2025 | 2024 | ||||||
| Revenue | Capital | Total | Revenue | Capital | Total | ||
| Notes | £000 | £000 | £000 | £000 | £000 | £000 | |
UK dividends | |||||||
UK special dividends | |||||||
Overseas dividends | |||||||
Total dividends income | |||||||
Interest income | 5 | ||||||
Independent professional service fees | 6 | ||||||
Other Income | |||||||
Total income | |||||||
Net gain on investments held at fair value through P&L | 2 | ||||||
Total income and capital gains | |||||||
Cost of sales | ( | ( | ( | ( | |||
Goodwill impairment | 10 | ( | ( | ||||
Administrative expenses | 3 | ( | ( | ( | ( | ( | ( |
Operating profit | |||||||
Interest payable | 5 | ( | ( | ( | ( | ( | ( |
Profit before taxation | 6 | ||||||
Taxation | 7 | ( | ( | ( | ( | ||
Profit for the year | 6 | ||||||
Return per ordinary share (pence) | 9 | ||||||
Diluted return per ordinary share (pence) | 9 |
2025 | 2024 | ||||||
| GROUP | Revenue | Capital | Total | Revenue | Capital | Total | |
| Notes | £000 | £000 | £000 | £000 | £000 | £000 | |
Profit for the period | |||||||
Foreign exchange (loss) on translation of foreign operations | ( | ( | ( | ( | ( | ( | |
Pension actuarial gains | 23 | ||||||
Taxation | 7 | ( | ( | ( | ( | ||
Other Comprehensive income/ (loss) for the year | ( | ( | ( | ||||
Total comprehensive income for the period |
GROUP | COMPANY | ||||||
| Restated* | Restated* | Restated* | Restated* | ||||
| Non current assets | 31 Dec 2025 | 31 Dec 2024 | 1 Jan 2024 | 31 Dec 2025 | 31 Dec 2024 | 1 Jan 2024 | |
| Notes | £000 | £000 | £000 | £000 | £000 | £000 | |
Goodwill | 10 | – | – | – | |||
Property, plant and equipment | 11 | – | – | – | |||
Right-of-use assets | 22 | – | – | – | |||
Other intangible assets | 12 | 16 | 16 | 16 | |||
Investments held at fair value through profit or loss | 13 | 1,357,645 | 1,041,938 | 965,126 | |||
Investments in subsidiary undertakings | 13 | 61,071 | 61,176 | 61,368 | |||
Retirement benefit asset | 23 | – | – | ||||
Total non-current assets | 1,418,732 | 1,103,130 | 1,026,510 | ||||
| Current assets | |||||||
Trade and other receivables | 14 | 4,003 | 2,700 | 3,014 | |||
Contract assets | 14 | 246 | 4 | – | |||
Corporation tax receivable | – | – | – | ||||
Cash and cash equivalents | 15 | 26,047 | 26,453 | 12,382 | |||
Total current assets | 30,296 | 29,157 | 15,396 | ||||
Total assets | 1,449,028 | 1,132,287 | 1,041,906 | ||||
| Current liabilities | |||||||
| Amounts owed to subsidiary | |||||||
undertakings | 19 | 29,186 | 25,537 | 18,558 | |||
Trade and other payables | 16 | 1,909 | 1,182 | 1,020 | |||
Lease liability | 22 | – | – | – | |||
Corporation tax payable | – | – | – | ||||
Other taxation including social security | – | 25 | 839 | ||||
Contract liabilities | 16 | 11 | 10 | 8 | |||
Total current liabilities | 31,106 | 26,754 | 20,425 | ||||
| Non-current liabilities and deferred | |||||||
| income | |||||||
Borrowings | 20 | 174,313 | 124,295 | 124,343 | |||
Contract liabilities | 16 | – | – | – | |||
Deferred tax liability | 7 | – | – | – | |||
Lease Liability | 22 | – | – | – | |||
Total non-current liabilities | 174,313 | 124,295 | 124,343 | ||||
Total net assets | 1,243,609 | 981,238 | 897,138 | ||||
| Equity | |||||||
Called up share capital | 17 | 6,696 | 6,626 | 6,557 | |||
Share premium | 11,144 | 119,449 | 107,110 | ||||
Special Reserve (Non-Distributable) | 160 | – | – | ||||
Own shares | 17 | ( | ( | ( | – | – | – |
Capital redemption | 8 | 8 | 8 | ||||
Translation reserve | – | – | – | ||||
Capital reserves | 18 | 1,065,136 | 810,265 | 740,145 | |||
Retained earnings | 160,465 | 44,890 | 43,318 | ||||
Total equity | 1,243,609 | 981,238 | 897,138 | ||||
Total equity pence per share |
| Special | |||||||||
| Group Statement of | Share | Share | Own | Reserve | Capital | Translation | Capital | Retained | |
| capital | premium | shares | (Not Dist.) | redemption | reserve | reserves | earnings | Total | |
| Changes in Equity | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Balance at | ( | ||||||||
Profit for the period | |||||||||
Foreign exchange & other Actuarial gain on pension scheme | ( | ( | ( | ||||||
(net of tax) | |||||||||
| Total comprehensive profit | |||||||||
for the period | |||||||||
Issue of shares | ( | ||||||||
Dividends relating to 2024 | ( | ( | |||||||
Dividends relating to 2025 | ( | ( | |||||||
Transfer from share premium (note 26) | ( | ||||||||
Total equity at | ( |
| Special | |||||||||
| Group Statement of | Share | Share | Own | Reserve | Capital | Translation | Capital | Retained | |
| capital | premium | shares | (Not Dist.) | redemption | reserve | reserves | earnings | Total | |
| Changes in Equity | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
Balance at 1 January 2024 | ( | ||||||||
| Effect of accrued dividend restatement | |||||||||
(Note 29) | |||||||||
Balance at 1 January 2024 (Restated) | ( | ||||||||
Profit for the period | |||||||||
Deconsolidation of liquidated entities | ( | ||||||||
Foreign exchange & other Actuarial gain on pension scheme | ( | ( | ( | ||||||
(net of tax) | |||||||||
| Total comprehensive profit | |||||||||
for the period | |||||||||
Issue of shares | ( | ||||||||
Dividends relating to 2023 (Restated) | ( | ( | |||||||
Dividends relating to 2024 (Restated) | ( | ( | |||||||
Total equity at 31 December 2024 | ( |
GROUP | COMPANY | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £000 | £000 | £000 | £000 | |
Cash flows from operating activities | 28 | (6,640) | (6,319) | ||
Cash dividends received | 47,772 | 50,828 | |||
Interest received | 5 | 146 | – | ||
Taxation paid | ( | ( | – | – | |
Cash generated from operating activities | 41,278 | 44,509 | |||
| Investing activities | |||||
Acquisition of property, plant and equipment | 11 | ( | ( | – | – |
Expenditure on intangible assets | 12 | ( | ( | – | – |
Purchase of investments (less cost of acquisition) | 13 | ( | ( | (185,522) | (193,394) |
Sale of investments | 13 | 132,566 | 192,881 | ||
Interest received | 5 | - | 449 | ||
Cash flow from investing activities | ( | ( | (52,956) | (64) | |
| Financing activities | |||||
Interest paid | ( | ( | (7,240) | (6,652) | |
Dividends paid | 8 | ( | ( | (45,630) | (43,012) |
Payment of lease liabilities | 22 | ( | ( | – | – |
Proceeds from issuance of share capital | 11,643 | 12,408 | |||
Purchase of own shares | 17 | ( | ( | – | – |
Proceeds from new loans | 50,000 | – | |||
Movement in amounts owed to subsidiary undertakings | 2,501 | 6,977 | |||
Net cash flow from financing activities | ( | 11,274 | (30,279) | ||
Net increase/(decrease) in cash and cash equivalents | (404) | 14,166 | |||
Cash and cash equivalents at beginning of year | 26,453 | 12,382 | |||
Foreign exchange losses on cash and cash equivalents | ( | (2) | (95) | ||
Cash and cash equivalents at end of period | 26,047 26,453 |
Country of incorporation | Registered number | |
Law Debenture Corporation (Deutschland) Limited | UK | 04019781 |
Law Debenture Governance Services Limited | UK | 07466833 |
LDC (NCS) Limited | UK | 07384180 |
Law Debenture Intermediary Corporation p.l.c. | UK | 01525148 |
Law Debenture Trustees Limited | UK | 00625705 |
Safecall Limited | UK | 03769031 |
L.D.C. Trust Management Limited | UK | 01234879 |
Pegasus Pensions p.l.c. | UK | 11429849 |
Law Debenture Corporate Services Limited | UK | 03388362 |
LDC (DANTC) Limited | UK | 14075632 |
Westminster Aviation Holdings Limited | UK | 13636676 |
Trimcomlee Limited | UK | 15985768 |
| 2025 | 2024 | |
| £000 | £000 | |
Realised gains based on historical cost | 41,474 | 31,010 |
Amounts recognised as unrealised in previous years | (17,313) | (1,868) |
Realised gains based on carrying value at previous year end date | 24,161 | 29,142 |
Unrealised gain/(loss) on investments | 238,489 | 47,159 |
Net capital gain/(loss) on investments | 262,650 | 76,301 |
| 2025 | 2024 | |
| £000 | £000 | |
| Administrative expenses include: | ||
Salaries and Directors’ fees | 26,301 | 24,508 |
Social security costs | 3,092 | 2,401 |
Other pension costs | 1,904 | 1,690 |
31,297 | 28,599 | |
Investment management fee | 740 | 634 |
Depreciation – property, plant and equipment | 633 | 566 |
Depreciation – right-of-use assets | 885 | 719 |
Amortisation – intangible assets | 1,107 | 1,046 |
Interest on lease liability | 210 | 254 |
Foreign exchange | 70 | 248 |
Auditors’ remuneration | 634 | 859 |
Other property costs | 1,076 | 1,027 |
IT infrastructure | 1,995 | 1,628 |
Non-recurring expenses (see APMs pages 167 to 170) | – | 1,036 |
Business development | 1,022 | 759 |
Professional fees | 3,131 | 1,785 |
Other expenses | 4,465 | 3,525 |
Administrative expenses | 47,265 | 42,685 |
| 2025 | 2024 | |
| £000 | £000 | |
| Fees payable to the Group’s auditors for audit services | ||
– fees payable to the Group’s auditors for the audit of its financial statements | 349 | 389 |
– fees payable for the audit of the accounts for subsidiaries of the Company | 258 | 438 |
– audit related regulatory fees | 27 | 32 |
634 | 859 |
| 2025 | 2024 | |
| £000 | £000 | |
Short-term benefits including fees in respect of Directors | 1,513 | 1,347 |
Post-employment benefits | 58 | 56 |
Other long-term benefits | 630 | 476 |
2,201 | 1,879 |
| 2025 | 2024 | |
| £000 | £000 | |
| Interest Income | ||
Interest on bank deposits | 68 | 73 |
Returns on money market funds | 579 | 495 |
Other | 616 | 171 |
Total Group interest | 1,263 | 739 |
| Interest Payable | ||
Interest on long-term debt – revenue | (1,642) | (1,640) |
Interest on long-term debt – capital | (4,908) | (4,908) |
Other | (664) | – |
Total | (7,214) | (6,548) |
Net interest payable | (5,951) | (5,809) |
Investment Portfolio | IPS | Total | ||||
| 2025 | 2024* | 2025 | 2024 | 2025 | 2024* | |
| Group Segmental Analysis | £000 | £000 | £000 | £000 | £000 | £000 |
| Revenue | ||||||
Dividend income | 40,284 | 34,701 | - | - | 40,284 | 34,701 |
| IPS Revenue: | ||||||
Corporate Services | – | – | 30,968 | 28,260 | 30,968 | 28,260 |
Corporate Trust | – | – | 18,984 | 16,524 | 18,984 | 16,524 |
Pensions | – | – | 16,747 | 16,875 | 16,747 | 16,875 |
Segment Income | 40,284 | 34,701 | 66,699 | 61,659 | 106,983 | 96,360 |
Other Income | 2,752 | 1,204 | – | – | 2,752 | 1,204 |
Cost of sales | (549) | (214) | (9,020) | (7,998) | (9,569) | (8,212) |
Administration costs (note 3) | (6,245) | (4,025) | (41,020) | (38,660) | (47,265) | (42,685) |
Profit before interest and tax | 36,242 | 31,666 | 16,659 | 15,001 | 52,901 | 46,667 |
Interest payable (net) (note 5) | (2,088) | (1,184) | 1,045 | 283 | (1,043) | (901) |
Profit before tax | 34,154 | 30,482 | 17,704 | 15,284 | 51,858 | 45,766 |
Income Tax | – | – | (2,399) | (1,897) | (2,399) | (1,897) |
Profit for the year | 34,154 | 30,482 | 15,305 | 13,387 | 49,459 | 43,869 |
| Revenue return per ordinary | ||||||
share (pence) | 25.73 | 23.26 | 11.53 | 10.22 | 37.26 | 33.48 |
Assets | 1,388,001 | 1,071,082 | 57,581 | 54,590 | 1,445,582 | 1,125,672 |
Liabilities | (216,443) | (165,632) | (27,064) | (28,669) | (243,507) | (194,301) |
Total net assets | 1,171,558 | 905,450 | 30,517 | 25,921 | 1,202,075 | 931,371 |
Adjusted profit before interest and tax | 36,242 | 31,666 | 16,659 | 16,037 | 52,901 | 47,703 |
Adjusted profit before tax | 34,154 | 30,482 | 17,704 | 16,320 | 51,858 | 46,802 |
Adjusted profit after tax | 34,154 | 30,482 | 15,305 | 14,423 | 49,459 | 44,905 |
Adjusted revenue return per share | 25.73 | 23.26 | 11.53 | 11.01 | 37.26 | 34.27 |
Investment Portfolio | Independent Professional Services | Total | ||||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Other Information | ||||||
Capital expenditure | – | – | 492 | 912 | 492 | 912 |
Depreciation and amortisation | – | – | 1,740 | 1,584 | 1,740 | 1,584 |
Depreciation – right-of-use assets | – | – | 885 | 719 | 885 | 719 |
| 2025 | 2024 | |
| £000 | £000 | |
| a) Analysis of the tax charge for the period ended 31 December 2025 | ||
UK corporation tax at 25% (2024: 25%) | 1,737 | 1,821 |
Foreign tax charge | 478 | 311 |
Adjustments in respect of prior periods | (593) | 634 |
Total current taxation for the period | 1,622 | 2,766 |
Deferred tax charge | (116) | (869) |
Adjustments in respect of prior periods | 893 | – |
Charge for the year | 2,399 | 1,897 |
| 2025 | 2024 | |
| £000 | £000 | |
Profit for the period before tax | 307,069 | 98,848 |
| Net return before taxation multiplied by the Company’s applicable rate of corporation for the year of 25% | ||
(2024: 25%) | 76,767 | 24,712 |
| Effects of: | ||
| Permanent tax adjustments | ||
Higher rates of tax on foreign income | 193 | (113) |
Non-taxable capital (gains)/losses | (65,438) | (18,848) |
Income not subject to taxation | (10,199) | (9,033) |
Limit on Group relief for UK interest expense | 843 | 778 |
Expenses not deductible for tax purposes | 180 | 4,636 |
Prior year (over)/under provision in respect of prior periods | 300 | 634 |
Impact of share based payments | (234) | – |
Other timing differences | (13) | (869) |
Charge for the year | 2,399 | 1,897 |
| Deferred | |||||
| Accelerated tax | Retirement | compensation | Other timing | ||
| depreciation | benefit obligation | schemes | differences | Total | |
| c) Deferred taxation liability | £000 | £000 | £000 | £000 | £000 |
At 1 January 2024 | 332 | (2,120) | – | – | (1,788) |
Credit/(charge) to profit or loss | – | (499) | – | 869 | 370 |
At 1 January 2025 | 332 | (2,619) | – | 869 | (1,418) |
Prior year adjustment to profit or loss | (653) | 44 | 586 | (869) | (892) |
Prior year adjustment to other comprehensive income | – | – | 151 | – | 151 |
Credit/(charge) to profit or loss | 233 | (43) | (74) | – | 116 |
Credit/(charge) to other comprehensive income | – | (514) | (15) | – | (529) |
At 31 December 2025 | (88) | (3,132) | 648 | – | (2,572) |
| Due to the Company’s status as an investment trust and the intention to continue to meet the conditions required to retain that status, the |
| Company has not provided tax on any capital gains arising on capital gains or losses arising on the revaluation of investments. |
| Restated | |||
| 2025 | 2024* | ||
| £000 | £000 | ||
| Dividends on ordinary shares paid in the year comprise the following: | |||
2024 third I nterim 1 8p (2023: 7.625p) | 10,607 | 10,003 | |
2024 | Final 1 9.5p (2024: 9.125p) | 12,596 | 11,971 |
Sub-total | 23,203 | 21,974 | |
| Dividends on ordinary shares paid in the year comprise the following: | |||
2025 first Interim 2 8.375p | (2024: 8p) | 11,212 | 10,493 |
2025 second Interim 2 8.375p | (2024: 8p) | 11,215 | 10, 540 |
Sub-total | 22,427 | 21,033 | |
Total for year | 45,630 | 43,007 | |
| 2025 | 2024 | ||
| £000 | £000 | ||
| Dividends on ordinary shares comprise the following: | |||
2025 | Interim 1 8.375p (2024: 8p) | 11,212 | 10,493 |
2025 | Interim 1 8.375p (2024: 8p) | 11,215 | 10,540 |
2025 | Interim 1 8.375p (2024: 8p) | 11,216 | 10,607 |
2025 | Final 2 | 13,894 | 12,596 |
Total for year | 47,537 | 44,236 |
| 2025 | 2024 | |
| £000 | £000 | |
| Cost | ||
At 1 January | 19,472 | 19,457 |
Additions | – | – |
Foreign Exchange | (73) | 15 |
At 31 December | 19,399 | 19,472 |
| Provision for impairment | ||
At 1 January | 17,496 | 451 |
Impairment | – | 17,037 |
Foreign Exchange | (34) | 8 |
At 31 December | 17,462 | 17,496 |
| Net book value | ||
Net book value at 31 December | 1,937 | 1,976 |
| Balance at | |||
| Balance at | Movements in | 31 December | |
| 1 January 2025 | exchange rates | 2025 | |
| GROUP | £000 | £000 | £000 |
CGU Safecall | 1,419 | – | 1,419 |
CGU Delaware Corporate Services (DCS) | 557 | (39) | 518 |
Total | 1,976 | (39) | 1,937 |
| Short-term | Short-term | Terminal growth | Terminal growth | |||
| growth rates | growth rates | rates | rates | |||
| Discount Rate | Discount Rate | 2025 | 2024 | 2025 | 2024 | |
| GROUP | 2025 | 2024 | % | % | % | % |
Safecall | 11.9 | 12.8 | 8.0 | 8.0 | 2.0 | 2.0 |
Delaware Corporate Services (DCS) | 11.9 | 12.8 | 8.0 | 8.0 | 2.0 | 2.0 |
2025 | 2024 | |||||
| Office | Furniture and | Office | Furniture and | |||
| improvements | equipment | Total | improvements | equipment | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||
At 1 January | 99 | 3,523 | 3,622 | 99 | 3,325 | 3,424 |
Additions at cost | – | 155 | 155 | – | 268 | 268 |
Disposals at cost | – | – | – | – | (68) | (68) |
Foreign exchange | – | (1) | (1) | – | (2) | (2) |
At 31 December | 99 | 3,677 | 3,776 | 99 | 3,523 | 3,622 |
| Accumulated depreciation | ||||||
At 1 January | 75 | 1,589 | 1,664 | 49 | 1,108 | 1,157 |
Charge | 24 | 609 | 633 | 26 | 540 | 566 |
Disposals at cost | – | – | – | – | (68) | (68) |
Foreign exchange | – | (1) | (1) | – | 9 | 9 |
At 31 December | 99 | 2,197 | 2,296 | 75 | 1,589 | 1,664 |
| Net book value | ||||||
Net book value at 31 December | – | 1,480 | 1,480 | 24 | 1,934 | 1,958 |
2025 | 2024 | |||||||
| Computer | IT project | Customer | Intangible | Computer | IT project | Customer | Intangible | |
| software | costs | relationships | total | software | costs | relationships | total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||||
At 1 January | 424 | 2,370 | 2,979 | 5,773 | 1,220 | 2,001 | 2,979 | 6,200 |
Additions at cost | 56 | 281 | – | 337 | 275 | 369 | – | 644 |
Disposals at cost | (3) | (442) | – | (445) | (1,071) | – | – | (1,071) |
At 31 December | 477 | 2,209 | 2,979 | 5,665 | 424 | 2,370 | 2,979 | 5,773 |
| Accumulated depreciation | ||||||||
At 1 January | 169 | 1,523 | 1,450 | 3,142 | 1,152 | 934 | 1,080 | 3,166 |
Charge | 126 | 611 | 370 | 1,107 | 87 | 589 | 370 | 1,046 |
Disposals at cost | (3) | (412) | – | (415) | (1,070) | – | – | (1,070) |
At 31 December | 292 | 1,722 | 1,820 | 3,834 | 169 | 1,523 | 1,450 | 3,142 |
| Net Book value | ||||||||
Net book value at 31 December | 185 | 487 | 1,159 | 1,831 | 255 | 847 | 1,529 | 2,631 |
2025 | 2024 | |||||
| Listed | Unlisted | Total | Listed | Unlisted | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
Opening cost at 1 January | 930,550 | 9,711 | 940,261 | 899,027 | 9,711 | 908,738 |
Gains at 1 January | 106,622 | (4,844) | 101,778 | 60,060 | (3,572) | 56,488 |
Opening fair value at 1 January | 1,037,172 | 4,867 | 1,042,039 | 959,087 | 6,139 | 965,226 |
Purchases at cost | 186,353 | – | 186,353 | 194,185 | – | 194,185 |
Cost of acquisition | (831) | – | (831) | (791) | – | (791) |
Sales – proceeds | (132,566) | – | (132,566) | (192,881) | – | (192,881) |
– realised gains on sales | 41,474 | – | 41,474 | 31,010 | – | 31,010 |
Gains/(losses) in the income statement | 221,043 | 133 | 221,176 | 46,562 | (1,272) | 45,290 |
Closing fair value at 31 December | 1,352,645 | 5,000 | 1,357,645 | 1,037,172 | 4,867 | 1,042,039 |
Closing cost at 31 December | 1,024,980 | 9,711 | 1,034,691 | 930,550 | 9,711 | 940,261 |
Gains/(losses) | 327,665 | (4,711) | 322,954 | 106,622 | (4,844) | 101,778 |
Closing fair value at 31 December | 1,352,645 | 5,000 | 1,357,645 | 1,037,172 | 4,867 | 1,042,039 |
2025 | 2024 | |||||
| Listed | Unlisted | Total | Listed | Unlisted | Total | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
Opening cost at 1 January | 930,550 | 9,611 | 940,161 | 899,027 | 9,611 | 908,638 |
Gains at 1 January | 106,622 | (4,845) | 101,777 | 60,060 | (3,572) | 56,488 |
Opening fair value at 1 January | 1,037,172 | 4,766 | 1,041,938 | 959,087 | 6,039 | 965,126 |
Purchases at cost | 186,353 | – | 186,353 | 194,185 | – | 194,185 |
Cost of acquisition | (831) | – | (831) | (791) | – | (791) |
Sales – proceeds | (132,566) | – | (132,566) | (192,881) | – | (192,881) |
– realised gains/(losses) on sales | 41,474 | – | 41,474 | 31,010 | – | 31,010 |
Gains/(losses) in the income statement | 221,043 | 234 | 221,277 | 46,562 | (1,273) | 45,289 |
Closing fair value at 31 December | 1,352,645 | 5,000 | 1,357,645 | 1,037,172 | 4,766 | 1,041,938 |
Closing cost at 31 December | 1,024,980 | 9,711 | 1,034,691 | 930,550 | 9,611 | 940,161 |
Gains/(losses) | 327,665 | (4,711) | 322,954 | 106,622 | (4,845) | 101,777 |
Closing fair value at 31 December | 1,352,645 | 5,000 | 1,357,645 | 1,037,172 | 4,766 | 1,041,938 |
| 2025 | 2024 | |
| £000 | £000 | |
| Cost | ||
At 1 January | 61,176 | 61,368 |
Revaluations in year | (105) | (192) |
At 31 December | 61,071 | 61,176 |
| 2025 | 2024 | |
| Fair valuation of the IPS | £000 | £000 |
EBITDA at a multiple of 10.7x (2024: 10.7x) | 208,665 | 194,505 |
Surplus net assets | 24,376 | 18,811 |
At 31 December | 233,041 | 213,316 |
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| Contract assets: Current | £000 | £000 | £000 | £000 |
Amounts included in contract assets that were recognised as revenue | 7,239 | 6,659 | 246 | 4 |
| 2025 | 2024 | 2025 | 2024 | |
| Trade and other receivables: Current | £000 | £000 | £000 | £000 |
Trade receivables | 8,590 | 13,730 | 6 | 46 |
Other receivables | 737 | 286 | 183 | 332 |
Portfolio dividends receivable | 3,727 | 2,210 | 3,512 | 2,210 |
Prepayments | 1,593 | 1,532 | 302 | 112 |
14,647 | 17,758 | 4,003 | 2,700 |
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
Cash at bank | 32,372 | 37,573 | 26,047 | 26,453 |
Short-term deposits | 11,403 | 781 | – | – |
43,775 | 38,354 | 26,047 | 26,453 |
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| Contract liabilities: Current | £000 | £000 | £000 | £000 |
Deferred Income | 7,696 | 8,996 | 11 | 10 |
| 2025 | 2024 | 2025 | 2024 | |
| Contract liabilities: Non-current | £000 | £000 | £000 | £000 |
Deferred Income | 3,481 | 1,866 | – | – |
GROUP | COMPANY | |||
| 2025 | 2024 (restated) | 2025 | 2024 (restated) | |
| Trade and other payables: Current | £000 | £000 | £000 | £000 |
Trade payables | 463 | 680 | 56 | 3 |
Dividends payable (see Note 29) | – | – | – | – |
Other payables and accruals | 9,323 | 7,702 | 1,853 | 1,179 |
9,786 | 8,382 | 1,909 | 1,182 |
| 2025 | 2024 | |
| Allotted, issued and fully paid share capital – GROUP AND COMPANY | £000 | £000 |
| Value (Ordinary shares of 5p each) | ||
As at 1 January | 6,626 | 6,557 |
Issued in year | 70 | 69 |
At 31 December | 6,696 | 6,626 |
| Shares (Ordinary shares of 5p each) | Number | Number |
As at 1 January | 132,594,209 | 131,191,892 |
Issued in year | 1,326,870 | 1,402,317 |
As at 31 December | 133,921,079 | 132,594,209 |
| 2025 | 2024 | |
| Own shares held – GROUP | £000 | £000 |
At 1 January | 5,156 | 3,926 |
Purchase of shares | 614 | 1,230 |
At 31 December | 5,770 | 5,156 |
2025 | 2024 | |||||
| Unrealised | Realised | Unrealised | Realised | |||
| appreciation | reserves | Total | appreciation | reserves | Total | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January | 88,684 | 654,133 | 742,817 | 44,200 | 650,076 | 694,276 |
Transfer on disposal of investments | (17,313) | 17,313 | – | (1,868) | 1,868 | – |
Net gains on investments | 238,489 | 24,161 | 262,650 | 47,159 | 29,142 | 76,301 |
Cost of acquisitions | (831) | – | (831) | (791) | – | (791) |
Deconsolidation of liquidated entities | – | – | – | – | (4,538) | (4,538) |
Foreign exchange | (135) | – | (135) | (16) | – | (16) |
Transfers to revenue | – | (1,631) | (1,631) | – | (470) | (470) |
Goodwill Impairment | – | – | – | – | (17,037) | (17,037) |
Other capital movements | – | (4,908) | (4,908) | – | (4,908) | (4,908) |
At 31 December | 308,894 | 689,068 | 997,962 | 88,684 | 654,133 | 742,817 |
2025 | 2024 | |||||
| Unrealised | Realised | Unrealised | Realised | |||
| appreciation | reserves | Total | appreciation | reserves | Total | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
At 1 January | 81,968 | 728,297 | 810,265 | 37,481 | 702,665 | 740,146 |
Transfer on disposal of investments | (17,313) | 17,313 | – | (1,868) | 1,868 | – |
Net gains on investments | 238,489 | 24,161 | 262,650 | 47,159 | 29,142 | 76,301 |
Cost of acquisitions | (831) | – | (831) | (791) | – | (791) |
Foreign exchange | (409) | – | (409) | (13) | – | (13) |
Transfers to revenue | – | (1,631) | (1,631) | – | (470) | (470) |
Dividends paid from capital | – | – | – | – | – | – |
Other capital movements | – | (4,908) | (4,908) | – | (4,908) | (4,908) |
At 31 December | 301,904 | 763,232 | 1,065,136 | 81,968 | 728,297 | 810,265 |
| Restated | ||
| 2025 | 2024 | |
| GROUP | £000 | £000 |
| Assets | ||
| Financial assets held at fair value through profit or loss: | ||
Equity investments | 1,357,645 | 1,042,039 |
| Financial assets held at amortised cost | ||
Trade and other receivables | 14,647 | 17,758 |
Cash and cash equivalents | 43,775 | 38,354 |
58,422 | 56,112 | |
Total financial assets | 1,416,067 | 1,098,151 |
| Liabilities | ||
| Financial liabilities measured at amortised cost | ||
Trade and other payables | 9,786 | 8,382 |
Borrowings | 213,918 | 163,868 |
Lease liability | 4,238 | 5,208 |
Total financial liabilities | 227,942 | 177,458 |
| Restated | ||
| 2025 | 2024 | |
| COMPANY | £000 | £000 |
| Assets | ||
| Financial assets held at fair value through profit or loss: | ||
Equity investments | 1,357,645 | 1,041,938 |
| Financial assets held at amortised cost | ||
Trade and other receivables | 4,003 | 2,700 |
Cash and cash equivalents | 26,047 | 26,453 |
30,050 | 29,153 | |
Total financial assets | 1,387,695 | 1,071,091 |
| Liabilities | ||
| Financial liabilities measured at amortised cost | ||
Amounts owed to subsidiary undertakings | 29,186 | 25,537 |
Trade and other payables | 1,909 | 1,182 |
Borrowings | 174,313 | 124,295 |
Total financial liabilities | 205,408 | 151,014 |
2025 | 2024 | |||||
| Net monetary | Total currency | Net monetary | Total currency | |||
| Investments | assets | exposure | Investments | assets | exposure | |
| GROUP | £000 | £000 | £000 | £000 | £000 | £000 |
US Dollar | 48,461 | 2,848 | 51,309 | 41,391 | 4,101 | 45,492 |
Canadian Dollar | 6,334 | 1 | 6,335 | 6,329 | – | 6,329 |
Euro | 49,769 | 321 | 50,090 | 44,247 | 410 | 44,657 |
Danish Krone | – | – | – | 4,935 | – | 4,935 |
Swiss Franc | 9,386 | – | 9,386 | 5,268 | – | 5,268 |
Hong Kong Dollar | – | 317 | 317 | – | 311 | 311 |
Japanese Yen | 13,111 | – | 13,111 | 13,190 | – | 13,190 |
South African Rand | 3,553 | – | 3,553 | – | – | – |
Total | 130,614 | 3,487 | 134,101 | 115,360 | 4,822 | 120,182 |
2025 | 2024 | |||||
| Net monetary | Total currency | Net monetary | Total currency | |||
| Investments | assets | exposure | Investments | assets | exposure | |
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 |
US Dollar | 48,461 | – | 48,461 | 41,391 | – | 41,391 |
Canadian Dollar | 6,334 | – | 6,334 | 6,329 | – | 6,329 |
Euro | 49,769 | – | 49,769 | 44,247 | – | 44,247 |
Danish Krone | – | – | – | 4,935 | – | 4,935 |
Swiss Franc | 9,386 | – | 9,386 | 5,268 | – | 5,268 |
Hong Kong Dollar | – | – | – | – | – | – |
Japanese Yen | 13,111 | – | 13,111 | 13,190 | – | 13,190 |
South African Rand | 3,553 | – | 3,553 | – | – | – |
Total | 130,614 | – | 130,614 | 115,360 | – | 115,360 |
| 2025 | ||||||||
GROUP | COMPANY | |||||||
| Sterling | HK Dollars | US Dollars | Euro | AU Dollars | Sterling | US Dollars | Euros | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Floating rate assets | 40,223 | 358 | 2,848 | 321 | 25 | 26,047 | – | – |
| 2024 | ||||||||
GROUP | COMPANY | |||||||
| Sterling | HK Dollars | US Dollars | Euro | AU Dollars | Sterling | US Dollars | Euros | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Floating rate assets | 33,484 | 311 | 4,101 | 410 | – | 26,453 | – | – |
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| Sterling | Sterling | Sterling | Sterling | |
| £m | £m | £m | £m | |
Fixed rate liabilities | 163,919 | 163,868 | 124,313 | 124,295 |
Weighted average fixed rate for the year | 3.96% | 3.96% | 3.27% | 3.27% |
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| Sterling | Sterling | Sterling | Sterling | |
| £m | £m | £m | £m | |
Floating rate liabilities | 50,000 | – | 50,000 | – |
Weighted average fixed rate for the year | 5.13% | – | 5.13% | – |
2025 | 2024 | |||||||
| Interest | Interest | Interest | Interest | Interest | Interest | Interest | Interest | |
| payable | payable | payable | payable | payable | payable | payable | payable | |
| GROUP | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years |
| Instrument | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
SONIA + 1.4% unsecured term loan 2028 | 2,565 | 5,130 | – | – | – | – | – | – |
6.125% guaranteed secured bonds 2034 | 2,450 | 9,800 | 9,800 | – | 2,450 | 9,800 | 12,250 | – |
3.77% secured senior notes 2045 | 2,828 | 11,310 | 14,138 | 28,275 | 2,828 | 11,310 | 14,138 | 31,103 |
2.54% secured senior notes 2041 | 508 | 2,032 | 2,540 | 3,048 | 508 | 2,032 | 2,540 | 3,556 |
2.53% secured senior notes 2050 | 759 | 3,036 | 3,795 | 11,385 | 759 | 3,036 | 3,795 | 12,144 |
Lease liabilities: undiscounted cash flows | 1,106 | 3,698 | – | – | 1,242 | 4,033 | 771 | – |
Total Group | 10,216 | 35,006 | 30,273 | 42,708 | 7,787 | 30,211 | 33,494 | 46,803 |
2025 | 2024 | |||||||
| Interest | Interest | Interest | Interest | Interest | Interest | Interest | Interest | |
| payable | payable | payable | payable | payable | payable | payable | payable | |
| COMPANY | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years | < 1 year | 1 - 5 years | 5 - 10 years | > 10 years |
| Instrument | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
SONIA + 1.4% unsecured term loan 2028 | 2,565 | 5,130 | – | – | – | – | – | – |
3.77% secured senior notes 2045 | 2,828 | 11,310 | 14,138 | 28,275 | 2,828 | 11,310 | 14,138 | 31,103 |
2.54% secured senior notes 2041 | 508 | 2,032 | 2,540 | 3,048 | 508 | 2,032 | 2,540 | 3,556 |
2.53% secured senior notes 2050 | 759 | 3,036 | 3,795 | 11,385 | 759 | 3,036 | 3,795 | 12,144 |
Total Company | 6,660 | 21,508 | 20,473 | 42,708 | 4,095 | 16,378 | 20,473 | 46,803 |
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
Between 31 and 60 days | 1,055 | 2,474 | – | – |
Between 61 and 90 days | 561 | 2,476 | – | – |
More than 91 days | 2,167 | 5,125 | 3 | 36 |
Total | 3,783 | 10,075 | 3 | 36 |
| 1 - 30 days | 31 - 60 days | 61 - 90 days | 91+ days | |||
| Current | overdue | overdue | overdue | overdue | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| 31 December 2025 | ||||||
Expected loss rate | 1.01% | 1.52% | 1.03% | 1.04% | 3.02% | 1.50% |
Gross carrying amount | 4,952 | 1,533 | 1,055 | 561 | 2,064 | 10,165 |
Credit loss provision | (50) | (23) | (11) | (6) | (62) | (152) |
Specific provision | – | – | – | – | (1,423) | (1,423) |
Net carrying amount | 4,902 | 1,510 | 1,044 | 555 | 579 | 8,590 |
| 1 - 30 days | 31 - 60 days | 61 - 90 days | 91+ days | |||
| Current | overdue | overdue | overdue | overdue | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| 31 December 2024 | ||||||
Expected loss rate | 2.94% | 3.10% | 3.42% | 3.48% | 4.35% | 3.60% |
Gross carrying amount | 1,541 | 4,089 | 2,474 | 2,476 | 5,125 | 15,705 |
Credit loss provision | (45) | (127) | (85) | (86) | (223) | (566) |
Specific provision | – | – | – | – | (1,409) | (1,409) |
Net carrying amount | 1,496 | 3,962 | 2,389 | 2,390 | 3,493 | 13,730 |
GROUP | COMPANY | |||
| Restated | Restated | |||
| 2025 | 2024 | 2025 | 2024 | |
| Trade and other payables | £000 | £000 | £000 | £000 |
Due in less than one month | 9,786 | 8,382 | 1,909 | 1,182 |
Due in more than one month and less than three months | – | – | – | – |
Total | 9,786 | 8,382 | 1,909 | 1,182 |
| Borrowings are repayable as follows: | ||||
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
SONIA + 1.4% unsecured term loan 2028 (£50m) | 50,000 | – | 50,000 | – |
6.125% guaranteed secured bonds 2034 (£40m) | 39,605 | 39,573 | – | – |
3.77% secured senior notes 2045 (£75m) | 74,438 | 74,420 | 74,438 | 74,420 |
2.54% secured senior notes 2041 (£20m) | 19,904 | 19,904 | 19,904 | 19,904 |
2.53% secured senior notes 2050 (£30m) | 29,971 | 29,971 | 29,971 | 29,971 |
Amounts owed to subsidiary undertakings | – | – | 29,186 | 25,537 |
Total | 213,918 | 163,868 | 203,499 | 149,832 |
| GROUP | ||||
Office building leases | Total right-of-use assets | |||
| 2025 | 2024 | 2025 | 2024 | |
| £000 | £000 | £000 | £000 | |
| Cost | ||||
Opening balance at 1 January | 3,822 | 4,131 | 3,822 | 4,131 |
Leases signed in year | 138 | – | 138 | – |
Lease extension | 158 | 389 | 158 | 389 |
Depreciation | (885) | (719) | (885) | (719) |
Foreign exchange difference | – | 21 | – | 21 |
| Net book value | ||||
At 31 December | 3,233 | 3,822 | 3,233 | 3,822 |
| 2025 | 2024 | |
| £000 | £000 | |
| Amounts recognised in profit and loss | ||
Depreciation expense on right-of-use assets | 885 | 719 |
Interest expense on lease liabilities | 210 | 254 |
1,095 | 973 |
| 2025 | 2024 | |
| £000 | £000 | |
Current | 708 | 1,018 |
Non-current | 3,530 | 4,190 |
Total lease liability | 4,238 | 5,208 |
| 2025 | 2024 | |
| Amounts payable under leases | £000 | £000 |
Within one year | 1,106 | 1,242 |
Between one and five years | 3,698 | 4,033 |
After five years | – | 771 |
4,804 | 6,046 | |
Less: future finance charges | (566) | (838) |
Present value of lease obligations | 4,238 | 5,208 |
Less: amounts due for settlement within one year (shown within current liabilities) | (708) | (1,018) |
Amounts due for settlement after one year (shown within non current liabilities) | 3,530 | 4,190 |
| Significant actuarial assumptions: | 2025 | 2024 | ||
Retail Price Inflation | 2.8% | 3.2% | ||
Consumer Price Inflation* | RPI at 1.0% p.a. to | RPI at 1.0% p.a. | ||
2030. | RPI reduce | to 2030. | RPI reduce | |
| to low levels p.a. | to low levels p.a. | |||
| thereafter | thereafter | |||
CPI single equivalent rate | 2.4% | 2.7% | ||
Discount rate | 5.5% | 5.4% | ||
National Average Earnings (‘NAE’) increase rate | 4.1% | 4.4% | ||
| Pension increases in payment: | ||||
RPI, max 2.5% p.a. | 2.0% | 2.1% | ||
RPI, max 5.0% p.a. | 2.7% | 3.1% | ||
CPI, max 3.0% p.a. | 2.0% | 2.2% |
| 2025 | 2024 | |
| years | years | |
Life expectancy of male/female aged 65 in 2025 | 87.8/90.1 | 87.5/90.0 |
Life expectancy of male/female aged 45 in 2025 | 89.1/91.5 | 88.7/91.3 |
| 2025 | 2024 | |
| The amounts recognised in the income statement are as follows: | £000 | £000 |
Administration expenses | 222 | – |
Interest cost | 1,811 | 1,716 |
Interest income | (2,371) | (2,053) |
Total charge (credit) to profit and loss account | (338) | (337) |
| 2025 | 2024 | |
| Analysis of the amount charged to other comprehensive income | £000 | £000 |
Actual return less interest income | 1,143 | (1,006) |
Actuarial gains/(losses) – change in financial assumptions | 1,458 | 3,259 |
Actuarial gains/(losses) – change in demographic assumptions | (500) | 790 |
Actuarial gains/(losses) – experience | (383) | (305) |
Total amount charged to other comprehensive income (loss) | 1,718 | 2,738 |
2025 | 2024 | |||
| The current allocation of plan assets is as follows: | Allocation % | £000 | Allocation % | £000 |
Equities | (18.5%) | 8,535 | (17.3%) | 7,834 |
Corporate bonds | (24.1%) | 11,112 | (31.0%) | 14,013 |
LDI | (28.5%) | 13,157 | (18.5%) | 8,340 |
Pensioner annuities | (0.9%) | 428 | (1.0%) | 465 |
Infrastructure | (16.1%) | 7,424 | (16.0%) | 7,220 |
Cash/other | (5.7%) | 2,622 | (14.8%) | 6,690 |
Bonds | (4.9%) | 2,268 | – | – |
NCA | (1.3%) | 581 | (1.4%) | 632 |
Total | (100%) | 46,127 | (100%) | 45,194 |
| 2025 | 2024 | |
| Movement in present value of defined benefit obligation | £000 | £000 |
Opening defined benefit obligation at 1 January | 34,719 | 38,700 |
Interest cost | 1,811 | 1,716 |
Benefits paid | (2,359) | (1,953) |
Experience adjustments | 383 | 305 |
Changes in financial assumptions (gain)/loss | (1,458) | (3,259) |
Changes in demographic assumptions (gain)/loss | 500 | (790) |
Closing defined benefit obligation at 31 December | 33,596 | 34,719 |
| 2025 | 2024 | |
| Movement in fair value of plan assets | £000 | £000 |
Opening fair value of assets at 1 January | 45,194 | 46,100 |
Interest income | 2,371 | 2,053 |
Benefits paid | (2,359) | (1,953) |
Return on assets less interest income | 1,143 | (1,006) |
Administration expenses paid | (222) | – |
Closing fair value of assets at 31 December | 46,127 | 45,194 |
| 2025 | 2024 | |
| Movement in the net defined benefit asset | £000 | £000 |
Opening net defined benefit asset at 1 January | 10,475 | 7,400 |
Amount recognised through profit and loss | 338 | 337 |
Actuarial gains / (losses) | 1,718 | 2,738 |
Closing net defined benefit asset at 31 December | 12,531 | 10,475 |
| 2025 | 2024 | |
| Amounts recognised in statement of financial position | £000 | £000 |
Fair value of assets | 46,127 | 45,194 |
Present value of defined benefit obligation | (33,596) | (34,719) |
Net defined benefit asset | 12,531 | 10,475 |
| Increase/(decrease) in defined | ||
| benefit obligations | ||
| At 31 December | At 31 December | |
| 2025 | 2024 | |
| £ million | £ million | |
Discount rate +0.5% | (1.9) | (2.0) |
RPI Inflation assumptions +0.5% | 1.4 | 1.5 |
Life expectancy at 65 +1 year | 1.3 | 1.3 |
| 2025 | 2024 | |
| £000 | £000 | |
Dividends from subsidiaries | 8,200 | 14,250 |
Interest on intercompany balances charged by subsidiaries | 721 | 721 |
Management charges from subsidiaries | 2,095 | 1,000 |
| 31 December | Non-cash items | 31 December | Non-cash items | 31 December | ||||
| 2025 | movement | 2024 | movement | 2023 | ||||
| GROUP | £000 | £000 | £000 | £000 | £000 | |||
SONIA + 1.4% unsecured term loan 2028 | 50,000 | – | – | – | – | |||
6.125% guaranteed secured bonds 2034 | 39,605 | 32 | 39,573 | 27 | 39,546 | |||
3.77% secured senior notes 2045 | 74,438 | 18 | 74,420 | (7) | 74,427 | |||
2.54% secured senior notes 2041 | 19,904 | – | 19,904 | (32) | 19,936 | |||
2.53% secured senior notes 2050 | 29,971 | – | 29,971 | (9) | 29,980 | |||
213,918 | 50 | 163,868 | (21) | 163,889 | ||||
| 31 December | Cash | Non-cash items | 31 December | Cash | Non-cash items | 31 December | ||
| 2025 | movements | movement | 2024 | movements | movement | 2023 | ||
| COMPANY | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
SONIA + 1.4% unsecured term loan 2028 | 50,000 | – | – | – | – | – | – | |
3.77% secured senior notes 2045 | 74,438 | – | 18 | 74,420 | – | (7) | 74,427 | |
2.54% secured senior notes 2041 | 19,904 | – | – | 19,904 | – | (32) | 19,936 | |
2.53% secured senior notes 2050 | 29,971 | – | – | 29,971 | – | (9) | 29,980 | |
Amounts owed to subsidiary undertakings | 29,186 | 3,649 | – | 25,537 | 6,979 | – | 18,558 | |
203,499 | 3,649 | 18 | 149,832 | 6,979 | (48) | 142,901 |
GROUP | COMPANY | |||
| 2025 | 2024 | 2025 | 2024 | |
| Cash flows from operating activities | £000 | £000 | £000 | £000 |
Operating profit/(loss) before interest and taxation | 313,020 | 104,657 | 304,606 | 120,997 |
| Adjust for non-cash flow items: | ||||
Losses/(gains) on investments | (262,650) | (76,301) | (262,650) | (76,301) |
Movement in amortised cost of borrowings | 50 | (21) | 18 | (48) |
Depreciation of property, plant and equipment | 633 | 566 | – | – |
Depreciation of right-of-use assets | 885 | 719 | – | – |
Amortisation of intangible assets | 1,107 | 1,046 | – | – |
Goodwill impairment | – | 17,037 | – | – |
Decrease/(increase) in receivables | 2,529 | 5,683 | (1,545) | 502 |
(Decrease)/increase in payables | 1,404 | (4,387) | 727 | 174 |
(Decrease)/increase in deferred income | 316 | 459 | 1 | – |
(Decrease)/increase in other taxation payable | (451) | (1,473) | (25) | (815) |
Normal pension contributions in excess of cost | (338) | (337) | – | – |
Dividends received | (39,568) | (36,578) | (47,772) | (50,828) |
Cash flows from operating activities | 16,937 | 11,070 | (6,640) | (6,319) |
Group | Company | ||||||
| 31 Dec | 31 Dec | ||||||
| Increase/ | 2024 | Increase/ | 2024 | ||||
| 2024 | (decrease) | (restated) | 2024 | (decrease) | (restated) | ||
| £000 | £000 | £000 | £000 | £000 | £000 | ||
| Statement of Financial Position | Trade and other payables | 18,989 | (10,607) | 8,382 | 11,789 | (10,607) | 1,182 |
Total net assets | 920,764 | 10,607 | 931,371 | 970,631 | 10,607 | 981,238 | |
Total equity | 920,764 | 10,607 | 931,371 | 970,631 | 10,607 | 981,238 | |
Statement of Changes in Equity | Retained earnings 1 January 2024 | 47,545 | 10,003 | 57,548 | 33,315 | 10,003 | 43,318 |
Total equity 1 January 2024 | 854,229 | 10,003 | 864,232 | 887,135 | 10,003 | 897,138 | |
Dividend relating to 2023 | (11,971) | (10,003) | (21,974) | (11,971) | (10,003) | (21,974) | |
Dividend relating to 2024 | (31,640) | 10,607 | (21,033) | (31,640) | 10,607 | (21,033) | |
| Retained earnings | |||||||
31 December 2024 | 49,823 | 10,607 | 60,430 | 34,283 | 10,607 | 44,890 | |
Total equity | 920,764 | 10,607 | 931,371 | 970,631 | 10,607 | 981,238 |
Group | Company | ||||||
| Increase/ | 1 Jan 2024 | Increase/ | 1 Jan 2024 | ||||
| 1 Jan 2024 | (decrease) | (restated) | 1 Jan 2024 | (decrease) | (restated) | ||
| £000 | £000 | £000 | £000 | £000 | £000 | ||
| Statement of Financial Position | Trade and other payables: Current | 22,553 | (10,003) | 12,550 | 11,023 | (10,003) | 1,020 |
Total Net Assets | 854,229 | 10,003 | 864,232 | 887,135 | 10,003 | 897,138 | |
Total Equity | 854,229 | 10,003 | 864,232 | 887,135 | 10,003 | 897,138 |