| 2025 | 2024 | ||
| Note | £m | £m | |
Revenue | 1 | ||
Cost of sales and overheads 1 | 2 | ( | ( |
Other operating income 1 | 2 | ||
Other operating expenses 1 | 2 | ( | ( |
Net impairment losses on financial assets 1 | 12,16 | ( | ( |
Operating profit before exceptional items | 1,2 | ||
Exceptional items | 3 | ( | ( |
Operating profit | 2 | ||
Finance income | 4 | ||
Finance charges | 4 | ( | ( |
Profit before taxation | |||
Taxation charge | 5 | ( | ( |
Profit for the Year | |||
| Attributable to: | |||
Equity holders of the Parent | |||
Non-controlling interests | |||
Earnings per share | 6 | ||
Pence | Pence | ||
Basic | |||
Diluted |
| 2025 | 2024 | ||
| Note | £m | £m | |
Profit for the Year | |||
| Items that will not be reclassified to profit or loss: | |||
| Actuarial gains/(losses) on defined benefit | 25 | ( | |
| pension schemes | |||
Tax on retirement benefit obligations that will not be reclassified | 17 | ( | |
Total items that will not be reclassified to profit or loss | ( | ||
| Items that may be reclassified subsequently to profit | |||
| or loss: | |||
Exchange losses on translation of overseas operations | ( | ( | |
Movements on hedges of net investments | 16 | ( | |
Movements on cash flow hedges | ( | ||
| Total items that may be reclassified subsequently | ( | ( | |
| to profit or loss | |||
Total other comprehensive expense for the year | ( | ( | |
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | |||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Non-current assets | |||
Goodwill | 7 | ||
Other intangible assets | 8 | ||
Property, plant and equipment | 9 | ||
Right-of-use assets | 10 | ||
Deferred tax assets | 17 | ||
Trade and other receivables | 12 | ||
| Current assets | |||
Inventories | 11 | ||
Current tax assets | |||
Trade and other receivables | 12 | ||
Cash and bank balances | 13 | ||
Assets held for sale | 14 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 18 | ||
Current tax liabilities | 5 | ||
Borrowings (restated) 1 | 15 | ||
Lease liabilities | 10 | ||
Provisions | 19 | ||
Net current assets/(liabilities) 1 | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Non-current liabilities | |||
Borrowings (restated) 1 | 15 | ||
Lease liabilities | 10 | ||
Retirement benefit obligations | 25 | ||
Deferred tax liabilities | 17 | ||
Provisions | 19 | ||
Other payables | 18 | ||
Total liabilities | |||
Net assets | |||
| Equity | |||
Share capital | 20 | ||
Share premium account | |||
Own shares | ( | ( | |
Translation reserves | |||
Other reserves | |||
Retained earnings | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interests | |||
Total equity |
| 2025 | 2024 | ||
| Note | £m | £m | |
Net cash from operating activities | 22 | ||
| Investing activities | |||
Purchases of property, plant and equipment | 9,18 | ( | ( |
Proceeds on disposal of property, plant and equipment | |||
Purchases of other intangible assets | 8 | ( | ( |
Acquisition of businesses, net of cash acquired | ( | ||
Net proceeds on disposal of business | 3 | ||
Repayments of loans issued/(loans issued) | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Dividends paid | 21 | ( | ( |
Principal elements of lease payments | ( | ( | |
Drawdown of bank loans | |||
Repayments of bank loans | ( | ( | |
Ordinary shares purchased for share buyback | 20 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at end of year | 22 |
| Equity | |||||||||
| Share | attributable to | Non- | |||||||
| Share | premium | Own | Translation | Other | Retained | equity holders | controlling | Total | |
| capital | account | shares | reserves | reserves | earnings | of the parent | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
1 January 2024 | ( | ||||||||
Profit for the year | |||||||||
Exchange differences on translation of overseas operations | ( | ( | ( | ( | |||||
Movements on hedges of net investments | |||||||||
Movements on cash flow hedges | ( | ( | ( | ||||||
| Actuarial losses on defined benefit pension schemes | ( | ( | ( | ||||||
| net of deferred tax | |||||||||
Total comprehensive income for the year | ( | ||||||||
Ordinary shares acquired | ( | ( | ( | ( | |||||
Settlement of share awards | ( | ||||||||
Share-based payments | |||||||||
Dividends | ( | ( | ( | ( | |||||
31 December 2024 | ( | ||||||||
Profit for the year | |||||||||
Exchange differences on translation of overseas operations | ( | ( | ( | ( | |||||
Movements on hedges of net investments | ( | ( | ( | ||||||
Movements on cash flow hedges | |||||||||
| Actuarial gains on defined benefit pension schemes | |||||||||
| net of deferred tax | |||||||||
Total comprehensive income for the year | ( | ( | |||||||
Ordinary shares acquired | ( | ( | ( | ( | |||||
Settlement of share awards | ( | ( | |||||||
Share-based payments | |||||||||
Dividends | ( | ( | ( | ( | |||||
31 December 2025 | ( |
Software | 7% to 33% |
Non-compete agreements | 20% to 33% |
Customer relationships | 7% to 10% |
Freehold buildings | 2% |
Leasehold improvements | Over the projected life of the lease |
Fixtures and fittings | 10% to 20% |
Plant and machinery | 5% to 20% |
Motor vehicles | 20% to 33% |
| 2025 | ||||||
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | eliminations | Total core | Non-core | Group | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 212.3 | 459.3 | – | 671.6 | 55.5 | 727.1 |
| Result | ||||||
| Adjusted | 57.6 | 73.7 | (18.3) | 113.0 | 1.3 | 114.3 |
| operating | ||||||
| profit/(loss) | ||||||
| Amortisation | (8.6) | (1.1) | – | (9.7) | – | (9.7) |
| of acquired | ||||||
| intangible assets | ||||||
| Acquisition costs | – | – | (0.1) | (0.1) | – | (0.1) |
| Operating profit/ | 49.0 | 72.6 | (18.4) | 103.2 | 1.3 | 104.5 |
(loss) before exceptional items | ||||||
Exceptional items | (0.9) | (3.7) | (0.3) | (4.9) | (16.0) | (20.9) |
| Operating profit/ | 48.1 | 68.9 | (18.7) | 98.3 | (14.7) | 83.6 |
| (loss) | ||||||
Finance income | 0.4 | |||||
Finance charges | (9.5) | |||||
Profit before taxation | 74.5 | |||||
Taxation | (19.1) | |||||
Profit for the Year | 55.4 |
| 2024 restated | ||||||
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | eliminations | Total core | Non-core | Group | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 222.3 | 459.8 | – | 682.1 | 75.0 | 757.1 |
| Result | ||||||
| Adjusted operating | 65.5 | 80.4 | (20.4) | 125.5 | 3.5 | 129.0 |
| profit/(loss) | ||||||
Amortisation of acquired intangible assets | (8.7) | (1.7) | – | (10.4) | – | (10.4) |
Acquisition costs | (2.4) | – | – | (2.4) | – | (2.4) |
| Operating profit/ | 54.4 | 78.7 | (20.4) | 112.7 | 3.5 | 116.2 |
(loss) prior to exceptional items | ||||||
Exceptional items | (1.4) | (24.4) | (30.7) | (56.5) | (21.8) | (78.3) |
| Operating profit/ | 53.0 | 54.3 | (51.1) | 56.2 | (18.3) | 37.9 |
| (loss) | ||||||
Finance income | 0.8 | |||||
Finance charges | (10.3) | |||||
Profit before taxation | 28.4 | |||||
Taxation | (7.7) | |||||
Profit for the Year | 20.7 | |||||
| 2025 | |||||
| Precision | |||||
| Specialist | Heat | Total | |||
| Technologies | Treatment | Total core | Non-core | Group | |
| Revenue | £m | £m | £m | £m | £m |
Western Europe | 105.1 | 215.4 | 320.5 | 40.2 | 360.7 |
North America | 100.0 | 162.0 | 262.0 | 14.2 | 276.2 |
Emerging Markets | 7. 2 | 81.9 | 89.1 | 1.1 | 90.2 |
Group | 212.3 | 459.3 | 671.6 | 55.5 | 727.1 |
| 2024 restated | |||||
| Precision | |||||
| Specialist | Heat | Total | |||
| Technologies | Treatment | Total core | Non-core | Group | |
| Revenue | £m | £m | £m | £m | £m |
Western Europe | 119.1 | 211.2 | 330.3 | 50.9 | 381.2 |
North America | 95.7 | 165.7 | 261.4 | 23.0 | 284.4 |
Emerging Markets | 7. 5 | 82.9 | 90.4 | 1.1 | 91.5 |
Group | 222.3 | 459.8 | 682.1 | 75.0 | 757.1 |
| 2025 | ||||||
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | eliminations | Total core | Non-core | Group | |
| £m | £m | £m | £m | £m | £m | |
| Gross capital | 23.2 | 59.3 | 4.4 | 86.9 | 4.4 | 91.3 |
| additions | ||||||
Depreciation and amortisation | 23.3 | 48.6 | 3.0 | 74.9 | 5.6 | 80.5 |
Impairments | – | (0.3) | 0.3 | – | 3.7 | 3.7 |
| 2024 restated | ||||||
| Precision | Central | |||||
| Specialist | Heat | costs and | Total | |||
| Technologies | Treatment | eliminations | Total core | Non-core | Group | |
| £m | £m | £m | £m | £m | £m | |
| Gross capital | 18.7 | 57.9 | 5.2 | 81.8 | 8.2 | 90.0 |
| additions | ||||||
Depreciation and amortisation | 23.5 | 48.7 | 3.8 | 76.0 | 9.7 | 85.7 |
Impairments | 0.8 | 23.1 | 28.4 | 52.3 | 13.0 | 65.3 |
| 2025 | 2024 | |
| £m | £m | |
USA | 260.8 | 271.2 |
France | 95.9 | 104.2 |
Germany | 69.9 | 72.3 |
UK | 65.2 | 68.5 |
Sweden | 45.1 | 50.3 |
Netherlands | 31.3 | 29.5 |
Mexico | 25.0 | 24.7 |
China | 20.5 | 20.4 |
Canada | 15.4 | 13.2 |
Poland | 13.3 | 12.8 |
Czech Republic | 13.2 | 12.9 |
Italy | 12.5 | 15.7 |
Finland | 11.1 | 10.2 |
Turkey | 10.6 | 11. 1 |
Other countries less than £10m revenue | 37.3 | 40.1 |
Group | 727.1 | 757.1 |
| 2025 | 2024 | |
| £m | £m | |
Revenue | 727.1 | 757.1 |
Cost of sales | (446.3) | (460.4) |
Gross profit | 280.8 | 296.7 |
Selling costs | (22.0) | (22.3) |
Administration expenses | (158.7) | (165.1) |
Other operating income | 6.5 | 9.7 |
Other operating expenses | (0.7) | (0.4) |
Net impairment losses on financial assets | (1.4) | (2.4) |
Operating profit before exceptional items | 104.5 | 116.2 |
Exceptional items (note 3) | (20.9) | (78.3) |
Operating profit | 83.6 | 37.9 |
| 2025 | 2024 | ||
| £m | £m | ||
| Within operating profit before exceptional items: | |||
Employee costs (see note 23) | 268.0 | 280.6 | |
Temporary agency contractors | 15.6 | 16.7 | |
Pension scheme administration expenses (see note 25) | 0.4 | 0.6 | |
Utility costs | 70.3 | 68.8 | |
Consumables and gases | 53.6 | 52.6 | |
Transport and carriage costs | 11.5 | 12.4 | |
Inventories expensed | 69.8 | 70.5 | |
Repairs and maintenance | 24.5 | 25.5 | |
Depreciation of property, plant and equipment (see note 9) | 56.5 | 59.7 | |
Depreciation of right-of-use assets (see note 10) | 13.1 | 13.6 | |
Amortisation of other intangible assets (see note 8) | 10.9 | 12.4 | |
Impairment loss on trade receivables (see note 12) | 1.4 | 2.4 | |
Impairment of property, plant and equipment (see note 9) | – | 0.1 | |
Gain on disposal of property, plant and equipment | (see note 9) | (0.4) | (5.5) |
Gain on disposal of right-of-use assets (see note 10) | – | (0.2) | |
Government assistance support received 1 | (1.4) | (1.0) | |
Acquisition costs | 0.1 | 2.4 | |
Net foreign exchange loss/(gain) | 0.5 | (0.4) | |
| Within exceptional items: | |||
Site closure and associated costs (see note 3) | 11.8 | 5.2 | |
Impairment of property, plant and equipment (see notes 3 and 9) | 3.1 | 16.9 | |
Impairment of other intangible assets (see notes 3 and 8) | 0.3 | 29.2 | |
Impairment of right-of-use assets (see notes 3 and 10) | 0.3 | 1. 1 | |
Impairment of goodwill (see notes 3 and 7) | – | 18.0 | |
| (Gain)/loss on disposal of property, plant and equipment | (1.8) | 0.1 | |
| (see notes 3 and 9) |
| 2025 | 2024 | |
| £m | £m | |
Impairment of ERP intangible asset: | – | 28.4 |
Impairment of goodwill | – | 18.0 |
Optimisation programme: | 20.9 | 31.9 |
Impairment of assets | 3.7 | 18.8 |
Severance and redundancy cost | 5.6 | 4.1 |
Site closure and associated costs | 11.8 | 5.2 |
(Gains)/losses on sale of property, plant and equipment | (1.8) | 0.1 |
Loss on sale of business | 0.9 | 2.7 |
Other programme costs | 0.7 | 1.0 |
Total exceptional items | 20.9 | 78.3 |
| 2025 | 2024 | |
| £m | £m | |
Interest on bank loans and overdrafts | 3.7 | 3.9 |
Interest on lease liabilities | 2.6 | 2.6 |
Total interest expense | 6.3 | 6.5 |
Net interest on the defined benefit pension liability | 0.4 | 0.4 |
Other finance charges | 2.8 | 3.4 |
Total finance charge | 9.5 | 10.3 |
| Less: | ||
Interest received on bank deposits | (0.3) | (0.7) |
Other interest receivable | (0.1) | (0.1) |
Total finance income | (0.4) | (0.8) |
Net finance charge | 9.1 | 9.5 |
| 2025 | 2024 | |
| £m | £m | |
Current taxation – charge for the year | 1 7. 5 | 20.7 |
Current taxation – adjustments in respect of previous years | – | 1.5 |
Deferred tax – charge for the year (see note 17) | 0.4 | (13.2) |
| Deferred tax – adjustments in respect of previous years | 1.2 | (1.3) |
| (see note 17) | ||
Total taxation charge | 19.1 | 7. 7 |
| 2025 | 2024 | |
| £m | £m | |
Profit before taxation | 74.5 | 28.4 |
| Tax at the weighted average country tax rate of 25.1% | 18.7 | 7. 2 |
| (2024: 25.1%) | ||
Tax effect of expenses in various jurisdictions not deductible in determining taxable profit | 2.0 | 1.6 |
Impact of recognition or derecognition of deferred tax balances | (0.6) | 0.8 |
| Tax effect of other adjustments in respect of previous years: | ||
Current tax 1 | – | 1. 5 |
Deferred tax 1 | 1.2 | (1.3) |
Effect of financing activities between jurisdictions 2 | (1.9) | (2.5) |
Impact of trade and minimum corporate taxes | 0.2 | 0.2 |
| Effect of changes in statutory tax rates on deferred tax assets | (0.8) | (0.2) |
| and liabilities | ||
Other tax risk provision movements 3 | 0.3 | 0.4 |
Tax expense for the year | 19.1 | 7. 7 |
| 2025 | 2024 | |
| £m | £m | |
| Earnings | ||
Earnings for the purpose of basic earnings per share being net profit attributable to equity holders of the parent | 54.9 | 20.0 |
Number | Number | |
| Number of shares | ||
| Weighted average number of ordinary shares for the purpose | 176,816,708 | 186,012,493 |
| of basic earnings per share | ||
| Effect of dilutive potential ordinary shares: | ||
Shares subject to performance conditions | 53,826 | 418,728 |
Shares subject to vesting conditions | 355,857 | 448,614 |
| Weighted average number of ordinary shares for the purpose | 177,226,391 | 186,879,835 |
| of diluted earnings per share | Pence | Pence |
| Earnings per share: | ||
Basic | 31.0 | 10.8 |
Diluted | 31.0 | 10.7 |
| 2025 | 2024 | |
| £m | £m | |
| Adjusted earnings | ||
Net profit attributable to equity holders of the parent | 54.9 | 20.0 |
| Add back: | ||
Amortisation of acquired intangible assets | 9.7 | 10.4 |
Acquisition costs | 0.1 | 2.4 |
Exceptional items | 20.9 | 78.3 |
Tax on adjusted earnings | (7.1) | (20.7) |
Adjusted earnings | 78.5 | 90.4 |
Pence | Pence | |
| Adjusted earnings per share: | ||
Basic | 44.4 | 48.6 |
Diluted | 44.3 | 48.4 |
| 2025 | 2024 | |
| £m | £m | |
| Cost | ||
At 1 January | 285.9 | 282.3 |
Exchange differences | (5.9) | (0.2) |
Transfer to assets held for sale | (2.0) | – |
Recognised on acquisition of businesses | – | 3.8 |
Total cost | 278.0 | 285.9 |
| Accumulated impairment | ||
At 1 January | 78.9 | 60.8 |
Impairment | – | 18.0 |
Exchange differences | (1.4) | 0.1 |
Total accumulated impairment | 77.5 | 78.9 |
Carrying amount | 200.5 | 207.0 |
| Goodwill | ||
| 2024 | ||
Group of CGUs | CGUs | £m |
North America HIP | 3.9 | |
HIP | Europe HIP | 2.2 |
Total HIP | 6.1 | |
Europe ST | 12.6 | |
ST | North America ST | 28.5 |
Total ST | 41.1 | |
S 3 P | Total S 3 P | nil |
Total Specialist Technologies | 47.2 | |
Europe AGI 1 | 24.9 | |
AGI | North America AGI | 39.4 |
Total AGI | 64.3 | |
UK ADE | 11. 0 | |
| ADE | North America ADE | 69.7 |
France and Belgium ADE | 1.2 | |
Total ADE | 81.9 | |
Eastern Europe AGI | 11. 6 | |
Emerging markets | Asia AGI | nil |
Total Emerging markets | 11.6 | |
Total Precision Heat treatment | 157.8 | |
Non-core 1 | 2.0 | |
Total Goodwill | 207.0 |
| 2025 | 2024 1 | |
| £m | £m | |
Specialist Technologies | 45.3 | 47.2 |
Precision Heat Treatment | 155.2 | 157.8 |
Non-core | – | 2.0 |
200.5 | 207.0 |
| Goodwill | Long-term | Post-tax | Pre-tax | |
| carrying | growth | discount | discount | |
| value | rate | rate | rate | |
| 2025 | 2025 | 2025 | 2025 | |
| £m | % | % | % | |
| Specialist technologies: | ||||
HIP | 5.9 | 1.6 | 9.2 | 11.7 |
ST | 39.4 | 1.6 | 9.3 | 11.9 |
S 3 P | nil | n/a | n/a | n/a |
| Precision Heat Treatment: | ||||
AGI | 63.6 | 1.5 | 8.8 | 11.6 |
ADE | 79.2 | 1.6 | 9.2 | 11.7 |
Emerging markets | 12.4 | 2.4 | 9.3 | 11.7 |
| deemed sufficiently severe to cover a range of potential risks, some of which could relate | |
| to these potential climate change risks. |
| Non- | ||||
| Customer | compete | |||
| Software | relationships | agreements | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 60.9 | 146.9 | 3.8 | 211.6 |
Exchange differences | (0.3) | 1.3 | – | 1.0 |
Additions | 4.1 | – | – | 4.1 |
Acquired on acquisition of businesses | – | 39.6 | 0.3 | 39.9 |
Impairments | (28.4) | – | – | (28.4) |
Eliminated on disposals | (0.6) | – | – | (0.6) |
At | 35.7 | 187.8 | 4.1 | 227.6 |
Exchange differences | 0.1 | (10.7) | – | (10.6) |
Additions | 2.1 | – | – | 2.1 |
Eliminated on disposals | (0.2) | – | – | (0.2) |
At 31 December 2025 | 37.7 | 177.1 | 4.1 | 218.9 |
| Amortisation | ||||
At 1 January 2024 | 25.1 | 71.8 | 3.5 | 100.4 |
Exchange differences | (0.1) | 0.3 | – | 0.2 |
Charge for the year | 2.0 | 10.2 | 0.2 | 12.4 |
Impairments | – | 0.8 | – | 0.8 |
Eliminated on disposals | (0.6) | – | – | (0.6) |
At 1 January 2025 | 26.4 | 83.1 | 3.7 | 113.2 |
Exchange differences | 0.1 | (4.6) | – | (4.5) |
Charge for the year | 1.3 | 9.4 | 0.2 | 10.9 |
Impairments | 0.3 | – | – | 0.3 |
Eliminated on disposals | (0.2) | – | – | (0.2) |
At 31 December 2025 | 27.9 | 87.9 | 3.9 | 119.7 |
| Carrying amount | ||||
At 31 December 2025 | 9.8 | 89.2 | 0.2 | 99.2 |
At 31 December 2024 | 9.3 | 104.7 | 0.4 | 114.4 |
| Land and buildings | ||||||
| Leasehold | Plant | Fixtures | Assets under | |||
| Freehold | improvements | and machinery | and fittings | construction | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost or valuation | ||||||
At 1 January 2024 | 251.8 | 37.8 | 1,082.1 | 21.2 | 70.5 | 1,463.4 |
Additions 1 | 0.1 | 0.4 | 6.3 | 1.2 | 60.0 | 68.0 |
Acquired in business combination | 1. 3 | – | 6.4 | – | – | 7. 7 |
Exchange differences | (7.1) | (1.3) | (30.0) | (0.5) | (1.2) | (40.1) |
Recategorisation | 5.2 | 0.6 | 38.7 | 1.4 | (45.9) | – |
Eliminated on sale of business | (2.9) | – | (5.2) | (0.2) | – | (8.3) |
Disposals | (4.7) | – | (20.8) | (1.1) | (0.2) | (26.8) |
At 1 January 2025 | 243.7 | 37.5 | 1,077.5 | 22.0 | 83.2 | 1,463.9 |
Additions 1 | 0.1 | 0.3 | 5.0 | 1.1 | 70.5 | 77.0 |
Exchange differences | 3.8 | (0.1) | 7. 2 | 0.1 | (1.4) | 9.6 |
Transfer to assets held for sale | (31.3) | (1.1) | (56.0) | (0.7) | (1.2) | (90.3) |
Recategorisation | 5.7 | 1.5 | 56.0 | 2.7 | (65.9) | – |
Disposals | (1.8) | (1.7) | (32.6) | (1.8) | (0.5) | (38.4) |
At 31 December 2025 | 220.2 | 36.4 | 1,057.1 | 23.4 | 84.7 | 1,421.8 |
| Accumulated depreciation and impairment | ||||||
At 1 January 2024 | 126.1 | 23.9 | 791.5 | 1 7. 0 | – | 958.5 |
Charge for the year | 7. 2 | 2.2 | 48.3 | 2.0 | – | 59.7 |
Impairments | 1.8 | 0.5 | 14.6 | 0.1 | – | 1 7. 0 |
Exchange differences | (3.9) | (0.9) | (21.3) | (0.4) | – | (26.5) |
Recategorisation | – | – | (0.1) | 0.1 | – | – |
Eliminated on sale of business | (2.4) | – | (4.2) | (0.1) | – | (6.7) |
Disposals | (2.0) | – | (16.2) | (1.1) | – | (19.3) |
At 1 January 2025 | 126.8 | 25.7 | 812.6 | 1 7. 6 | – | 982.7 |
Charge for the year | 7. 3 | 1.8 | 45.4 | 2.0 | – | 56.5 |
Impairments (see notes 2 and 3) | – | (0.2) | 3.1 | 0.2 | – | 3.1 |
Exchange differences | 2.6 | 0.2 | 6.2 | 0.1 | – | 9.1 |
Transfer to assets held for sale | (19.2) | (1.1) | (49.0) | (0.6) | – | (69.9) |
Disposals | (1.7) | (1.3) | (32.6) | (1.8) | – | (37.4) |
At 31 December 2025 | 115.8 | 25.1 | 785.7 | 1 7. 5 | – | 944.1 |
| Carrying amount | ||||||
At 31 December 2025 | 104.4 | 11.3 | 271.4 | 5.9 | 84.7 | 477.7 |
At 31 December 2024 | 116.9 | 11. 8 | 264.9 | 4.4 | 83.2 | 481.2 |
| 2025 | 2024 | |
| £m | £m | |
| Recorded within operating profit before exceptional items: | ||
Proceeds on sale of property | 0.6 | 12.4 |
Less NBV of property sold | – | (7.7) |
Net gain on sale of property | 0.6 | (4.7) |
Net (loss)/gain on sale of plant and equipment | (0.2) | 0.8 |
| Net gain on sale of property, plant and equipment | 0.4 | 5.5 |
| (see note 2) | ||
| Recorded within exceptional items: | ||
Proceeds on sale of property | 3.6 | – |
Less NBV of property sold | (1.5) | – |
Net gain on sale of property | 2.1 | – |
Net loss on sale of plant and equipment | (0.3) | (0.1) |
Net gain on sale of property, plant and equipment (see note 3) | 1.8 | (0.1) |
Total net gain of sale of property, plant and equipment | 2.2 | 5.4 |
| 2025 | 2024 2 | |
| £m | £m | |
Specialist Technologies | – | 0.9 |
Precision Heat Treatment 1 | (0.3) | 4.1 |
Non-core | 3.4 | 12.0 |
Group | 3.1 | 1 7. 0 |
| Land, | ||||
| buildings, | ||||
| fixtures and | Plant and | |||
| fittings | machinery | Vehicles | Total | |
| £m | £m | £m | £m | |
| Cost or valuation | ||||
At 1 January 2024 | 137.9 | 21.1 | 18.3 | 177.3 |
Additions | 12.7 | 2.3 | 2.9 | 1 7. 9 |
Eliminated on sale of business | (0.8) | (0.1) | – | (0.9) |
Disposals | (12.1) | (1.5) | (3.7) | (17.3) |
Exchange differences | (4.9) | (0.7) | (0.5) | (6.1) |
At 1 January 2025 | 132.8 | 21.1 | 1 7. 0 | 170.9 |
Additions | 8.4 | 1.6 | 2.2 | 12.2 |
Disposals | (3.9) | (2.8) | (1.9) | (8.6) |
Exchange differences | 0.5 | 0.4 | 0.2 | 1.1 |
At 31 December 2025 | 137.8 | 20.3 | 1 7. 5 | 175.6 |
| Accumulated depreciation | ||||
| and impairment | ||||
At 1 January 2024 | 87.2 | 1 7. 4 | 14.2 | 118.8 |
Charge for the year | 9.5 | 1.7 | 2.4 | 13.6 |
Impairments (see notes 2 and 3) | 1. 1 | – | – | 1.1 |
Eliminated on sale of business | (0.8) | (0.1) | – | (0.9) |
Disposals | (8.8) | (1.5) | (3.5) | (13.8) |
Exchange differences | (3.6) | (0.5) | (0.2) | (4.3) |
At 1 January 2025 | 84.6 | 1 7. 0 | 12.9 | 114.5 |
Charge for the year | 9.0 | 1.7 | 2.4 | 13.1 |
Impairments (see notes 2 and 3) | 0.3 | – | – | 0.3 |
Disposals | (3.4) | (2.4) | (1.8) | (7.6) |
Exchange differences | 0.8 | 0.3 | (0.1) | 1.0 |
At 31 December 2025 | 91.3 | 16.6 | 13.4 | 121.3 |
| Carrying amount | ||||
At 31 December 2025 | 46.5 | 3.7 | 4.1 | 54.3 |
At 31 December 2024 | 48.2 | 4.1 | 4.1 | 56.4 |
| 2025 | 2024 | |
| £m | £m | |
Raw materials | 24.5 | 25.6 |
Work-in-progress | 5.0 | 2.9 |
Finished goods and goods for resale | 0.6 | 0.9 |
Less: obsolescence provision | (1.4) | (1.3) |
28.7 | 28.1 |
| 2025 | 2024 | |
| £m | £m | |
| Current: | ||
Amounts receivable for the supply of services | 128.2 | 125.2 |
Allowance for expected credit loss | (3.5) | (3.3) |
Net trade receivables | 124.7 | 121.9 |
Other receivables | 9.3 | 8.1 |
Prepayments | 11.2 | 11. 3 |
145.2 | 141.3 | |
| Non-current: | ||
Trade and other receivables | 2.8 | 3.1 |
Allowance for expected credit loss | (0.2) | (0.3) |
Net trade receivables | 2.6 | 2.8 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 63.5 | 64.3 |
Additions | 12.2 | 1 7. 8 |
Disposals | (0.9) | (3.7) |
Principal and interest repayments | (13.8) | (13.5) |
Exchange differences | (0.2) | (1.4) |
At 31 December | 60.8 | 63.5 |
Current | 13.6 | 13.1 |
Non-current | 47.2 | 50.4 |
| 2025 | 2024 | |
| Amounts recognised in the consolidated income statement | £m | £m |
Depreciation charge | 13.1 | 13.6 |
Interest on lease liabilities | 2.6 | 2.6 |
Expenses relating to short-term leases | 0.9 | 0.9 |
Expenses relating to leases of low value assets | 0.8 | 0.8 |
Gain on disposal of right-of-use assets | – | (0.2) |
Right-of-use asset impairment charge | 0.3 | 1.1 |
| 2025 | 2024 | |
| Maturity analysis – contractual undiscounted cash flows | £m | £m |
Less than one year | 15.5 | 15.5 |
One to five years | 38.2 | 38.0 |
More than five years | 1 7. 1 | 21.6 |
Total undiscounted cash flows | 70.8 | 75.1 |
| 31 - 60 | 61 - 90 | 91 - 120 | >120 | |||
| Current | days | days | days | days | £m | |
| 31 December 2025: | ||||||
| Expected credit | 0.3% | 1.0% | 1.3% | 4.0% | 64.8% | |
| loss rate % | ||||||
Gross carrying amount - trade | 93.0 | 15.6 | 11.3 | 4.0 | 4.3 | 128.2 |
| recevables £m | ||||||
Loss allowance £m | (0.3) | (0.2) | (0.1) | (0.2) | (2.8) | (3.5) |
| 31 December 2024: | ||||||
| Expected credit | 0.2% | 0.6% | 1.3% | 5.2% | 118.2% | |
| loss rate | ||||||
Gross carrying amount – trade | 93.4 | 15.2 | 11. 9 | 2.4 | 2.3 | 125.2 |
| recevables | ||||||
Loss allowance | (0.2) | (0.1) | (0.2) | (0.1) | (2.7) | (3.3) |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 3.6 | 2.8 |
Impairment losses recognised | 2.1 | 3.0 |
Allowance eliminated on disposal | – | (0.1) |
Amounts written off as uncollectable | (1.2) | (1.6) |
Impairment losses reversed | (0.7) | (0.6) |
| Allowance for expected credit loss on loans issued/repayments | (0.1) | 0.3 |
| on loans issued | ||
Exchange differences | – | (0.2) |
At 31 December | 3.7 | 3.6 |
| 2025 | 2024 | |
| £m | £m | |
Euro | 5.5 | 1.6 |
US dollar | 1.4 | – |
Sterling | 0.9 | 3.5 |
Chinese yuan | 13.2 | 11. 5 |
South Korean wan | 1.6 | – |
Others | 2.6 | 2.5 |
Total cash and bank balances 1 | 25.2 | 19.1 |
| Assets | ||
| 2025 | 2024 | |
| £m | £m | |
Precision Heat Treatment | 0.2 | – |
Non-core | 3.6 | – |
Total assets held for sale | 3.8 | – |
| 2025 | 2024 | |
| £m | £m | |
Revolving Credit Facility | 129.2 | 84.3 |
Bank overdrafts | 0.8 | 3.1 |
Total borrowings | 130.0 | 87.4 |
Weighted average interest rate paid | 2.9% | 3.9% |
| Analysis of Revolving Credit Facility drawdowns by currency: | ||
Euro | 129.2 | 84.3 |
129.2 | 84.3 | |
| Analysis of bank overdrafts by currency: | ||
US dollar | 0.7 | 1. 5 |
Euro | – | 1. 3 |
Canadian dollar | – | 0.2 |
Other | 0.1 | 0.1 |
0.8 | 3.1 |
| Less than | |||||
| 1 year | 1–2 years | 2–5 years | 5+ years | Total | |
| 2025 | 2025 | 2025 | 2025 | 2025 | |
| £m | £m | £m | £m | £m | |
| Non-interest bearing | 78.1 | – | – | – | 78.1 |
financial liabilities 1 | |||||
Bank loans and overdrafts | 0.8 | – | 150.4 | – | 151.2 |
Lease liabilities | 15.5 | 12.7 | 25.5 | 1 7. 1 | 70.8 |
94.4 | 12.7 | 175.9 | 1 7. 1 | 300.1 |
| Less than | |||||
| 1 year | 1-2 years | 2-5 years | 5+ years | Total | |
| 2024 | 2024 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | |
| Non–interest bearing | 97.1 | – | – | – | 97.1 |
financial liabilities 1 | |||||
Bank loans and overdrafts 2 | 3.1 | – | 98.1 | – | 101.2 |
Lease liabilities | 15.5 | 12.8 | 25.2 | 21.6 | 75.1 |
115.7 | 12.8 | 123.3 | 21.6 | 273.4 |
| 2025 | 2024 | |
| Financial assets at amortised cost | £m | £m |
Trade and other receivables | 131.5 | 126.5 |
Loan receivable | 0.6 | 0.8 |
Cash and bank balances | 25.2 | 19.1 |
157.3 | 146.4 |
| 2025 | 2024 | |
| Financial liabilities at amortised cost | £m | £m |
Borrowings – loans and overdrafts | 130.0 | 87.4 |
Lease liabilities | 60.8 | 63.5 |
Trade and other payables 1 | 68.7 | 61.2 |
259.5 | 212.1 |
| 2025 | 2025 | 2024 | 2024 | |
| EUR Net investment hedge | £m | €m | £m | €m |
| Carrying amount of the hedging | 126.4 | 144.7 | 90.1 | 109.0 |
| instruments | ||||
| Carrying amount of the hedged items (net | 126.4 | 144.7 | 90.1 | 109.0 |
| assets of subsidiaries) and denominations | ||||
Hedge Ratio | 1:1 | – | 1:1 | – |
| Change in hedging instruments carrying | (6.7) | – | 4.1 | – |
| amount as a result of foreign currency | ||||
| movements from 1 January 2025 | ||||
Change in value of hedged item used to determine hedge effectiveness | 6.7 | – | (4.1) | – |
| 2025 | 2025 | 2024 | 2024 | |
| SEK Net investment hedge | £m | SEKm | £m | SEKm |
| Carrying amount of the hedging | 2.9 | 36.5 | – | – |
| instruments | ||||
| Carrying amount of the hedged items (net | 2.9 | 36.5 | – | – |
| assets of subsidiaries) and denominations | ||||
Hedge Ratio | 1:1 | – | – | – |
| Change in hedging instruments carrying | (0.2) | – | – | – |
| amount as a result of foreign currency | ||||
| movements from 1 January 2025 | ||||
Change in value of hedged item used to determine hedge effectiveness | 0.2 | – | – | – |
| Accelerated | Retirement | ||||
| tax | benefit | ||||
| depreciation | Tax losses | obligations | Other | Total | |
| £m | £m | £m | £m | £m | |
At 1 January 2024 | 61.4 | (3.3) | (2.8) | (6.1) | 49.2 |
| Credit to the consolidated | (11.1) | (2.0) | (0.2) | (1.0) | (14.3) |
| income statement | |||||
Debit to equity | – | – | 0.1 | – | 0.1 |
Transfers | 0.3 | – | – | (0.3) | – |
Disposal of business | – | – | – | 0.1 | 0.1 |
Exchange differences | (0.7) | – | 0.1 | (0.1) | (0.7) |
Effect of change in tax rate in the income statement | – | – | – | (0.2) | (0.2) |
At 1 January 2025 | 49.9 | (5.3) | (2.8) | (7.6) | 34.2 |
| Charge to the consolidated | (0.1) | 0.6 | 0.6 | 1.3 | 2.4 |
| income statement | |||||
Exchange differences | (1.1) | (0.1) | 0.1 | 0.5 | (0.6) |
Effect of change in tax rate in the income statement | (0.8) | – | (0.2) | 0.2 | (0.8) |
At 31 December 2025 | 47.9 | (4.8) | (2.3) | (5.6) | 35.2 |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax liabilities | 38.6 | 41.2 |
Deferred tax assets | (3.4) | (7.0) |
35.2 | 34.2 |
| 2025 | 2024 | |
| £m | £m | |
| Current - working capital: | ||
Trade payables | 31.3 | 19.4 |
Other taxes and social security | 14.2 | 1 7. 1 |
Other payables | 3.3 | 8.0 |
Trade accruals 1 | 50.1 | 57.1 |
98.9 | 101.6 | |
| Current - other: | ||
Share buyback liabilities | 5.3 | 32.9 |
Interest payable | 4.7 | 3.7 |
Deferred income | 6.2 | 2.0 |
Capital payables | 4.1 | 2.3 |
Capital accruals | 3.0 | 4.2 |
23.3 | 45.1 | |
Total current: | 122.2 | 146.7 |
| Non-current: | ||
Other payables | 0.2 | 0.8 |
| Restructuring | Environmental | Legal | Total | |
| 2025 | 2025 | 2025 | 2025 | |
| £m | £m | £m | £m | |
At 1 January 2025 | 8.4 | 3.9 | 2.1 | 14.4 |
Additions | 13.6 | 0.9 | 1.8 | 16.3 |
Released | (1.9) | (0.3) | (0.4) | (2.6) |
Utilisation | (10.9) | (1.1) | (0.6) | (12.6) |
Exchange difference | (0.1) | (0.2) | 0.1 | (0.2) |
At 31 December 2025 | 9.1 | 3.2 | 3.0 | 15.3 |
Included in current liabilities | 13.1 | |||
Included in non-current liabilities | 2.2 | |||
| 15.3 |
Ordinary Shares | Share Capital 1 | |||
| 2025 | 2024 | 2025 | 2024 | |
| Number | Number | £m | £m | |
At 1 January | 182,897,496 | 191,456,172 | 31.6 | 33.1 |
Share buyback programme | (9,401,421) | (8,558,676) | (1.6) | (1.5) |
At 31 December | 173,496,075 | 182,897,496 | 30.0 | 31.6 |
| In 2024 a share buyback programme was announced that was then extended in July 2025. |
| The first tranche of the programme was for £60m and completed in 2025. A total of |
2025 | 2024 | |
Shares purchased with a nominal value of 17 3 / 11 p | 9,401,421 | 8,558,676 |
Consideration excluding costs | £57.3m | £57.3m |
Costs | £0.3m | £0.4m |
Total consideration | £57.6m | £57.7m |
| 2025 | 2024 | 2025 | 2024 | |
| Per share | Per share | £m | £m | |
| Interim dividend for the year ended | 6.9 | 6.9 | 12.0 | 12.7 |
| 31 December | ||||
Proposed final/final dividend for the year ended 31 December | 16.1 | 16.1 | 27.8 | 28.7 |
Total dividend | 23.0 | 23.0 | 39.8 | 41.4 |
| 2025 | 2024 | |
| £m | £m | |
Profit for the year | 55.4 | 20.7 |
| Adjustments for: | ||
Finance income | (0.4) | (0.8) |
Finance charges | 9.5 | 10.3 |
Taxation charge | 19.1 | 7. 7 |
Operating profit | 83.6 | 37.9 |
| Non-cash items reflected in operating profit before exceptional | ||
| items: | ||
Depreciation of property, plant and equipment | 56.5 | 59.7 |
Depreciation of right-of-use assets | 13.1 | 13.6 |
Amortisation of other intangible assets | 10.9 | 12.4 |
Profit on disposal of property, plant and equipment | (0.4) | (5.5) |
Profit on disposal of right-of-use assets | – | (0.2) |
Impairment of property, plant and equipment and other assets | – | 0.1 |
| Non-cash items reflected in exceptional items: | ||
(Profit)/loss on disposal of property, plant and equipment | (1.8) | 0.1 |
Disposal of business | 0.9 | 2.6 |
Impairment of goodwill | – | 18.0 |
Impairment of acquired intangibles | – | 0.8 |
Impairment of fixed assets | 3.7 | 46.4 |
EBITDA | 166.5 | 185.9 |
Share-based payments | 3.4 | 0.6 |
(Increase)/decrease in inventories | (1.7) | 1.3 |
(Increase)/decrease in receivables | (3.9) | 7. 2 |
Increase/(decrease) in payables | 0.3 | (7.6) |
Increase/(decrease) in provisions | 0.9 | (0.6) |
Cash generated by operations | 165.5 | 186.8 |
Net income taxes paid | (18.6) | (32.1) |
Net exchange differences | (3.4) | (2.1) |
Net cash from operating activities | 143.5 | 152.6 |
| 2025 | 2024 | |
| £m | £m | |
| Cash and cash equivalents comprise: | ||
Cash and bank balances | 25.2 | 19.1 |
Bank overdrafts (included in borrowings) | (0.8) | (3.1) |
24.4 | 16.0 |
| 2025 | 2024 | |
| Number | Number | |
Total average employees | 4,439 |
| 2025 | 2024 | |
| £m | £m | |
| Their aggregate remuneration comprised: | ||
Wages and salaries (including bonuses) | 221.9 | 235.0 |
Share based payments (see note 24) | 3.4 | 0.6 |
Social security costs | 34.6 | 36.0 |
Pension costs | 8.1 | 9.0 |
268.0 | 280.6 |
| Other | Other | |||
| BIP/BSMIP | BIP/BSMIP | Plans | Plans | |
| 2025 | 2024 | 2025 | 2024 | |
At 1 January | 6,240,628 | 6,001,991 | 646,944 | 624,905 |
Granted during the year | 2,978,392 | 2,923,641 | 162,101 | 373,275 |
Exercised during the year | (310,458) | (390,579) | (373,071) | (273,882) |
Expired during the year | (2,898,466) | (2,294,425) | – | (77,354) |
At 31 December | 6,010,096 | 6,240,628 | 435,974 | 646,944 |
| Average fair value of share awards | 505.7 | 544.7 | 532.3 | 608.2 |
granted during the year at date of grant (pence) | ||||
Fair value of awards granted during the year (£) | 15,062,622 | 15,925,445 | 862,795 | 2,270,119 |
| Other | Other | |||
| BIP | BIP | Plans | Plans | |
| 2025 | 2024 | 2025 | 2024 | |
Weighted average share price (pence) | 566.0 | 604.1 | 565.4 | 646.4 |
Weighted average exercise price (pence) | nil | nil | nil | nil |
Expected life (years) | 3.0 | 3.0 | 1.0-3.0 | 1.0-3.0 |
Expected dividend yields (%) | 3.7 | 3.4 | 3.7 | 3.4 |
| Weighted average remaining contractual | 1.1 | 1.1 | 1.0 | 0.9 |
| life of shares outstanding (years) | ||||
| Average fair value of share awards granted | 505.7 | 544.7 | 532.3 | 608.2 |
| during the year at date of grant (pence) | ||||
Fair value of awards granted during the year (£) | 15,062,622 | 15,925,445 | 862,795 | 2,270,119 |
| 2025 | 2024 | |
| £m | £m | |
UK Scheme | – | – |
Non-UK Schemes | 10.3 | 11. 3 |
10.3 | 11. 3 |
| 2025 | 2024 | |
| £m | £m | |
UK Scheme 1 | 0.4 | 0.6 |
Non-UK Schemes | 0.1 | 0.7 |
0.5 | 1.3 |
| 2025 | 2024 | |
| £m | £m | |
Present value of defined benefit obligation | 53.4 | 54.8 |
Fair value of plan assets | (54.0) | (60.6) |
Scheme surplus | (0.6) | (5.8) |
| Adjustment relating to asset ceilings and minimum | 0.6 | 5.8 |
| funding requirements | ||
Net defined benefit asset before deferred tax | – | – |
| 2025 | 2024 | |
| £m | £m | |
Restriction due to asset ceiling at beginning of period | 5.8 | 4.9 |
Interest on asset restriction | 0.3 | 0.2 |
Other changes in asset restriction | (5.5) | 0.7 |
Restriction due to asset ceiling at end of period | 0.6 | 5.8 |
| 2025 | 2024 | |
| % per | % per | |
| annum | annum | |
RPI inflation | 3.00 | 3.35 |
CPI inflation | 2.75 | 3.05 |
Salary increases | n/a | n/a |
Rate of discount | 5.40 | 5.35 |
| Allowance for pension in payment increases of RPI | 2.18 | 2.30 |
| or 3% p.a. if less | ||
Allowance for revaluation of deferred pensions | 2.75 | 3.05 |
| 2025 | 2024 | |
S 3 PxA YoB | S 3 Px A YoB | |
| CMI 2024 | CMI 2023 | |
| 1.0% | 1.0% | |
| long-term | long-term | |
| Actuarial tables used | trend | trend |
Life expectancy for male members currently aged 65 | 20.2 | 19.8 |
Life expectancy for female members currently aged 65 | 22.6 | 22.4 |
| 2024 | 2023 | |
S 3 PxA YoB | S 3 Px A YoB | |
| CMI 2024 | CMI 2023 | |
| 1.0% | 1.0% | |
| long-term | long-term | |
| Actuarial tables used | trend | trend |
Life expectancy at age 65 for male members currently aged 45 | 21.1 | 20.7 |
Life expectancy at age 65 for female members currently aged 45 | 23.7 | 23.5 |
2025 | 2024 | |||
| Increase | Decrease | Increase | Decrease | |
| £m | £m | £m | £m | |
0.5% change in discount rate | (3.0) | 3.3 | (3.0) | 3.3 |
| 0.5% change in price inflation | 1.1 | (1.1) | 1.1 | 1.1 |
| (and associated assumptions) | ||||
| One year change in life expectancy | 2.0 | (2.0) | 2.1 | (2.1) |
| at age 65 |
| 2025 | 2024 | |
| £m | £m | |
Defined benefit obligation at start of year | 54.8 | 62.7 |
Interest expense | 2.8 | 2.8 |
Actuarial losses/(gains) arising from changes in demographic assumptions | 0.5 | (1.2) |
Actuarial gains arising from changes in financial assumptions | (1.0) | (5.5) |
Experience losses/(gains) | 0.2 | (0.3) |
Benefits paid, death in service insurance premiums and expenses | (3.9) | (3.7) |
Defined benefit obligation at end of year | 53.4 | 54.8 |
| 2025 | 2024 | |
| £m | £m | |
Fair value of assets at start of year | 60.6 | 67.6 |
Interest income | 3.1 | 3.0 |
Return on scheme assets excluding interest income | (5.8) | (6.1) |
Scheme administration expenses | (0.4) | (0.6) |
Contributions by employer | 0.4 | 0.4 |
Benefits paid, death in service insurance premiums and expenses | (3.9) | (3.7) |
Fair value of assets at end of year | 54.0 | 60.6 |
| 2025 | 2024 | |
| £m | £m | |
Return on scheme assets excluding interest income | (5.8) | (6.1) |
Actuarial gains arising from changes in financial assumptions | 1.0 | 5.5 |
Actuarial (losses)/gains arising from changes in demographic assumptions | (0.5) | 1.2 |
Experience (losses)/ gains on liabilities | (0.2) | 0.3 |
Gain/(loss) due to change in asset restriction | 5.5 | (0.7) |
Total gain recognised in other comprehensive income | – | 0.2 |
| 2025 | 2025 | 2024 | 2024 | |
Quoted 1 | Unquoted | Quoted 1 | Unquoted | |
| £m | £m | £m | £m | |
Bulk annuity insurance policy | – | 53.0 | – | – |
Bonds | – | 2.3 | 12.8 | 2.2 |
Liability Driven Investment | – | – | 16.2 | – |
Diversified credit funds | – | – | 16.6 | 3.8 |
Cash and Cash equivalents | 1.0 | – | 9.0 | – |
Deferred Premium 2 | – | (2.3) | – | – |
Total | 1.0 | 53.0 | 54.6 | 6.0 |
| 2025 | 2024 | |
| £m | £m | |
Current service cost | 0.3 | 0.3 |
Net interest on the defined benefit liability | 0.4 | 0.4 |
Curtailments | (0.6) | – |
Total expense | 0.1 | 0.7 |
| 2025 | 2024 | |
| £m | £m | |
Return on scheme assets excluding interest income | 0.3 | 0.1 |
Actuarial gains/(losses) arising from changes in financial assumptions | 0.6 | (0.7) |
Experience gains on liabilities | 0.5 | 0.1 |
Total gain/(losses) recognised in other comprehensive income | 1.4 | (0.5) |
| 2025 | 2024 | |
| £m | £m | |
Defined benefit obligation at start of year | 1 7. 0 | 1 7. 3 |
Current service cost | 0.3 | 0.3 |
Interest expense | 0.4 | 0.5 |
Actuarial (gains)/losses arising from changes in financial assumptions | (0.6) | 0.7 |
Experience gains on liabilities | (0.5) | (0.1) |
Benefits paid, death in service insurance premiums and expenses | (1.0) | (1.1) |
Employee contributions | 0.1 | 0.2 |
Settlements | (0.3) | – |
Curtailments | (0.6) | – |
Exchange rate loss/(gain) | 1.0 | (0.8) |
Defined benefit obligation at end of year | 15.8 | 1 7. 0 |
| 2025 | 2024 | |
| £m | £m | |
Fair value of assets at start of year | 5.7 | 6.2 |
Interest income | – | 0.1 |
Return on scheme assets excluding interest income | 0.3 | 0.1 |
Contributions by employer | 0.1 | 0.1 |
Contributions by employees | 0.1 | 0.2 |
Benefits paid, death in service insurance premiums and expenses | (0.7) | (0.6) |
Settlements | (0.3) | – |
Exchange rate gain/(loss) | 0.3 | (0.4) |
Fair value of assets at end of year | 5.5 | 5.7 |
| Salary | Rate of | Pension | ||
| increases | discount | Inflation | increases | |
| % per | % per | % per | % per | |
| annum | annum | annum | annum | |
France | 3.0 | 3.8 | 2.0 | 1.0 |
Germany | 2.5 | 4.1 | n/a | 2.0 |
Italy | 3.0 | 3.8 | 1.7-2.0 | n/a |
Turkey | 25.0 | 29.0 | 28.0 | n/a |
Liechtenstein | 2.5 | 1.3 | n/a | n/a |
Switzerland | n/a | 2.3 | n/a | n/a |
| 2025 | 2024 | |
| £m | £m | |
Present value of defined benefit obligation | 15.8 | 1 7. 0 |
Fair value of plan assets | (5.5) | (5.7) |
Net defined benefit liability, before deferred tax | 10.3 | 11. 3 |
2025 | 2024 | |||
| Increase | Decrease | Increase | Decrease | |
| £m | £m | £m | £m | |
0.25% change in discount rate | (0.4) | 0.4 | (0.5) | 0.5 |
| 0.25% change in price inflation | 0.2 | (0.2) | 0.3 | (0.3) |
| (andassociated assumptions) |
| 2025 | 2024 | |
| £m | £m | |
Fees payable to the auditors for the audit of the annual accounts | 1.3 | 1.3 |
| Fees payable to the auditors and its associates for other services: | ||
The audit of the Group's subsidiaries | 1.0 | 1.1 |
Total audit fees | 2.3 | 2.4 |
Audit related assurance services 1 | 0.1 | 0.1 |
Total fees payable to the auditors | 2.4 | 2.5 |
0.1 | 0.2 | |
3.6 | 4.8 |