interest 1 | – | – | – | (2.4) | (2.4) | – | – | – | (6.0) | (6.0) |
Return on scheme assets, excluding | ||||||||||
interest income | (19.0) | (2.3) | (3.8) | 1.7 | (23.4) | (7.9) | (1.7) | 2.2 | 4.0 | (3.4) |
Return on reimbursement asset 2 | – | – | – | – | – | – | – | – | (0.1) | (0.1) |
Amounts recognised in other | ||||||||||
comprehensive income/(expense) | 4.6 | 2.5 | 0.4 | 6.2 | 13.7 | (14.2) | (1.2) | 0.2 | 1.0 | (14.2) |
| 2025 | 2024 | |||||||||
Group | Interserve | Landmarc | Other | Group | Interserve | Landmarc | Other | |||
section | section | scheme | schemes | Total | section | section | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Fair value of scheme assets | 165.3 | 22.7 | 36.7 | 69.1 | 293.8 | 174.8 | 24.4 | 41.1 | 80.0 | 320.3 |
Present value of defined benefit | ||||||||||
obligations | (154.7) | (18.9) | (34.8) | (43.8) | (252.2) | (177.4) | (23.2) | (38.1) | (58.1) | (296.8) |
Surplus/(deficit) without restriction | 10.6 | 3.8 | 1.9 | 25.3 | 41.6 | (2.6) | 1.2 | 3.0 | 21.9 | 23.5 |
Asset ceiling | – | – | – | (27.7) | (27.7) | – | – | – | (24.3) | (24.3) |
Net pension asset/(liability) | 10.6 | 3.8 | 1.9 | (2.4) | 13.9 | (2.6) | 1.2 | 3.0 | (2.4) | (0.8) |
| 2025 | 2024 | |||||||||
Group | Interserve | Landmarc | Other | Group | Interserve | Landmarc | Other | |||
section | section | scheme | schemes | Total | section | section | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April | 177.4 | 23.2 | 38.1 | 58.1 | 296.8 | 169.6 | 22.5 | – | 62.2 | 254.3 |
Arising on business combination | – | – | – | – | – | – | – | 36.3 | – | 36.3 |
Current service cost | 0.1 | 0.3 | – | 0.7 | 1.1 | 0.1 | 0.5 | – | 0.9 | 1.5 |
Interest cost | 8.4 | 1.1 | 1.8 | 2.4 | 13.7 | 7.9 | 1.1 | 0.7 | 2.7 | 12.4 |
Contributions from scheme members | – | 0.1 | – | 0.1 | 0.2 | – | 0.1 | – | 0.2 | 0.3 |
Actuarial (gains)/losses arising due to | ||||||||||
changes in financial assumptions | (22.8) | (2.9) | (4.3) | (6.6) | (36.6) | (2.2) | (0.2) | 3.0 | (2.6) | (2.0) |
Actuarial (gains)/losses arising from | ||||||||||
experience | (0.9) | (1.8) | 0.1 | 0.2 | (2.4) | 8.0 | – | (0.4) | (0.5) | 7.1 |
Actuarial losses/(gains) due to changes | ||||||||||
in demographic assumptions | 0.1 | (0.1) | – | (0.5) | (0.5) | 0.5 | (0.3) | (0.6) | – | (0.4) |
Benefits paid | (7.6) | (1.0) | (2.0) | (1.4) | (12.0) | (6.5) | (0.5) | (0.9) | (1.4) | (9.3) |
Past service cost | – | – | 1.1 | – | 1.1 | – | – | – | (1.4) | (1.4) |
Contract transfer | – | – | – | – | – | – | – | – | (2.0) | (2.0) |
Contract settlement | – | – | – | (9.2) | (9.2) | – | – | – | – | – |
At 31 March | 154.7 | 18.9 | 34.8 | 43.8 | 252.2 | 177.4 | 23.2 | 38.1 | 58.1 | 296.8 |
| 2025 | 2024 | |||||
Group | Interserve | Landmarc | Group | Interserve | Landmarc | |
section | section | scheme | section | section | scheme | |
£m | £m | £m | £m | £m | £m | |
Active | 1.1 | 8.5 | – | 1.8 | 20.3 | – |
Deferred | 72.3 | 2.9 | 6.9 | 102.9 | 1.7 | 12.2 |
Pensioners | 81.3 | 7.5 | 27.9 | 72.7 | 1.2 | 25.9 |
At 31 March | 154.7 | 18.9 | 34.8 | 177.4 | 23.2 | 38.1 |
| 2025 | 2024 | |||||||||
Group | Interserve | Landmarc | Other | Group | Interserve | Landmarc | Other | |||
section | section | scheme | schemes | Total | section | section | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April | 174.8 | 24.4 | 41.1 | 80.0 | 320.3 | 170.3 | 24.2 | – | 77.2 | 271.7 |
Arising on acquisition | – | – | – | – | – | – | – | 39.1 | – | 39.1 |
Interest income | 8.6 | 1.2 | 1.9 | 3.3 | 15.0 | 8.2 | 1.3 | 0.8 | 3.4 | 13.7 |
Actuarial (losses)/gains on assets | (19.0) | (2.3) | (3.8) | 1.7 | (23.4) | (7.9) | (1.7) | 2.2 | 4.0 | (3.4) |
Contributions from the sponsoring | ||||||||||
companies 1 | 9.5 | 0.5 | – | 0.1 | 10.1 | 11.8 | 1.0 | – | 0.4 | 13.2 |
Contributions from scheme members | – | 0.1 | – | 0.1 | 0.2 | – | 0.1 | – | 0.2 | 0.3 |
Expenses paid | (1.0) | (0.2) | (0.5) | (0.2) | (1.9) | (1.1) | – | (0.1) | (0.1) | (1.3) |
Benefits paid | (7.6) | (1.0) | (2.0) | (1.4) | (12.0) | (6.5) | (0.5) | (0.9) | (1.4) | (9.3) |
Past service cost | – | – | – | – | – | – | – | – | (1.7) | (1.7) |
Contract transfer | – | – | – | – | – | – | – | – | (2.0) | (2.0) |
Contract settlement | – | – | – | (14.5) | (14.5) | – | – | – | – | – |
At 31 March | 165.3 | 22.7 | 36.7 | 69.1 | 293.8 | 174.8 | 24.4 | 41.1 | 80.0 | 320.3 |
2025 | 2024 | |
£m | £m | |
At 1 April | 24.3 | 17.5 |
Interest cost on asset ceiling | 1.0 | 0.8 |
Change in asset ceiling excluding interest | 2.4 | 6.0 |
At 31 March | 27.7 | 24.3 |
| 2025 | 2024 | |||||||||
Group | Interserve | Landmarc | Other | Group | Interserve | Landmarc | Other | |||
section | section | scheme | schemes | Total | section | section | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Equities | 22.4 | – | – | 35.1 | 57.5 | 28.3 | – | – | 42.8 | 71.1 |
Government bonds | 72.4 | 8.5 | – | 3.2 | 84.1 | 70.7 | 10.6 | – | 4.0 | 85.3 |
Corporate bonds | 55.8 | 5.8 | – | 13.7 | 75.3 | 53.0 | 6.0 | – | 14.1 | 73.1 |
Property | 2.3 | – | – | 11.2 | 13.5 | 2.3 | – | – | 11.8 | 14.1 |
Diversified growth fund | 7.4 | 8.4 | – | 0.9 | 16.7 | 8.6 | 7.8 | – | 1.5 | 17.9 |
Cash | 3.8 | – | 2.5 | 4.1 | 10.4 | 11.2 | – | 1.9 | 4.7 | 17.8 |
Insurance policies | – | – | 34.2 | 0.9 | 35.1 | – | – | 39.2 | 1.1 | 40.3 |
Commodities | 1.2 | – | – | – | 1.2 | 0.7 | – | – | – | 0.7 |
Total fair value of assets | 165.3 | 22.7 | 36.7 | 69.1 | 293.8 | 174.8 | 24.4 | 41.1 | 80.0 | 320.3 |
Risk |
Description |
Asset volatility |
The funding liabilities are calculated using a discount rate set with reference to government bond yields, with allowance for |
additional return to be generated from the investment portfolio. The defined benefit obligation for accounting is calculated |
|
using a discount rate set with reference to corporate bond yields. The Group scheme holds 22% of its assets in equities and |
|
other return-seeking assets (principally diversified growth funds (DGFs) and property). The returns on such assets tend to |
|
be volatile and are not correlated to government bonds. This means that the funding level has the potential to be volatile in |
|
the short term, potentially resulting in short-term cash requirements, or alternative security offers, which are acceptable to |
|
the Trustee, and an increase in the net defined benefit liability recorded on the Group’s consolidated statement of financial |
|
position. Equities and DGFs are considered to offer the best returns over the long term with an acceptable level of risk and |
|
hence the scheme holds a significant proportion of these types of assets. However, the scheme’s assets are well-diversified |
|
by investing in a range of asset classes, including property, government bonds and corporate bonds. The Group scheme |
|
holds 4% of its assets in DGFs which seek to maintain high levels of return while achieving lower volatility than direct equity |
|
funds. The allocation to return-seeking assets is monitored to ensure it remains appropriate, given the scheme’s long-term |
|
objectives. The investment in bonds is discussed further below. |
|
Changes in bond yields |
Falling bond yields tend to increase the funding and accounting obligations. However, the investment in corporate and |
government bonds offers a degree of matching, i.e. the movement in assets arising from changes in bond yields partially |
|
matches the movement in the funding or accounting obligations. In this way, the exposure to movements in bond yields is |
|
reduced. |
|
Inflation risk |
The majority of the Group scheme’s benefit obligations are linked to inflation. Higher inflation will lead to higher liabilities |
(although caps on the level of inflationary increases are in place to protect the plan against extreme inflation). The majority |
|
of the Group scheme’s assets are either unaffected by inflation (fixed interest bonds) or loosely correlated with inflation |
|
(equities), meaning that an increase in inflation will also increase the deficit. |
|
Life expectancy |
The majority of the Group scheme’s obligations are to provide a pension for the life of the member, so increases in life |
expectancy will result in an increase in the obligations. |
2025 |
2024 |
|
£m |
£m |
|
Short-term employment benefits |
5.5 |
5.8 |
Post-employment benefits |
0.4 |
0.3 |
Share-based payments |
2.3 |
5.3 |
At 31 March |
8.2 |
11.4 |
Aggregate % |
||
Country/registered address/company |
of share class |
Share class |
United Kingdom |
||
35 Duchess Road, Rutherglen, Glasgow, Scotland, G73 1AU, United Kingdom |
||
Cliniwaste Health South Limited 1 (registration number SC648410) |
100 |
Ordinary |
Cliniwaste Holdings Limited 2 |
100 |
Ordinary |
P2ML Ltd 1 (registration number SC299864) |
100 |
Ordinary |
Level 12, The Shard, 32 London Bridge Street, London, SE1 9SG, United Kingdom |
||
8point8 Support Limited 1 (registration number 07370013) |
100 |
Ordinary (all classes) |
8point8 Training Limited 1 (registration number 10064042) |
100 |
Ordinary |
Argus Fire Protection Company Limited |
100 |
Ordinary |
Biotecture Limited 1 (registration number 06297364) |
100 |
Ordinary |
Care & Custody (Health) Limited 2 |
100 |
Ordinary |
Converge Technology Ltd 1 (registration number 08225307) |
100 |
Ordinary (all classes) |
CTI Power Limited 2 |
100 |
Ordinary |
Custom Solar Ltd 1 (registration number 07886213) |
100 |
Ordinary (all classes) |
ESM Power Limited 1 (registration number 04611637) |
100 |
Ordinary |
Esoteric Limited 1 (registration number 04441008) |
100 |
Ordinary |
G.B. Electronics Limited 1 (registration number 02674826) |
100 |
Ordinary |
GBE Converge Group Ltd 1 (registration number 03648989) |
100 |
Ordinary (all classes) |
Global Aware International Ltd 2 |
100 |
Ordinary |
Insitu Cleaning Company Limited 1 (registration number 01623889) |
100 |
Ordinary |
J C A Engineering Ltd |
100 |
Ordinary |
Jabez Holdings Limited 2 |
100 |
Ordinary |
JCA Head Co Limited 2 |
100 |
Ordinary (all classes) |
JCA HQ Group Holdings Ltd. 2 |
100 |
Ordinary |
Landmarc Support Services Limited |
100 3 |
Ordinary–A |
Linx International Group Limited 1 (registration number 02057133) |
100 |
Ordinary |
Maclellan International Limited 1 (registration number 03688689) |
100 |
Ordinary |
Maclellan Management Services Limited 2 |
100 |
Ordinary |
Mitie (Defence) Limited |
100 |
Ordinary |
Mitie (Facilities Services) Limited 1 (registration number 00725583) |
100 |
Ordinary |
Mitie Aviation Security Limited 4 |
100 |
Ordinary |
Mitie Built Environment Limited 2 |
100 |
Ordinary, preferred |
Mitie Care and Custody Limited 4 |
100 |
Ordinary (all classes) |
Mitie Catering Services Limited |
100 |
Ordinary (all classes) |
Mitie Cleaning & Environmental Services Limited |
100 |
Ordinary |
Mitie Company Secretarial Services Limited 5 |
100 |
Ordinary |
Mitie Environmental Services Limited |
100 |
Ordinary |
Mitie FM Limited |
100 |
Ordinary |
Mitie FS (UK) Limited |
100 |
Ordinary |
Mitie Group Pension Scheme Trustee Company Limited 5 |
100 |
Ordinary |
Mitie Holdings Limited 2 |
100 |
Ordinary |
Mitie Infrastructure Limited 2,6 |
100 |
Ordinary (all classes) |
Aggregate % | ||
Country/registered address/company | of share class | Share class |
Mitie Integrated Services Limited | 100 | Ordinary |
Mitie Landscapes Limited | 100 | Ordinary (all classes) |
Mitie Limited | 100 | Ordinary |
Mitie PFI Limited | 100 | Ordinary (all classes) |
Mitie Property Services (UK) Limited 7 | 100 | Ordinary (all classes) |
Mitie Roofing Limited 7 | 100 | Ordinary |
Mitie Security (First) Limited 2 | 100 | Ordinary, deferred |
(all classes) | ||
Mitie Security (Knightsbridge) Limited 2 | 100 | Ordinary |
Mitie Security Limited | 100 | Ordinary |
Mitie Shared Services Limited | 100 | Ordinary |
Mitie Specialist Services (Holdings) Limited 1 (registration number 03044401) | 100 | Ordinary |
Mitie Technical Facilities Management Limited | 100 | Ordinary (all classes) |
Mitie Technical Services Limited 2 | 100 | Ordinary |
Mitie Telecoms Assets Limited 2 | 100 | Ordinary |
Mitie Telecoms Limited | 100 | Ordinary |
Mitie Telecoms Towers Limited 1 (registration number 08811106) | 100 | Ordinary |
Mitie Telecoms Ventures Limited 2 | 100 | Ordinary |
Mitie Treasury Management Limited 7 | 100 | Ordinary |
Mitie Trustee Limited 5 | 100 | Ordinary |
Mitie Waste & Environmental Services Limited 4 | 100 | Ordinary (all classes) |
Mitiefm (Holdings) Limited 2 | 100 | Ordinary |
Mitiefm Services Limited 1 (registration number 02820560) | 100 | Ordinary, redeemable |
Ordinary, deferred | ||
Perpetuity Training Limited 1 (registration number 04505069) | 100 | Ordinary |
Procius Limited 1 (registration number 04730672) | 100 | Ordinary (all classes) |
RHI Industrials Limited 1 (registration number 04233669) | 100 | Ordinary |
Robert Prettie & Co Limited | 100 | Ordinary |
Rock Power Connections Ltd 1 (registration number 08247808) | 100 | Ordinary (all classes) |
Slademain Limited 1 (registration number 01776920) | 100 | Ordinary (all classes) |
Source Eight Limited 2,4 | 100 | Ordinary (all classes) |
Source8 Africa Limited 1 (registration number 08743753) | 100 | Ordinary (all classes) |
Tavcom Limited 1 (registration number 03120861) | 100 | Ordinary A |
UK CRBS Limited 1 (registration number 03656962) | 100 | Ordinary (all classes) |
Utilyx Asset Management Limited 2 | 100 | Ordinary |
Utilyx Healthcare Energy Services Limited 1 (registration number 06900475) | 100 | Ordinary |
Utilyx Limited 1 (registration number 03922833) | 100 | Ordinary |
Vantage Solutions Limited 1 (registration number 10902316) | 100 | Ordinary |
Wealthy Thoughts Limited 2 | 100 | Ordinary |
Woodford Investments Limited 1 (registration number 10714484) | 100 | Ordinary |
Mitec Operations Centre, Unit 9B, First Floor, Silverwood Business Park, Silverwood Rd, Lurgan, Craigavon, Northern Ireland, BT66 6SY, | ||
United Kingdom | ||
Mitie NI Limited | 100 | Ordinary |
France | ||
259 Rue St Honore, 75001, Paris, France | ||
Mitie France SAS | 100 | Ordinary |
Aggregate % | ||
Country/registered address/company | of share class | Share class |
Germany | ||
c/o Pinsent Masons Germany LLP, OTTOSTR. 21, 80333, Munich, Germany | ||
Mitie Deutschland GmbH | 100 | Ordinary |
Guernsey | ||
Plaza House, Third Floor, Elizabeth Avenue, St. Peter Port, GY1 2HU, Guernsey | ||
Mitie Engineering Services (Guernsey) Limited 8 | 100 | Ordinary |
Ireland | ||
108 Q House, 76 Furze Road, Sandyford, Dublin 18, D18 AY29, Ireland | ||
Mitie Facilities Management Limited 4 | 100 | Ordinary (all classes) |
Jersey | ||
IFC 5, St Helier, JE1 1ST, Jersey | ||
Mitie Engineering Services (Jersey) Limited 8 | 100 | Ordinary |
Kingdom of Saudi Arabia | ||
PO Box 26982, Riyadh, 11595, Kingdom of Saudi Arabia | ||
Interserve Saudi Arabia LLC 2 | 100 | Ordinary |
Netherlands | ||
Javastraat 12, Rotterdam, Netherlands | ||
Mitie Nederland B.V. | 100 | Ordinary |
Ondernemingsweg 25, 1422 DZ, Uithoorn, Netherlands | ||
GBE Converge B.V. | 100 | Ordinary |
Nigeria | ||
235 Ikorodu Road, Ilupeju, Lagos, Nigeria | ||
Source8 Delivery (Nigeria) Limited | 100 | Ordinary |
Spain | ||
Avenida de Cornellá 140, Planta 6, Puerta 2 (08950) Esplugues de Llobregat, Barcelona, Spain | ||
JP Silcom Servicios S.L. | 100 | Ordinary |
Silcom Auxiliares S.L. | 100 | Ordinary |
Visegurity Express S.L. | 100 | Ordinary |
c/o Cala Blanca, Número 15, Polígono Son Fuster, 07009, Palma, Spain | ||
Mitie Integra Baleares S.L. | 100 | Ordinary |
c/o Luciano Ramos Diaz, 1, Local 2 Despacho 4 – S Cristobal Laguna, 38202, San Cristobal de la Laguna, Tenerife, Spain | ||
Mitie Integra Canarias S.L. | 100 | Ordinary |
Calle Fernando Beautell, 25, 1 Planta, Polígono Costa Sur, 38009, Santa Cruz de Tenerife, Spain | ||
Bisermax Control S.L. | 100 | Ordinary |
Biservicus Sistemas De Seguridad S.A. | 100 | Ordinary |
Calle Juan Ignacio Luca de Tena, 8, 28027, Madrid, Spain | ||
Mitie Facilities Services S.A. | 100 | Ordinary |
Translimp Contract Services S.A. | 100 | Ordinary |
Calle Metalurgia, 8, planta 2 puerta A, 47610 Zaratán, Valladolid, Spain | ||
Fundación Mitie | 100 | Ordinary |
Calle San Miguel 25, Bajo 1, Azuqueca de Henares, 19200, Guadalajara, Spain | ||
Mitie Centro Especial de Empleo S.L. | 100 | Ordinary |
Carretera Santa Creu do Calafell 81, Gava, 08850, Barcelona, Spain | ||
Mitie Integra S.L. | 100 | Ordinary |
Switzerland | ||
Brandschenkestrasse 90, CH-8027, Zurich, Switzerland | ||
Mitie Schweiz GmbH | 100 | Ordinary |
Aggregate % |
||
Country/registered address/company |
of share class |
Share class |
United Arab Emirates |
||
PO Box 41394, Abu Dhabi, United Arab Emirates |
||
Landmarc Gulf Consultancy Management LLC |
49 |
Ordinary |
Aggregate % | ||
Country/registered address/company | of share class | Share class |
United Kingdom | ||
Level 12, The Shard, 32 London Bridge Street, London, SE1 9SG, United Kingdom | ||
Pride (SERP) Ltd | 100 9 | A Ordinary |
Kingdom of Saudi Arabia | ||
Unit 6 and 7, Al Amani Center, Anas Bin Malik Road, Building number 2727, Additional number 8114, Riyadh, Postal Code 133, | ||
Kingdom of Saudi Arabia | ||
Interserve Rezayat Company LLC 2 | 50 | Ordinary |
United States of America | ||
4800 Westfields Boulevard, Suite 400, Chantilly, Virginia, 20151, United States of America | ||
Amentum Mitie Pacific LLC | 30 | Ordinary |
Aggregate % | ||
Country/registered address/entity | of share class | Share class |
United Kingdom | ||
Level 12, The Shard, 32 London Bridge Street, London, SE1 9SG, United Kingdom | ||
Sussex Estates and Facilities LLP | 35 | Partnership interest |
Suite 1, First Floor Coachworks Arcade, Northgate Street, Chester, CH1 2EY, United Kingdom | ||
Chaperhome Ltd | 36.78 10 | Ordinary A |
Aggregate % |
Share class |
|
United Kingdom |
||
OneAim 11 |
50 |
Not applicable |
16 November |
||
Year to |
2023 to |
|
31 March 2025 |
31 March 2024 |
|
£m |
£m |
|
Revenue 1 |
206.6 |
93.2 |
Profit for the financial year/period before Other items |
17.8 |
10.4 |
Other items |
(3.5) |
(1.0) |
Profit for the year/period |
14.3 |
9.4 |
Other comprehensive income |
0.4 |
0.2 |
Total comprehensive income |
14.7 |
9.6 |
Profit attributable to non-controlling interests after Other items |
7.0 |
4.6 |
Total comprehensive income attributable to non-controlling interest |
7.2 |
4.7 |
Dividends paid to non-controlling interests |
10.1 |
2.5 |
2025 |
2024 |
|
£m |
£m |
|
Non-current assets |
37.6 |
37.9 |
Current assets |
47.2 |
56.9 |
Total assets |
84.8 |
94.8 |
Current liabilities |
(40.8) |
(45.2) |
Non-current liabilities |
(8.1) |
(7.8) |
Total liabilities |
(48.9) |
(53.0) |
Net assets |
35.9 |
41.8 |
Equity shareholders’ funds |
18.3 |
21.3 |
Non-controlling interests |
17.6 |
20.5 |
Total equity |
35.9 |
41.8 |
16 November |
||
Year to |
2023 to |
|
31 March 2025 |
31 March 2024 |
|
£m |
£m |
|
Net (decrease)/increase in cash and cash equivalents |
(12.5) |
7.3 |