| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
Revenue | 5 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Adjusted earnings before interest, tax, depreciation, amortisation, share-based payments & non-recurring | |||
| items (‘Adjusted EBITDA’) | |||
Depreciation and loss on disposal of fixed assets | 7 | ( | ( |
Amortisation of intangibles | 7 | ( | ( |
Share-based payment expense | 24 | ( | ( |
ERP implementation costs | 6 | ( | |
Total administrative expenses | ( | ( | |
Operating profit | 7 | ||
Finance expense | 9 | ( | ( |
Profit before tax | |||
Tax expense | 10 | ( | ( |
Profit for the year attributable to equity holders of the Company | |||
| All amounts relate to continuing operations | |||
| Earnings per share | |||
Basic | 11 | ||
Diluted | 11 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit for the year | ||
| Items that may subsequently be reclassified to the income statement | ||
Fair value movements on cash flow hedging instruments | ( | ( |
Hedging instruments recycled through the income statement at the end of hedging relationships | ||
Deferred tax relating to cashflow hedges | ( | |
| Items that will not subsequently be reclassified to the income statement | ||
Foreign currency translation | ||
Other comprehensive (loss)/income | ( | |
| Total comprehensive income for the year attributable to the equity | ||
| holders of the Company |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Assets | |||
Intangible assets | 14 | ||
Property, plant and equipment | 15 | ||
Total non-current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Derivative financial instruments | 22 | ||
Current tax | |||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
| Liabilities | |||
Trade and other payables | 19 | ( | ( |
Derivative financial instruments | 22 | ( | ( |
Current tax | ( | ||
Borrowings | 20 | ( | ( |
Lease liabilities | 21 | ( | ( |
Total current liabilities | ( | ( | |
Net current assets | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
Deferred tax | 16 | ( | ( |
Lease liabilities | 21 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets |
| Equity 2025 | 2024 | ||
| £’000 | £’000 | ||
Share capital | 23 | ||
Share premium | 23 | ||
Capital redemption reserve | 23 | ||
Employee Benefit Trust reserve | 23 | ( | ( |
Share-based payment reserve | 23 | ||
Hedging reserve | 23 | ( | ( |
Retained earnings | |||
Equity attributable to owners of the Group |
| Capital | |||||||||
| redemption | Share-based | Retained | Total | ||||||
| Share capital | reserve | Share premium | EBT reserve | payment reserve | Hedging reserve | earnings | Equity | ||
| Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
As at 1 August 2023 | ( | ( | |||||||
Profit for the year | |||||||||
Foreign currency retranslation | |||||||||
Cash flow hedging movement | |||||||||
Deferred tax movement | 15 | ( | ( | ||||||
Total comprehensive income for the year | |||||||||
| Transactions with shareholders: | |||||||||
Dividends payable | 11 | ( | ( | ||||||
Share-based payments charge | 23 | ||||||||
Deferred tax on share-based payments | 15 | ||||||||
Transfer of reserve on exercise of share award | ( | ||||||||
Transfer of shares by the EBT to employees on exercise of share award | ( | ||||||||
Purchase of own shares by the EBT | ( | ( | |||||||
Share buy-back | 22 | ( | ( | ( | |||||
As at 31 July 2024 | ( | ( | |||||||
Profit for the year | |||||||||
Foreign currency retranslation | |||||||||
Cash flow hedging movement | ( | ( | |||||||
Deferred tax movement | 15 | ||||||||
Total comprehensive income for the year | ( | ||||||||
| Transactions with shareholders: | |||||||||
Dividends payable | 11 | ( | ( | ||||||
Share-based payments charge | 23 | ||||||||
Deferred tax on share-based payments | 15 | ( | ( | ||||||
Transfer of reserve on exercise of share award | ( | ||||||||
Transfer of shares by the EBT to employees on exercise of share award | ( | ||||||||
Purchase of own shares by the EBT | ( | ( | |||||||
Share buy-back | 22 | ( | ( | ( | |||||
As at 31 July 2025 | ( | ( |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Net cash flow from operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Finance costs | 8 | ||
Income tax expense | 9 | ||
Depreciation | 14 | ||
Amortisation | 13 | ||
Loss on disposal of non-current assets | |||
Derivative financial instruments | |||
Share-based payments | 23 | ||
| Working capital adjustments | |||
Decrease/(increase) in inventories | 16 | ( | |
Decrease/(increase) in trade and other receivables | 17 | ( | |
(Decrease)/increase in trade and other payables | 18 | ( | |
Net cash from operations | |||
Income taxes paid | ( | ( | |
Cash generated from operations | |||
| Cash flows used in investing activities | |||
Purchase of intangible assets | ( | ||
Purchase of property, plant and equipment | ( | ( | |
Net cash used in investing activities | ( | ( |
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Cash flows used in financing activities | |||
Purchase of own shares | ( | ( | |
Share buy-back | 22 | ( | ( |
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Principal paid on lease obligations | ( | ( | |
Debt issue costs paid | ( | ( | |
Dividends paid | 11 | ( | ( |
Interest paid | ( | ( | |
Net cash used in finance activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Exchange (losses)/gains on cash and cash equivalents | ( | ||
Cash and cash equivalents brought forward | |||
Cash and cash equivalents carried forward |
| 2025 | 2024 | |
| Geographical split by location: | £’000 | £’000 |
United Kingdom | 94,174 | 101,152 |
Europe | 53,804 | 52,990 |
Rest of the World | 2,157 | 1,355 |
Total | 150,135 | 155,497 |
International sales | 55,961 | 54,345 |
Percentage of total revenue | 37% | 35% |
| 2025 | 2024 | |
| Analysis of revenue by brand: | £’000 | £’000 |
Salter | 52,004 | 56,354 |
Beldray | 37,979 | 34,184 |
George Wilkinson | 7,193 | 1,536 |
Progress | 5,004 | 5,871 |
Petra | 3,131 | 2,576 |
Kleeneze | 2,766 | 3,188 |
Other proprietorial brands | 13,869 | 13,173 |
UP brands | 121,946 | 116,882 |
Licensed brands (Russell Hobbs) | 14,376 | 12,059 |
Own label and other | 13,813 | 26,556 |
Total | 150,135 | 155,497 |
| 2025 | 2024 | |
| Analysis of revenue by product: | £’000 | £’000 |
Small domestic appliances | 58,981 | 58,119 |
Housewares | 45,189 | 40,603 |
Laundry | 18,703 | 18,630 |
Audio | 12,786 | 15,160 |
Clearance | 5,869 | 14,619 |
Heating and cooling | 3,611 | 3,028 |
Others | 4,996 | 5,338 |
Total | 150,135 | 155,497 |
| 2025 | 2024 | |
| Analysis of revenue by sales channel: | £’000 | £’000 |
Supermarkets | 47,050 | 45,409 |
Discount retailers | 43,368 | 44,994 |
Online channels | 32,715 | 33,974 |
Other | 27,002 | 31,120 |
Total | 150,135 | 155,497 |
| 2025 | 2024 | |
| Operating profit is stated after charging/(crediting): | £’000 | £’000 |
Foreign exchange (gain)/loss | (415) | 231 |
Loss on disposal of fixed asset | 3 | 4 |
Depreciation of owned property, plant and equipment | 1,187 | 1,260 |
Depreciation of right of use assets | 914 | 905 |
Amortisation of intangible assets | 45 | 22 |
| Auditors’ remuneration: | ||
Fees for audit of the Company | 56 | 53 |
Fees for the audit of the Company’s subsidiaries | 76 | 74 |
Total audit fees | 132 | 127 |
Other assurance services | 13 | 13 |
Total non-audit fees | 13 | 13 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
Wages and salaries | 14,207 | 14,626 | 283 | 306 |
Social security costs | 1,481 | 1,360 | 30 | 36 |
Other pension costs | 319 | 314 | – | – |
Share-based payments | 16 | 137 | – | – |
Total | 16,023 | 16,437 | 313 | 342 |
Group | Company | |||
| Average number | 2025 | 2024 | 2025 | 2024 |
| of employees: | Number | Number | Number | Number |
Sales staff | 77 | 80 | – | – |
Distribution staff | 93 | 103 | – | – |
Administrative staff | 196 | 208 | 4 | 6 |
Total | 366 | 391 | 4 | 6 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Interest on bank loans and overdrafts | 1,502 | 1,138 |
Interest on lease liabilities | 200 | 242 |
Foreign exchange in respect of lease liabilities (net of hedging actions) | (8) | 13 |
Other interest payable and similar charges | (43) | (12) |
Total finance cost | 1,651 | 1,381 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Current period – UK corporation tax | 1,859 | 3,031 |
Adjustments in respect of prior periods | 69 | 243 |
Foreign current tax expense | 286 | 394 |
Total current tax | 2,214 | 3,668 |
Origination and reversal of temporary differences | (16) | 226 |
Adjustments in respect of prior periods | 44 | (108) |
Total deferred tax | 28 | 118 |
Total tax charge | 2,242 | 3,786 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit before tax | 8,049 | 14,313 |
Tax charge at 25% | 2,012 | 3,578 |
| Adjustments relating to underlying items: | ||
Adjustment to tax charge in respect of prior periods | 113 | 135 |
Effects of expenses not deductible for tax purposes | 63 | 53 |
Impact of overseas tax rates | 54 | 20 |
| Adjustments relating to non-underlying items: | ||
Effects of expenses not deductible for tax purposes | 4 | 34 |
Differences arising on tax treatment of shares | (4) | (34) |
Total tax expense | 2,242 | 3,786 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit for the year | 5,807 | 10,527 |
Number | Number | |
Weighted average number of shares in issue | 87,478,678 | 89,213,704 |
Less shares held by the UPGS EBT | (2,497,631) | (2,657,123) |
Weighted average number of shares – basic | 84,981,047 | 86,556,581 |
Share options | 1,393,056 | 974,498 |
Weighted average number of shares – diluted | 86,374,103 | 87,531,079 |
Pence | Pence | |
Earnings per share – basic | 6.8 | 12.2 |
Earnings per share – diluted | 6.7 | 12.0 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Final dividend paid in respect of the previous year | 4,208 | 4,289 |
Interim declared and paid | 1,305 | 2,122 |
5,513 | 6,411 | |
Per share | Pence | Pence |
Final dividend paid in respect of the previous year | 4.93 | 4.95 |
Interim declared and paid | 1.55 | 2.45 |
6.48 | 7.40 |
Company | 2025 | 2024 |
| £’000 | £’000 | |
Carrying value at beginning of the year | 20,947 | 20,810 |
Non-reimbursed share-based payment charges | 16 | 137 |
20,963 | 20,947 |
| Proportion of | ||||
| Voting Rights | ||||
Registered Office | Holding | and Shares Held | Nature of Business | |
| Ultimate Products | Manor Mill, Victoria Street, | Ordinary shares | 100% | Supply of branded |
| UK Limited | Oldham OL9 0DD | household products | ||
| UP Global Sourcing | Unit B, 13th Floor, Yun Tat | Ordinary shares | 100% | Supply of branded |
| Hong Kong Limited | Commercial Building, 70–74 | household products | ||
| Wuhu Street, Hong Kong | ||||
Salter Brands Limited | Manor Mill, Victoria Street, | Ordinary shares | 100% | Dormant |
| Oldham OL9 0DD | ||||
| Ultimate Products | 19 Baggot Street Lower, Dublin | Ordinary shares | 100% | Dormant |
| Europe Limited | 2, DO2 X658, Eire |
| Computer | |||||
| Goodwill | Trademarks | Brands | intangibles | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 August 2023 | 9,794 | 222 | 27,072 | – | 37,088 |
Additions | – | – | – | – | – |
At 31 July 2024 | 9,794 | 222 | 27,072 | – | 37,088 |
Additions | – | – | – | 136 | 136 |
At 31 July 2025 | 9,794 | 222 | 27,072 | 136 | 37,224 |
| Amortisation | |||||
At 1 August 2023 | – | 85 | – | – | 85 |
Charge for year | – | 22 | – | – | 22 |
At 31 July 2024 | – | 107 | – | – | 107 |
Charge for year | – | 25 | – | 20 | 45 |
At 31 July 2025 | – | 132 | – | 20 | 152 |
| Net book value | |||||
At 31 July 2025 | 9,794 | 90 | 27,072 | 116 | 37,072 |
At 31 July 2024 | 9,794 | 115 | 27,072 | – | 36,981 |
At 31 July 2023 | 9,794 | 137 | 27,072 | – | 37,003 |
| Fixtures, Fittings | Motor | Right of use | ||
| and Equipment | Vehicles | assets | Total | |
| Cost | £’000 | £’000 | £’000 | £’000 |
As at 1 August 2023 | 8,001 | 56 | 8,068 | 16,125 |
Additions | 1,300 | – | – | 1,300 |
Disposals | (647) | – | – | (647) |
As at 31 July 2024 | 8,654 | 56 | 8,068 | 16,778 |
Additions | 330 | – | – | 330 |
Disposals | (2,645) | – | (20) | (2,665) |
As at 31 July 2025 | 6,339 | 56 | 8,048 | 14,443 |
| Accumulated Depreciation and Impairment Losses | ||||
As at 1 August 2023 | 4,479 | 56 | 3,147 | 7,682 |
Charge for the year | 1,260 | – | 905 | 2,165 |
Disposals | (643) | – | – | (643) |
As at 31 July 2024 | 5,096 | 56 | 4,052 | 9,204 |
Charge for the year | 1,187 | – | 914 | 2,101 |
Disposals | (2,642) | – | (20) | (2,662) |
As at 31 July 2025 | 3,641 | 56 | 4,946 | 8,643 |
| Carrying Amount: | ||||
As at 31 July 2025 | 2,698 | – | 3,102 | 5,800 |
As at 31 July 2024 | 3,558 | – | 4,016 | 7,574 |
As at 31 July 2023 | 3,522 | – | 4,921 | 8,443 |
| Fixtures, fittings | ||||
| and equipment | Motor vehicles | Property | Total | |
| Cost | £’000 | £’000 | £’000 | £’000 |
As at 1 August 2024 | 192 | 20 | 7,856 | 8,068 |
Additions | – | – | – | – |
Disposals | – | (20) | – | (20) |
As at 31 July 2025 | 192 | – | 7,856 | 8,048 |
| Accumulated Depreciation | ||||
As at 1 August 2024 | 87 | 20 | 3,945 | 4,052 |
Charge | 42 | – | 872 | 914 |
Disposals | – | (20) | – | (20) |
As at 31 July 2025 | 129 | – | 4,817 | 4,946 |
| Carrying Amount | ||||
As at 31 July 2025 | 63 | – | 3,039 | 3,102 |
As at 31 July 2024 | 105 | – | 3,911 | 4,016 |
| Accelerated | Share-based | Other timing | ||||
| Intangibles | allowances | Hedging | payment | differences | Total | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
As at 1 August 2023 | 6,768 | 563 | (220) | (227) | (87) | 6,797 |
Recognised through the statement of changes | – | – | 123 | (140) | – | (17) |
| in equity | ||||||
Credit/(charge) in the year | – | (26) | – | 208 | (64) | 118 |
As at 31 July 2024 | 6,768 | 537 | (97) | (159) | (151) | 6,898 |
Recognised through the statement of changes in equity | – | – | (335) | 87 | – | (248) |
Credit/(charge) in the year | – | (89) | – | 29 | 88 | 28 |
As at 31 July 2025 | 6,768 | 448 | (432) | (43) | (63) | 6,678 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Goods for resale | 32,452 | 36,578 |
32,452 | 36,578 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Trade receivables | 25,779 | 28,507 |
Other receivables and prepayments | 1,000 | 1,203 |
26,779 | 29,710 |
2025 | 2024 | |||||
| Up to 1 | Up to 1 | |||||
| month past | Over 1 month | month past | Over 1 month | |||
| due | past due | Total | due | past due | Total | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Gross trade | 24,868 | 698 | 25,566 | 27,264 | 1,165 | 28,429 |
| receivables (insured) | ||||||
Expected credit loss | – | (88) | (88) | (45) | – | (45) |
Net carrying amount | 24,868 | 610 | 25,478 | 27,219 | 1,165 | 28,384 |
| Gross trade | ||||||
| receivables | ||||||
(uninsured) | 300 | 9 | 309 | 100 | 23 | 123 |
Expected credit loss | – | (8) | (8) | – | – | – |
Net carrying amount | 300 | 1 | 301 | 100 | 23 | 123 |
| Gross Trade | ||||||
receivables (total) | 25,168 | 707 | 25,875 | 27,364 | 1,188 | 28,552 |
Expected credit loss | – | (96) | (96) | (45) | – | (45) |
Net carrying amount | 25,168 | 611 | 25,779 | 27,319 | 1,188 | 28,507 |
| 2025 | 2024 | |
| Ageing of past due but not impaired receivables | £’000 | £’000 |
Less than 1 month | 1,596 | 2,725 |
1–2 months | 307 | 820 |
2–3 months | 135 | 157 |
Over 3 months | 169 | 211 |
Total | 2,207 | 3,913 |
| 2025 | 2024 | |
| Company | £’000 | £’000 |
Amounts owed by Group undertakings | 1,916 | 5,233 |
Other receivables and prepayments | 11 | 21 |
Current | 1,927 | 5,254 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Trade payables | 22,529 | 30,363 |
Accruals | 5,137 | 5,728 |
Other taxes and social security | 2,069 | 2,993 |
29,735 | 39,084 |
| 2025 | 2024 | |
| Company | £’000 | £’000 |
Accruals | 112 | 58 |
112 | 58 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Overdrafts | 1,367 | 4,791 |
Revolving credit facility | 5,000 | – |
Invoice discounting | 6,825 | 8,765 |
Import loans | 5,042 | 1,668 |
Unamortised debt issue costs | (60) | (73) |
Current | 18,174 | 15,151 |
Total bank borrowings | 18,174 | 15,151 |
Cash | (4,063) | (4,733) |
Net bank borrowings | 14,111 | 10,418 |
| 2025 | 2024 | |
| Contractual undiscounted maturities: | £’000 | £’000 |
In less than one year | 14,171 | 15,224 |
Between one and two years | – | – |
Between three and four years | – | – |
Less: Unamortised debt issue costs | (60) | (73) |
Total borrowings | 14,111 | 15,151 |
| 2025 | 2024 | |
| Company | £’000 | £’000 |
Revolving credit facility | 5,000 | – |
Unamortised debt issue costs | (60) | – |
Current | 4,940 | – |
Total borrowings | 4,940 | – |
| 2025 | 2024 | |
| Contractual undiscounted maturities: | £’000 | £’000 |
In less than one year | 5,000 | – |
Less: Unamortised debt issue costs | (60) | – |
Total borrowings | 4,940 | – |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Lease liabilities less than one year | 821 | 811 |
Lease liabilities greater than one year | 2,601 | 3,436 |
Total discounted lease liabilities | 3,422 | 4,247 |
| 2025 | 2024 | |
| Movement in leases in the year | £’000 | £’000 |
Balance brought forward | 4,247 | 5,098 |
Repayments | (1,022) | (1,080) |
Interest on lease liabilities | 200 | 242 |
Foreign exchange revaluation | (3) | (13) |
Balance carried forward | 3,422 | 4,247 |
| 2025 | 2024 | |
| Contractual undiscounted maturities: | £’000 | £’000 |
Within one year | 999 | 1,024 |
Greater than one year but less than two years | 823 | 997 |
Greater than two years but less than five years | 2,007 | 2,318 |
Greater than five years but less than ten years | – | 525 |
3,829 | 4,864 |
| 2025 | 2024 | |
| Amounts recognised in profit and loss | £’000 | £’000 |
Depreciation expense on right-of-use assets | 914 | 905 |
Interest expense on lease liabilities | 200 | 242 |
Expense relating to leases of low value assets & short-term leases | 76 | 99 |
Income from sub-leasing right of use assets | (8) | (8) |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Trade receivables – held at amortised cost | 25,779 | 28,507 |
Derivative financial instruments – carried at FVTOCI | – | 576 |
Derivative financial instruments – carried at FVTPL | 47 | 91 |
Trade and other payables | (27,666) | (36,091) |
Derivative financial instruments – carried at FVTOCI | (1,729) | (966) |
Derivative financial instruments – carried at FVTPL | (99) | (30) |
Borrowings – held at amortised cost | (18,174) | (15,151) |
Lease liabilities – held at amortised cost | (3,422) | (4,247) |
Cash and cash equivalents – held at amortised cost | 4,063 | 4,733 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Cash and cash equivalents – held at amortised cost | 4,063 | 4,733 |
Trade receivables – held at amortised cost | 25,779 | 28,507 |
29,842 | 33,240 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Trade payables | 22,529 | 30,363 |
Borrowings | 18,174 | 15,151 |
Other payables | 5,137 | 5,728 |
Lease liabilities | 3,422 | 4,247 |
49,262 | 55,489 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Derivative financial instruments – assets | 47 | 667 |
Derivative financial instruments – liabilities | (1,828) | (996) |
(1,781) | (329) |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Foreign currency contracts | (1,828) | (544) |
Interest rate swaps | – | 111 |
Interest rate caps | 47 | 104 |
(1,781) | (329) |
2025 | 2024 | |||
Buy | Sell | Buy | Sell | |
USD$’000 | 59,400 | – | 59,000 | – |
€’000 | – | 36,500 | – | 34,000 |
CAD$’000 | – | – | – | – |
PLN’000 | – | 1,400 | – | – |
CNY’000 | 2,592 | – | 4,483 | – |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Trade receivables | 25,779 | 28,507 |
Prepayments and other receivables not classified as financial instruments | 1,000 | 1,203 |
Trade and other receivables (note 17) | 26,779 | 29,710 |
| 2025 | 2024 | |
| Group | £’000 | £’000 |
Trade and other payables | 27,666 | 36,091 |
Other taxes and social security not classified as financial instruments | 2,069 | 2,993 |
Trade and other payables (note 18) | 29,735 | 39,084 |
| 2025 | 2024 | |
| Group | $’000 | $’000 |
Trade receivables | 8,748 | 9,184 |
Other receivables | – | 85 |
Net cash and overdrafts | 7,469 | 5,404 |
Import loans | (6,673) | (2,142) |
Invoice discounting | – | 2,177 |
Trade payables | (25,684) | (33,425) |
(16,140) | (18,717) |
| 2025 | 2024 | |
| Group | €’000 | €’000 |
Trade receivables | 11,039 | 12,566 |
Other receivables | – | 22 |
Net cash and overdrafts | (1,454) | (927) |
Invoice discounting | (8,786) | (9,104) |
Trade payables | (1,096) | (1,383) |
Lease liabilities | (165) | (368) |
(462) | 806 |
2025 | 2024 | |||||
| Fixed | Variable | Total | Fixed | Variable | Total | |
| Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | – | 4,063 | 4,063 | – | 4,733 | 4,733 |
Bank borrowings | – | (18,234) | (18,234) | – | (15,224) | (15,224) |
– | (14,171) | (14,171) | – | (10,491) | (10,491) |
| 2025 | 2024 | 2025 | 2024 | |
| Allotted, called up and fully paid | £’000 | £’000 | No. of shares | No. of shares |
At 1 August | 221 | 223 | 88,628,572 | 89,312,457 |
Share buy-backs | (5) | (2) | (2,298,440) | (683,885) |
At 31 July | 216 | 221 | 86,330,132 | 88,628,572 |
| Weighted | Weighted | |||
| average | average | |||
Sharesave scheme (SAYE) | 2025 | exercise price | 2024 | exercise price |
Outstanding at the beginning of the period | 806,628 | £1.09 | 882,215 | £0.91 |
Granted during the period | 1,182,126 | £0.51 | 553,532 | £1.05 |
Lapsed during the period | (580,859) | £1.12 | (136,159) | £1.14 |
Exercised during the period | (7,639) | £1.10 | (492,960) | £0.70 |
Outstanding at the end of the period | 1,400,256 | £0.61 | 806,628 | £1.09 |
Exercisable at the end of the period | – | – | 18,023 | £0.74 |
| Weighted | Weighted | |||
| average | average | |||
Performance share plan (PSP) | 2025 | exercise price | 2024 | exercise price |
Outstanding at the beginning of the period | 791,428 | £0.00 | 1,339,687 | £0.00 |
Lapsed during the period | (32,972) | £0.00 | (145,220) | £0.00 |
Exercised during the period | (71,174) | £0.00 | (403,039) | £0.00 |
Outstanding at the end of the period | 687,282 | £0.00 | 791,428 | £0.00 |
Exercisable at the end of the period | 166,482 | £0.00 | 38,535 | £0.00 |
| Weighted | Weighted | |||
| average | average | |||
Deferred share award (DSA) | 2025 | exercise price | 2024 | exercise price |
Granted during the period | 119,554 | £0.00 | – | – |
Outstanding at the end of the period | 119,554 | £0.00 | – | – |
Exercisable at the end of the period | – | – | – | – |
| DSA 2024 | SAYE 2025 | |
| 27 Nov 2024 | 4 Dec 2023 | |
Closing share price | £1.23 | £0.64 |
Exercise price | £0.00 | £0.51 |
Risk-free interest rate | 4.75% | 3.90% |
Expected life of option (years) | 4 | 3 |
Volatility | 35.80% | 42.35% |
Dividend yield | 12% | 12% |
| Weighted | Weighted | |||
| average | average | |||
Management incentive plan (MIP) | 2025 | exercise price | 2024 | exercise price |
| Outstanding & exercisable at the beginning | – | – | – | – |
| of the period | ||||
Exercised during the period | – | – | – | – |
Unvested during the period | – | – | – | – |
Outstanding & exercisable at the end of the period | – | – | – | – |
| 2025 | 2024 | |
| £’000 | £’000 | |
Short-term remuneration | 2,245 | 2,188 |
Other pension costs | 56 | 47 |
Share-based payments | 20 | 393 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Transactions with related companies: | ||
Lease payments to Heron Mill Limited | 388 | 388 |
Lease payments to Berbar Properties Limited | 180 | 180 |