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 |
| 2026 |
2025 (restated) 1 |
|||||
Operating |
Operating |
|||||
profit/(loss) |
Operating |
profit/(loss) |
Operating |
|||
before |
margin before |
before |
margin before |
|||
Revenue |
Other items 2 |
Other items 2 |
Revenue |
Other items 2 |
Other items 2 |
|
£m |
£m |
% |
£m |
£m |
% |
|
Business Services |
2,985.1 |
187.1 |
6.3 |
2,538.0 |
180.4 |
7.1 |
Technical Services |
2,633.5 |
135.9 |
5.2 |
2,544.6 |
109.1 |
4.3 |
Corporate Centre |
– |
(58.9) |
– |
– |
(55.4) |
– |
Total Group |
5,618.6 |
264.1 |
4.7 |
5,082.6 |
234.1 |
4.6 |
2026 |
2025 |
|
£m |
£m |
|
Operating profit before Other items 1 |
264.1 |
234.1 |
Other items 1 |
(112.7) |
(72.5) |
Net finance costs |
(27.7) |
(16.2) |
Profit before tax |
123.7 |
145.4 |
| 2026 |
2025 |
|||||
Operating |
Operating |
Operating |
Operating |
|||
profit before |
margin before |
profit before |
margin before |
|||
Revenue |
Other items 1 |
Other items 1 |
Revenue |
Other items 1 |
Other items 1 |
|
£m |
£m |
% |
£m |
£m |
% |
|
United Kingdom |
5,271.4 |
241.3 |
4.6 |
4,826.1 |
219.3 |
4.5 |
Spain |
226.7 |
14.1 |
6.2 |
167.2 |
9.7 |
5.8 |
Ireland |
62.5 |
3.3 |
5.3 |
60.1 |
2.8 |
4.7 |
Other countries 2 |
58.0 |
5.4 |
9.3 |
29.2 |
2.3 |
7.9 |
Total |
5,618.6 |
264.1 |
4.7 |
5,082.6 |
234.1 |
4.6 |
2026 |
2025 |
|
£m |
£m |
|
United Kingdom |
1,245.3 |
879.0 |
Spain |
29.0 |
24.0 |
Ireland |
10.4 |
10.2 |
Other countries |
0.7 |
0.1 |
Total |
1,285.4 |
913.3 |
| 2026 |
2025 (restated) 1 |
|||||
Depreciation of |
Amortisation of |
Depreciation of |
Amortisation of |
|||
property, plant |
other intangible |
Amortisation of |
property, plant |
other intangible |
Amortisation of |
|
and equipment |
assets |
contract assets |
and equipment |
assets |
contract assets |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Business Services |
12.6 |
1.0 |
0.9 |
7.3 |
0.1 |
0.4 |
Technical Services |
4.2 |
0.3 |
– |
4.1 |
0.3 |
– |
Corporate Centre |
69.0 |
49.9 |
– |
56.5 |
37.7 |
– |
Total |
85.8 |
51.2 |
0.9 |
67.9 |
38.1 |
0.4 |
| 2026 |
2025 (restated) 1 |
|||||
| Sector 2 |
Sector 2 |
|||||
Government |
Non-government |
Total |
Government |
Non-government |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Business Services |
1,259.2 |
1,725.9 |
2,985.1 |
1,202.5 |
1,335.5 |
2,538.0 |
Technical Services |
1,535.4 |
1,098.1 |
2,633.5 |
1,441.7 |
1,102.9 |
2,544.6 |
Total revenue |
2,794.6 |
2,824.0 |
5,618.6 |
2,644.2 |
2,438.4 |
5,082.6 |
| 2026 |
2025 (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 |
2,222.7 |
5,271.6 |
7,494.3 |
1,387.3 |
5,840.1 |
7,227.4 |
Technical Services |
1,460.7 |
4,101.3 |
5,562.0 |
983.4 |
3,690.9 |
4,674.3 |
Total Group |
3,683.4 |
9,372.9 |
13,056.3 |
2,370.7 |
9,531.0 |
11,901.7 |
2026 |
2025 |
|
£m |
£m |
|
Restructuring costs |
(27.2) |
(16.6) |
Acquisition and disposal costs |
(74.9) |
(43.1) |
Other exceptional items |
(10.6) |
(12.8) |
Total Other items before tax |
(112.7) |
(72.5) |
Tax charge on Other items |
24.6 |
14.6 |
Total Other items after tax |
(88.1) |
(57.9) |
2026 |
2025 |
|
£m |
£m |
|
Target Operating Model 1 |
(25.5) |
(16.6) |
Process Re-imagination & Optimisation 2 |
(1.7) |
– |
Restructuring costs |
(27.2) |
(16.6) |
Tax |
6.8 |
4.1 |
Restructuring costs net of tax |
(20.4) |
(12.5) |
2026 |
2025 |
|
£m |
£m |
|
Amortisation of acquisition-related intangible assets |
(41.5) |
(29.6) |
Integration costs 1 |
(16.6) |
(0.7) |
Transaction costs 2 |
(9.1) |
(3.6) |
Employment-linked earnout charges 3 |
(6.3) |
(8.6) |
Other acquisition-related costs |
(1.4) |
(0.6) |
Acquisition and disposal costs |
(74.9) |
(43.1) |
Tax |
15.1 |
7.6 |
Acquisition and disposal costs net of tax |
(59.8) |
(35.5) |
2026 |
2025 |
|
£m |
£m |
|
Pension-related costs 1 |
(9.3) |
(9.4) |
Digital supplier platform 2 |
(1.3) |
(3.4) |
Other exceptional items |
(10.6) |
(12.8) |
Tax |
2.7 |
2.9 |
Other exceptional items net of tax |
(7.9) |
(9.9) |
2026 |
2025 |
|
Total Group |
£m |
£m |
Depreciation of property, plant and equipment (Notes 13 and 23) |
85.8 |
67.9 |
Amortisation of other intangible assets (Note 12) |
51.2 |
38.1 |
Amortisation of contract assets |
0.9 |
0.4 |
Loss on disposal of property, plant and equipment |
0.8 |
0.3 |
Loss on disposal of other intangible assets |
0.3 |
2.4 |
Impairment of right-of-use assets (Note 23) |
1.9 |
– |
Impairment (reversal)/loss recognised on trade and other receivables (Note 22) |
(0.5) |
1.0 |
2026 |
2025 |
|
£’000 |
£’000 |
|
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts |
347 |
336 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant to |
||
legislation – current year |
4,946 |
4,113 |
Total audit fees – current year |
5,293 |
4,449 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant to |
||
legislation – prior year |
75 |
453 |
Total audit fees |
5,368 |
4,902 |
Audit-related assurance services to the Group (interim review) |
253 |
241 |
Total non-audit fees |
253 |
241 |
Total |
5,621 |
5,143 |
Number of people |
2026 |
2025 (restated) 1 |
Business Services |
61,101 |
51,757 |
Technical Services |
19,808 |
21,054 |
Corporate Centre |
206 |
171 |
Total Group |
81,115 |
72,982 |
2026 |
2025 |
|
£m |
£m |
|
Wages and salaries |
2,532.7 |
2,225.6 |
Social security costs |
318.3 |
225.3 |
Other pension costs 1 |
68.2 |
55.9 |
Share-based payments (Note 28) |
22.9 |
16.1 |
Total |
2,942.1 |
2,522.9 |
2026 |
2025 |
|
£m |
£m |
|
Short-term employment benefits |
3.0 |
4.0 |
Post-employment benefits |
0.1 |
0.1 |
Share-based payments |
4.1 |
4.7 |
Total |
7.2 |
8.8 |
2026 |
2025 |
|
Finance costs |
£m |
£m |
Interest on bank loans |
6.9 |
3.5 |
Interest on private placement loan notes |
10.7 |
5.3 |
Bank fees |
2.0 |
1.2 |
Interest on lease liabilities (Note 23) |
10.2 |
8.7 |
Other interest |
1.2 |
0.8 |
Total |
31.0 |
19.5 |
2026 |
2025 |
|
Finance income |
£m |
£m |
Bank interest |
2.3 |
3.0 |
Net interest on defined benefit pension scheme assets and liabilities (Note 29) |
1.0 |
0.3 |
Total |
3.3 |
3.3 |
2026 |
2025 |
|
Total Group |
£m |
£m |
Current tax |
34.6 |
20.4 |
Deferred tax (Note 19) |
(1.2) |
16.6 |
Tax charge for the year |
33.4 |
37.0 |
| 2026 |
2025 |
|||||
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 |
236.4 |
(112.7) |
123.7 |
217.9 |
(72.5) |
145.4 |
Tax at UK rate of 25% (2025: 25%) |
59.1 |
(28.2) |
30.9 |
54.5 |
(18.1) |
36.4 |
Reconciling tax charges for: |
||||||
Non-deductible items |
1.2 |
3.6 |
4.8 |
0.5 |
3.5 |
4.0 |
Credit for losses not previously recognised |
(0.3) |
– |
(0.3) |
– |
– |
– |
Overseas tax rates |
(1.0) |
– |
(1.0) |
(1.0) |
– |
(1.0) |
Adjustments in respect of prior years |
(1.0) |
– |
(1.0) |
(2.4) |
– |
(2.4) |
Tax charge/(credit) for the year |
58.0 |
(24.6) |
33.4 |
51.6 |
(14.6) |
37.0 |
Effective tax rate for the year |
24.5% |
21.8% |
27.0% |
23.7% |
20.1% |
25.4% |
2026 | 2026 | 2025 | 2025 | |
Pence per share | £m | Pence per share | £m | |
Amounts recognised as distributions in the year: | ||||
Final dividend for the prior year | 3.0 | 36.6 | 3.0 | 38.5 |
Interim dividend for the current year | 1.4 | 18.1 | 1.3 | 16.0 |
54.7 | 54.5 | |||
Proposed final dividend for the year ended 31 March |
2026 | 2025 | |
£m | £m | |
Net profit before Other items attributable to owners of the parent | 169.2 | 157.6 |
Other items net of tax attributable to owners of the parent 1 | (86.6) | (56.2) |
Net profit attributable to owners of the parent | 82.6 | 101.4 |
2026 | 2025 | |
Number of shares | million | million |
Weighted average number of ordinary shares for the purpose of basic EPS 1 | 1,245.6 | 1,237.7 |
Effect of dilutive potential ordinary shares 2 | 102.1 | 101.5 |
Weighted average number of ordinary shares for the purpose of diluted EPS 1,2 | 1,347.7 | 1,339.2 |
2026 | 2025 | |
Pence per share | Pence per share | |
Basic earnings before Other items 1 | 13.6 | 12.7 |
Basic earnings | 6.6 | 8.2 |
Diluted earnings before Other items 1 | 12.6 | 11.8 |
Diluted earnings | 6.1 | 7.6 |
£m |
|
Cost |
|
At 1 April 2024 |
394.2 |
Arising on business combinations |
36.1 |
At 31 March 2025 |
430.3 |
Arising on business combinations (Note 27) |
244.7 |
At 31 March 2026 |
675.0 |
Accumulated impairment losses |
|
At 1 April 2024, 31 March 2025 and 31 March 2026 |
32.5 |
Net book value |
|
At 31 March 2026 |
642.5 |
At 31 March 2025 |
397.8 |
2026 |
2025 |
||
Pre-tax |
Goodwill |
||
discount rate |
Goodwill |
(restated) 1 |
|
% |
£m |
£m |
|
Business Services |
10.9 |
423.2 |
188.3 |
Technical Services |
10.9 |
211.5 |
204.3 |
Spain |
11.6 |
7.8 |
5.2 |
Total |
642.5 |
397.8 |
|
2025 |
||
Pre-tax |
Goodwill |
|
discount rate |
(as presented) |
|
% |
£m |
|
Business Services |
9.5 |
167.5 |
Technical Services |
9.5 |
144.1 |
Communities |
9.5 |
81.0 |
Spain |
10.2 |
5.2 |
Total |
397.8 |
|
Acquisition-related |
|||||
Customer |
Total |
Software and |
|||
contracts and |
acquisition- |
development |
|||
relationships |
Brands |
related |
expenditure |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Cost |
|||||
At 1 April 2024 |
309.0 |
2.3 |
311.3 |
99.7 |
411.0 |
Additions |
– |
– |
– |
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 |
Additions |
– |
– |
– |
8.2 |
8.2 |
Arising on business combinations |
146.9 |
3.5 |
150.4 |
2.9 |
153.3 |
Disposals |
– |
– |
– |
(1.7) |
(1.7) |
At 31 March 2026 |
470.6 |
4.8 |
475.4 |
87.3 |
562.7 |
Amortisation and impairment |
|||||
At 1 April 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 |
Charge for the year |
40.5 |
1.0 |
41.5 |
9.7 |
51.2 |
Disposals |
– |
– |
– |
(1.3) |
(1.3) |
Effect of movements in exchange rates |
– |
– |
– |
0.1 |
0.1 |
At 31 March 2026 |
146.6 |
1.6 |
148.2 |
38.0 |
186.2 |
Net book value |
|||||
At 31 March 2026 |
324.0 |
3.2 |
327.2 |
49.3 |
376.5 |
At 31 March 2025 |
217.6 |
0.7 |
218.3 |
48.4 |
266.7 |
2026 |
2025 |
|
£m |
£m |
|
Owned property, plant and equipment |
74.4 |
54.5 |
Right-of-use assets (Note 23) |
188.3 |
192.4 |
Total |
262.7 |
246.9 |
Buildings |
Plant and vehicles |
Total |
|
£m |
£m |
£m |
|
Cost |
|||
At 1 April 2024 |
10.0 |
74.2 |
84.2 |
Additions |
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 |
Additions |
0.1 |
30.2 |
30.3 |
Disposals |
(6.4) |
(16.9) |
(23.3) |
Arising on business combinations |
2.1 |
6.7 |
8.8 |
Effect of movements in exchange rates |
– |
0.6 |
0.6 |
At 31 March 2026 |
6.7 |
107.7 |
114.4 |
Accumulated depreciation and impairment |
|||
At 1 April 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 |
Charge for the year |
1.2 |
16.7 |
17.9 |
Disposals |
(5.7) |
(16.2) |
(21.9) |
Effect of movements in exchange rates |
– |
0.5 |
0.5 |
At 31 March 2026 |
3.2 |
36.8 |
40.0 |
Net book value |
|||
At 31 March 2026 |
3.5 |
70.9 |
74.4 |
At 31 March 2025 |
3.2 |
51.3 |
54.5 |
2026 |
2025 |
|
£m |
£m |
|
Trade receivables |
585.8 |
538.3 |
Accrued income |
394.3 |
339.3 |
Prepayments |
75.9 |
59.5 |
Other receivables |
45.9 |
51.3 |
Total |
1,101.9 |
988.4 |
Included in current assets |
1,082.2 |
967.9 |
Included in non-current assets |
19.7 |
20.5 |
Total |
1,101.9 |
988.4 |
2026 |
2025 |
|
£m |
£m |
|
Materials and total |
26.7 |
14.9 |
2026 |
2025 |
|
£m |
£m |
|
Trade payables |
282.1 |
205.0 |
Other taxes and social security |
217.6 |
202.1 |
Accruals |
566.9 |
557.2 |
Other payables |
72.9 |
70.5 |
Total |
1,139.5 |
1,034.8 |
Included in current liabilities |
1,128.8 |
1,012.6 |
Included in non-current liabilities |
10.7 |
22.2 |
Total |
1,139.5 |
1,034.8 |
2026 |
2025 |
|
£m |
£m |
|
At 1 April |
174.0 |
107.3 |
Revenue recognised that was included in the deferred income balance at the beginning of the year |
(136.6) |
(90.6) |
Increase due to cash received, excluding amounts recognised as revenue during the year |
126.5 |
152.5 |
Arising on business combinations (Note 27) |
5.9 |
4.8 |
At 31 March |
169.8 |
174.0 |
Included within current liabilities |
138.6 |
140.9 |
Included within non-current liabilities |
31.2 |
33.1 |
Total |
169.8 |
174.0 |
Contract- |
Onerous |
Insurance |
||||
specific costs |
contracts |
reserve |
Dilapidations |
Other |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
At 1 April 2025 |
33.0 |
10.0 |
27.3 |
10.4 |
3.4 |
84.1 |
Additional provisions |
4.8 |
13.0 |
13.3 |
0.6 |
2.2 |
33.9 |
Released to the consolidated income statement |
(1.3) |
(2.9) |
– |
(0.4) |
(0.2) |
(4.8) |
Arising on business combinations 1 |
– |
4.2 |
4.1 |
6.3 |
0.9 |
15.5 |
Utilised |
(10.0) |
(12.2) |
(14.3) |
(0.6) |
(1.7) |
(38.8) |
At 31 March 2026 |
26.5 |
12.1 |
30.4 |
16.3 |
4.6 |
89.9 |
Included in current liabilities |
11.7 |
7.2 |
10.7 |
3.8 |
3.5 |
36.9 |
Included in non-current liabilities |
14.8 |
4.9 |
19.7 |
12.5 |
1.1 |
53.0 |
Total |
26.5 |
12.1 |
30.4 |
16.3 |
4.6 |
89.9 |
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 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) |
Arising on business combinations |
3.6 |
(1.1) |
– |
(37.6) |
– |
0.2 |
(34.9) |
(Charge)/credit to consolidated income statement |
(12.9) |
1.0 |
2.4 |
10.4 |
1.9 |
(1.6) |
1.2 |
(Charge)/credit to equity and other comprehensive income |
– |
– |
(3.3) |
– |
3.9 |
– |
0.6 |
At 31 March 2026 |
4.8 |
2.8 |
(4.4) |
(81.8) |
19.9 |
7.7 |
(51.0) |
2026 |
2025 |
|
£m |
£m |
|
Cash and cash equivalents |
108.9 |
180.4 |
2026 |
2025 |
|
£m |
£m |
|
Private placement notes |
360.0 |
180.0 |
Lease liabilities (Note 23) |
195.5 |
197.5 |
Loan arrangement fees |
(2.1) |
(2.4) |
Total |
553.4 |
375.1 |
Included in current liabilities |
62.5 |
52.2 |
Included in non-current liabilities |
490.9 |
322.9 |
Total |
553.4 |
375.1 |
Tranche |
Maturity date |
Amount |
Interest terms |
3 year |
12 November 2028 |
£50.0m |
£ fixed at 5.27% |
5 year |
12 November 2030 |
£65.0m |
£ fixed at 5.38% |
8 year |
16 December 2030 |
£40.0m |
£ fixed at 2.84% |
7 year |
22 December 2031 |
£60.0m |
£ fixed at 5.71% |
7 year |
12 November 2032 |
£65.0m |
£ fixed at 5.63% |
10 year |
16 December 2032 |
£40.0m |
£ fixed at 2.97% |
12 year |
16 December 2034 |
£40.0m |
£ fixed at 3.00% |
2026 |
2025 |
|
% |
% |
|
Bank loans |
5.7 |
6.7 |
Private placement notes |
4.3 |
3.4 |
2026 |
2025 |
|
£m |
£m |
|
Held at amortised cost |
||
Cash and cash equivalents (Note 20) |
108.9 |
180.4 |
Trade receivables (Note 14) |
585.8 |
538.3 |
Accrued income (Note 14) |
394.3 |
339.3 |
Other receivables (Note 14) |
45.0 |
50.4 |
Financing liabilities (Note 21) |
(553.4) |
(377.5) |
Trade payables (Note 16) |
(282.1) |
(205.0) |
Other payables (Note 16) |
(70.0) |
(69.7) |
Accruals (Note 16) |
(566.9) |
(557.2) |
Held at fair value through profit and loss |
||
Other payables (Note 16) 1 |
(2.9) |
(0.8) |
Held at fair value through other comprehensive income |
||
Other receivables (Note 14) 2 |
0.9 |
0.9 |
Within |
Between one |
After |
||
one year |
and five years |
five years |
Total |
|
Financial liabilities at 31 March 2026 |
£m |
£m |
£m |
£m |
Trade payables |
282.1 |
– |
– |
282.1 |
Other payables |
62.2 |
10.7 |
– |
72.9 |
Accruals |
566.9 |
– |
– |
566.9 |
Financing liabilities |
89.2 |
353.3 |
225.3 |
667.8 |
Financial liabilities |
1,000.4 |
364.0 |
225.3 |
1,589.7 |
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 |
| 2026 |
2025 |
|||||
Gross carrying |
Loss |
Net carrying |
Gross carrying |
Loss |
Net carrying |
|
amount |
allowance |
amount |
amount |
allowance |
amount |
|
Trade receivables |
£m |
£m |
£m |
£m |
£m |
£m |
Current (not overdue) |
539.1 |
(0.7) |
538.4 |
492.2 |
(0.8) |
491.4 |
1–30 days overdue |
29.8 |
(0.1) |
29.7 |
35.8 |
(0.1) |
35.7 |
31–60 days overdue |
5.4 |
(0.1) |
5.3 |
7.1 |
(0.1) |
7.0 |
61–90 days overdue |
4.6 |
(0.2) |
4.4 |
1.9 |
(0.5) |
1.4 |
More than 90 days overdue |
14.0 |
(6.0) |
8.0 |
11.2 |
(8.4) |
2.8 |
Total |
592.9 |
(7.1) |
585.8 |
548.2 |
(9.9) |
538.3 |
| 2026 |
2025 |
|||||
Gross carrying |
Loss |
Net carrying |
Gross carrying |
Loss |
Net carrying |
|
amount |
allowance |
amount |
amount |
allowance |
amount |
|
Accrued income 1 |
£m |
£m |
£m |
£m |
£m |
£m |
1–30 days |
317.6 |
(0.4) |
317.2 |
261.6 |
(0.8) |
260.8 |
31–60 days |
32.2 |
(0.1) |
32.1 |
27.8 |
(0.1) |
27.7 |
61–90 days |
15.0 |
(0.1) |
14.9 |
16.7 |
(0.1) |
16.6 |
More than 90 days |
43.3 |
(13.2) |
30.1 |
46.5 |
(12.3) |
34.2 |
Total |
408.1 |
(13.8) |
394.3 |
352.6 |
(13.3) |
339.3 |
| 2026 |
2025 |
|||||||
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 |
9.9 |
13.3 |
3.0 |
26.2 |
10.3 |
14.1 |
8.6 |
33.0 |
Net (reversal) of impairment losses/impairment |
(1.9) |
0.5 |
0.9 |
(0.5) |
1.9 |
(0.8) |
(0.1) |
1.0 |
Utilised |
(0.9) |
– |
(2.0) |
(2.9) |
(2.3) |
– |
(5.5) |
(7.8) |
At 31 March |
7.1 |
13.8 |
1.9 |
22.8 |
9.9 |
13.3 |
3.0 |
26.2 |
Plant and |
|||
Properties |
vehicles |
Total |
|
Right-of-use assets |
£m |
£m |
£m |
At 1 April 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 |
Additions |
4.9 |
30.1 |
35.0 |
Arising on business combinations (Note 27) |
6.4 |
20.8 |
27.2 |
Modifications to lease terms and disposals |
0.3 |
2.8 |
3.1 |
Impairments |
(1.9) |
– |
(1.9) |
Depreciation |
(10.1) |
(57.8) |
(67.9) |
Effect of movement in exchange rates |
– |
0.4 |
0.4 |
At 31 March 2026 |
34.3 |
154.0 |
188.3 |
2026 |
2025 |
|
Lease liabilities |
£m |
£m |
At 1 April |
197.5 |
174.0 |
Additions |
34.6 |
77.1 |
Arising on business combinations |
27.2 |
1.2 |
Modifications to lease terms and disposals |
3.2 |
1.5 |
Interest expense related to lease liabilities |
10.2 |
8.7 |
Repayment of lease liabilities (including interest) |
(77.7) |
(64.8) |
Effect of movement in exchange rates |
0.5 |
(0.2) |
At 31 March |
195.5 |
197.5 |
Included in current financing liabilities |
63.1 |
52.8 |
Included in non-current financing liabilities |
132.4 |
144.7 |
Total |
195.5 |
197.5 |
2026 |
2025 |
|
Maturity analysis – contractual undiscounted cash flows |
£m |
£m |
Less than one year |
70.7 |
62.4 |
One to five years |
136.9 |
145.6 |
More than five years |
7.6 |
13.4 |
Total undiscounted lease liabilities |
215.2 |
221.4 |
2026 |
2025 |
|
Amounts recognised in the consolidated income statement |
£m |
£m |
Depreciation of right-of-use assets |
(67.9) |
(55.4) |
Short-term lease expense |
(1.2) |
(0.6) |
Operating profit impact |
(69.1) |
(56.0) |
Interest on lease liabilities |
(10.2) |
(8.7) |
Profit before tax impact |
(79.3) |
(64.7) |
2026 |
2025 |
|
Amounts recognised in the consolidated statement of cash flows |
£m |
£m |
Capital element of lease rental payments (financing cash flow) |
67.5 |
56.1 |
Interest payments (operating cash flow) |
10.2 |
8.7 |
Total cash outflow for capitalised leases |
77.7 |
64.8 |
2026 |
2025 |
|
£m |
£m |
|
Cash and cash equivalents (Note 20) |
108.9 |
180.4 |
Adjusted for: restricted cash (Note 20) |
(5.7) |
(4.3) |
Private placement notes (Note 21) |
(360.0) |
(180.0) |
Loan arrangement fees (Note 21) |
2.1 |
2.4 |
Net debt before lease obligations |
(254.7) |
(1.5) |
Lease liabilities (Note 23) |
(195.5) |
(197.5) |
Net debt |
(450.2) |
(199.0) |
2026 |
2025 |
|
Reconciliation of net cash flow to movements in net debt |
£m |
£m |
Net decrease in cash and cash equivalents |
(71.8) |
(64.2) |
Increase in restricted cash |
(1.4) |
(0.1) |
Net decrease in unrestricted cash and cash equivalents |
(73.2) |
(64.3) |
Cash drivers |
||
Proceeds from new private placement notes |
(180.0) |
(60.0) |
Private placement notes repaid |
– |
30.0 |
Proceeds from bridge loan facility |
(240.0) |
– |
Repayment of bridge loan facility and other bank loans |
249.0 |
0.4 |
Payment of arrangement fees |
1.1 |
0.6 |
Capital element of lease rentals |
67.5 |
56.1 |
Non-cash drivers |
||
Non-cash movement associated with bank loans |
(1.3) |
(0.6) |
Non-cash movement associated with private placement notes |
(0.1) |
(0.1) |
Non-cash movement in lease liabilities |
(38.3) |
(79.6) |
Effect of foreign exchange rate changes |
0.3 |
(0.3) |
Debt acquired as part of business combinations |
(36.2) |
(0.4) |
Increase in net debt during the year |
(251.2) |
(118.2) |
Opening net debt |
(199.0) |
(80.8) |
Closing net debt |
(450.2) |
(199.0) |
Ordinary shares |
Share capital |
Share premium |
||||
2026 |
2025 |
|||||
Number |
Number |
2026 |
2025 |
2026 |
2025 |
|
million |
million |
£m |
£m |
£m |
£m |
|
At 1 April |
1,261.5 |
1,340.4 |
31.3 |
33.3 |
132.0 |
132.0 |
Issue of shares |
86.6 |
– |
2.2 |
– |
– |
– |
Shares cancelled |
(32.9) |
(78.9) |
(0.8) |
(2.0) |
– |
– |
At 31 March |
1,315.2 |
1,261.5 |
32.7 |
31.3 |
132.0 |
132.0 |
| Number of shares (million) |
Cost of shares (£m) |
|||||||
EBT |
Treasury |
SIP Trust |
Total |
EBT |
Treasury |
SIP Trust |
Total |
|
At 1 April 2025 |
34.7 |
4.5 |
20.1 |
59.3 |
39.1 |
5.3 |
20.7 |
65.1 |
Share purchases |
20.3 |
5.0 |
1.1 |
26.4 |
27.5 |
7.7 |
1.6 |
36.8 |
Transfers |
(8.5) |
– |
8.5 |
– |
(9.2) |
– |
9.2 |
– |
Distributions for exercises |
(14.0) |
(7.4) |
(4.3) |
(25.7) |
(15.2) |
(10.9) |
(4.4) |
(30.5) |
At 31 March 2026 |
32.5 |
2.1 |
25.4 |
60.0 |
42.2 |
2.1 |
27.1 |
71.4 |
£m |
|
At 1 April 2025 |
40.4 |
Share-based payments expense |
22.9 |
Exercises |
(12.7) |
At 31 March 2026 |
50.6 |
2026 |
2025 |
|
£m |
£m |
|
Share-based payment expense (Note 28) |
22.9 |
15.5 |
Cash received from the exercise of SAYE scheme options |
4.3 |
4.7 |
Dividend equivalents (Note 28) |
(1.6) |
(1.4) |
At 31 March |
25.6 |
18.8 |
Marlowe | SPM | Forest Group | Total 1 | |
£m | £m | £m | £m | |
Revenue | 207.9 | 4.5 | 2.4 | 214.8 |
Operating profit before Other items | 16.5 | 0.3 | 0.1 | 16.9 |
Marlowe | SPM | Forest Group | ETV | ABC | Total | |
£m | £m | £m | £m | £m | £m | |
Customer relationships and contracts | 143.0 | 2.3 | 1.6 | – | – | 146.9 |
Brand | 3.5 | – | – | – | – | 3.5 |
Other intangible assets | 2.9 | – | – | – | – | 2.9 |
Property, plant and equipment (owned) | 8.7 | – | 0.1 | – | – | 8.8 |
Right-of-use assets | 26.3 | – | 0.3 | 0.6 | – | 27.2 |
Trade and other receivables | 68.1 | – | 1.3 | 1.3 | 0.2 | 70.9 |
Inventories | 10.8 | – | 0.3 | 0.1 | 0.2 | 11.4 |
Cash and cash equivalents | 8.8 | – | 0.8 | 2.8 | – | 12.4 |
Current tax asset/(liabilities) | 2.8 | – | (0.2) | – | – | 2.6 |
Trade and other payables | (62.5) | – | (1.1) | (1.0) | (0.3) | (64.9) |
Deferred Income | (4.2) | – | – | – | – | (4.2) |
Lease liabilities | (26.3) | – | (0.3) | (0.6) | – | (27.2) |
Financing liabilities | (9.0) | – | – | – | – | (9.0) |
Provisions | (11.2) | – | (0.1) | – | – | (11.3) |
Deferred tax liabilities | (34.0) | (0.6) | (0.5) | (0.3) | – | (35.4) |
Net identifiable assets acquired | 127.7 | 1.7 | 2.2 | 2.9 | 0.1 | 134.6 |
Goodwill | 223.8 | 2.6 | 2.8 | 9.8 | 0.5 | 239.5 |
Total consideration | 351.5 | 4.3 | 5.0 | 12.7 | 0.6 | 374.1 |
Cash consideration | 228.2 | 2.6 | 5.0 | 10.4 | 0.5 | 246.7 |
Shares consideration 1 | 123.3 | – | – | – | – | 123.3 |
Deferred consideration | – | 1.7 | – | – | – | 1.7 |
Contingent consideration | – | – | – | 2.3 | 0.1 | 2.4 |
Total consideration | 351.5 | 4.3 | 5.0 | 12.7 | 0.6 | 374.1 |
2026 |
2025 |
|
£m |
£m |
|
Cash consideration |
246.7 |
58.8 |
Less: cash balance acquired |
(12.4) |
(9.7) |
Net outflow of cash – investing activities |
234.3 |
49.1 |
2026 |
2025 |
2026 |
2025 |
|||
Number |
Weighted |
Number |
Weighted |
|||
Number of |
Number of |
of non- |
average |
of non- |
average |
|
discretionary |
discretionary |
discretionary |
exercise |
discretionary |
exercise |
|
share awards |
share awards |
share options 1 |
price 1 |
share options 1 |
price 1 |
|
(million) |
(million) |
(million) |
(p) |
(million) |
(p) |
|
Outstanding at 1 April |
70.4 |
83.2 |
65.4 |
78 |
58.3 |
64 |
Granted during the year |
13.2 |
19.7 |
24.9 |
128 |
25.0 |
86 |
Lapsed during the year |
(5.4) |
(10.9) |
(5.6) |
78 |
(6.4) |
66 |
Exercised during the year |
(14.0) |
(21.6) |
(11.5) |
61 |
(11.5) |
45 |
Outstanding at 31 March |
64.2 |
70.4 |
73.2 |
97 |
65.4 |
78 |
Exercisable at the end of the year |
4.8 |
1.0 |
7.7 |
61 |
5.6 |
50 |
2026 |
2025 |
|
£m |
£m |
|
Discretionary share plans |
10.8 |
8.6 |
Non-discretionary share plans |
12.1 |
6.9 |
22.9 |
15.5 |
2026 |
2025 |
|
Share price (p) |
169 |
109 |
Exercise price (p) |
128 |
86 |
Expected volatility 1 (%) |
29 |
38 |
Expected life (years) |
3 |
3 |
Risk-free rate (%) |
3.9 |
4.2 |
Expected dividends (%) |
2.8 |
4.2 |
Group Part A | Group Part B | Landmarc scheme | Other schemes | |||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
% | % | % | % | % | % | % | % | |
Key assumptions used for IAS 19 valuation: | ||||||||
Discount rate | 6.12 | 5.79 | 6.16 | 5.82 | – | 5.70 | 6.17 | 5.82 |
Expected rate of pensionable pay increases | 2.88 | 2.57 | 3.00 | 2.70 | – | 2.60 | 3.82 | 3.39 |
Retail price inflation | 3.44 | 3.18 | 3.41 | 3.15 | – | 3.20 | 3.41 | 3.15 |
Consumer price inflation | 2.88 | 2.57 | 3.00 | 2.70 | – | 2.60 | 3.00 | 2.70 |
Future pension increases | 2.88 | 2.57 | 3.00 | 2.70 | – | 3.10 | 2.81 | 2.82 |
Group Part A | Group Part B | Landmarc scheme | ||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
Years | Years | Years | Years | Years | Years | |
Post-retirement life expectancy: | ||||||
Current pensioners at 65 – male | 87.5 | 87.1 | 85.0 | 84.7 | – | 85.0 |
Current pensioners at 65 – female | 88.9 | 88.7 | 87.1 | 87.0 | – | 88.6 |
Future pensioners at 65 – male | 88.6 | 88.1 | 86.1 | 85.7 | – | 86.2 |
Future pensioners at 65 – female | 90.1 | 89.9 | 88.4 | 88.2 | – | 89.7 |
Impact on defined benefit obligations | |||
(Decrease)/ | (Decrease)/ | ||
increase in | increase in | ||
Change in | obligations | obligations | |
assumption | % | £m | |
Increase in discount rate | 0.25% | (3.2) | (6.7) |
Increase in retail price inflation 1 | 0.25% | 2.0 | 4.4 |
Increase in consumer price inflation (excluding pay) | 0.25% | 1.0 | 2.2 |
Increase in life expectancy | 1 year | 2.9 | 6.2 |
| 2026 | 2025 | |||||||||
Group | Group | Landmarc | Other | Group | Group | Landmarc | Other | |||
Part A | Part B | scheme | schemes | Total | Part A | Part B | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Current service cost | (0.1) | (0.2) | – | (0.7) | (1.0) | (0.1) | (0.3) | – | (0.7) | (1.1) |
Past service cost | ||||||||||
(including curtailments/ | ||||||||||
settlements) 1,2 | – | (1.3) | – | (7.9) | (9.2) | – | – | (1.1) | (5.3) | (6.4) |
Total administrative | ||||||||||
expense 3 | (0.8) | (0.2) | (0.7) | (0.1) | (1.8) | (1.0) | (0.2) | (0.5) | (0.2) | (1.9) |
Amounts recognised | ||||||||||
in operating profit | (0.9) | (1.7) | (0.7) | (8.7) | (12.0) | (1.1) | (0.5) | (1.6) | (6.2) | (9.4) |
Net interest | ||||||||||
income/(cost) | 0.8 | 0.2 | 0.1 | (0.1) | 1.0 | 0.2 | 0.1 | 0.1 | (0.1) | 0.3 |
Amounts recognised | ||||||||||
in profit before tax | (0.1) | (1.5) | (0.6) | (8.8) | (11.0) | (0.9) | (0.4) | (1.5) | (6.3) | (9.1) |
| 2026 | 2025 | |||||||||
Group | Group | Landmarc | Other | Group | Group | Landmarc | Other | |||
Part A | Part B | scheme | schemes | Total | Part A | Part B | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Actuarial gains/(losses) arising due | ||||||||||
to changes in financial assumptions | 3.8 | 0.3 | (0.8) | 0.2 | 3.5 | 22.8 | 2.9 | 4.3 | 6.6 | 36.6 |
Actuarial (losses)/gains arising from | ||||||||||
liability experience | (1.3) | – | (0.3) | (0.7) | (2.3) | 0.9 | 1.8 | (0.1) | (0.2) | 2.4 |
Actuarial (losses)/gains due to changes | ||||||||||
in demographic assumptions | (0.4) | (0.1) | – | 0.2 | (0.3) | (0.1) | 0.1 | – | 0.5 | 0.5 |
Movement in asset ceiling, | ||||||||||
excluding interest 1 | – | – | – | 0.1 | 0.1 | – | – | – | (2.4) | (2.4) |
Return on scheme assets, | ||||||||||
excluding interest income | (1.2) | (0.1) | 1.4 | 7.9 | 8.0 | (19.0) | (2.3) | (3.8) | 1.7 | (23.4) |
Amounts recognised in other | ||||||||||
comprehensive income | 0.9 | 0.1 | 0.3 | 7.7 | 9.0 | 4.6 | 2.5 | 0.4 | 6.2 | 13.7 |
| 2026 | 2025 | |||||||||
Group | Group | Landmarc | Other | Group | Group | Landmarc | Other | |||
Part A | Part B | scheme | schemes | Total | Part A | Part B | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Fair value of scheme assets | 168.3 | 23.0 | – | 67.1 | 258.4 | 165.3 | 22.7 | 36.7 | 69.1 | 293.8 |
Present value of defined | ||||||||||
benefit obligations | (152.8) | (20.3) | – | (41.0) | (214.1) | (154.7) | (18.9) | (34.8) | (43.8) | (252.2) |
Surplus without restriction | 15.5 | 2.7 | – | 26.1 | 44.3 | 10.6 | 3.8 | 1.9 | 25.3 | 41.6 |
Asset ceiling | – | – | – | (28.9) | (28.9) | – | – | – | (27.7) | (27.7) |
Net pension asset/(liability) | 15.5 | 2.7 | – | (2.8) | 15.4 | 10.6 | 3.8 | 1.9 | (2.4) | 13.9 |
| 2026 | 2025 | |||||||||
Group | Group | Landmarc | Other | Group | Group | Landmarc | Other | |||
Part A | Part B | scheme | schemes | Total | Part A | Part B | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April | 154.7 | 18.9 | 34.8 | 43.8 | 252.2 | 177.4 | 23.2 | 38.1 | 58.1 | 296.8 |
Additional schemes entered into | – | – | – | 1.6 | 1.6 | – | – | – | – | – |
Current service cost | 0.1 | 0.2 | – | 0.7 | 1.0 | 0.1 | 0.3 | – | 0.7 | 1.1 |
Interest cost | 8.7 | 1.1 | 1.5 | 2.1 | 13.4 | 8.4 | 1.1 | 1.8 | 2.4 | 13.7 |
Contributions from scheme members | – | 0.1 | – | 0.1 | 0.2 | – | 0.1 | – | 0.1 | 0.2 |
Actuarial (gains)/losses arising due to | ||||||||||
changes in financial assumptions | (3.8) | (0.3) | 0.8 | (0.2) | (3.5) | (22.8) | (2.9) | (4.3) | (6.6) | (36.6) |
Actuarial losses/(gains) arising from | ||||||||||
experience | 1.3 | – | 0.3 | 0.7 | 2.3 | (0.9) | (1.8) | 0.1 | 0.2 | (2.4) |
Actuarial losses/(gains) due to changes in | ||||||||||
demographic assumptions | 0.4 | 0.1 | – | (0.2) | 0.3 | 0.1 | (0.1) | – | (0.5) | (0.5) |
Benefits paid | (8.6) | (1.1) | (1.8) | (1.5) | (13.0) | (7.6) | (1.0) | (2.0) | (1.4) | (12.0) |
Past service cost | – | 1.3 | – | – | 1.3 | – | – | 1.1 | – | 1.1 |
Contract settlement | – | – | (35.6) | (6.1) | (41.7) | – | – | – | (9.2) | (9.2) |
At 31 March | 152.8 | 20.3 | – | 41.0 | 214.1 | 154.7 | 18.9 | 34.8 | 43.8 | 252.2 |
| 2026 | 2025 | |||||
Group | Group | Landmarc | Group | Group | Landmarc | |
Part A | Part B | scheme | Part A | Part B | scheme | |
£m | £m | £m | £m | £m | £m | |
Active | 1.0 | 7.7 | – | 1.1 | 8.5 | – |
Deferred | 67.4 | 3.0 | – | 72.3 | 2.9 | 6.9 |
Pensioners | 84.4 | 9.6 | – | 81.3 | 7.5 | 27.9 |
At 31 March | 152.8 | 20.3 | – | 154.7 | 18.9 | 34.8 |
| 2026 | 2025 | |||||||||
Group | Group | Landmarc | Other | Group | Group | Landmarc | Other | |||
Part A | Part B | scheme | schemes | Total | Part A | Part B | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April | 165.3 | 22.7 | 36.7 | 69.1 | 293.8 | 174.8 | 24.4 | 41.1 | 80.0 | 320.3 |
Additional schemes entered into | – | – | – | 2.0 | 2.0 | – | – | – | – | – |
Interest income | 9.5 | 1.3 | 1.6 | 3.3 | 15.7 | 8.6 | 1.2 | 1.9 | 3.3 | 15.0 |
Actuarial (losses)/gains on assets | (1.2) | (0.1) | 1.4 | 7.9 | 8.0 | (19.0) | (2.3) | (3.8) | 1.7 | (23.4) |
Contributions from the | ||||||||||
sponsoring companies 1 | 4.1 | 0.3 | – | 0.3 | 4.7 | 9.5 | 0.5 | – | 0.1 | 10.1 |
Contributions from scheme members | – | 0.1 | – | 0.1 | 0.2 | – | 0.1 | – | 0.1 | 0.2 |
Expenses paid | (0.8) | (0.2) | (0.7) | (0.1) | (1.8) | (1.0) | (0.2) | (0.5) | (0.2) | (1.9) |
Benefits paid | (8.6) | (1.1) | (1.8) | (1.5) | (13.0) | (7.6) | (1.0) | (2.0) | (1.4) | (12.0) |
Exit credit paid on scheme buyout 2 | – | – | (1.6) | – | (1.6) | – | – | – | – | – |
Contract settlement | – | – | (35.6) | (14.0) | (49.6) | – | – | – | (14.5) | (14.5) |
At 31 March | 168.3 | 23.0 | – | 67.1 | 258.4 | 165.3 | 22.7 | 36.7 | 69.1 | 293.8 |
2026 | 2025 | |
£m | £m | |
At 1 April | 27.7 | 24.3 |
Interest cost on asset ceiling | 1.3 | 1.0 |
Change in asset ceiling excluding interest 1 | (0.1) | 2.4 |
At 31 March | 28.9 | 27.7 |
| 2026 | 2025 | |||||||||
Group | Group | Landmarc | Other | Group | Group | Landmarc | Other | |||
Part A | Part B | scheme | schemes | Total | Part A | Part B | scheme | schemes | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Equities | 16.2 | – | – | 34.4 | 50.6 | 22.4 | – | – | 35.1 | 57.5 |
Government bonds | 84.4 | 7.0 | – | 3.3 | 94.7 | 72.4 | 8.5 | – | 3.2 | 84.1 |
Corporate bonds | 58.1 | 5.5 | – | 11.3 | 74.9 | 55.8 | 5.8 | – | 13.7 | 75.3 |
Property | – | – | – | 11.7 | 11.7 | 2.3 | – | – | 11.2 | 13.5 |
Diversified growth fund | 6.4 | 8.4 | – | 0.8 | 15.6 | 7.4 | 8.4 | – | 0.9 | 16.7 |
Cash | 3.1 | 2.1 | – | 4.7 | 9.9 | 3.8 | – | 2.5 | 4.1 | 10.4 |
Insurance policies | – | – | – | 0.9 | 0.9 | – | – | 34.2 | 0.9 | 35.1 |
Derivative financial instruments | (0.9) | – | – | – | (0.9) | – | – | – | – | – |
Commodities | 1.0 | – | – | – | 1.0 | 1.2 | – | – | – | 1.2 |
Total fair value of assets | 168.3 | 23.0 | – | 67.1 | 258.4 | 165.3 | 22.7 | 36.7 | 69.1 | 293.8 |
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 16% of its assets in equities and |
|
other return-seeking assets, principally diversified growth funds (DGFs). 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 8% 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. |
2026 |
2025 |
|
£m |
£m |
|
Short-term employment benefits |
3.0 |
5.5 |
Post-employment benefits |
0.2 |
0.4 |
Share-based payments |
2.3 |
2.3 |
At 31 March |
5.5 |
8.2 |
Aggregate % of |
||
Country/registered address/company |
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 |
||
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 |
Advance Environmental Limited |
100 |
Ordinary (all classes) |
Alarm Communication Limited |
100 |
Ordinary |
Argus Fire Protection Company Limited |
100 |
Ordinary |
Atana Ltd |
100 |
Ordinary |
Biotecture Limited 1 (registration number 06297364) |
100 |
Ordinary |
Care & Custody (Health) Limited 2 |
100 |
Ordinary |
Clearwater Group Limited |
100 |
Ordinary |
Clearwater Technology Ltd |
100 |
Ordinary |
Clymac Limited |
100 |
Ordinary |
Converge Technology Ltd |
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 |
Eurosafe UK Group Limited |
100 |
Ordinary |
Fire & Security (Group) Limited |
100 |
Ordinary |
Fire Alarm Fabrication Services Limited |
100 |
Ordinary |
Forest Group Holdings Limited 1 (registration number 06883198) |
100 |
Ordinary (all classes) |
Forest U.K. Limited 1 (registration number 02672708) |
100 |
Ordinary |
G.B. Electronics Limited |
100 |
Ordinary |
GB Refrigeration Limited 1 (registration number 06883842) |
100 |
Ordinary |
GBE Converge Group Ltd 1 (registration number 03648989) |
100 |
Ordinary (all classes) |
Global Aware International Ltd 2 |
100 |
Ordinary |
Guardian Water Treatment Ltd |
100 |
Ordinary |
Hadrian Technology Limited |
100 |
Ordinary |
Hydro-X Air Limited |
100 |
Ordinary |
Hydro-X Engineering Limited |
100 |
Ordinary |
Hydro-X Group Limited |
100 |
Ordinary |
Hydro-X Training Limited |
100 |
Ordinary |
Hydro-X Water Treatment Limited |
100 |
Ordinary |
Insitu Cleaning Company Limited 1 (registration number 01623889) |
100 |
Ordinary |
Island Fire Protection Limited |
100 |
Ordinary |
J C A Engineering Ltd |
100 |
Ordinary |
Jabez Holdings Limited 2 |
100 |
Ordinary |
JCA Head Co Limited 2 |
100 |
Ordinary (all classes) |
Aggregate % of | ||
Country/registered address/company | share class | Share class |
JCA HQ Group Holdings Ltd. 2 | 100 | Ordinary |
Kingfisher Environmental Services Limited | 100 | Ordinary |
Landmarc Support Services Limited | 100 4 | 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 |
Marlowe 2016 Limited | 100 | Ordinary, |
redeemable B | ||
Marlowe Environmental Services Limited | 100 | Ordinary |
Marlowe Fire & Security (BBC) Limited | 100 | Ordinary |
Marlowe Fire & Security Group Limited | 100 | Ordinary |
Marlowe Fire & Security Limited | 100 | Ordinary |
Marlowe Kitchen Fire Suppression Limited | 100 | Ordinary |
Marlowe Limited | 100 | Ordinary |
Marlowe Smoke Control Limited | 100 | Ordinary |
Merryweather & Sons Ltd | 100 | Ordinary |
Mitie (Defence) Limited | 100 | Ordinary |
Mitie (Facilities Services) Limited | 100 | Ordinary |
Mitie Aviation Security Limited 5 | 100 | Ordinary |
Mitie Built Environment Limited 2 | 100 | Ordinary, preferred |
Mitie Care and Custody Limited 5 | 100 | Ordinary (all classes) |
Mitie Catering Services Limited 1 (registration number 02505731) | 100 | Ordinary (all classes) |
Mitie Cleaning & Environmental Services Limited | 100 | Ordinary |
Mitie Company Secretarial Services Limited | 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 | 100 | Ordinary |
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 3 | 100 | Ordinary (all classes) |
Mitie Roofing Limited 3 | 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 3 | 100 | Ordinary |
Mitie Trustee Limited | 100 | Ordinary |
Aggregate % of | ||
Country/registered address/company | share class | Share class |
Mitie Waste & Environmental Services Limited 5 | 100 | Ordinary (all classes) |
Mitiefm (Holdings) Limited 2 | 100 | Ordinary |
Mitiefm Services Limited 1 (registration number 02820560) | 100 | Ordinary, redeemable |
ordinary, deferred | ||
MJ Fire Safety Ltd | 100 | Ordinary |
Morgan Fire Protection Limited | 100 | Ordinary |
N-OV8 Group Limited | 100 | Ordinary |
Perpetuity Training Limited 1 (registration number 04505069) | 100 | Ordinary |
Procius Limited 1 (registration number 04730672) | 100 | Ordinary (all classes) |
RHI Industrials Limited | 100 | Ordinary |
Robert Prettie & Co Limited 1 (registration number 00948375) | 100 | Ordinary |
Rock Power Connections Ltd 1 (registration number 08247808) | 100 | Ordinary (all classes) |
Slademain Limited 1 (registration number 01776920) | 100 | Ordinary (all classes) |
Sludge Tek Holdings Limited | 100 | Ordinary |
Sludge Tek Limited | 100 | Ordinary |
Source Eight Limited 2,5 | 100 | Ordinary (all classes) |
Source8 Africa Limited 1 (registration number 08743753) | 100 | Ordinary (all classes) |
Sterling Hydrotech Holdings Limited | 100 | Ordinary |
Sterling Hydrotech Limited | 100 | Ordinary |
Tavcom Limited 1 (registration number 03120861) | 100 | Ordinary A |
Tersus Consultancy Limited | 100 | Ordinary |
Trans-fire Holdings Ltd | 100 | Ordinary |
Trans-fire Protection Limited | 100 | Ordinary |
UK CRBS Limited 1 (registration number 03656962) | 100 | Ordinary (all classes) |
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 |
Victory Fire Limited | 100 | Ordinary |
WCS Environmental Engineering Ltd | 100 | Ordinary |
WCS Environmental South East Ltd | 100 | Ordinary |
WCS Services Limited | 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 |
Denmark | ||
Alkaergardvej 20, 8700, Horsens, Denmark | ||
El-Team Vest A/S | 100 | Ordinary |
France | ||
259 Rue St Honore, 75001, Paris, France | ||
Mitie France SAS | 100 | Ordinary |
Germany | ||
c/o Pinsent Masons Germany LLP, Ottostrasse 21, 80333, Munich, Germany | ||
Mitie Deutschland GmbH | 100 | Ordinary |
Guernsey | ||
c/o MPR Private Clients Limited, Plaza House, Third Floor, Elizabeth Avenue, St. Peter Port, | ||
GY1 2HU, Guernsey | ||
Mitie Engineering Services (Guernsey) Limited 6 | 100 | Ordinary |
Aggregate % of | ||
Country/registered address/company | share class | Share class |
Ireland | ||
108 Q House, 76 Furze Road, Sandyford, Dublin 18, D18 AY29, Ireland | ||
Mitie Facilities Management Limited 5 | 100 | Ordinary (all classes) |
Unit 17, Axis Business Park, Clara Road, Tullamore, Offaly, R35 PK70, Ireland | ||
Clearwater Compliance Limited | 100 | Ordinary |
Jersey | ||
IFC 5, St Helier, JE1 1ST, Jersey | ||
Mitie Engineering Services (Jersey) Limited 6 | 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 |
Norway | ||
Storgata 94, 3182 Horten, Norway | ||
ABC Elektro AS | 100 | Ordinary |
Spain | 100 | Ordinary |
Avenida de Cornellá 140, Planta 6, Puerta 2 (08950) Esplugues de Llobregat, Barcelona, Spain | 100 | Ordinary |
JP Silcom Servicios S.L. | 100 | Ordinary |
Silcom Auxiliares S.L. | 100 | Ordinary |
Visegurity Express S.L. | 100 | Ordinary |
Avenida de Sevilla 8, 03690, Sant Vicent del Raspeig, Alicante, Spain | ||
Mitie Integra Levante S.L. | 100 | Ordinary |
Calle Cala Blanca, Número 15, Polígono Son Fuster, 07009, Palma, Spain | ||
Mitie Integra Baleares 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 Luciano Ramos Diaz, 1, Local 2 Despacho 4 – San Cristobal de la Laguna, 38202, Tenerife, Spain | ||
Mitie Integra Canarias S.L. | 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 de 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 % of |
||
Country/registered address/company |
share class |
Share class |
United Arab Emirates |
||
PO Box 41394, Abu Dhabi, United Arab Emirates |
||
Landmarc Gulf Consultancy Management LLC 2 |
49 |
Ordinary |
Aggregate % of |
||
Country/registered address/company |
share class |
Share class |
United Kingdom |
||
Level 12, The Shard, 32 London Bridge Street, London, SE1 9SG, United Kingdom |
||
Pride (SERP) Ltd |
100 7 |
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 % of |
||
Country/registered address/entity |
share class |
Share class |
United Kingdom |
||
Suite 1, First Floor Coachworks Arcade, Northgate Street, Chester, CH1 2EY, United Kingdom |
||
Chaperhome Ltd |
36.78 8 |
Ordinary A |
Aggregate % |
|
United Kingdom |
|
OneAim 9 |
50 |
2026 |
2025 |
|
£m |
£m |
|
Revenue 1 |
216.4 |
206.6 |
Profit for the financial year before Other items |
18.7 |
17.8 |
Other items |
(3.0) |
(3.5) |
Profit for the year |
15.7 |
14.3 |
Other comprehensive income |
0.3 |
0.4 |
Total comprehensive income |
16.0 |
14.7 |
Profit attributable to non-controlling interests after Other items |
7.7 |
7.0 |
Total comprehensive income attributable to non-controlling interests |
7.8 |
7.2 |
Dividends paid to non-controlling interests |
7.2 |
10.1 |
2026 |
2025 |
|
£m |
£m |
|
Non-current assets |
32.6 |
37.6 |
Current assets |
70.1 |
47.2 |
Total assets |
102.7 |
84.8 |
Current liabilities |
(58.6) |
(40.8) |
Non-current liabilities |
(7.0) |
(8.1) |
Total liabilities |
(65.6) |
(48.9) |
Net assets |
37.1 |
35.9 |
Equity shareholders’ funds |
18.9 |
18.3 |
Non-controlling interests |
18.2 |
17.6 |
Total equity |
37.1 |
35.9 |
2026 |
2025 |
|
£m |
£m |
|
Net increase/(decrease) in cash and cash equivalents |
2.6 |
(12.5) |