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’).

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3 CHMM is the Clean Heat Market Mechanism which was introduced in January 2024 and subsequently withdrawn which resulted in a benefit of £0.8m to Adjusted EBITDA in H1 2024 which reversed in H2 2024.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 Chairman
7 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 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 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 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