| 2026 | 2025 | ||
| Note | £000 | £000 | |
| Continuing operations | |||
Revenue | 3, 34 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | 4 | ||
Distribution expenses | ( | ( | |
Administrative expenses before separately disclosed items | ( | ( | |
Acquired intangible amortisation | 2, 13 | ( | ( |
Restructuring and transformation costs | 2 | ( | ( |
Project Ignite | 2 | ( | |
Impairment of non‑current assets | 2, 13 | ( | |
Profit on disposal of a subsidiary | 2 | ||
Malaysia manufacturing write‑off | 2 | ( | |
Recovery of prior year fraud loss | 2 | ||
Facilitation payment fraud | 2 | ( | ( |
Impairment of customer receivable upon administration | 2 | ( | |
Total administrative expenses | ( | ( | |
Share of gain of associate accounted for using the equity method | 35 | ||
Operating profit | 5, 6, 7 | ||
Financial income | 8 | ||
Financial expenses | 8 | ( | ( |
Net financing costs | ( | ( | |
Profit before taxation | 3 | ||
Taxation | 9 | ( | ( |
| (Loss)/profit for the year | |||
attributable to equity shareholders of the Parent Company | ( | ||
| (Loss)/profit per share | |||
Basic | 25 | ( | |
Diluted | 25 | ( |
| 2026 | 2025 | |
| £000 | £000 | |
(Loss)/profit for the year | ( | |
| Other comprehensive income/(expense) for the year: | ||
| Items that may be reclassified subsequently to profit or loss: | ||
Exchange differences on translation of foreign operations 1 | ( | |
(Loss)/gain on a hedge of a net investment taken to equity | ( | |
Other comprehensive income/(expense) | ( | |
| Total comprehensive income/(expense) recognised for the year | ||
attributable to the equity shareholders of the Parent Company | ( |
| Own | |||||||
| Share | Share | Merger | shares | Translation | Retained | Total | |
| capital | premium | reserve | held | reserve | earnings | equity | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2025 (restated) 1 | ( | ||||||
| Total comprehensive income for the year: | |||||||
Loss for the year | ( | ( | |||||
Other comprehensive income for the year | |||||||
Total comprehensive income/(expense) recognised for the year | ( | ||||||
Issue of share capital (note 24) | |||||||
Share‑based payment transactions (net of tax) (note 22) | |||||||
Other tax‑related equity movements | |||||||
Dividends (note 24) | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Balance at | ( |
| Own | |||||||
| Share | Share | Merger | shares | Translation | Retained | Total | |
| capital | premium | reserve | held | reserve | earnings | equity | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2024 (previously stated) 1 | ( | ||||||
Reversal of previously capitalised SaaS implementation costs 1 | ( | ( | |||||
Balance at 31 March 2024 (restated) 1 | ( | ||||||
| Total comprehensive income/(expense) for the year: | |||||||
Profit for the year | |||||||
Other comprehensive expense for the year | ( | ( | |||||
Total comprehensive (expense)/income recognised for the year | ( | ( | |||||
Issue of share capital (note 24) | |||||||
Share‑based payment transactions (net of tax) (note 22) | |||||||
Movement in own shares held (note 24) | ( | ||||||
Dividends (note 24) | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Balance at 31 March 2025 (restated) 1 | ( |
Group | Company | ||||
| 2025 | 2025 | ||||
| 2026 | £000 | 2026 | £000 | ||
| Note | £000 | (restated) 1 | £000 | (restated) 1 | |
| Non‑current assets | |||||
Property, plant and equipment | 10, 11 | 3 | 6 | ||
Right‑of‑use assets | 12 | 1 | 30 | ||
Intangible assets | 13, 14 | — | — | ||
Equity investments | 15, 35 | 42,018 | 42,186 | ||
Non‑current trade and other receivables | 19 | 63,578 | 56,837 | ||
Deferred tax assets | 16, 17 | — | — | ||
Total non‑current assets | 105,600 | 99,059 | |||
| Current assets | |||||
Inventories | 18 | — | — | ||
Trade and other receivables | 19 | 2,241 | 2,077 | ||
Cash and cash equivalents | 26 | 1,792 | 590 | ||
Total current assets | 4,033 | 2,667 | |||
Total assets | 3 | 109,633 | 101,726 | ||
| Current liabilities | |||||
Trade and other payables | 21 | 2,742 | 3,081 | ||
Right‑of‑use liabilities | 12, 20, 26 | 1 | 102 | ||
| Other interest‑bearing loans | |||||
and borrowings | 20, 26 | 11,749 | 4,547 | ||
Provisions | 23 | — | — | ||
Tax payable | — | — | |||
Total current liabilities | 14,492 | 7,730 |
Group | Company | ||||
| 2025 | 2025 | ||||
| 2026 | £000 | 2026 | £000 | ||
| Note | £000 | (restated) 1 | £000 | (restated) 1 | |
| Non‑current liabilities | |||||
| Other interest‑bearing loans | |||||
and borrowings | 20, 26 | 48,375 | 41,627 | ||
Right‑of‑use liabilities | 12, 20, 26 | — | — | ||
Other payables | 21 | — | — | ||
Provisions | 23 | — | — | ||
Deferred tax liabilities | 16, 17 | — | — | ||
Total non‑current liabilities | 48,375 | 41,627 | |||
Total liabilities | 3 | 62,867 | 49,357 | ||
Net assets | 46,766 | 52,369 | |||
| Equity | |||||
Share capital | 6,810 | 6,806 | |||
Share premium | 22,587 | 22,537 | |||
Merger reserve | 16,328 | 16,328 | |||
Own shares held | ( | ( | (1,833) | (1,833) | |
Translation reserves | — | — | |||
Retained earnings | 2,874 | 8,531 | |||
Total equity | 46,766 | 52,369 |
Group | Company | ||||
| 2026 | 2025 | 2026 | 2025 | ||
| Note | £000 | £000 | £000 | £000 | |
| Cash flows from operating activities | |||||
(Loss)/profit for the year | ( | (4,509) | (2,938) | ||
| Adjustments for: | |||||
Depreciation and amortisation | 10, 11, 13, 14 | 3 | 724 | ||
Right‑of‑use asset depreciation | 12 | 29 | 26 | ||
Unrealised foreign currency loss/(gain) | 38 | (9) | |||
Financial income | 8 | ( | ( | (791) | (1,084) |
Financial expense (excluding right‑of‑use liabilities) | 8 | 3,604 | 4,211 | ||
Right‑of‑use liabilities’ financial expense | 8, 12 | — | 5 | ||
Share of gain/(loss) of associate accounted for using the equity method | ( | — | — | ||
Loss on sale of property, plant and equipment, intangibles and investments | ( | ( | — | — | |
Dividends received | (2,584) | (7,082) | |||
Equity settled share‑based payment charge | 827 | 428 | |||
Impairment of goodwill and intangible assets | 2, 3, 13 | — | — | ||
Gain on termination of right‑of‑use liabilities and expense on lease back | ( | (101) | — | ||
Recovery of prior year fraud loss | 2 | ( | — | — | |
Facilitation payment fraud | 2 | — | — | ||
Investments and loans/debtors due from subsidiaries written off | 168 | — | |||
Gain on sale of disposal of a subsidiary | 2 | ( | — | — | |
Impairment of right‑of‑use assets and property, plant and equipment | 2, 10, 11, 12 | — | — | ||
Non‑cash tax appropriations | — | — | |||
Taxation expense | 9 | 25 | 66 | ||
Operating cash inflow/(outflow) before changes in working capital and provisions | (3,291) | (5,653) | |||
Change in trade and other receivables 1 | ( | 660 | 1,731 | ||
Change in inventories | — | — | |||
Change in trade and other payables | ( | (309) | 801 | ||
Change in provisions | ( | ( | — | (609) | |
Cash generated from/(used in) operations | (2,940) | (3,730) | |||
Tax paid | ( | ( | — | (3) | |
Net cash generated from/(used in) operating activities | (2,940) | (3,733) |
Group | Company | ||||
| 2026 | 2025 | 2026 | 2025 | ||
| Note | £000 | £000 | £000 | £000 | |
| Cash flows from investing activities | |||||
Proceeds from sale of property, plant and equipment | — | — | |||
Proceeds from sale of assets classified as held for sale | 10 | — | — | ||
Interest received | 899 | 877 | |||
Investment in an associate | ( | — | — | ||
Acquisition of property, plant and equipment and intangibles | 10, 11, 13, 14 | ( | ( | — | 12 |
Lending to subsidiary undertakings | (1,239) | (2,192) | |||
Repayment by subsidiary undertakings | 2,859 | 4,709 | |||
Dividends received | 2,584 | 7,082 | |||
Net cash generated (used in)/from investing activities | ( | ( | 5,103 | 10,488 | |
| Cash flows from financing activities | |||||
Proceeds from the issue of share capital | 24 | 54 | — | ||
Repayment of external loans | 32 | ( | (2,180) | — | |
Proceeds from external loans | 32 | 6,915 | 629 | ||
Proceeds from loans from subsidiaries | 3,265 | 1,484 | |||
Repayment of loans from subsidiaries | (3,000) | (2,566) | |||
Repayment of right‑of‑use liabilities | 12 | ( | ( | — | (11) |
Dividends paid | 24 | ( | ( | (2,430) | (2,426) |
Interest paid | ( | ( | (3,585) | (4,185) | |
Net cash used in financing activities | ( | ( | (961) | (7,075) | |
Net change in cash and cash equivalents | 1,202 | (320) | |||
Cash and cash equivalents at 1 April | 590 | 910 | |||
Effect of exchange rate fluctuations on cash held | ( | ( | — | — | |
Cash and cash equivalents at 31 March | 1,792 | 590 |
| 2026 | 2025 | ||
| Note | £000 | £000 | |
Underlying profit before tax | 12,320 | 10,377 | |
| Separately disclosed items within | |||
| administrative expenses | |||
Acquired intangible amortisation | 13 | (1,550) | (1,731) |
Restructuring and transformation costs | (2,427) | (2,575) | |
Project Ignite | (5,976) | — | |
Impairment of non‑current assets | 13 | (899) | — |
| Impairment of customer receivable | |||
on administration | — | (1,006) | |
Malaysia manufacturing write‑off | (1,390) | — | |
Recovery of prior year fraud loss | 190 | — | |
Facilitation payment fraud | (211) | (384) | |
Profit on disposal of a subsidiary | — | 247 | |
Profit before tax | 57 | 4,928 |
| 2026 | 2025 | ||
| Note | £000 | £000 | |
Underlying EBITDA | 31 | 23,064 | 22,018 |
| Separately disclosed items within | |||
| administrative expenses | |||
Restructuring and transformation costs | (2,427) | (2,575) | |
Project Ignite | (5,976) | — | |
Impairment of non‑current assets | 13 | (899) | — |
| Impairment of customer receivable | |||
on administration | — | (1,006) | |
Malaysia manufacturing write‑off | (1,390) | — | |
Recovery of prior year fraud loss | 190 | — | |
Facilitation payment fraud | (211) | (384) | |
Profit on disposal of a subsidiary | — | 247 | |
EBITDA | 12,351 | 18,300 | |
Acquired intangible amortisation | 13 | (1,550) | (1,731) |
Depreciation, right‑of‑use assets and non‑acquired amortisation | (6,563) | (7,142) | |
Operating profit | 4,238 | 9,427 |
| North | Common | |||||
| UK & Ireland | Europe | America | Asia | amounts | Total | |
| March 2026 | £000 | £000 | £000 | £000 | £000 | £000 |
| Revenue | ||||||
Revenue from external customers | 61,580 | 74,196 | 32,685 | 39,913 | — | 208,374 |
Inter‑segment revenue (eliminated on consolidation) | 2,678 | 1,594 | 866 | 6,359 | — | 11,497 |
Total revenue | 64,258 | 75,790 | 33,551 | 46,272 | — | 219,871 |
Underlying operating result | 4,475 | 8,593 | 3,130 | 5,043 | (4,740) | 16,501 |
Net financing costs | (463) | (699) | (671) | 400 | (2,748) | (4,181) |
Underlying segment result | 4,012 | 7,894 | 2,459 | 5,443 | (7,488) | 12,320 |
Separately disclosed items (see note 2) | (899) | (3,035) | (2,461) | (4,591) | (1,277) | (12,263) |
Profit/(loss) before tax | 3,113 | 4,859 | (2) | 852 | (8,765) | 57 |
| Specific disclosure items | ||||||
Depreciation and amortisation | 2,529 | 3,174 | 805 | 1,497 | 108 | 8,113 |
| Assets and liabilities | ||||||
Non‑current asset additions | 983 | 1,450 | 223 | 2,969 | 814 | 6,439 |
Non‑current assets 1 | 24,810 | 13,827 | 3,120 | 21,824 | 898 | 64,479 |
Segment assets | 67,492 | 67, 877 | 25,545 | 56,695 | 5,641 | 223,250 |
Segment liabilities | (21,476) | (19,054) | (3,312) | (10,004) | (53,782) | (107,628) |
| North | Common | |||||
| UK & Ireland | Europe | America | Asia | amounts | Total | |
| March 2025 | £000 | £000 | £000 | £000 | £000 | £000 |
| Revenue | ||||||
Revenue from external customers | 69,126 | 77,171 | 32,978 | 44,191 | — | 223,466 |
Inter‑segment revenue (eliminated on consolidation) | 3,036 | 1,659 | 131 | 7,356 | — | 12,182 |
Total revenue | 72,162 | 78,830 | 33,109 | 51,547 | — | 235,648 |
Underlying operating result | 2,927 | 6,926 | 3,008 | 8,846 | (6,831) | 14,876 |
Net financing costs | (65) | (916) | (873) | 462 | (3,107) | (4,499) |
Underlying segment result | 2,862 | 6,010 | 2,135 | 9,308 | (9,938) | 10,377 |
Separately disclosed items (see note 2) | (1,201) | (2,060) | (381) | (432) | (1,375) | (5,449) |
Profit/(loss) before tax | 1,661 | 3,950 | 1,754 | 8,876 | (11,313) | 4,928 |
| Specific disclosure items | ||||||
Depreciation and amortisation | (2,357) | (3,287) | (840) | (1,552) | (837) | (8,873) |
| Assets and liabilities | ||||||
Non‑current asset additions | 6,046 | 4,695 | 198 | 863 | — | 11,802 |
Non‑current assets 1 | 26,768 | 16,317 | 4,297 | 19,733 | 5,510 | 72,626 |
Segment assets | 71,186 | 69,946 | 24,322 | 56,468 | 7,081 | 229,003 |
Segment liabilities | (22,454) | (20,041) | (4,282) | (10,497) | (50,586) | (107,860) |
| 2026 | 2025 | |
| £000 | £000 | |
Rental income received from freehold properties | 102 | 20 |
Other income | 690 | 746 |
792 | 766 |
| 2026 | 2025 | ||
| Note | £000 | £000 | |
| Depreciation and non‑acquired | |||
amortisation | 10, 13 | 2,903 | 3,655 |
Right‑of‑use assets depreciation | 12 | 3,660 | 3,487 |
Amortisation of acquired intangibles | 13 | 1,550 | 1,731 |
Short‑term/low‑value lease expense | 12 | 325 | 309 |
Net foreign exchange loss/(gain) | 673 | (198) | |
Profit on disposal of fixed assets | (50) | (26) |
| 2026 | 2025 | |
| £000 | £000 | |
Audit of these financial statements | 433 | 439 |
| Audit of financial statements of subsidiaries pursuant | ||
to legislation | 570 | 531 |
Total | 1,003 | 970 |
Group | Company | |||
Number of employees | Number of employees | |||
2026 | 2025 | 2026 | 2025 | |
Office and management | 93 | 107 | — | — |
Manufacturing | 269 | 310 | — | — |
Sales | 155 | 178 | — | — |
Operations | 503 | 581 | — | — |
1,176 | — | — |
Group | Company | |||
£000 | £000 | |||
2026 | 2025 | 2026 | 2025 | |
| Wages and salaries | ||||
(including accrued bonus) | 37,737 | 41,844 | — | — |
Share‑based payments | 1,244 | 426 | 1,244 | 428 |
Social security costs | 4,979 | 4,544 | — | — |
| Contributions to defined | ||||
| contribution plans (see | ||||
note 22) | 1,831 | 2,176 | — | — |
45,791 | 48,990 | 1,244 | 428 |
| 2026 | 2025 | |
| £000 | £000 | |
Directors’ emoluments | 1,086 | 945 |
Compensation for loss of office | — | — |
Company contributions to money purchase pension plans | 15 | 12 |
Pension cash payments | 15 | 20 |
1,116 | 977 |
| Number of Directors | ||
2026 | 2025 | |
| Retirement benefits are accruing to the following number | ||
of Directors under money purchase schemes | 1 | 1 |
The number of Directors who exercised share options was | — | — |
| 2026 | 2025 | |
| £000 | £000 | |
| Financial income | ||
Interest income on financial assets | 160 | 275 |
| Financial expenses | ||
| Interest payable on bank loans, IFRS 16 right‑of‑use | ||
liabilities | 4,341 | 4,774 |
| 2026 | 2025 | |
| Recognised in the income statement | £000 | £000 |
| Current UK tax expense: | ||
Current year | 518 | 65 |
Adjustments for prior years | — | 2 |
518 | 67 | |
| Current foreign tax expense: | ||
Current year | 2,192 | 3,259 |
Adjustments for prior years | 36 | (91) |
2,228 | 3,168 | |
Total current tax | 2,746 | 3,235 |
| Deferred tax expense (note 16): | ||
Origination and reversal of temporary differences | (1,687) | 1,248 |
Adjustments for prior years | (20) | (595) |
Deferred tax income | (1,707) | 653 |
Tax in income statement | 1,039 | 3,888 |
| 2026 | 2025 | |
| £000 | £000 | |
Deferred tax recognised directly in equity | (213) | 31 |
Total tax recognised in equity | (213) | 31 |
| 2026 | ETR | 2025 | ETR | |
| Reconciliation of effective tax rate (ETR) and tax expense | £000 | % | £000 | % |
(Loss)/profit for the period | (982) | 1,040 | ||
Tax from continuing operations | 1,039 | 3,888 | ||
Profit before tax | 57 | 4,928 | ||
Tax using the UK corporation tax rate of 25% (FY25: 25%) | 14 | 25 | 1,232 | 25 |
Tax suffered on dividends | 698 | 1,225 | 203 | 4 |
Non‑deductible expenses | 423 | 742 | 1,917 | 38 |
Non‑taxable receipts | (92) | (161) | (391) | (7) |
IFRS 2 share option charge | 302 | 530 | (16) | — |
Deferred tax assets not recognised | (134) | (235) | 2,247 | 45 |
Different tax rates on overseas earnings | (208) | (365) | (619) | (12) |
Adjustments in respect of prior years | 36 | 63 | (685) | (13) |
Total tax in income statement | 1,039 | 1,824 | 3,888 | 80 |
| Land and | Leasehold | Plant and | Fixtures and | Motor | ||
| buildings | improvements | equipment | fittings | vehicles | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Cost | ||||||
Balance at 1 April 2024 | 13,572 | 4,478 | 38,435 | 8,918 | 1,050 | 66,453 |
Additions | 76 | 518 | 1,246 | 1,030 | — | 2,870 |
Assets classified as held for sale | — | — | — | — | — | — |
Disposals | — | (14) | (4,526) | (932) | (13) | (5,485) |
Transfers/reallocations | — | — | (4) | (24) | — | (28) |
Effect of movements in foreign exchange | (162) | (34) | (517) | (79) | (24) | (816) |
Balance at 31 March 2025 | 13,486 | 4,948 | 34,634 | 8,913 | 1,013 | 62,994 |
Balance at | 13,486 | 4,948 | 34,634 | 8,913 | 1,013 | 62,994 |
Additions | 34 | 407 | 1,173 | 1,146 | 28 | 2,788 |
Disposals | — | (152) | (991) | (1,454) | (109) | (2,706) |
Transfers/reallocations | — | 75 | 30 | (154) | (24) | (73) |
Effect of movements in foreign exchange | 624 | 47 | 1,423 | 143 | 26 | 2,263 |
Balance at 31 March 2026 | 14,144 | 5,325 | 36,269 | 8,594 | 934 | 65,266 |
| Depreciation and impairment | ||||||
Balance at 1 April 2024 | 5,167 | 1,611 | 32,276 | 7,511 | 818 | 47,383 |
Depreciation charge for the year | 214 | 358 | 1,793 | 455 | 69 | 2,889 |
Assets classified as held for sale | — | — | — | — | — | — |
Disposals | — | (14) | (4,525) | (694) | (13) | (5,246) |
Transfers/reallocations | — | — | (4) | (24) | — | (28) |
Impairment loss | — | — | — | — | — | — |
Effect of movements in foreign exchange | (96) | (23) | (398) | (61) | (19) | (597) |
Balance at 31 March 2025 | 5,285 | 1,932 | 29,142 | 7,1 87 | 855 | 44,401 |
| Land and | Leasehold | Plant and | Fixtures and | Motor | ||
| buildings | improvements | equipment | fittings | vehicles | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 April 2025 | 5,285 | 1,932 | 29,142 | 7,187 | 855 | 44,401 |
Depreciation charge for the year | 211 | 435 | 1,639 | 515 | 87 | 2,887 |
Disposals | — | (152) | (987) | (1,437) | (92) | (2,668) |
Transfers/reallocations | — | 26 | 22 | (48) | — | — |
Impairment loss 1 | — | 21 | 61 | 49 | 5 | 136 |
Effect of movements in foreign exchange | 229 | 34 | 1,204 | 119 | 22 | 1,608 |
Balance at 31 March 2026 | 5,725 | 2,296 | 31,081 | 6,385 | 877 | 46,364 |
| Net book value | ||||||
At 31 March 2024 | 8,405 | 2,867 | 6,159 | 1,407 | 232 | 19,070 |
At 31 March 2025 | 8,201 | 3,016 | 5,492 | 1,726 | 158 | 18,593 |
At 31 March 2026 | 8,419 | 3,029 | 5,188 | 2,209 | 57 | 18,902 |
| Plant and | Fixtures and | ||
| machinery | fittings | Total | |
| £000 | £000 | £000 | |
| Cost | |||
Balance at 1 April 2024 | 13 | 582 | 595 |
Additions | — | 3 | 3 |
Balance at 31 March 2025 | 13 | 585 | 598 |
Balance at 1 April 2025 | 13 | 585 | 598 |
Additions | — | — | — |
Balance at 31 March 2026 | 13 | 585 | 598 |
| Depreciation and impairment | |||
Balance at 1 April 2024 | 12 | 578 | 590 |
Depreciation charge for the year | 1 | 1 | 2 |
Balance at 31 March 2025 | 13 | 579 | 592 |
Balance at 1 April 2025 | 13 | 579 | 592 |
Depreciation charge for the year | — | 3 | 3 |
Balance at 31 March 2026 | 13 | 582 | 595 |
| Net book value | |||
At 1 April 2024 | 1 | 4 | 5 |
At 31 March 2025 | — | 6 | 6 |
At 31 March 2026 | — | 3 | 3 |
| Land and | Motor | |||
| buildings | vehicles | Equipment | Total | |
| £000 | £000 | £000 | £000 | |
At 1 April 2024 | 15,227 | 1,153 | 70 | 16,450 |
Lease extensions | 488 | — | — | 488 |
New leases | 4,684 | 172 | 18 | 4,874 |
Rent review | 2,322 | 262 | 1,005 | 3,589 |
Depreciation | (2,850) | (545) | (92) | (3,487) |
Disposals | (1,501) | — | — | (1,501) |
Impairment | 34 | — | — | 34 |
| Foreign exchange | ||||
movements | (150) | (8) | (6) | (164) |
At 1 April 2025 | 18,254 | 1,034 | 995 | 20,283 |
Lease extensions | 300 | — | — | 300 |
New leases | 98 | 423 | 476 | 997 |
Rent review | 400 | 3 | (3) | 400 |
Depreciation | (2,915) | (574) | (171) | (3,660) |
Disposals | — | — | — | — |
Impairment 1 | (393) | — | — | (393) |
| Foreign exchange | ||||
movements | 164 | 24 | 44 | 232 |
At 31 March 2026 | 15,908 | 910 | 1,341 | 18,159 |
| Land and | Motor | |||
| buildings | vehicles | Equipment | Total | |
| £000 | £000 | £000 | £000 | |
At 1 April 2024 | 17,058 | 1,295 | 70 | 18,423 |
Lease extensions | 488 | — | — | 488 |
New leases | 4,231 | 172 | 18 | 4,421 |
Rent review | 2,322 | 262 | 1,005 | 3,589 |
Lease payments | (3,915) | (703) | (115) | (4,733) |
Interest | 912 | 70 | 34 | 1,016 |
Disposals | (1,701) | — | — | (1,701) |
| Foreign exchange | ||||
movements | (182) | (4) | 1 | (185) |
At 1 April 2025 | 19,213 | 1,092 | 1,013 | 21,318 |
Lease extensions | 300 | — | — | 300 |
New leases | 98 | 423 | 476 | 997 |
Rent review | 400 | 3 | (3) | 400 |
Lease payments | (3,549) | (708) | (209) | (4,466) |
Interest | 1,012 | 75 | 74 | 1,161 |
Disposals | (101) | — | — | (101) |
| Foreign exchange | ||||
movements | 271 | 27 | 42 | 340 |
At 31 March 2026 | 17,644 | 912 | 1,393 | 19,949 |
| 2026 | 2025 | |
| £000 | £000 | |
Short‑term lease expense | 304 | 265 |
Low‑value lease expense | 21 | 44 |
| Aggregate undiscounted future commitments | ||
for short‑term and low‑value leases | 2 | 13 |
| Under | Between 1 | Between 2 | Over | ||
| 1 year | and 2 years | and 5 years | 5 years | Total | |
| £000 | £000 | £000 | £000 | £000 | |
| At 31 March 2026 | |||||
Right‑of‑use liabilities | 2,934 | 2,822 | 5,422 | 8,771 | 19,949 |
| Under | Between 1 | Between 2 | Over | ||
| 1 year | and 2 years | and 5 years | 5 years | Total | |
| £000 | £000 | £000 | £000 | £000 | |
| At 31 March 2025 | |||||
Right‑of‑use liabilities | 2,805 | 2,293 | 7,257 | 8,963 | 21,318 |
| Lease | Fixed | Variable | ||
| contracts | payments | payments | Sensitivity | |
| (number) | % | % | £000 | |
Property leases with periodic uplifts to market | ||||
rentals or inflation | 5 | — | 3 | 5 |
Property leases with fixed payments | 95 | 86 | — | — |
| Leases of equipment | ||||
and vehicles | 147 | 11 | — | — |
At 31 March 2026 | 247 | 97 | 3 | 5 |
| Lease | Fixed | Variable | ||
| contracts | payments | payments | Sensitivity | |
| (number) | % | % | £000 | |
Property leases with periodic uplifts to market | ||||
rentals or inflation | 6 | — | 3 | 7 |
Property leases with fixed payments | 33 | 88 | — | — |
| Leases of equipment | ||||
and vehicles | 119 | 9 | — | — |
At 31 March 2025 | 158 | 97 | 3 | 7 |
| Assets under | |||||
| course of | |||||
| construction | Software | Total | |||
| £000 | £000 | Goodwill | Other | £000 | |
(restated) 1 | (restated) 1 | £000 | £000 | (restated) 1 | |
| Cost | |||||
Balance at 1 April 2024 | — | 1,262 | 47,454 | 23,327 | 72,043 |
Additions | — | — | — | 74 | 74 |
Transfers | — | — | — | (12) | (12) |
Effect of movements in foreign exchange | — | — | (609) | (399) | (1,008) |
Balance at 31 March 2025 | — | 1,262 | 46,845 | 22,990 | 71,097 |
Balance at 1 April 2025 | — | 1,262 | 46,845 | 22,990 | 71,097 |
Additions | 382 | 207 | — | 106 | 695 |
Transfers 2 | — | 41 | — | — | 41 |
Effect of movements in foreign exchange | — | — | 893 | 515 | 1,408 |
Balance at 31 March 2026 | 382 | 1,510 | 47,738 | 23,611 | 73,241 |
| Amortisation and impairment | |||||
Balance at 1 April 2024 | — | 541 | 24,999 | 15,604 | 41,144 |
Amortisation for the year | — | 721 | — | 1,776 | 2,497 |
Disposals | — | — | — | 12 | 12 |
Effect of movements in foreign exchange | — | — | (299) | (293) | (592) |
Balance at 31 March 2025 | — | 1,262 | 24,700 | 17,09 9 | 43,061 |
Balance at 1 April 2025 | — | 1,262 | 24,700 | 17,099 | 43,061 |
Amortisation for the year | — | — | — | 1,566 | 1,566 |
Impairment 3 | — | — | 370 | — | 370 |
Effect of movements in foreign exchange | — | — | 586 | 499 | 1,085 |
Balance at 31 March 2026 | — | 1,262 | 25,656 | 19,164 | 46,082 |
| Net book value | |||||
At 31 March 2024 | — | 721 | 22,455 | 7,723 | 30,899 |
At 31 March 2025 | — | — | 22,145 | 5,891 | 28,036 |
At 31 March 2026 | 382 | 248 | 22,082 | 4,447 | 27,159 |
| 2026 | 2025 | |
| £000 | £000 | |
Special Fasteners Engineering Co. Ltd (SFE Taiwan) | 11,135 | 10,890 |
TR Fastenings AB (Sweden) | 1,063 | 1,063 |
Lancaster Fastener Company Ltd | 1,245 | 1,245 |
TR Fastenings Ltd (TR UK) | 4,083 | 4,083 |
TR Germany GmbH (Germany) | 1,531 | 1,463 |
TR Falcon Fastenings Inc (Charlotte) | 1,247 | 1,253 |
Precision Technology Supplies Ltd (PTS) | 1,673 | 2,043 |
Other | 105 | 105 |
22,082 | 22,145 |
TR UK | PTS | SFE | ||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
Long‑term revenue growth rate | 2.0% | 2.3% | 2.0% | 2.3% | 4.0% | 2.3% |
Discount rate – post‑tax | 11.3% | 10.9% | 11.3% | 10.9% | 10.4% | 10.6% |
Discount rate – pre‑tax | 15.1% | 14.6% | 15.1% | 14.6% | 13.0% | 13.3% |
Terminal EBIT margin | 7.5% | 6.1% | 13.8% | 16.8% | 12.0% | 17.0% |
| Assets under | ||||
| course of | ||||
| construction | Software | Total | ||
| £000 | £000 | Other | £000 | |
(restated) 1 | (restated) 1 | £000 | (restated) 1 | |
| Cost | ||||
Balance at 1 April 2024 | — | 1,262 | 62 | 1,324 |
Disposals | — | — | — | — |
Transfers | — | — | — | — |
Balance at 31 March 2025 | — | 1,262 | 62 | 1,324 |
Balance at 1 April 2025 | — | 1,262 | 62 | 1,324 |
Disposals | — | — | — | — |
Transfers | — | — | — | — |
Balance at 31 March 2026 | — | 1,262 | 62 | 1,324 |
Amortisation and impairment | ||||
Balance at 1 April 2024 | — | 541 | 62 | 603 |
Amortisation for the year | — | 721 | — | 721 |
Impairment | — | — | — | — |
Balance at 31 March 2025 | — | 1,262 | 62 | 1,324 |
Balance at 1 April 2025 | — | 1,262 | 62 | 1,324 |
Amortisation for the year | — | — | — | — |
Impairment | — | — | — | — |
Balance at 31 March 2026 | — | — | — | — |
| Net book value | ||||
At 1 April 2024 | — | 721 | — | 721 |
At 31 March 2025 | — | — | — | — |
At 31 March 2026 | — | — | — | — |
| Total | |
| £000 | |
| Cost | |
Balance at 1 April 2024 and 1 April 2025 | 43,331 |
Investments written off | (1,100) |
Balance at 31 March 2026 | 42,231 |
| Impairment losses recognised | |
Balance at 1 April 2024 and 1 April 2025 | 1,145 |
Investments written off | (932) |
Balance at 31 March 2026 | 213 |
| Net book value | |
Balance at 1 April 2025 | 42,186 |
Balance at 31 March 2026 | 42,018 |
Assets | Liabilities | Net | ||||
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Property, plant and equipment | — | — | 1,342 | 1,343 | 1,342 | 1,343 |
IFRS 16 Leases | (2,007) | (1,930) | 1,797 | 1,761 | (210) | (169) |
Intangible assets | (170) | (188) | 812 | 1,115 | 642 | 927 |
Provision on inventories | (874) | (842) | — | — | (874) | (842) |
Provisions/accruals | (2,994) | (2,423) | 1,272 | 1,133 | (1,722) | (1,290) |
IFRS 2 Share‑based Payments | (19) | (67) | 1 | — | (18) | (67) |
Tax losses | (2,547) | (1,369) | — | — | (2,547) | (1,369) |
Tax (assets)/liabilities | (8,611) | (6,819) | 5,224 | 5,352 | (3,387) | (1,467) |
Tax set‑off | 1,321 | 900 | (1,321) | (900) | — | — |
Net tax (assets)/liabilities | (7,290) | (5,919) | 3,903 | 4,452 | (3,387) | (1,467) |
| 1 April | Recognised | Recognised | 31 March | |
| 2025 | in income | in equity 1 | ||
| £000 | £000 | £000 | £000 | |
Property, plant and equipment | 1,343 | (69) | 68 | 1,342 |
IFRS 16 Leases | (169) | (51) | 10 | (210) |
Intangible assets | 927 | (160) | (125) | 642 |
Provision on inventories | (842) | (50) | 18 | (874) |
Provisions/accruals | (1,290) | (304) | (128) | (1,722) |
IFRS 2 Share‑based Payments | (67) | 6 | 43 | (18) |
Tax losses | (1,369) | (1,079) | (99) | (2,547) |
(1,467) | (1,707) | (213) | (3,387) | |
| 1 April | Recognised | Recognised | 31 March | |
| 2024 | in income | in equity 1 | ||
| £000 | £000 | £000 | £000 | |
Property, plant and equipment | 1,794 | (452) | 1 | 1,343 |
IFRS 16 Leases | (188) | 19 | — | (169) |
Intangible assets | 1,135 | (199) | (9) | 927 |
Provision on inventories | (865) | 17 | 6 | (842) |
Provisions/accruals | (1,381) | 76 | 15 | (1,290) |
IFRS 2 Share‑based Payments | (197) | 147 | (17) | (67) |
Tax losses | (2,446) | 1,042 | 35 | (1,369) |
Reclassified to assets held for sale | (3) | 3 | — | — |
(2,151) | 653 | 31 | (1,467) | |
Assets | Liabilities | Net | ||||
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Property, plant and equipment | — | — | — | 41 | — | 41 |
Provisions/accruals | — | — | — | — | — | — |
IFRS 2 Share‑based Payments | — | — | — | — | — | — |
Tax losses | — | (41) | — | — | — | (41) |
Tax (assets)/liabilities | — | (41) | — | 41 | — | — |
Tax set‑off | — | 41 | — | (41) | — | — |
Net tax assets | — | — | — | — | — | — |
| 1 April | Recognised | Recognised | 31 March | ||
| 2025 | in income | in equity 2026 | |||
| £000 | £000 | £000 | £000 | ||
Property, plant and equipment | 41 | (41) | — | — | |
Provisions/accruals | — | — | — | — | |
IFRS 2 Share‑based Payments | — | — | — | — | |
Tax losses | (41) | 41 | — | — | |
— | — | — | — | ||
| 1 April | Recognised | Recognised | 31 March | ||
| 2024 | in income | in equity 2025 | |||
| £000 | £000 | £000 | £000 | ||
Property, plant and equipment | 51 | (10) | — | 41 | |
Provisions/accruals | (42) | 42 | — | — | |
IFRS 2 Share‑based Payments | (72) | 72 | — | — | |
Tax losses | — | (41) | — | (41) | |
(63) | 63 | — | — | ||
| 2026 | 2025 | |
| £000 | £000 | |
Raw materials and consumables | 1,937 | 3,095 |
Work in progress | 2,670 | 2,743 |
Finished goods and goods for resale | 59,535 | 65,074 |
64,142 | 70,912 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £000 | £000 | £000 | £000 | |
Gross trade receivables | 50,905 | 51,312 | — | — |
| Expected credit loss | ||||
provision | (537) | (736) | — | — |
| Non‑trade receivables | ||||
and prepayments | 4,546 | 4,712 | 209 | 347 |
Amounts owed by subsidiary undertakings | — | — | 2,032 | 1,730 |
54,914 | 55,288 | 2,241 | 2,077 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £000 | £000 | £000 | £000 | |
Amounts owed by subsidiary undertakings | — | — | 63,578 | 56,837 |
Current | Non‑current | |||||
| 2026 | 2025 | 2026 | 2025 | |||
Initial loan value | Rate | Maturity | £000 | £000 | £000 | £000 |
| Group (excluding Company) | ||||||
Right‑of‑use liabilities | Various | 2026–2050 | 2,933 | 2,703 | 17,015 | 18,512 |
| Company | ||||||
Revolving Credit Facility 1 | SONIA/SOFR/EURIBOR | 2027 | — | — | 28,596 | 22,752 |
+ 2.10% to 3.60% 2 | ||||||
Export Development Guarantee Facility 1 | SONIA/SOFR/EURIBOR | 2028 | — | — | 20,625 | 20,074 |
| + 2.10% to 2.32% | ||||||
Prepaid arrangement fees 3 | — | — | (846) | (1,199) | ||
Loans from subsidiaries | SONIA/SOFR/EURIBOR | 2025 | 11,749 | 4,547 | — | — |
| + 1.61% to 3.60% | ||||||
Right‑of‑use liabilities | Various | 2026 | 1 | 102 | — | 1 |
Total Group (excluding loans from subsidiaries) | 2,934 | 2,805 | 65,390 | 60,140 | ||
Total Company (including loans from subsidiaries) | 11,750 | 4,649 | 48,375 | 41,628 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £000 | £000 | £000 | £000 | |
Trade payables | 14,606 | 17,026 | — | — |
Amounts payable to subsidiary undertakings | — | — | 742 | 725 |
Other payables and accrued expenses | 15,831 | 15,517 | 1,852 | 2,221 |
Other taxes and social security | 736 | 2,046 | 148 | 135 |
31,173 | 34,589 | 2,742 | 3,081 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £000 | £000 | £000 | £000 | |
Other payables | 578 | 543 | — | — |
2026 | 2025 | |||
| Weighted | Weighted | |||
| average | average | |||
| exercise | exercise | |||
| Options | price | Options | price | |
Outstanding at beginning of year | 1,843,789 | 0.69 | 2,174,100 | 0.76 |
Granted during the year | 239,508 | 0.64 | 1,024,585 | 0.64 |
Forfeited/lapsed during the year | (209,138) | 0.68 | (1,349,595) | 0.76 |
Exercised during the year | — | — | — | — |
Vested early during the year 1 | (68,687) | 0.73 | (5,301) | 0.74 |
Outstanding at the end of the year | 1,805,472 | 0.69 | 1,843,789 | 0.69 |
Exercisable at the end of the year | 70,873 | 0.86 | 1,710 | 1.05 |
2026 | 2025 | |
Outstanding at beginning of year | — | — |
Granted during the year | 330,025 | — |
Forfeited/lapsed during the year | — | — |
Exercised during the year | — | — |
Vested early during the year | — | — |
Outstanding at the end of the year | 330,025 | — |
Exercisable at the end of the year | — | — |
2026 | 2025 | |
Outstanding at beginning of year | 4,482,001 | 6,938,250 |
Granted during the year | — | — |
Forfeited during the year | (2,282,310) | (2, 227, 9 01) |
Vested early during the year | — | — |
Exercised during the year | — | (228,348) |
Outstanding at end of year | 2,199,691 | 4,482,001 |
Exercisable at end of year | — | — |
2026 | 2025 | |
Outstanding at beginning of year | 856,978 | 981,758 |
Granted during the year | — | — |
Forfeited/lapsed during the year | (42,425) | (124,780) |
Exercised during the year | — | — |
Vested early during the year | — | — |
Outstanding at end of year | 814,553 | 856,978 |
Exercisable at end of year | — | — |
2026 | 2025 | |
Outstanding at beginning of year | 9,430,800 | 10,208,598 |
Granted during the year | 2,074,128 | — |
Forfeited/lapsed during the year | (2,333,394) | (777,798) |
Exercised during the year | — | — |
Vested early during the year | — | — |
Outstanding at end of year | 9,171,534 | 9,430,800 |
Exercisable at end of year | — | — |
| Number | Share price | Expected | |||||||||
| outstanding on | on date | Exercise | Expected | Vesting | Expected | Risk‑free | annual | Fair | |||
| Type of | Valuation | 31 March | of grant | price | volatility | period | life | rate | dividend | value | |
| Date of grant | instrument | model | 2026 | (£) | (£) | % | (years) | (years) | % | % | (£) |
15/09/2020 | SAYE 5 Year | Black‑Scholes | 70,873 | 0.98 | 0.86 | 33.1 | 5.13 | 5.13 | (0.06) | 1.22 | 0.29 |
10/08/2021 | SAYE 5 Year | Black‑Scholes | 19,951 | 1.44 | 1.05 | 35.0 | 5.23 | 5.23 | 0.34 | 1.11 | 0.55 |
15/09/2022 | SAYE 3 Year | Black‑Scholes | 117,573 | 0.84 | 0.77 | 43.3 | 3.13 | 3.13 | 3.06 | 2.50 | 0.26 |
15/09/2022 | SAYE 5 Year | Black‑Scholes | 66,231 | 0.84 | 0.77 | 38.1 | 5.13 | 5.13 | 3.04 | 2.50 | 0.28 |
15/09/2023 | SAYE 3 Year | Black‑Scholes | 611,312 | 0.81 | 0.69 | 47.8 | 3.13 | 3.13 | 4.47 | 2.79 | 0.29 |
15/09/2023 | SAYE 5 Year | Black‑Scholes | 99,832 | 0.81 | 0.69 | 44.2 | 5.13 | 5.13 | 4.27 | 2.79 | 0.32 |
04/10/2024 | SAYE 3 Year | Black‑Scholes | 430,974 | 0.79 | 0.64 | 48.9 | 3.07 | 3.07 | 3.88 | 2.29 | 0.31 |
04/10/2024 | SAYE 5 Year | Black‑Scholes | 214,586 | 0.79 | 0.64 | 48.9 | 5.08 | 5.08 | 3.87 | 2.29 | 0.35 |
12/09/2025 | SAYE 3 Year | Black‑Scholes | 174,140 | 0.82 | 0.64 | 49.3 | 3.14 | 3.14 | 3.84 | 2.20 | 0.34 |
Total SAYE share options | 1,805,472 |
| Number | Share price | Expected | |||||||||
| outstanding on | on date | Exercise | Expected | Vesting | Expected | Risk‑free | annual | Fair | |||
| Type of | Valuation | 31 March | of grant | price | volatility | period | life | rate | dividend | value | |
| Date of grant | instrument | model | 2026 | (£) | (£) | % | (years) | (years) | % | % | (£) |
28/11/2023 | Board LTIP – relative TSR | Monte Carlo | 610,915 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | Board LTIP – UOM | DDM | 203,638 | 0.76 | n/a | n/a | 3.00 | 3.00 | 4.20 | 2.77 | 0.70 |
28/11/2023 | ELT LTIP – TSR equity | Monte Carlo | 407, 276 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | ELT LTIP – UOM – equity | DDM | 135,759 | 0.76 | n/a | n/a | 3.00 | 3.00 | 4.20 | 2.77 | 0.70 |
28/11/2023 | SM LTIP – TSR – equity | Monte Carlo | 1,084,001 | 0.76 | n/a | 48.3 | 3.00 | 3.00 | 4.20 | 2.77 | 0.44 |
28/11/2023 | SM LTIP – UOM – equity | DDM | 361,334 | 0.76 | n/a | n/a | 3.00 | 3.00 | n/a | 2.77 | 0.70 |
28/11/2023 | SM LTIP – TSR – cash 1 | Monte Carlo | 158,492 | 0.67 1 | n/a | 48.0 | 3.00 | 1.66 | 3.96 | 2.71 | 0.34 |
28/11/2023 | SM LTIP – UOM – cash 1 | DDM | 52,829 | 0.67 1 | n/a | n/a | 3.00 | 1.66 | n/a | 2.71 | 0.64 |
10/09/2024 | Board/ELT LTIP 3yr – equity | Monte Carlo | 2,106,536 | 0.80 | 0.81 | 48.00 | 3.00 | 3.00 | 3.56 | 2.25 | 0.30 |
10/09/2024 | Board/ELT LTIP 4yr – equity | Monte Carlo | 2,106,536 | 0.80 | 0.81 | 48.00 | 4.00 | 4.00 | 3.56 | 2.25 | 0.30 |
10/09/2024 | Board/ELT LTIP 5yr – equity | Monte Carlo | 2,106,536 | 0.80 | 0.81 | 48.00 | 5.00 | 5.00 | 3.56 | 2.25 | 0.30 |
23/09/2024 | Board/ELT LTIP 3yr – equity | Monte Carlo | 259,266 | 0.79 | 0.79 | 48.00 | 2.96 | 2.96 | 3.64 | 2.27 | 0.30 |
23/09/2024 | Board/ELT LTIP 4yr – equity | Monte Carlo | 259,266 | 0.79 | 0.79 | 48.00 | 3.96 | 3.96 | 3.64 | 2.27 | 0.30 |
23/09/2024 | Board/ELT LTIP 5yr – equity | Monte Carlo | 259,266 | 0.79 | 0.79 | 48.00 | 4.96 | 4.96 | 3.64 | 2.27 | 0.30 |
19/11/2024 | Board/ELT LTIP 3yr – equity | Monte Carlo | 259,266 | 0.80 | 0.79 | 48.50 | 2.81 | 2.81 | 4.17 | 2.26 | 0.30 |
| Number | Share price | Expected | |||||||||
| outstanding on | on date | Exercise | Expected | Vesting | Expected | Risk‑free | annual | Fair | |||
| Type of | Valuation | 31 March | of grant | price | volatility | period | life | rate | dividend | value | |
| Date of grant | instrument | model | 2026 | (£) | (£) | % | (years) | (years) | % | % | (£) |
19/11/2024 | Board/ELT LTIP 4yr – equity | Monte Carlo | 259,266 | 0.80 | 0.79 | 48.50 | 3.81 | 3.81 | 4.17 | 2.26 | 0.30 |
19/11/2024 | Board/ELT LTIP 5yr – equity | Monte Carlo | 259,266 | 0.80 | 0.79 | 48.50 | 4.81 | 4.81 | 4.17 | 2.26 | 0.30 |
17/11/2025 | Board/ELT LTIP 3yr – equity | Monte Carlo | 259,266 | 0.73 | 0.76 | 48.50 | 1.81 | 1.81 | 3.81 | 2.47 | 0.24 |
17/11/2025 | Board/ELT LTIP 4yr – equity | Monte Carlo | 259,266 | 0.73 | 0.76 | 48.50 | 2.81 | 2.81 | 3.81 | 2.47 | 0.24 |
17/11/2025 | Board/ELT LTIP 5yr – equity | Monte Carlo | 259,266 | 0.73 | 0.76 | 48.50 | 3.81 | 3.81 | 3.81 | 2.47 | 0.24 |
08/12/2025 | Board/ELT LTIP 3yr – equity | Monte Carlo | 172,844 | 0.72 | 0.72 | 48.50 | 1.76 | 1.76 | 3.85 | 2.49 | 0.23 |
08/12/2025 | Board/ELT LTIP 4yr – equity | Monte Carlo | 172,844 | 0.72 | 0.72 | 48.50 | 2.76 | 2.76 | 3.85 | 2.49 | 0.23 |
08/12/2025 | Board/ELT LTIP 5yr – equity | Monte Carlo | 172,844 | 0.72 | 0.72 | 48.50 | 3.76 | 3.76 | 3.85 | 2.49 | 0.23 |
18/08/2025 | FY25 Board deferred equity | DDM | 330,025 | 0.67 | n/a | n/a | 3.00 | 3.00 | n/a | 2.68 | 0.62 |
Total share options (inc. SAYE) | 14,321,275 |
| Number of | Contractual life | ||||
| Grant date/employees entitled | instruments | of options | |||
15/09/20 SAYE | 70,873 | Apr 2026 | |||
10/08/21 SAYE | 19,951 | Apr | 2 | 025, Apr 2027 | |
15/09/22 SAYE | 183,804 | Apr | 2 | 026, Apr 2028 | |
15/09/23 SAYE | 711,144 | Apr | 2027 | , Apr 2029 | |
04/10/24 SAYE | 645,560 | Apr | 2028 | , Apr 2030 | |
12/09/25 SAYE | 174,140 | Apr 2029 | |||
Total outstanding options | 1,805,472 | ||||
Senior Manager, OEB and ELT LTIP shares | 2,199,691 | Nov 2031 | |||
Board LTIP shares | 814,553 | Nov 2031 | |||
Board/ELT LTIP shares | 9,171,534 | Sep 2034 | |||
Board deferred equity | 330,025 | Sep 2034 | |||
Total | 14,321,275 |
| Restructuring | Dilapidations | Total | |
| Group | £000 | £000 | £000 |
Balance at 31 March 2025 | 875 | 2,075 | 2,950 |
Utilised during the year 1 | (875) | (451) | (1,326) |
Released during the year | — | (24) | (24) |
Balance at 31 March 2026 | — | 1,600 | 1,600 |
| 2026 | 2025 | |
| Group | £000 | £000 |
Non‑current (greater than one year) 1 | 1,600 | 1,622 |
Current (less than one year) | — | 1,328 |
Balance at 31 March | 1,600 | 2,950 |
| Number of ordinary shares | ||
Group | 2026 | 2025 |
In issue at 1 April | 136,119,976 | 136,114,675 |
Shares issued | 68,687 | 5,301 |
In issue at 31 March – fully paid | 136,188,663 | 136,119,976 |
| 2026 | 2025 | |
| Group | £000 | £000 |
| Allotted, called up and fully paid | ||
Ordinary shares of 5p each | 6,810 | 6,806 |
| 2026 | 2025 | |
| £000 | £000 | |
| Final paid 2025 – | ||
per qualifying ordinary share | 1,620 | 1,618 |
| Interim paid 2025 – 0.60p (FY24: 0.60p) | ||
per qualifying ordinary share | 810 | 808 |
Total | 2,430 | 2,426 |
| 2026 | 2025 | |
| £000 | £000 | |
| Final proposed 2026 – 1.30p (FY25: 1.20p) | ||
per qualifying ordinary share 1 | 1,756 | 1,620 |
| Interim paid 2026 – 0.60p (FY25: 0.60p) | ||
per qualifying ordinary share | 810 | 809 |
Total | 2,566 | 2,429 |
2026 | 2025 | |
Issued ordinary shares at 1 April | 136,119,976 | 136,114,675 |
Net effect of shares issued and own shares held | (1,131,081) | (1,255,967) |
Weighted average number of ordinary shares at 31 March | 134,988,895 | 134,858,708 |
2026 | 2025 | |
Weighted average number of ordinary shares at 31 March | 134,988,895 | 134,858,708 |
Effect of share options on issue | — | — |
| Weighted average number of ordinary shares (diluted) | ||
at 31 March | 134,988,895 | 134,858,708 |
2026 | EPS | 2025 | EPS | |||||
| Earnings | Earnings | |||||||
| EPS (total) | £000 | Basic | Diluted | £000 | Basic | Diluted | ||
(Loss)/profit after tax for the financial year | (982) | (0.73)p | (0.73)p | 1,040 | 0.77p | 0.77p | ||
| Separately disclosed items: | ||||||||
Acquired intangible amortisation | 1,550 | 1.15p | 1.15p | 1,731 | 1.28p | 1.28p | ||
Restructuring and transformation costs | 2,427 | 1.80p | 1.80p | 2,575 | 1.91p | 1.91p | ||
Impairment of non‑current assets | 899 | 0.67p | 0.67p | — | — | — | ||
Impairment of customer receivable on administration | — | — | — | 1,006 | 0.75p | 0.75p | ||
Malaysia manufacturing write‑off | 1,390 | 1.03p | 1.03p | — | — | — | ||
Project Ignite | 5,976 | 4.43p | 4.43p | — | — | — | ||
Profit on disposal of a subsidiary | — | — | — | (247) | (0.18)p | (0.18)p | ||
Recovery of prior year fraud loss | (190) | (0.14)p | (0.14)p | — | — | — | ||
Facilitation payment fraud | 211 | 0.16p | 0.16p | 384 | 0.28p | 0.28p | ||
Tax charge on adjusted items above | (2,559) | (1.91)p | (1.91)p | (678) | (0.50)p | (0.50)p | ||
Underlying profit after tax | 8,722 | 6.46p | 6.46p | 5,811 | 4.31p | 4.31p |
| 2026 | 2025 | |
| £000 | £000 | |
0‑90 days | 48,742 | 49,368 |
90‑120 days | 315 | 1,153 |
120‑360 days | 1,444 | 741 |
360 days+ | 404 | 101 |
Total | 50,905 | 51,363 |
2026 | 2025 | |
0‑90 days | 0.8% | 0.9% |
90‑120 days | 12.2% | 10.0% |
120‑360 days | 4.6% | 17.1% |
360 days+ | 22.2% | 48.6% |
Total | 1.1% | 1.4% |
| 2026 | 2025 | |
| £000 | £000 | |
Balance at 1 April | (736) | (1,108) |
Impairment reversal movement | 199 | 372 |
Balance at 31 March | (537) | (736) |
| 2026 | ||||||
| Carrying | Contractual | Less than | 1 to 2 | 2 to 5 | Over | |
| amount | cash flows 1 | 1 year | years | years | 5 years | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Non‑derivative financial liabilities | ||||||
| Group and Company | ||||||
Revolving Credit Facility (see note 20) | 27,8 89 | 28,596 | — | — | 28,596 | — |
Export Development Guarantee Facility (see note 20) | 20,486 | 20,625 | — | 2,063 | 18,563 | — |
Right‑of‑use liabilities (see note 12) | 19,949 | 33,884 | 5,535 | 5,108 | 10,305 | 12,936 |
Total Group and Company | 68,324 | 83,105 | 5,535 | 7,171 | 57,464 | 12,936 |
| 2025 | ||||||
| Carrying | Contractual | Less than | 1 to 2 | 2 to 5 | Over | |
| amount | cash flows 1 | 1 year | years | years | 5 years | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Non‑derivative financial liabilities | ||||||
| Group and Company | ||||||
Revolving Credit Facility (see note 20) | 21,992 | 22,752 | — | — | 22,752 | — |
Export Development Guarantee Facility (see note 20) | 19,635 | 20,074 | — | — | 20,074 | — |
Right‑of‑use liabilities (see note 12) | 21,318 | 39,186 | 5,138 | 5,011 | 11,533 | 17,504 |
Total Group and Company | 62,945 | 82,012 | 5,138 | 5,011 | 54,359 | 17,50 4 |
2026 | 2025 | |||||
| Available | Utilised | Unutilised | Available | Utilised | Unutilised | |
| facilities | facilities | facilities | facilities | facilities | facilities | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| Group and Company | ||||||
Revolving Credit Facility | 70,000 | 28,596 | 41,404 | 70,000 | 22,752 | 47, 248 |
Export Development Guarantee Facility | 50,000 | 20,625 | 29,375 | 50,000 | 20,074 | 29,926 |
Total Group and Company | 120,000 | 49,221 | 70,779 | 120,000 | 42,826 | 77,174 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £000 | £000 | £000 | £000 | |
| Variable rate instruments | ||||
Financial assets | 32,425 | 24,258 | 1,792 | 590 |
Financial liabilities 1 | (48,375) | (41,627) | (48,375) | (41,627) |
Adjusted net debt | (15,950) | ( 17,369) | (46,583) | (41,037) |
| Change in fair value | Change in fair value | ||
| used for measuring | used for measuring | ||
| ineffectiveness for | ineffectiveness for | Foreign currency | |
| the hedged item | the hedged instrument | translation reserve | |
| Net investment in foreign subsidiaries | £000 | £000 | £000 |
EUR borrowings | (1,389) | 1,389 | 3,350 |
USD borrowings | 40 | (40) | 1,154 |
| Singapore | Japanese | |||||
| Sterling | Euro | US Dollar | Dollar | Yen | Total | |
| 31 March 2026 | £000 | £000 | £000 | £000 | £000 | £000 |
Cash and cash equivalents exposure | 1,692 | 3,889 | 4,268 | — | 86 | 9,935 |
| Singapore | Japanese | |||||
| Sterling | Euro | US Dollar | Dollar | Yen | Total | |
| 31 March 2025 | £000 | £000 | £000 | £000 | £000 | £000 |
Cash and cash equivalents exposure | 673 | 3,720 | 4,931 | 9 | 172 | 9,505 |
| Equity and profit or loss | |||
| 2026 | 2025 | ||
Foreign currency | Local currency | £000 | £000 |
Euro | Sterling | (11) | (9) |
US Dollar | Singapore Dollar | (18) | (21) |
US Dollar | Taiwanese Dollar | (18) | (21) |
Euro | Taiwanese Dollar | (16) | (17) |
2023 | 2024 | 2025 | 2026 | |
| Net debt to | ||||
underlying EBITDA | 2.2x | 1.3x | 0.97x | 0.64x |
| 2025 | ||
| 2026 | £000 | |
| £000 | (restated) 1 | |
Borrowings (note 20) | 68,324 | 62,945 |
Equity | 115,622 | 115,721 |
Capital employed | 183,946 | 178,666 |
| 2026 | 2025 | |
| £000 | £000 | |
Short‑term employee benefits | 2,464 | 2,330 |
Compensation for loss of office | — | 30 |
Company contributions to money purchase plans | 101 | 105 |
Share‑based payments | — | — |
2,565 | 2,465 |
| Income | Loan | Expenditure | Loan | ||||
| Rent | management | interest | Total | management | interest | Total | |
| income | fees | receivable | income | fees | payable | expense | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Subsidiaries | 90 | — | 1,061 | 1,151 | 1,960 | 713 | 2,673 |
| Income | Loan | Expenditure | Loan | ||||
| Rent | management | interest | Total | management | interest | Total | |
| income | fees | receivable | income | fees | payable | expense | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Subsidiaries | 180 | 163 | 1,060 | 1,403 | 2,850 | 520 | 3,370 |
2026 | 2025 | |||
| Balances | Balances | Balances | Balances | |
| receivables | payables | receivables | payables | |
| £000 | £000 | £000 | £000 | |
Subsidiaries | 65,610 | 12,491 | 58,567 | 5,272 |
| Percentage of | ||||||||||||||
| ordinary shares held | ||||||||||||||
| Country of | Issued and | |||||||||||||
| incorporation | fully paid | Principal | ||||||||||||
| or registration | share capital | activity | Company | Group | Office address | |||||||||
| Europe | ||||||||||||||
Trifast Overseas Holdings Ltd | United Kingdom | £112 | Holding Company | 100% | 100% | National Distribution Centre, | ||||||||
| Reedswood Park Road, Walsall WS2 8DQ, UK | ||||||||||||||
Trifast Holdings B.V. | Netherlands | €18,427 | Holding Company | — | 100% | KVK | 332 | 68 | 836, | Vestigingsnr. 000018832806, | ||||
| Kelvinstratt 5, 7575 AS Oldenzaal, Netherlands | ||||||||||||||
TR Fastenings Ltd | United Kingdom | £10,200 | Manufacture and | — | 100% | National Distribution Centre, | ||||||||
| distribution of fastenings | Reedswood Park Road, Walsall WS2 8DQ, UK | |||||||||||||
TR Southern Fasteners Limited | Republic of | €254 | Distribution of fastenings | — | 100% | Mallow Business & Technology Park, | ||||||||
| Ireland | Mallow, Co. Cork, P51 HV12, Republic of Ireland | |||||||||||||
TR Holland B.V. | Netherlands | €45,378 | Distribution of fastenings | — | 100% | Kelvinstraat 5, 7575 AS, Oldenzaal, Netherlands | ||||||||
Lancaster Fastener Company Ltd | United Kingdom | £40,000 | Distribution of fastenings | — | 100% | Stevant Way Northgate, White Lund Industrial | ||||||||
| Estate, Morecambe LA3 3PU, England | ||||||||||||||
TR Fastenings AB | Sweden | SEK 1,500,000 | Distribution of fastenings | — | 100% | Box | 413 | 3, Smedjegatan 6, 7tr, | ||||||
| SE‑131 04 Nacka, Sweden | ||||||||||||||
TR Hungary Kft | Hungary | HUF | 68,257,300 | Distribution of fastenings | — | 100% | Szigetszentmiklós, Diósgyőri utca 2, 2310 Hungary | |||||||
TR Italy SPA | Italy | € 1 87,200 | Manufacture and | — | 100% | Via Giuseppe Costantini, 19, | ||||||||
| distribution of fastenings | 06022 | Fossato Di Vico (PG), Italy | ||||||||||||
VIC Sp. Z o.o. | Poland | PLN 50,000 | Distribution of fastenings | — | 100% | Wroclaw, ul Wiosenna 14/2, Poland | ||||||||
TR Germany GmbH | Germany | €25,000 | Distribution of fastenings | — | 100% | Lerchenweg 99, 33415 Verl, Germany | ||||||||
Precision Technology Supplies Ltd | United Kingdom | £10,000 | Distribution of fastenings | — | 100% | Precision Technology Supplies, The Birches | ||||||||
| Industrial Estate, East Grinstead, West Sussex | ||||||||||||||
| RH19 1XZ, England | ||||||||||||||
| TR Fastenings España – Ingeniería | Spain | €3,085 | Distribution of fastenings | — | 100% | Calle de la Ciencia 43, Viladecans Barcelona, | ||||||||
| Industrial, S.L. | CP | 0 | 8 | 840, Spain | ||||||||||
| Percentage of | ||||||||||
| ordinary shares held | ||||||||||
| Country of | Issued and | |||||||||
| incorporation | fully paid | Principal | ||||||||
| or registration | share capital | activity | Company | Group | Office address | |||||
| Asia | ||||||||||
TR Asia Investment Holdings Pte Ltd | Singapore | S$4 | Holding Company | — | 100% | 57 Senoko Road, Singapore 758121 | ||||
TR Formac Pte Ltd | Singapore | S$315,000 | Manufacture and | — | 100% | 57 Senoko Road, Singapore 758121 | ||||
| distribution of fastenings | ||||||||||
TR Formac (Shanghai) Pte Ltd | China | US$200,000 | Distribution of fastenings | — | 100% | Room D, 1F, Building 2, No 390 Ai Du Road, | ||||
| China (Shanghai) Pilot Free Trade Zone, Shanghai | ||||||||||
Special Fasteners Engineering Co. Ltd | Taiwan | TW$100,000,000 | Manufacture and | — | 100% | 9F.‑3 No. 366, Bo Ai 2nd Rd. | ||||
| distribution of fastenings | Kaohsiung 81358, Taiwan, R.O.C. | |||||||||
TR Formac Fastenings Private Ltd | India | INR | 18,850,000 | Distribution of fastenings | — | 100% | Door No:6, 05th Cross Street, | |||
| Mangala Nagar, Porur, Chennai‑600 116, India | ||||||||||
| Power Steel & Electro‑Plating Works | Malaysia | MYR 4,586,523 | Manufacture and | — | 100% | Suite | 16 | 09, Tingkat 16, Plaza Pengkalan, | ||
| SDN Bhd | distribution of fastenings | Batu 3 Jalan Sultan Azlan Shah 51200 | ||||||||
| Kuala Lumpur, Malaysia | ||||||||||
TR Formac Co. Ltd | Thailand | THB | 60,000,000 | Distribution of fastenings | — | 100% | 28, 3rd Floor Motorway Road, | |||
| Prawet, Bangkok 10,250, Thailand | ||||||||||
Trifast KSA Ltd | Saudi Arabia | SAR | 100,000 | Distribution of fastenings | — | 100% | 7 | 160, King Khaled Branch Road, | ||
| Al Asemah Dist., Saudi Arabia | ||||||||||
| (Shanghai) Precision Machinery | China | RMB 5,000,000 | Manufacture and | — | 100% | Area A, 1st Floor, Building 6, | ||||
Manufacturing Co Ltd 1 | distribution of fastenings | No. 38 Dong Sheng Road, Pudong, Shanghai | ||||||||
| Americas | ||||||||||
TR Fastenings (Inc). | USA | US$20,000 | Distribution of fastenings | — | 100% | 10811 | Vine Crest Drive, Suite 190, | |||
| Houston, Texas 77086, USA | ||||||||||
TR Falcon Fastening Solutions | USA | US$1,000 | Distribution of fastenings | — | 100% | 10715 | John Proce Road, | |||
| Charlotte, North Carolina, 28273, USA | ||||||||||
Trifast Holdings (US) Inc. | USA | US$1 | Holding Company | — | 100% | 251 | Little Falls Drive, | |||
| Wilmington, Delaware, 19808, USA | ||||||||||
| Dormant | ||||||||||
TR Europe Ltd | United Kingdom | £2,500 | Dormant | 100% | 100% | National Distribution Centre, | ||||
| Reedswood Park Road, Walsall WS2 8DQ, UK | ||||||||||
TR Fastenings Poland Sp. Z o.o | Poland | PLN 50,000 | Distribution of fastenings | 100% | 100% | Al Jerozolimskie 56c, 00‑803 Warszawa, Poland | ||||
2026 | 2025 | |||||
| Profit | Tax | Profit | Tax | |||
| impact | impact | ETR | impact | impact | ETR | |
| £000 | £000 | % | £000 | £000 | % | |
Profit before tax | 57 | (1,039) | (1,823)% | 4,928 | (3,888) | (78.9)% |
Separately disclosed items | 12,263 | (2,559) | (20.9)% | 5,449 | (678) | (12.4)% |
Underlying profit before tax | 12,320 | (3,598) | 29.2% | 10,377 | (4,566) | (44.0)% |
| 2026 | 2025 | |
| £000 | £000 | |
Underlying cash conversion | 23,160 | 22,059 |
Restructuring and transformation costs | (2,907) | (2,859) |
Recovery of prior year fraud loss | 190 | — |
Fraud incident loss | (211) | (384) |
Profit on disposal of a subsidiary | — | 247 |
| Cash generated from operations after working capital | ||
and before taxation | 20,232 | 19,063 |
| 2026 | 2025 | |
| £000 | £000 | |
Net debt | (35,899) | (38,687) |
Right‑of‑use lease liabilities | 19,949 | 21,318 |
Adjusted net debt | (15,950) | ( 17,369) |
| 2026 | 2025 | |
| £000 | £000 | |
Underlying EBITDA | 23,064 | 22,018 |
| IFRS 2 Share‑based Payment charge | ||
and other related costs | (1,244) | (426) |
Operating lease payments | (3,660) | (4,404) |
Adjusted underlying EBITDA | 18,160 | 17,188 |
| 2026 | 2025 | |
| £000 | £000 | |
Net interest | (4,181) | (4,498) |
Right‑of‑use liability interest | 1,161 | 1,016 |
Adjusted net interest | (3,020) | (3,482) |
| 2026 | 2025 | |
| £000 | £000 | |
Underlying EBIT/underlying operating profit | 16,501 | 14,876 |
Separately disclosed items within administrative expenses 1 | (12,263) | (5,449) |
Operating profit | 4,238 | 9,427 |
| 2026 | 2025 | |
| £000 | £000 | |
Net change in cash and cash equivalents | 8,685 | 3,809 |
Repayment of external loan | 2,180 | — |
Proceeds from external loan | (6,915) | — |
Net decrease/(increase) in right‑of‑use liabilities | 1,369 | (2,694) |
Net proceeds from borrowings | (3,365) | (2,694) |
Increase in net debt before exchange rate differences | 5,509 | 1,115 |
Movement in prepaid arrangement fees | (353) | (214) |
Exchange rate differences | (2,558) | (200) |
Increase in net debt | 2,788 | 701 |
Opening net debt | (38,687) | (39,388) |
Closing net debt | (35,899) | (38,687) |
| 2026 | 2025 | |
| £000 | £000 | |
Cash and cash equivalents | 32,425 | 24,258 |
Other interest‑bearing loans and borrowings | (48,375) | (41,627) |
Right‑of‑use liabilities | (19,949) | (21,318) |
Closing net debt | (35,899) | (38,687) |
| 2026 | 2025 | |
| £000 | £000 | |
| Group | ||
Finance liabilities at 1 April | 62,945 | 60,271 |
Cash flow changes | 1,430 | (3,776) |
Foreign exchange on financial liabilities | 2,000 | (863) |
Arrangement fees unwinding | 353 | 215 |
Right‑of‑use liabilities additions | 1,697 | 8,799 |
Right‑of‑use liabilities derecognition on termination | (101) | (1,701) |
Finance liabilities at 31 March | 68,324 | 62,945 |
| 2026 | 2025 | |
| £000 | £000 | |
| Company | ||
Finance liabilities at 1 April | 46,277 | 48,405 |
Cash flow changes | 5,000 | (1,284) |
Loan novation 1 | 5,622 | — |
Foreign exchange on financial liabilities | 2,974 | (1,059) |
Arrangement fees unwinding | 353 | 215 |
Right‑of‑use liabilities disposals | (101) | — |
Finance liabilities at 31 March | 60,125 | 46,277 |
March 2026 | UK & Ireland | Europe | North America | Asia | Total |
Automotive | 7% | 18% | 7% | 6% | 38% |
Distributors | 8% | 2% | 1% | 4% | 15% |
Medical equipment | 1% | — | — | — | 1% |
Smart infrastructure | 6% | 4% | 6% | 1% | 17% |
Other | 8% | 12% | 2% | 7% | 29% |
Revenue from external customers (AER) | 30% | 36% | 16% | 18% | 100% |
March 2025 | UK & Ireland | Europe | North America | Asia | Total |
Automotive | 9% | 16% | 7% | 6% | 38% |
Distributors | 7% | 2% | 1% | 4% | 14% |
Medical equipment | 1% | — | — | — | 1% |
Smart infrastructure | 6% | 3% | 5% | 2% | 16% |
Other | 8% | 13% | 2% | 8% | 31% |
Revenue from external customers (AER) | 31% | 34% | 15% | 20% | 100% |
| Previously | |||
| reported | Restated | ||
| 31 March | 31 March | ||
| 2025 | Restatement | 2025 | |
| £000 | £000 | £000 | |
Intangible assets | 33,397 | (5,359) | 28,038 |
Total non‑current assets | 78,545 | (5,359) | 73,186 |
Total assets | 229,003 | (5,359) | 223,644 |
Net assets | 121,080 | (5,359) | 115,721 |
Retained earnings | 68,095 | (5,359) | 62,736 |
| Previously | |||
| reported | Restated | ||
| 31 March | 31 March | ||
| 2025 | Restatement | 2025 | |
| £000 | £000 | £000 | |
Intangible assets | 5,359 | (5,359) | — |
Total non‑current assets | 104,418 | (5,359) | 99,059 |
Total assets | 107,085 | (5,359) | 101,726 |
Net assets | 57,728 | (5,359) | 52,369 |
Retained earnings | 13,890 | (5,359) | 8,531 |
Group | Company | |
| 2024 | 2024 | |
| £000 | £000 | |
| (restated) | (restated) | |
| Non‑current assets | ||
Property, plant and equipment | 19,070 | 5 |
Right‑of‑use assets | 16,450 | 55 |
Intangible assets | 30,916 | 738 |
Equity investments | 159 | 42,186 |
Non‑current trade and other receivables | — | 61,208 |
Deferred tax assets | 4,256 | 63 |
Total non‑current assets | 70,851 | 104,255 |
Group | Company | |
| 2024 | 2024 | |
| £000 | £000 | |
| (restated) | (restated) | |
| Current assets | ||
Inventories | 73,403 | — |
Trade and other receivables | 59.039 | 3,623 |
Assets classified as held for sale | 623 | — |
Cash and cash equivalents | 20,884 | 910 |
Total current assets | 153,949 | 4,533 |
Total assets | 224,800 | 108,788 |
| Current liabilities | ||
Trade and other payables | 36,218 | 1,660 |
Right‑of‑use liabilities | 3,392 | 11 |
Other interest‑bearing loans and borrowings | — | 6,447 |
Provisions | 2,432 | 607 |
Liabilities classified as held for sale | 348 | — |
Tax payable | 2,167 | — |
Total current liabilities | 44,557 | 8,725 |
| Non‑current liabilities | ||
Other interest‑bearing loans and borrowings | 41,848 | 41,848 |
Right‑of‑use liabilities | 15,031 | 99 |
Other payables | 892 | — |
Provisions | 1,548 | — |
Deferred tax liabilities | 2,105 | — |
Total non‑current liabilities | 61,424 | 41,947 |
Total liabilities | 105,981 | 50,672 |
Net assets | 118,819 | 58,116 |
| Equity | ||
Share capital | 6,806 | 6,806 |
Share premium | 22,537 | 22,537 |
Merger reserve | 16,328 | 16,328 |
Own shares held | (2,194) | (2,194) |
Translation reserves | 10,496 | — |
Retained earnings | 64,846 | 14,639 |
Total equity | 118,819 | 58,116 |