| 2025 | |||
| £’000 | £’000 | ||
Revenue | 6 | ||
Administrative costs | 7 | ( | ( |
Operating (loss)/profit | 8 | ( | |
Other losses | 9 | ( | ( |
Finance income | 10 | ||
Finance costs | 10 | ( | ( |
Other non-operating income | 11 | ||
Profit before tax | |||
Taxation | 12 | ( | ( |
Profit for the year from continuing operations attributable to equity holders of the Company | |||
Profit for the year from discontinued operations | |||
| Other comprehensive expense | |||
| Items that may be reclassified to profit or loss: | |||
Changes in the fair value of debt instruments at FVOCI | 18 | ( | |
Taxation impact | |||
Other comprehensive expense for the year, net of tax | ( | ||
Total comprehensive income for the year attributable to equity holders of the Company | |||
| Earnings per share from continuing operations | |||
Basic | 13 | ||
Diluted | 13 | ||
| Earnings per share from discontinued operations | |||
Basic | 13 | ||
Diluted | 13 |
| 2026 | 2025 | ||
| Note | £’000 | £’000 | |
| Assets | |||
| Non-current assets | |||
Intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Right-of-use assets | 17 | ||
Financial assets at amortised cost | 18 | ||
Financial assets at fair value through other comprehensive income | 18 | ||
Deferred contingent consideration receivable | 19 | ||
Total non-current assets | |||
| Current assets | |||
Financial assets at fair value through profit or loss | 18 | ||
Financial assets at fair value through other comprehensive income | 18 | ||
Deferred contingent consideration receivable | 19 | ||
Trade and other receivables | 20 | ||
Current tax asset | |||
Cash and cash equivalents | 21 | ||
Total current assets | |||
Total assets | |||
| Liabilities | |||
| Non-current liabilities | |||
Lease liabilities | 23 | ||
Provisions | 24 | ||
Deferred contingent consideration payable | 25 | ||
Net deferred tax liabilities | 26 | ||
Other non-current liabilities | 27 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Lease liabilities | 23 | ||
Provisions | 24 | ||
Deferred contingent consideration payable | 25 | ||
Trade and other payables | 28 | ||
Current tax liabilities | |||
Total current liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 29 | ||
Share premium account | 29 | ||
Other reserves | 30 | ||
Retained earnings | 30 | ||
Total equity |
| Share | ||||||
| Share | premium | Other | Retained | Total | ||
| capital | account | reserves | earnings | equity | ||
| Note | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 July 2024 | ||||||
| Comprehensive income | ||||||
Profit from continuing operations | ||||||
Profit from discontinued operations | ||||||
Total comprehensive income | ||||||
| Transactions with owners | ||||||
Issue of ordinary shares | 29 | |||||
Share-based payments | ||||||
Purchase of own shares by Employee Benefit Trust | ( | ( | ||||
Shares repurchased in the share buyback programme | 29 | ( | ( | ( | ||
Tax on share options | 26 | ( | ( | |||
Dividends paid | 14 | ( | ( | |||
Total transactions with owners | ( | ( | ( | |||
Balance at 30 June 2025 | ||||||
| Comprehensive income | ||||||
Profit from continuing operations | ||||||
Other comprehensive expense | ( | ( | ||||
Total comprehensive income | ( | |||||
| Transactions with owners | ||||||
Share-based payments | ||||||
Proceeds received on exercise of options | ||||||
Purchase of own shares by Employee Benefit Trust | ( | ( | ||||
Shares repurchased in the share buyback programme | 29 | ( | ( | ( | ||
Tax on share options | 26 | ( | ( | |||
Dividends paid | 14 | ( | ( | |||
Total transactions with owners | ( | ( | ( | |||
Balance at 30 June 2026 |
| 2026 | 2025 | ||
| Note | £’000 | £’000 | |
| Cash flows from operating activities | |||
Cash generated from operations | 32 | ||
Corporation tax paid | ( | ( | |
Other non-operating income | 11 | ||
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Purchase of computer software and system development costs | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Consideration paid for acquisitions net of cash acquired | ( | ||
Disposal of financial assets at amortised cost | 18 | ||
Investment in financial assets at fair value through profit or loss | 18 | ( | ( |
Disposal of financial assets at fair value through other comprehensive income | 18 | ||
Deferred contingent consideration paid | 25 | ( | |
Proceeds from disposal of International and DCF | |||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Issue of ordinary shares | |||
SAYE proceeds received | |||
Purchase of shares in the share buyback programme | ( | ( | |
Payment of lease liabilities – Principal | ( | ( | |
Payment of lease liabilities – Interest | ( | ( | |
Proceeds from borrowings | |||
Repayment of borrowings | ( | ||
Purchase of own shares by Employee Benefit Trust | ( | ( | |
Dividends paid to shareholders | 14 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents from continuing operations | ( | ( | |
Net cash flows from discontinued operations | ( | ||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year |
| Effective for periods | |
| Standard, amendment or interpretation | beginning on or after: |
Amendments to IAS 21 Lack of Exchangeability | 1 January 2025 |
| Effective for periods | |
| Standard, amendment or interpretation | beginning on or after: |
Amendments to the Classification and Measurement of Financial Instruments – Amendments to IFRS 9 and IFRS 7 | 1 January 2026 |
| Contracts Referencing Nature-dependent Electricity – | 1 January 2026 |
| Amendments to IFRS 9 and IFRS 7 | |
| Annual Improvements to IFRS Accounting Standards – | 1 January 2026 |
| Amendments to IFRS 1, IFRS 7, IFRS 9, IFRS 10 and IAS 7 | |
IFRS 18 Presentation and Disclosures in Financial Statements | 1 January 2027 |
IFRS 19 Subsidiaries without Public Accountability: Disclosures | 1 January 2027 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Investment management fees | 68,475 | 66,237 |
Fund management fees | 5,980 | 6,598 |
Financial planning income | 28,567 | 17,102 |
Transactional income and foreign exchange trading fees | 9,090 | 14,022 |
Interest income | 6,000 | 7,601 |
Total revenue | 118,112 | 111,560 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Wages and salaries | 48,014 | 40,420 |
Social security costs | 5,145 | 5,300 |
Pension costs | 2,840 | 2,144 |
Share-based payments | 3,125 | 1,379 |
Redundancy-related costs | 5,039 | 1,792 |
Total employee costs | 64,163 | 51,035 |
| 2026 | 2025 | |
| Number of | Number of | |
| employees | employees | |
Business employees | 385 | 299 |
Functional employees | 148 | 174 |
Average number of persons employed | 473 |
| 2026 | 2025 | ||
| Note | £’000 | £’000 | |
Employee costs | 7 | 64,163 | 51,035 |
Amortisation of client relationships | 15 | 4,354 | 3,997 |
Amortisation of computer software | 15 | 3,919 | 2,294 |
| Financial Services Compensation Scheme levy | |||
(see below) | 409 | 1,114 | |
Depreciation of property, plant and equipment | 16 | 785 | 520 |
Auditors’ remuneration (see below) | 1,040 | 1,783 | |
Depreciation of right-of-use assets | 17 | 2,096 | 1,661 |
Impairment of right-of-use assets | 17 | – | 411 |
| 2026 | 2025 | ||
| £’000 | £’000 | ||
Fees payable to the Company’s auditors for the audit of the consolidated Group and Parent Company financial statements | 410 | 610 | |
Fees payable to the Company’s Auditors and its associates for other services: | |||
– | Audit of the Company’s subsidiaries pursuant to legislation | 233 | 184 |
– | Audit-related assurance services | 395 | 530 |
– | Non-audit-related services | 2 | 458 |
Total Auditors’ remuneration | 1,040 | 1,783 |
| 2026 | 2025 | ||
| Note | £’000 | £’000 | |
| Loss in fair value of deferred contingent | |||
consideration payable | 25 | (556) | (341) |
Gain on redemption of assets held at amortised cost | 39 | 25 | |
Gain in fair value of financial assets at fair value through profit or loss | 18 | 183 | 44 |
Other losses | (334) | (272) |
| 2026 | 2025 | ||
| Note | £’000 | £’000 | |
| Finance income | |||
Dividends on preference shares | 9 | 20 | |
Interest on gilts | 18 | 737 | 1,108 |
| Finance income on deferred contingent | |||
consideration receivable | 19 | 786 | 273 |
Bank interest on deposits | 403 | 1,426 | |
Total finance income | 1,935 | 2,827 | |
| Finance costs | |||
Finance cost of lease liabilities | 785 | 122 | |
| Finance cost on deferred contingent | |||
consideration payable | 25 | 580 | 426 |
Finance charges on borrowings | 275 | 49 | |
Total finance costs | 1,640 | 597 |
| 2026 | 2025 | |
| £’000 | £’000 | |
UK Corporation Tax | 1,910 | 6,670 |
(Over)/under provision of current tax in prior years | (453) | 576 |
Total current tax expense | 1,457 | 7,246 |
Deferred tax credits | (610) | (1,357) |
Over provision of deferred tax in prior years | (78) | – |
Total income tax expense | 769 | 5,889 |
| Underlying | ||||
| Underlying | profit | Statutory | ||
| profit | adjustments | profit | ||
| Year ended 30 June 2026 | £’000 | £’000 | £’000 | |
Profit before taxation from continuing operations | 29,036 | (25,849) | 3,187 | |
Profit before taxation from continuing operations multiplied by the standard rate of tax in the UK of 25.0% | 7,259 | (6,462) | 797 | |
| Tax effect of amounts that are not deductible/ | ||||
| (taxable) in calculating taxable income: | ||||
— | Depreciation and amortisation | 276 | 7 | 283 |
— | Disallowable expenses | 411 | 70 | 481 |
— | Non-taxable income | (410) | – | (410) |
— | Share-based payments | 149 | – | 149 |
— | (Over)/under provision in prior years | (682) | 151 | (531) |
Total income tax expense | 7,003 | (6,234) | 769 | |
Effective tax rate | 24.1% | N/A | 24.1% |
| Underlying | ||||
| Underlying | profit | Statutory | ||
| profit | adjustments | profit | ||
| Year ended 30 June 2025 | £’000 | £’000 | £’000 | |
Profit before taxation from continuing operations | 28,905 | (11,386) | 17,519 | |
Profit multiplied by the standard rate of tax in the UK of 25.0% | 7,226 | (2,847) | 4,379 | |
| Tax effect of amounts that are not deductible/ | ||||
| (taxable) in calculating taxable income: | ||||
— | Depreciation and amortisation | (54) | 79 | 25 |
— | Disallowable expenses | 381 | 983 | 1,364 |
— | Share-based payments | (470) | 15 | (455) |
— | Under provision in prior years | 576 | – | 576 |
Total income tax expense | 7,659 | (1,770) | 5,889 | |
Effective tax rate | 26.5% | N/A | 33.6% |
£’000 | |||
| 2026 | 2025 | |
| Number of | Number of | |
| shares | shares | |
Weighted average number of shares in issue | 15,643,389 | 16,160,786 |
Effect of dilutive potential shares issuable on exercise of employee share options | 336,903 | 135,256 |
Diluted weighted average number of shares in issue | 15,980,292 | 16,296,042 |
| 2026 | 2025 | |
| p | p | |
| Based on reported earnings: | ||
Basic earnings per share from continuing operations | 15.5 | 72.0 |
Basic earnings per share from discontinued operations | – | 57.9 |
Total statutory basic earnings per share | 15.5 | 129.9 |
Diluted earnings per share from continuing operations | 15.1 | 71.4 |
Diluted earnings per share from discontinued operations | – | 57.4 |
Total statutory diluted earnings per share | 15.1 | 128.8 |
| Based on underlying earnings from continuing operations: | ||
Basic underlying earnings per share | 140.8 | 131.5 |
Diluted underlying earnings per share | 137.9 | 130.4 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Final dividend paid for the year ended 30 June 2025 of | ||
(2024: | 7,904 | 7,872 |
| Interim dividend paid for the year ended 30 June 2026 of 31.0p | ||
(2025: 30.0p) per share | 4,793 | 4,823 |
Total dividends | 12,697 | 12,695 |
| Computer | ||||
| software | ||||
| and system | Client | |||
| development | relationship | |||
| Goodwill | costs | contracts | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 July 2024 | 64,373 | 10,564 | 76,098 | 151,035 |
Additions | 31,667 | 7,491 | 22,977 | 62,135 |
Disposals | (249) | – | – | (249) |
Disposal of subsidiary | (21,243) | – | (29,930) | (51,173) |
At 30 June 2025 | 74,548 | 18,055 | 69,145 | 161,748 |
Additions | – | 8,062 | – | 8,062 |
Measurement period adjustment | 224 | – | – | 224 |
At 30 June 2026 | 74,772 | 26,117 | 69,145 | 170,034 |
Accumulated amortisation and impairment | ||||
At 1 July 2024 | 22,854 | 1,962 | 42,995 | 67,811 |
Amortisation charge | – | 2,480 | 5,863 | 8,343 |
Disposal of subsidiary | (11,641) | – | (22,230) | (33,871) |
At 30 June 2025 | 11,213 | 4,442 | 26,628 | 42,283 |
Amortisation charge | – | 3,919 | 4,354 | 8,273 |
At 30 June 2026 | 11,213 | 8,361 | 30,982 | 50,556 |
| Net book value | ||||
At 30 June 2024 | 41,519 | 8,602 | 33,103 | 83,224 |
At 30 June 2025 | 63,335 | 13,613 | 42,517 | 119,465 |
At 30 June 2026 | 63,559 | 17,756 | 38,163 | 119,478 |
| Total | ||||||||
| LIFT | Cornelian | Adroit | Integrity | Lucas Fettes | Funds | CST | allocated | |
| New CGU / Allocation | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Financial Planning | 22,175 | – | 8,541 | 3,945 | 3,859 | – | 1,683 | 40,203 |
Investment Management | 3,949 | 7,173 | – | – | – | – | – | 11,122 |
Funds | – | 8,690 | – | – | – | 3,320 | – | 12,010 |
Total as previously disclosed | 26,124 | 15,863 | 8,541 | 3,945 | 3,859 | 3,320 | 1,683 | 63,335 |
| 2026 | |
| CGU | £’000 |
Financial Planning | 40,427 |
Investment Management | 11,122 |
Funds | 12,010 |
Total goodwill | 63,559 |
CGU | Pre-tax discount rate | Annual revenue growth |
Financial Planning | 9% | 10-15% |
Investment Management | 11% | 1-5% |
Funds | 13% | 3-5% |
| Change in pre-tax | Change in revenue | |
| CGU | discount rate | growth rate |
Financial Planning | Increase of 8% | Reduction of 18% |
Investment Management | Increase of 59% | Reduction of 35% |
Funds | Increase of 4% | Reduction of 15% |
| Fixtures, | ||||
| fittings | ||||
| Leasehold | and office | IT | ||
| improvements | equipment | equipment | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 July 2024 | 3,148 | 686 | 986 | 4,820 |
Additions | 2,617 | 183 | 477 | 3,277 |
Disposals | – | (7) | – | (7) |
Disposal of subsidiary | (730) | (151) | (146) | (1,027) |
At 30 June 2025 | 5,035 | 711 | 1,317 | 7,063 |
Additions | 3,973 | 437 | 58 | 4,468 |
Disposals | – | (97) | (74) | (171) |
At 30 June 2026 | 9,008 | 1,051 | 1,301 | 11,360 |
| Accumulated depreciation | ||||
At 1 July 2024 | 2,207 | 534 | 729 | 3,470 |
Additions | 51 | 144 | 138 | 333 |
Depreciation charge | 384 | 84 | 178 | 646 |
Disposal of subsidiary | (566) | (105) | (133) | (804) |
At 30 June 2025 | 2,076 | 657 | 912 | 3,645 |
Depreciation charge | 575 | 71 | 139 | 785 |
Disposals | – | (97) | (74) | (171) |
At 30 June 2026 | 2,651 | 631 | 977 | 4,259 |
| Net book value | ||||
At 30 June 2024 | 941 | 152 | 257 | 1,350 |
At 30 June 2025 | 2,959 | 54 | 405 | 3,418 |
At 30 June 2026 | 6,357 | 420 | 324 | 7,101 |
| Cars | Property | Total | |
| £’000 | £’000 | £’000 | |
| Cost | |||
At 1 July 2024 | 881 | 10,948 | 11,829 |
Additions | 52 | 12,423 | 12,475 |
Adjustment on change of lease terms | – | (2) | (2) |
Disposals | – | (1,970) | (1,970) |
At 30 June 2025 | 933 | 21,399 | 22,332 |
Additions | 27 | – | 27 |
Disposals | (398) | (8,412) | (8,810) |
At 30 June 2026 | 562 | 12,987 | 13,549 |
| Accumulated depreciation and impairment | |||
At 1 July 2024 | 455 | 8,149 | 8,604 |
Depreciation charge | 192 | 2,093 | 2,285 |
Adjustment on change of lease terms | 51 | – | 51 |
Disposal of subsidiary | – | (1,809) | (1,809) |
Impairment | – | 411 | 411 |
At 30 June 2025 | 698 | 8,844 | 9,542 |
Depreciation charge | 141 | 1,955 | 2,096 |
Adjustment on change of lease terms | (59) | (35) | (94) |
Disposal | (385) | (8,412) | (8,797) |
At 30 June 2026 | 395 | 2,352 | 2,747 |
| Net book value | |||
At 30 June 2024 | 426 | 2,799 | 3,225 |
At 30 June 2025 | 235 | 12,555 | 12,790 |
At 30 June 2026 | 167 | 10,635 | 10,802 |
| 2026 | 2025 | |
| Financial assets | £’000 | £’000 |
Financial assets at fair value through other comprehensive income | 14,876 | – |
Financial assets measured at amortised cost | 12,556 | 56,243 |
Financial assets held at amortised cost (note 18(a)) | – | 19,925 |
Cash and cash equivalents (note 21) | 10,086 | 33,915 |
Trade and other receivables (note 20) | 2,470 | 2,403 |
Financial assets at fair value through profit or loss | 16,320 | 15,283 |
Financial assets held at fair value through profit or loss (note 18(c)) | 1,346 | 1,095 |
Deferred contingent consideration receivable (note 19) | 14,974 | 14,188 |
Total financial assets | 43,752 | 71,526 |
| 2026 | 2025 | |
| Financial liabilities | £’000 | £’000 |
Financial liabilities measured at amortised cost | 5,036 | 7,959 |
Trade payables (note 28) | 5,036 | 7,959 |
| Financial liabilities measured at fair value through profit | ||
or loss | 2,023 | 16,105 |
Deferred contingent consideration payable (note 25) | 2,023 | 16,105 |
Total financial liabilities | 7,059 | 24,064 |
| 2026 | 2025 | |
| £’000 | £’000 | |
At 1 July | 19,925 | 29,963 |
Disposals | (4,964) | (9,959) |
Interest income under EIR method | 421 | 1,108 |
Contractual coupons received | (419) | (1,187) |
Reclassification to FVOCI | (14,963) | – |
At 30 June | – | 19,925 |
| 2026 | 2025 | |
| £’000 | £’000 | |
At 1 July | – | 500 |
Reclassification from financial assets held at amortised cost | 14,963 | – |
Change in fair value | (85) | – |
Interest income under EIR method | 316 | – |
Contractual coupons received | (318) | – |
Disposal | – | (500) |
At 30 June | 14,876 | – |
| Analysed as: | ||
Amounts falling due within one year | 5,142 | – |
Amounts falling due after more than one year | 9,734 | – |
Total financial assets at fair value through other comprehensive income | 14,876 | – |
| 2026 | 2025 | |
| £’000 | £’000 | |
At 1 July | 15,283 | 905 |
Additions | 68 | 14,453 |
Finance income on deferred contingent consideration receivable | 786 | 273 |
Changes in fair value | 183 | (348) |
At 30 June | 16,320 | 15,283 |
| Level 1 | Level 2 | Level 3 | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Financial assets | ||||
At | 1,095 | – | 14,188 | 15,283 |
Additions | 15,031 | – | – | 15,031 |
Net changes in fair value | 98 | – | – | 98 |
Finance income | 316 | – | 786 | 1,102 |
Coupon received | (318) | – | – | (318) |
Disposals | – | – | – | – |
At 30 June 2026 | 16,222 | – | 14,974 | 31,196 |
| Level 1 | Level 2 | Level 3 | Total | |
| £’000 | £’000 | £’000 | £’000 | |
| Financial liabilities | ||||
At 1 July 2025 | – | – | 16,105 | 16,105 |
Net changes in fair value | – | – | 556 | 556 |
| Finance cost of deferred | ||||
contingent consideration payable | – | – | 580 | 580 |
Disposals | – | – | (15,218) | (15,218) |
At 30 June 2026 | – | – | 2,023 | 2,023 |
| 2026 | 2025 | |
| £’000 | £’000 | |
At 1 July | 14,188 | – |
Additions | – | 14,307 |
Finance income on deferred contingent consideration receivable | 786 | 273 |
Fair value adjustments | – | (392) |
At 30 June | 14,974 | 14,188 |
| Analysed as: | ||
Amounts falling due within one year | 14,974 | 289 |
Amounts falling due after more than one year | – | 13,899 |
Total deferred contingent consideration receivable | 14,974 | 14,188 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Trade receivables | 1,883 | 832 |
Other receivables | 587 | 1,571 |
Prepayments and accrued income | 14,734 | 23,478 |
Total trade and other receivables | 17,204 | 25,881 |
| Cars | Property | Total | |
| £’000 | £’000 | £’000 | |
At 1 July 2024 | 439 | 3,375 | 3,814 |
Additions | 52 | 14,204 | 14,256 |
Adjustment on change of lease terms | (57) | 3 | (54) |
Payments made | (203) | (3,016) | (3,219) |
Finance cost of lease liabilities | 15 | 280 | 295 |
Disposal of subsidiary | – | (174) | (174) |
At 30 June 2025 | 246 | 14,672 | 14,918 |
Additions | 27 | – | 27 |
Adjustment on change of lease terms | 56 | 48 | 104 |
Payments made | (152) | (1,534) | (1,686) |
Finance cost of lease liabilities | 9 | 776 | 785 |
At 30 June 2026 | 186 | 13,962 | 14,148 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Analysed as: | ||
Amounts falling due within one year | 689 | 700 |
Amounts falling due after more than one year | 13,459 | 14,218 |
Total lease liabilities | 14,148 | 14,918 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Maturity analysis – undiscounted: | ||
Within one year | 730 | 1,561 |
One to five years | 9,271 | 10,454 |
More than five years | 8,108 | 7,568 |
Total lease liabilities – undiscounted | 18,109 | 19,583 |
| Client | Leasehold | Other | |||
| compensation | FSCS levy | dilapidations | provisions | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 July 2024 | 595 | 691 | 440 | 280 | 2,006 |
Charge to the consolidated statement of comprehensive income | 15 | 817 | 466 | 236 | 1,534 |
Utilised during the year | (275) | (691) | – | (280) | (1,246) |
Additions | – | – | – | 375 | 375 |
Disposals | – | – | (6) | – | (6) |
At 30 June 2025 | 335 | 817 | 900 | 611 | 2,663 |
Charge/(credit) to the consolidated statement of comprehensive income | – | 409 | (264) | (609) | (464) |
Utilised during the year | (335) | (1,084) | (440) | – | (1,859) |
30 June 2026 | – | 142 | 196 | 2 | 340 |
| 2025 | ||
| 2026 | ||
| £’000 | £’000 | |
| Analysed as: | ||
Amounts falling due within one year | 186 | 1,890 |
Amounts falling due after more than one year | 154 | 773 |
Total provisions | 340 | 2,663 |
| 2026 | 2025 | |
| £’000 | £’000 | |
At 1 July | 16,105 | – |
Additions | – | 15,338 |
Finance cost of deferred contingent consideration | 580 | 426 |
Fair value adjustments | 556 | 341 |
Payments made during the year | (15,218) | – |
At 30 June | 2,023 | 16,105 |
| 2026 | 2025 | |
| £’000 | £’000 | |
| Analysed as: | ||
Amounts falling due within one year | 2,023 | 14,176 |
Amounts falling due after more than one year | – | 1,929 |
Total deferred contingent consideration payable | 2,023 | 16,105 |
| 2026 | 2025 | ||
| Note | £’000 | £’000 | |
At 1 July | (9,163) | (5,394) | |
Credit to the consolidated statement of comprehensive income | 688 | 1,357 | |
Charge recognised in equity | (46) | (346) | |
Reclassification | 149 | – | |
Disposal of subsidiary | – | 964 | |
| Liability on acquisition of client relationship | |||
intangible assets | 15 | (224) | (5,744) |
At 30 June | (8,596) | (9,163) |
| Share-based | Trading losses | Accelerated | Fair value | |||
| payments | carried forward | Dilapidations | capital allowances | losses | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Deferred tax assets | ||||||
At 1 July 2024 | 1,901 | 147 | 112 | 93 | – | 2,253 |
| Disposal of subsidiary | – | (147) | (4) | 3 | – | (148) |
Credit to the consolidated statement of comprehensive income | 2 | – | 117 | 106 | – | 225 |
Charge to equity | (346) | – | – | – | – | (346) |
At 30 June 2025 | 1,557 | – | 225 | 202 | – | 1,984 |
(Charge)/credit to the consolidated statement of comprehensive income | (43) | 41 | (177) | (202) | – | (381) |
Charge to equity | (67) | – | – | – | – | (67) |
Charge to other comprehensive income | – | – | – | – | 21 | 21 |
Reclassification | – | 149 | – | – | – | 149 |
At 30 June 2026 | 1,447 | 190 | 48 | – | 21 | 1,706 |
| Accelerated capital | |||||
| allowances on research | Intangible asset | Unrealised Fair | Capital | ||
| and development | amortisation | Value gains | allowances | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Deferred tax liabilities | |||||
At 1 July 2024 | 918 | 6,729 | – | – | 7,647 |
Disposal of subsidiary | (5) | (1,106) | – | – | (1,111) |
Acquisition of subsidiaries | – | 5,744 | – | – | 5,744 |
Charge/(credit) to the consolidated statement of comprehensive income | 75 | (1,208) | – | – | (1,133) |
At 30 June 2025 | 988 | 10,159 | – | – | 11,147 |
(Credit)/charge to the consolidated statement of comprehensive income | (322) | (867) | 97 | 23 | (1,069) |
Measurement period adjustment | – | 224 | – | – | 224 |
30 June 2026 | 666 | 9,516 | 97 | 23 | 10,302 |
| 2026 | 2025 | |
| £’000 | £’000 | |
At 1 July | 1,044 | 587 |
National insurance liability in respect of share option awards | 266 | 392 |
Liability in respect of retention payments to ex-BMI employees | – | 456 |
Transfer to current liabilities | (921) | (391) |
At 30 June | 389 | 1,044 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Trade payables | 5,036 | 7,959 |
Other taxes and social security | 3,901 | 1,763 |
Other payables | 2,270 | 2,295 |
Accruals and deferred income | 17,027 | 19,277 |
Total trade and other payables | 28,234 | 31,294 |
| Share | ||||||
| Exercise | Share | premium | ||||
| Number of | price | capital | account | Total | ||
| shares | £ | £’000 | £’000 | £’000 | ||
At 1 July 2024 | 16,472,453 | 165 | 83,135 | 83,300 | ||
| Shares issued: | ||||||
• | on exercise of options | 699 | 17.70 | – | 16 | 16 |
• | to SAYE Scheme | 4,714 | 14.34 – 19.88 | – | 130 | 130 |
• | of consideration for | |||||
business combinations | 42,673 | 16.41 – 16.61 | – | 706 | 706 | |
Shares cancelled on buybacks | (464,000) | – | (5) | – | (5) | |
At 30 June 2025 | 16,056,539 | – | 160 | 83,987 | 84,147 | |
Shares cancelled on buybacks | (179,330) | – | (1) | – | (1) | |
At 30 June 2026 | 15,877,209 | – | 159 | 83,987 | 84,146 |
| 2026 | 2025 | |
| £’000 | £’000 | |
At 1 July | 70,105 | 68,843 |
Profit after tax | 2,418 | 20,984 |
Share-based payments | 3,578 | 2,856 |
Proceeds received on exercise of options | 44 | - |
Tax on share options | (67) | (346) |
Purchase of own shares by Employee Benefit Trust | (1,201) | (2,566) |
Share buyback | (3,030) | (6,971) |
Dividends paid | (12,697) | (12,695) |
At 30 June | 59,150 | 70,105 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Merger reserve | 192 | 192 |
Capital redemption reserve | 6 | 5 |
Financial assets at FVOCI reserve | (64) | – |
Total other reserves | 134 | 197 |
| Capital | Financial | |||
| Merger | Redemption | assets at | Total other | |
| reserve | reserve | FVOCI | reserves | |
| £’000 | £’000 | £’000 | £’000 | |
At 1 July 2024 | 192 | – | – | 192 |
| Shares repurchased in the share | ||||
buyback programme | – | 5 | – | 5 |
At 30 June 2025 | 192 | 5 | 0 | 197 |
| Shares repurchased in the share | ||||
buyback programme | – | 1 | – | 1 |
| Changes in the fair value of debt | ||||
instruments at FVOCI | – | – | (85) | (85) |
Deferred tax | – | – | 21 | 21 |
At 30 June 2026 | 192 | 6 | (64) | 134 |
2026 | 2025 | |||
| Long-Term | Save As You Earn | Long-Term | Save As You Earn | |
| Incentive Plan | (“SAYE”) | Incentive Plan | (“SAYE”) | |
Fair value | £4.78-£17.09 | £3.61 | £12.17-£15.31 | £4.27 |
Share price at grant | £16.35-£17.90 | £14.40 | £14.20-£18.25 | £15.00 |
Exercise price | – | £11.42 | – | £11.56 |
Grant date | Various | 07/05/2026 | Various | 01/06/2025 |
Vesting period | 10–51 months | 36 months | 27–51 months | 36 months |
Volatility | 22.13%-35.44% | 33.10% | 34.84%-37.71% | 37.22% |
Annual dividend | 4.73%-5.16% | 5.85% | 4.11%-5.70% | 5.40% |
Risk-free rate | 3.47%-3.89% | 4.26% | 3.99%-4.50% | 3.87% |
Option value | £16.35-£17.90 | £14.40 | £14.20-£18.25 | £15.00 |
2026 | 2025 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number of | exercise price | Number of | exercise price | |
| options | (£) | options | (£) | |
| Company Share Option Plan | ||||
Outstanding at start of year | 8,401 | 17.23 | 8,401 | 16.92 |
Exercised | (2,741) | 16.31 | – | – |
Expired | (3,781) | 17.19 | – | – |
Outstanding at end of year | 1,879 | 17.25 | 8,401 | 17.23 |
Exercisable at end of year | 1,879 | 17.25 | 8,401 | 17.23 |
2026 | 2025 | |||
| Weighted | Weighted | |||
| average | average | |||
| Number of | exercise price | Number of | exercise price | |
| options | (£) | options | (£) | |
| Employee SAYE Scheme | ||||
Outstanding at start of year | 253,875 | 12.63 | 198,462 | 14.87 |
Granted | 65,804 | 11.42 | 175,672 | 11.56 |
Forfeited | (78,631) | 13.37 | (111,676) | 14.81 |
Exercised | (7,226) | 13.50 | (8,583) | 15.14 |
Outstanding at end of year | 233,822 | 12.01 | 253,875 | 12.63 |
Exercisable at end of year | 35,951 | 13.78 | 7,650 | 19.88 |
| 2026 | 2025 | |
| Number of | Number of | |
| shares | shares | |
| Long-Term Incentive Plan | ||
Outstanding at start of year | 794,697 | 609,163 |
Granted | 413,950 | 385,085 |
Forfeited | (103,635) | (88,809) |
Exercised | (152,118) | (110,742) |
Outstanding at end of year | 952,894 | 794,697 |
Exercisable at end of year | 106,384 | 2,896 |
| Long-Term Incentive Scheme | ||
Outstanding at start of year | 1,144 | 1,144 |
Expired | (118) | – |
Exercised | (436) | – |
Outstanding at end of year | 590 | 1,144 |
Exercisable at end of year | 590 | 1,144 |
| 2026 | 2025 | |
| Number of | Number of | |
| shares | shares | |
| Employee Benefit Trust | ||
1 July | 437,374 | 421,938 |
Acquired in the year | 78,717 | 141,070 |
Exercised | (157,138) | (125,634) |
At 30 June | 358,953 | 437,374 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Operating (loss)/profit before tax | (1,435) | 12,278 |
| Adjustments for: | ||
Amortisation of intangible assets | 8,273 | 7,850 |
Depreciation of property, plant and equipment | 785 | 520 |
Depreciation of right-of-use assets | 2,096 | 2,044 |
Impairment of right-of-use assets | – | 411 |
Decrease in receivables | 8,677 | 537 |
(Decrease)/Increase in payables | (1,106) | 3,125 |
(Decrease)/Increase in provisions | (2,323) | 151 |
(Decrease)/increase in other non-current liabilities | (665) | 457 |
Share-based payments charge | 3,125 | 1,379 |
Net cash inflow from operating activities | 17,477 | 28,752 |
| After 3 | ||||||
| Not more | months but | After 1 year | ||||
| than | not more | but not more | No fixed | |||
| On demand | 3 months | than 1 year | than 6 years | payment date | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| At 30 June 2026 | ||||||
| Cash flows from financial assets | ||||||
Financial assets at fair value through OCI | – | – | 5,142 | 9,734 | – | 14,876 |
Financial assets at fair value through profit or loss | – | – | – | – | 1,346 | 1,346 |
Deferred contingent consideration receivable | – | – | 14,974 | – | – | 14,974 |
Cash and balances at bank | 10,086 | – | – | – | – | 10,086 |
Trade receivables | – | 1,883 | – | – | – | 1,883 |
Other receivables | – | 587 | – | – | – | 587 |
10,086 | 2,470 | 20,116 | 9,734 | 1,346 | 43,752 | |
| Cash flows from financial liabilities | ||||||
Trade payables | – | (5,036) | – | – | – | (5,036) |
Deferred contingent consideration payable | – | – | (2,023) | – | – | (2,023) |
– | (5,036) | (2,023) | – | – | (7,059) | |
Net liquidity surplus/(gap) | 10,086 | (2,566) | 18,093 | 9,734 | 1,346 | 36,693 |
| At 30 June 2025 | ||||||
| Cash flows from financial assets | ||||||
Financial assets at amortised cost | – | 205 | 419 | 19,301 | – | 19,925 |
Financial assets at fair value through profit or loss | – | – | – | – | 1,095 | 1,095 |
Deferred contingent consideration receivable | – | – | – | 14,188 | – | 14,188 |
Cash and balances at bank | 33,915 | – | – | – | – | 33,915 |
Trade receivables | – | 832 | – | – | – | 832 |
Other receivables | – | 1,571 | – | – | – | 1,571 |
33,915 | 2,608 | 419 | 33,489 | 1,095 | 71,526 | |
| Cash flows from financial liabilities | ||||||
Trade payables | – | (7,959) | – | – | – | (7,959) |
Deferred contingent consideration payable | – | – | (14,176) | (1,929) | – | (16,105) |
Accruals and deferred income | – | (19,277) | – | – | – | (19,277) |
Other financial liabilities | – | (6,070) | (544) | (1,817) | – | (8,431) |
– | (33,306) | (14,720) | (3,746) | – | (51,772) | |
Net liquidity surplus/(gap) | 33,915 | (30,698) | (14,301) | 29,743 | 1,095 | 19,754 |