Latest Results
Interim Results
‘Strong growth in Merchanting and continued strategic progress’
Lords (AIM:LORD), a leading distributor of building materials in the UK, today announces its unaudited Interim Results for the six months ended 30 June 2025 (‘H1 2025’ or the ‘Period’).
Results Download
H1 2025 Highlights
- Group revenue up 8.4% to £232.1m (H1 2024: £214.2m) and like-for-like1 revenue up 7.0%
- Merchanting division continues to grow with revenue up 12.6% to £117.7m (H1 2024: £104.6m) and divisional Adjusted EBITDA2 up 8.6% to £8.2m
- Plumbing and Heating ('P&H') grew revenue by 2.4% to £112.2m (H1 2024: £109.6m) and delivered divisional Adjusted EBITDA2 of £3.9m (H1 2024: £4.2m, before the benefit of £0.8m from CHMM3 which subsequently reversed in H2 2024)
- Acquisition of the UK's largest online-only retailer of construction products, Construction Materials Online (‘CMO’), in June 2025 for a cash consideration of £1.8m
- Completed sale and leaseback of four trading sites in April 2025 for gross proceeds of £13.1m to provide additional liquidity to leverage growth opportunities as the market recovers
- Strategic progress continues with three new Merchanting branches opened in 2025 to date
- Group Adjusted EBITDA2 in line with pre-CHMM3 H1 2024 at £12.1m (H1 2024: £12.6m)
- Net debt reduced by £15.4m to £20.9m (30 June 2024: £36.3m) since June 2024
- Interim dividend maintained at 0.32 pence per share (H1 2024: 0.32 pence per share)
H1 2025 | H1 2024 | Change | |
Revenue | £232.1m | £214.2m | +8.4% |
Adjusted EBITDA2 | £12.1m | £12.6m | (3.9)% |
Adjusted EBITDA margin | 5.2% | 5.9% | (70)bps |
Adjusted operating profit | £6.2m | £7.1m | (12.7)% |
Adjusted diluted earnings per share | 1.35p | 1.57p | (14.0)% |
Dividend per share | 0.32p | 0.32p | - |
Operating profit | £3.7m | £4.5m | (17.4)% |
Diluted earnings per share | 0.14p | 0.39p | (64.1)% |
Net debt 4 | £20.9m | £36.3m | +42.3% |
Percentages are based on underlying, not rounded, figures.
1 Like-for-like sales is a measure of growth in sales, adjusted for new, divested and acquired locations such that the periods over which the sales are being compared are consistent.
2 Adjusted EBITDA is EBITDA (defined as earnings before interest, tax, depreciation, amortisation and impairment charges) inclusive of property gains and losses but excluding exceptional items, and share-based payments.
3 CHMM is the Clean Heat Market Mechanism which was introduced in January 2024 and subsequently withdrawn which resulted in a benefit of £0.8m to Adjusted EBITDA in H1 2024 which reversed in H2 2024.
4 Net debt excluding leases.
5Company compiled consensus expectations of Adjusted EBITDA for the year ended 31 December 2025 as at the date of this announcement show an average of £24.8m and a range between £24.7m and £25.1m.
Shanker Patel, Chief Executive Officer of Lords, commented:
“The Group has demonstrated strong revenue growth in the first half of 2025 as we continue to increase market share, despite a highly competitive RMI market in the South-East and the recent UK interest rate reductions not yet boosting consumer confidence.
“The strategic acquisition of the leading online-only retailer, CMO, the opening of three additional Merchanting branches and the strengthening of the Group’s balance sheet through £13.1m of property disposals during the period ensure that the Group is well-positioned for a future recovery in the market. Ahead of this, we will continue to focus on operational excellence, customer service, and working capital management. Additionally, we will carefully consider further opportunities to increase the Group’s market share both organically and through selective, value-added acquisitions.
“Whilst trading in the second half of 2025 to date has not seen any sustained improvement in the RMI market, and with the seasonally significant trading period ahead, performance continues in line with market expectations5 for full year Group Adjusted EBITDA.”
Chairman’s statement
We entered 2024 with some optimism, following a very difficult 2023 when high inflation and
interest rates weighed on the housing market and our sector. However, 2024 saw
interest rates remain substantially higher than economists anticipated and the industry
therefore continued to face a very difficult trading environment.
Lords has proved resilient, reflecting our defensive characteristics and in particular our
focus on the repairs, maintenance and improvement (RMI) market, which is more protected in
these conditions than new house builds. While low consumer confidence did affect demand for
RMI products in 2024, notably on the improvement side, our Merchanting division outperformed
the market in the second half of the year and this has continued into the first quarter of
2025.
In the face of persistent economic headwinds, we have focused on internal initiatives:
preserving cash, reducing costs and maintaining our excellent customer service, which
differentiates us in the market and protects our profitability. We have slowed our
acquisition activity and, after careful consideration, we have scaled the dividend in line
with earnings, while retaining our overall policy of paying a progressive dividend as the
market recovers. We have also continued to invest strategically, for example in our
management team, our systems and technology, to drive productivity and efficiency and
position us for the return to growth.
At the same time, we and other small and medium-sized businesses have continued to contend
with broader challenges. These include significant rises in employers’ National Insurance
and the minimum wage, and an increasingly onerous regulatory environment, which takes up
management time and adds to our costs. We have also seen the continued outflow of
liquidity from the UK equity market, resulting in companies being unable to raise new
capital to invest. This is a particular problem for AIM companies, which are also
affected by changes to Inheritance Tax relief. We welcome meaningful action from the
Government and targeted and proportional measures from regulators, to support economic
growth and deliver a more prosperous future for the UK.
In spite of these issues, we are confident that we are in a strong position to gain from the
recovery when it comes. Our strategy of investing in organic growth while consolidating the
sector through selective acquisitions remains the right one, and we are aware of the
opportunities that the last couple of difficult years will present going forward. With only
1% of the RMI market, there is significant potential for Lords to grow. Following the
recently announced property disposal, the Group has additional capital to support both
organic and inorganic investment.
I also believe that the spirit, enthusiasm and hard work of our colleagues will ensure our continued success, alongside the entrepreneurial mindset that lives in the business, from the branches right the way through to the organisation. The Group has exceptional agility, which underpins our performance and will continue to do so. In closing, I want to thank all of our colleagues for their dedication during a difficult 12 months and our customers for their continued loyalty.
Gary O’Brien
Independent Non-Executive Chairman7 May 2025
Chief Executive Officer’s review
On behalf of the Board, I am pleased to report the Group’s unaudited Interim Results for the
six months ended 30 June 2025.
Overview
The Group further increased its market share and delivered strong revenue growth of 8.4% in
the first half of 2025, despite there being no substantive improvement in the Repairs,
Maintenance and Improvement (‘RMI’) market, which represents approximately 80% of our
activities. During the period, Lords has continued to drive long term growth through margin
accretive organic initiatives, adding new products and new locations, and through selective
and strategically significant acquisitions.
In January 2025, we increased our George Lines brand to five locations, with a new branch
opening near Maidstone, Kent. In May 2025, we opened a combined Lords Builders Merchants and
Advance Roofing branch following the opportunity to take over a site in Bicester and we
expanded our Dry Lining and Insulation brand, AW Lumb, to three branches with a new
two-and-a-half-acre site in Mansfield.
The Group has completed two strategic acquisitions in the last 12 months. Ultimate Renewables
focusses on the design and delivery of renewable energy solutions in the plumbing and
heating sector. On 6 June 2025, following a pre-pack administration, Lords acquired part of
the formerly AIM listed business, CMO Group Limited (‘CMO’), the UK's largest online-only
retailer of construction products. Lords acquired the construction materials and plumbing
activities while CMO’s tiles business was simultaneously sold to a third party. The
intellectual property and nine specialist websites acquired broadens our customers’ route to
market by increasing our digital capabilities, and with CMO’s business model, provides the
opportunity to leverage our stakeholder relationships and logistical infrastructure.
We also completed a sale and leaseback programme in the last 12 months realising c. £17m of
proceeds which significantly enhanced the Group's balance sheet strength and also supports
our strategy of scaling the business through organic growth and selective acquisitions.
Results
Revenue in the first half of 2025 increased by 8.4% to £232.1m (H1 2024: £214.2m).
Like-for-like (‘LFL’) revenue, which adjusts for branches or businesses not part of the
Group in the whole of the current or comparator period, was 7.0% ahead.
Gross profit increased but margins were slightly lower, partly due to product mix and partly
due to the continuing challenging RMI market. Despite inflationary pressures in relation to
employment costs, property and transport, overheads remained tightly controlled as we
invested in new branches and businesses. Adjusted earnings before interest, tax,
depreciation and amortisation (‘Adjusted EBITDA’) for the first half of 2025 was £12.1m (H1
2024: £12.6m). However, the first half of 2024 benefitted by c. £0.8m from the Clean Heat
Market Mechanism (‘CHMM’) which reversed in the second half of 2024 due to delays in
Government regulations. Adjusting for the positive effects of the CHMM in H1 2024, Adjusted
EBITDA was £0.3m ahead of H1 2024.
Merchanting
Merchanting has performed well since the fourth quarter of 2024, delivering double digit LFL
revenue growth. Our businesses more closely aligned to new build, such as Civils and Dry
Lining, have performed particularly well. In the first half of 2025, revenue increased by
12.6% to £117.7m (H1 2024: £104.6m).
LFL revenue in the first half of 2025 increased by 11.5% with strong performance from AW
Lumb, Advance Roofing and Hevey, Northampton. New branches added £2.4m of revenue to H1
2025.
Gross profit increased by 5.7% to £30.4m (H1 2024: £28.7m) and despite increased overheads
due to new branch openings and additional costs of employment, Adjusted EBITDA increased by
8.6% to £8.2m (2024: £7.6m).
As reported previously, Steve Durdant-Hollamby joined as Chief Operating Officer of
Merchanting in November 2024 to strengthen the management team and his experience in major
building material companies spanning across merchanting and manufacturing has already begun
to benefit the division.
Plumbing and Heating
Plumbing and Heating (‘P&H’) revenue increased by 2.4% to £112.2m (H1 2024: £109.6m) with
LFL revenue 2.8% ahead. As previously reported, ahead of boiler price increases on 1 April
2024, our wholesale business, APP, experienced strong volumes in the first quarter,
particularly in March, which was followed by destocking in the second quarter. Overall, APP
increased boiler volumes by 6.8% in H1 2025 and maintained market share at c. 11%.
As reported last year, the introduction in January 2024 of CHMM and subsequent withdrawal a
few months later, given the timing of claims and adjustments, the H1 2024 result benefitted
by c. £0.8m which reversed in the second half. Adjusted EBITDA in H1 2024 would have been
£4.2m excluding CHMM, which is £0.3m higher than H1 2025 at £3.9m (H1 2024: £5.0m).
Mr Central Heating, our digitally led P&H trade counter business, experienced a more
challenging six months with revenue 13% lower than H1 2024. We have sought to address this
by strengthening the management of this brand in the second half. Our spares and trade
counters business, DH&P, performed well and increased LFL sales by 4.6% in the period.
Ultimate Renewables has performed in line with expectations since joining the Group in
October 2024 and revenue in renewables was 57% ahead of H1 2024.
On 2 September 2025, Matthew Webber joined the Group as Chief Operating Officer for our
P&H division. Matthew brings a wealth of experience with over 20 years in the Heating,
Ventilation, and Air Conditioning systems (‘HVAC’) sector. His background spans both
supplier/manufacturer roles and merchant businesses, with a strong emphasis on the plumbing
and heating industry. His leadership experience and industry insight will be instrumental in
shaping the next phase of growth for our P&H division.
Neil Lake will transition into the role of Group Business Development Director, where he will
work with our Group Operating Board in driving continued growth and innovation across Lords.
Neil has played a key role in leading our P&H division since joining the Group through
the acquisition of DH&P and will continue to maintain significant influence within the
P&H division, supporting Matthew in his new role.
Digital
On 6 June 2025, Lords acquired the trade, assets and intellectual property of CMO for a
consideration of £1.8m, inclusive of a property valued at £1.2m. The acquisition was part of
a pre-pack administration process where the construction materials and plumbing and heating
businesses were acquired by Lords and CMO’s tiles business was sold to a third party.
Originally formed in 2008, CMO was a disruptor to the traditional building materials market,
with the majority of its sales being dispatched directly from the supplier, reducing the
stock availability requirement from traditional local merchants. CMO’s experience in
web-based sales and their intellectual property, combined with Lords distribution network
broadens our customer base and channels to market. We welcome our new CMO colleagues
to the Group and look forward to continue working closely together in the coming months.
Prior to its acquisition, CMO was operating in a highly leveraged environment which caused
credit insurers to reduce their exposure leading to greater challenges to deliver customers’
orders and higher levels of refunds where web orders could not be delivered. The CMO team
have worked diligently since joining the Group on product availability and lead times from
suppliers to increase revenue and reduce refunds.
In the three weeks post-acquisition, CMO made a small loss but is expected to contribute
positively in the second half as it aims to recover weekly revenue to levels achieved prior
to supply chain challenges, it begins to leverage off Lords’ product range and procurement
capability and establishes an efficient cost model for medium term growth.
Strategic developments
In the last 12 months, we have continued to drive accretive organic growth, through new
branch openings and new product lines, particularly in Plumbing and Heating. We have
completed two small but highly strategic acquisitions and significantly improved our balance
sheet, converting c. £17.0m of property into cash.
We continue to believe that there is a significant consolidation opportunity to combine
independent merchants and distributors within the fragmented UK building supplies sector
where Lords has less than 1% market share. With CMO joining the Group, we now have over
1,000 colleagues, who deliver excellent customer service and have worked hard to deliver
operational efficiencies to offset the operating cost pressures that all UK businesses have
faced in 2025.
Outlook
The strategic acquisition of the leading online-only retailer, CMO, the opening of three
additional Merchanting branches and the strengthening of the Group’s balance sheet through
£13.1m of property disposals during the period ensure that the Group is well-positioned for
a future recovery in the market. Ahead of this, we will continue to focus on operational
excellence, customer service, and working capital management. Additionally, we will
carefully consider further opportunities to increase the Group’s market share both
organically and through selective, value-added acquisitions.
Whilst trading in the second half of 2025 to date has not seen any sustained improvement in the RMI market, and with the seasonally significant trading period ahead, performance continues in line with market expectations for full year Group Adjusted EBITDA.
Shanker Patel
Chief Executive Officer
11 September 2025
Financial review
The Group has made significant progress with the support of its stakeholders over the last 12 months to continue to drive growth, tightly manage costs and working capital, complete two strategically important acquisitions and significantly reduce its net debt with the sale and leaseback of five operating properties.
Financial performance
In the first half of 2025, the Group delivered an 8.4% increase in revenue to £232.1million (H1 2024: £214.2m). Gross profit increased by 3.6% to £44.8m (H1 2024: £43.2m) and gross margin was 90 basis points lower at 19.3% (H1 2024: 20.2%), mainly due to product mix as volumes of lower margin products increased. Operating expenses increased by £2.0m to £34.4m (H1 2024: £32.4m) but £1.2m of the increase relates to businesses acquired and new branches, leaving a £0.8m like-for-like change.
In line with our FY 2024 results, we have re-presented our income statement in H1 2024 to align our disclosure with listed peers in the sector and separately show property gains of £1.7m (H1 2024: £1.7m) on the face of the income statement. In H1 2025, the property gain relates to the sale and leaseback of four operating properties for gross proceeds of £13.1m and in H1 2024, the Group received a lease surrender premium in relation to Merchanting’s Park Royal site.
Adjusted EBITDA was £12.1m (H1 2024: £12.6m). In the first half of 2024, our Plumbing and Heating division received c. £0.8m of benefit from the introduction and subsequent reversal of the CHMM, which reversed in the second half of 2024. Adjusted EBITDA in H1 2025 was marginally ahead of pre-CHMM H1 2024.
Divisional performance
Merchanting | H1 2025 | H1 2024 | % change |
Revenue (£m) | 117.7 | 104.6 | +12.6% |
Gross profit (£m) | 30.4 | 28.7 | +5.7% |
Adjusted EBITDA before property gains | 6.5 | 5.9 | +11.2% |
Adjusted EBITDA (£m) | 8.2 | 7.6 | +8.6% |
Adjusted EBITDA margin (%) | 7.0% | 7.3% | (30)bps |
Merchanting performed strongly in the first half of 2025 with revenue 12.6% ahead of H1 2024, gross profit up 5.7% and Adjusted EBITDA up 8.6%. Adjusted EBITDA margin was slightly lower at 7.0% as the majority of revenue growth was from our lower margin Civils and Dry Lining brands.
Plumbing and Heating | H1 2025 | H1 2024 | % change |
Revenue (£m) | 112.2 | 109.6 | +2.4% |
Gross profit (£m) | 13.9 | 14.5 | (3.8)% |
Adjusted EBITDA (£m) | 3.9 | 5.0 | (21.0)% |
Adjusted EBITDA margin (%) | 3.5% | 4.5% | (100)bps |
Revenue increased in Plumbing and Heating by 2.4% to £112.2m (H1 2024: £109.6m) as boiler volumes increased by 6.8%. Our wholesale revenue increased by 11% in the period but plumbing merchanting was weaker, which resulted in gross margin decreasing by 80 basis points. Overheads were tightly controlled and 1.1% higher on an LFL basis after adjusting for businesses acquired.
Adjusted EBITDA was £3.9m (H1 2024: £5.0m) but as mentioned above, H1 2024 included c. £0.8m of profit from CHMM that reversed in the second half as claims were settled following the market disruption.
Digital revenues were £2.2m in H1 2025 representing the period since CMO was acquired on 6 June 2025. As expected, the business made a small loss as it addressed supply chain issues under its previous ownership structure.
Operating profit, profit before tax and earnings per share
Adjusted operating profit was £6.2m (H1 2024: £7.1m) and is after an increase of £0.4m in depreciation and amortisation from right-of-use assets following the sale and leasebacks. Adjusting items of £2.5m (H1 2024: £2.6m) were similar to H1 2024 and mainly relate to amortisation of acquired intangible assets and business acquisition costs.
Net finance costs were 7.4% lower at £3.1m (H1 2024: £3.4m) as net borrowings excluding leases reduced and base rates were lower, partly offset by increased lease interest following the property sale and leasebacks.
Adjusted profit before tax was £3.1m (H1 2024: £3.7m) and after adjusting items, statutory profit before tax for the period was £0.6m (H1 2024: £1.1m). Adjusted diluted earnings per share was 1.35 pence per share (H1 2024: 1.57 pence per share) with the prior year benefiting from CHMM in the first half, which reversed in H2 2024. Statutory diluted earnings per share was 0.14 pence per share (H1 2024: 0.39 pence per share).
Tax
Income tax in the first half of 2025 was a charge of £0.2m (H1 2024: £0.4m) reflecting an effective tax rate of 28.4% (H1 2024: 32.0%).
Dividend
The Board is recommending an unchanged interim dividend of 0.32 pence per ordinary share (H1 2024: 0.32 pence per ordinary share), which will be paid on 10 October 2025 to shareholders on the register at the close of business on 18 September 2025. The Company’s ordinary shares will therefore be marked ex-dividend on 19 September 2025.
Cash flow
In the last 12 months, the Group has reduced net debt, excluding leases, by £15.4m to £20.9m (30 June 2024: £36.3m). Operating cash conversion, the ratio of operating cash flow (excluding property proceeds) to Adjusted operating profit was 97% in the 12 months ended 30 June 2025.
In the first half of 2025, cash generated from operations increased by £4.3m to £9.7m (H1 2024: £5.4m) as the typically seasonal outflow in working capital was limited to £0.2m (H1 2024: £6.7m) with strong working capital management leading to improvements in debtor and creditor days.
The net inflow from investing activities was £9.9m (H1 2024: outflow of £3.0m) which comprised inflows of £13.8m (H1 2024: £0.2m) from the sale and leasebacks, interest and a business disposal, net of outflows on current and prior year acquisitions of £2.5m (H1 2024: £0.6m). Capital expenditure of £1.5m (H1 2024: £2.6m) largely related to new branches established in Maidstone, Bicester and Mansfield.
Debt financing and liquidity
The Group has syndicated banking facilities comprising a £50.0m revolving credit facility (‘RCF’), committed until 5 April 2027 and a £25.0m receivables financing facility. Due to its substantial headroom the Group reduced the RCF from £75.0m to £50.0m in the first half of the year. At 30 June 2025 headroom was £37.3m (H1 2024: £47.5m) within its debt facilities at the period end, and the Group had further accessible cash of £16.6m (H1 2024: £11.9m).
Balance sheet
Summary balance sheet | 30 June 2025 £m |
30 June 2024 £m |
Tangible assets |
9.0 |
20.5 |
Working capital | 39.5 | 41.7 |
Operating capital employed | 48.5 | 62.2 |
Deferred consideration | (1.4) | (2.8) |
Other net assets | 89.9 | 74.7 |
Leases | (67.2) | (47.7) |
Net debt | (20.9) | (36.3) |
Net assets | 48.9 | 50.1 |
Working capital at 30 June 2025 was £2.2m lower than prior period comparator at £39.5m (30 June 2024: £41.7m) and the ratio of working capital to sales was 8.7% at 30 June 2025 compared to 9.0% at 31 December 2024. The reduction reflects the continued focus on inventory optimisation across the Group and improved collection of receivables.
Net assets increased by £1.3m to £48.9m (30 June 2024: £50.1m) since 31 December 2024. Property, plant and equipment has reduced from £20.5m at 30 June 2024 to £9.0m reflecting the sale and leaseback of freehold properties, which is offset by an increase in right-of-use assets leaving non-current assets similar to prior year at £108.0m (30 June 2024: £108.2m). Lease liabilities in respect of right-of-use assets were £67.2m (30 June 2024: £47.7m). Deferred consideration of £1.4m at the period end (30 June 2024: £2.8m) mainly relates to AW Lumb acquired in March 2022.
Stuart Kilpatrick
Chief Financial Officer
11 September 2025
Consolidated statement of comprehensive income
For the six
months ended 30 June 2025
30 June | 30 June | 31 December | ||
2025 | 2024 | 2024 | ||
(unaudited) | (unaudited) re-presented* |
(audited) | ||
Note | £'000 | £'000 | £'000 | |
Revenue | 232,109 | 214,150 | 436,684 | |
Cost of sales | (187,322) | (170,929) | (351,452) | |
Gross profit | 44,787 | 43,221 | 85,232 | |
Operating expenses | (34,424) | (32,378) | (64,640) | |
Adjusted EBITDA before property gains | 10,363 | 10,843 | 20,592 | |
Property gains | 1,714 | 1,722 | 1,812 | |
Adjusted EBITDA |
16 | 12,077 | 12,565 | 22,404 |
Depreciation and amortisation | (5,888) | (5,478) | (12,007) | |
Adjusted operating profit | 16 | 6,189 | 7,087 | 10,397 |
Adjusting items | 6 | (2,480) | (2,599) | (6,112) |
Operating profit | 3,709 | 4,488 | 4,285 | |
Finance income | 276 | 142 | 320 | |
Finance expense | 7 | (3,407) | (3,523) | (7,214) |
Profit / (loss) before taxation | 578 | 1,107 | (2,609) | |
Taxation | 8 | (164) | (355) | 824 |
Profit / (loss) for the period | 414 | 752 | (1,785) | |
Attributable to: | ||||
Owners of the parent company | 237 | 651 | (1,970) | |
Non-controlling interests | 177 | 101 | 185 | |
414 | 752 | (1,785) | ||
Earnings per share | ||||
Basic earnings per share (pence) | 9 | 0.14 | 0.39 | (1.19) |
Diluted earnings per share (pence) | 9 | 0.14 | 0.39 | (1.19) |
The results for the period arise solely from continuing activities.
The condensed consolidated financial statements should be read in conjunction with the accompanying notes.
* - In line with our FY 2024 results, we have re-presented our income statement for H1 2024 to align our disclosure with listed peers in the sector and separately show property gains of £1.7m on the face of the income statement.
Consolidated statement of financial position
As at 30 June
2025
30 June | 30 June | 31 December | ||
2025 | 2024 | 2024 | ||
(unaudited) | (unaudited) | (audited) | ||
Note | £'000 | £'000 | £'000 | |
Non-current assets | ||||
Intangible assets | 10 | 43,219 | 44,845 | 44,284 |
Property, plant and equipment | 11 | 9,021 | 20,479 | 14,081 |
Right-of-use assets | 12 | 55,337 | 42,510 | 52,654 |
Other receivables | 243 | 192 | 236 | |
Investments | 130 | 180 | 130 | |
107,950 | 108,206 | 111,385 | ||
Current assets | ||||
Inventories | 48,093 | 47,323 | 49,252 | |
Trade and other receivables | 71,238 | 69,195 | 76,215 | |
Cash and cash equivalents | 16,631 | 11,881 | 10,312 | |
135,962 | 128,399 | 135,779 | ||
Total assets | 243,912 | 236,605 | 247,164 | |
Current liabilities | ||||
Trade and other payables | (81,990) | (79,649) | (88,238) | |
Borrowings | 13 | (17,261) | (9,851) | (11,946) |
Lease liabilities | 14 | (8,414) | (7,663) | (8,310) |
Current tax liabilities | (892) | (568) | - | |
(108,557) | (97,731) | (108,494) | ||
Non-current liabilities | ||||
Trade and other payables | (343) | (2,638) | (1,540) | |
Borrowings | 13 | (19,764) | (37,686) | (30,119) |
Lease liabilities | 14 | (58,779) | (40,010) | (51,732) |
Other provisions | (1,917) | (1,427) | (1,581) | |
Deferred tax | (5,665) | (7,019) | (6,082) | |
(86,468) | (88,780) | (91,054) | ||
Total liabilities | (195,025) | (186,511) | (199,548) | |
Net assets | 48,887 | 50,094 | 47,616 | |
Equity | ||||
Share capital | 831 | 829 | 829 | |
Share premium | 28,530 | 28,412 | 28,412 | |
Merger reserve | (9,980) | (9,980) | (9,980) | |
Share-based payment reserve | 1,849 | 1,127 | 1,459 | |
Retained earnings | 25,662 | 27,976 | 25,078 | |
Equity attributable to owners of the parent company | 46,892 | 48,364 | 45,798 | |
Non-controlling interests | 1,995 | 1,730 | 1,818 | |
Total equity | 48,887 | 50,094 | 47,616 |
Consolidated statement of changes in equity
For the six
months ended 30 June 2025
Called up share capital |
Share premium |
Merger reserve | Share‑ based payments reserve |
Retained earnings | Equity attributable to owners of parent company | Non- controlling interests |
Total equity |
|
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
As at 1 January 2025 | 829 | 28,412 | (9,980) | 1,459 | 25,078 | 45,798 | 1,818 | 47,616 |
Profit for the financial period and total comprehensive income | — | — | — | — | 237 |
237 |
177 |
414 |
Share-based payments | — | — | — | 390 | — | 390 | — | 390 |
Share capital issued | 2 | 118 | — | — | — | 120 | — | 120 |
Put and call options over non-controlling interests | — | — | — | — | 347 |
347 |
— | 347 |
As at 30 June 2025 (unaudited) | 831 | 28,530 | (9,980) | 1,849 | 25,662 | 46,892 | 1,995 | 48,887 |
Called up share capital |
Share premium |
Merger reserve | Share‑ based payments reserve |
Retained earnings | Equity attributable to owners of parent company | Non- controlling interests |
Total equity |
|
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
As at 1 January 2024 | 828 | 28,293 | (9,980) | 1,009 | 29,386 | 49,536 | 1,629 | 51,165 |
Profit for the financial period and total comprehensive income | — | — | — | — | 651 | 651 | 101 | 752 |
Share-based payments | — | — | — | 303 | — | 303 | — | 303 |
Exercise of share-based-payments | — | — | — | (185) | 185 | — | — | — |
Share capital issued | 1 | 119 | — | — | — | 120 | — | 120 |
Put and call options over non-controlling interests | — | — | — | — | (44) | (44) | — | (44) |
Dividends paid | — | — | — | — | (2,202) | (2,202) | — | (2,202) |
As at 30 June 2024 (unaudited) | 829 | 28,412 | (9,980) | 1,127 | 27,976 | 48,364 | 1,730 | 50,094 |
Called up share capital |
Share premium |
Merger reserve | Share‑ based payments reserve |
Retained earnings | Equity attributable to owners of parent company | Non- controlling interests |
Total equity |
|
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
As at 1 January 2024 | 828 | 28,293 | (9,980) | 1,009 | 29,386 | 49,536 | 1,629 | 51,165 |
(Loss)/profit for the financial period and total comprehensive (expense)/income | — |
— |
— |
— |
(1,970) |
(1,970) |
185 |
(1,785) |
Share-based payments | — | — | — | 753 | — | 753 | — | 753 |
Exercise of share-based-payments | — | — | — | (303) | 303 | — | — | |
Share capital issued | 1 | 119 | — | — | — | 120 | — | 120 |
Put and call options over non-controlling interests | — |
— |
— |
— |
92 |
92 |
— |
92 |
Acquisition of non-controlling interests | — | — | — | — | — | — | 4 | 4 |
Dividends paid | — | — | — | — | (2,733) | (2,733) | — | (2,733) |
As at 31 December 2024 (audited) | 829 | 28,412 | (9,980) | 1,459 | 25,078 | 45,798 | 1,818 | 47,616 |
Consolidated statement of cash flows
For the six months
ended 30 June 2025
30 June | 30 June | 31 December | |
2025 | 2024 | 2024 | |
(unaudited) | (unaudited) | (audited) | |
£'000 | £'000 | £'000 | |
Cash flows from operating activities | |||
Profit/(loss) before taxation | 578 | 1,107 | (2,609) |
Adjusted for: | |||
Depreciation of property, plant and equipment | 1,051 | 1,195 | 2,321 |
Amortisation of intangible assets | 1,907 | 1,814 | 3,667 |
Amortisation of right-of-use assets | 4,608 | 4,283 | 9,355 |
Impairment of right-of-use assets | — | — | 1,463 |
Profit on disposal of property, plant and equipment | (1,680) | — | (285) |
Profit on sale of business | — | — | (385) |
Share-based payments | 390 | 301 | 753 |
Finance income | (276) | (142) | (320) |
Finance expense | 3,407 | 3,523 | 7,214 |
Operating cash flows before movements in working capital | 9,985 | 12,081 | 21,174 |
Decrease in inventories | 1,800 | 1,969 | 184 |
Decrease in trade and other receivables | 5,299 | 11,984 | 5,908 |
Decrease in trade and other payables | (7,339) | (20,611) | (9,933) |
Cash generated by operations | 9,745 | 5,423 | 17,333 |
Corporation tax (paid) / received | (132) | 127 | (521) |
Net cash inflow from operating activities | 9,613 | 5,550 | 16,812 |
Cash flows from investing activities | |||
Purchase of intangible assets | (230) | (454) | (1,150) |
Business acquisitions (net of cash acquired) | (1,975) | — | (607) |
Deferred consideration paid | (480) | (550) | (716) |
Purchase of property, plant and equipment | (1,225) | (2,184) | (2,802) |
Proceeds on disposal of property, plant and equipment | 12,832 | 58 | 3,909 |
Cash received on sale of business | 685 | — | |
Interest received | 276 | 142 | 320 |
Net cash inflow / (outflow) from investing activities | 9,883 | (2,988) | (1,046) |
Cash flows from financing activities | |||
Principal paid on lease liabilities | (4,765) | (3,753) | (8,381) |
Interest paid on lease liabilities | (1,665) | (1,325) | (2,761) |
Dividends | — | (2,202) | (2,733) |
Purchase of non-controlling interest of Hevey | — | (1,063) | (1,594) |
Proceeds from borrowings | 36,900 | 20,891 | 33,648 |
Repayment of borrowings | (41,940) | (21,100) | (39,405) |
Bank interest paid | (1,270) | (1,548) | (3,210) |
Interest paid on invoice discounting facilities | (437) | (392) | (829) |
Net cash outflow from financing activities | (13,177) | (10,492) | (25,265) |
Net increase / (decrease) in cash and cash equivalents | 6,319 | (7,930) | (9,499) |
Cash and cash equivalents at the beginning of the period | 10,312 | 19,811 | 19,811 |
Cash and cash equivalents at the end of the period | 16,631 | 11,881 | 10,312 |