| As at 31 December | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Assets | |||
| Non-current assets: | |||
Intangible assets | 3 | ||
Property, plant and equipment | 4 | ||
Right-of-use assets | 17 | ||
Investment in joint ventures | 5 | ||
Other non-current assets | 6 | ||
Restricted deposits and cash | 12(b) | ||
Deferred income tax asset | 25 | ||
| Current assets: | |||
Restricted deposits and cash | 12(b) | ||
Inventories | |||
Trade receivables | 7 | ||
Other receivables and prepayments | 8 | ||
Cash and cash equivalents | 9 | ||
Total assets |
| As at 31 December | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Equity and liabilities | |||
Equity: | 10 | ||
Issued capital | |||
Share premium | |||
Treasury shares | ( | ( | |
| Foreign currency translation | |||
reserve | |||
Hedging reserve | |||
Accumulated earnings | |||
| Attributable to equity holders | |||
of the parent | |||
Non-controlling interests | |||
Total equity | |||
| Non-current liabilities: | |||
Borrowings | 13 | ||
Provision for concession fee on land | 14 | ||
Financial liability in respect of Income Units sold to private | |||
investors | 15 | ||
Other financial liabilities | 16 | ||
Deferred income taxes | 25 | ||
| Current liabilities: | |||
Trade payables | |||
Other payables and accruals | 18 | ||
Borrowings | 13 | ||
Total liabilities | |||
Total equity and liabilities |
| 2024 | |||
| £’000 | £’000 | ||
Revenues | 19 | ||
Operating expenses | 20 | ( | ( |
EBITDAR | |||
Rental expenses | 17 | ( | ( |
EBITDA | |||
Depreciation, amortisation and impairment | 3, 4, 17 | ( | ( |
EBIT | |||
Financial expenses | 21 | ( | ( |
Financial income | 22 | ||
Other expenses | 23(a) | ( | ( |
Other income | 23(b) | ||
Net expenses for financial liability in respect of Income Units sold to private investors | 24 | ( | ( |
Share in results of joint ventures | 5 | ( | ( |
Profit before tax | |||
Income tax expense | 25 | ( | ( |
Profit for the year | |||
| Profit (loss) attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | ( | ( | |
Basic earnings per share (in Pound Sterling) | 26 | ||
Diluted earnings per share (in Pound Sterling) | 26 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit for the year | ||
Other comprehensive income (loss) Items that may be reclassified subsequently to profit or loss: 1 | ||
Profit (loss) from cash flow hedges | ( | |
Foreign currency translation adjustments of foreign operations | ( | |
Other comprehensive income (loss) | ( | |
Total comprehensive income | ||
| Total comprehensive income (loss) attributable to: | ||
Equity holders of the parent | ||
Non-controlling interests | ( | ( |
| Attributable | |||||||||
| Foreign | to equity | ||||||||
| currency | holders | Non- | |||||||
| Issued | Share | Treasury | translation | Hedging | Accumulated | of the | controlling | Total | |
| In £’000 | capital 1 | premium | shares | reserve | reserve | earnings | parent | interests | equity |
Balance as at 1 January 2025 | ( | ||||||||
Profit (loss) for the year | ( | ||||||||
| Other comprehensive income | |||||||||
(loss) for the year | ( | ||||||||
| Total comprehensive income | |||||||||
(loss) | ( | ( | |||||||
Share-based payments | |||||||||
Dividend distribution 2 | ( | ( | ( | ||||||
Dividend paid to non-controlling interests | ( | ( | |||||||
Exercise of options | ( | ( | ( | ||||||
Transactions with non- controlling interests (see Note 5) | ( | ( | ( | ||||||
| Balance as at 31 December | |||||||||
2025 | ( | ||||||||
Balance as at 1 January 2024 | ( | ||||||||
Profit (loss) for the year | ( | ||||||||
| Other comprehensive income | |||||||||
(loss) for the year | ( | ( | ( | ( | |||||
| Total comprehensive income | |||||||||
(loss) | ( | ( | |||||||
Share-based payments | |||||||||
Share buy-back | ( | ( | ( | ||||||
Dividend distribution 2 | ( | ( | ( | ||||||
Dividend paid to non-controlling interests | ( | ( | |||||||
Exercise of options | ( | ( | ( | ||||||
Transactions with non- controlling interests (see Note 5) | ( | ( | |||||||
Balance as at 31 December 2024 | ( |
| As at 31 December | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Cash flows from operating activities: | |||
Profit for the year | |||
| Adjustment to reconcile profit to cash provided by operating activities: | |||
| Financial expenses and expenses for financial liability in respect of Income Units sold | |||
| to private investors | 21,24 | ||
Financial income | 22 | ( | ( |
Income tax expense | 25 | ||
Loss on buy-back of Income Units sold to private investors | 23 | ||
Re-measurement of lease liability | 23 | ||
Change in fair value Park Plaza County Hall London units | 23 | ( | ( |
Lease termination | 23 | ( | |
Impairment of property, plant and equipment | 4 | ||
Capital loss on sale of fixed assets, net | 23 | ||
Share in results of joint ventures | 5 | ||
Share appreciation rights revaluation | 23, 5(b)(i) | ||
Fair value movement derivatives through profit and loss | 23 | ( | |
Depreciation and amortisation | 3, 4, 17 | ||
Share-based payments | |||
Cash flows from operating activities before movements in working capital | |||
| Changes in operating assets and liabilities: | |||
| Decrease in inventories | |||
Decrease (increase) in trade and other receivables | ( | ||
Increase (decrease) in trade and other payables | ( | ||
Cash flow from movements in working capital | ( | ||
| Cash paid and received during the periodfor: | |||
| Interest paid | ( | ( | |
Interest received | |||
Taxes paid | ( | ( | |
Taxes received | |||
Cash flow from interest and taxes | ( | ( | |
Net cash provided by operating activities |
| As at 31 December | |||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Cash flows from investing activities: | |||
Acquisition of Leman Street | 5 | ( | |
Acquisition of Park Royal freehold | 17 | ( | |
Investments in property, plant and equipment | 4 | ( | ( |
Investments in intangible assets | 3 | ( | ( |
Proceeds from disposal of property, plant and equipment, and intangible assets | 3,4 | ||
Loans repaid from (provided to) joint ventures | ( | ||
Decrease (increase) in restricted cash | ( | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities: | |||
Proceeds from loans and borrowings | |||
Buy-back of Income Units previously sold to private investors | ( | ( | |
Proceeds of derivatives | 29(c) | ||
Dividend paid | ( | ( | |
Dividend paid by a subsidiary to non-controlling shareholders | ( | ( | |
Repayment of loans and borrowings | ( | ( | |
Repayment of leases | ( | ( | |
Proceeds from transactions with non-controlling interest | |||
Payments in relation to transactions with non-controlling interests | ( | ( | |
Purchase of treasury shares | ( | ||
Exercise of options settled in cash | ( | ( | |
Net cash used in financing activities | ( | ( | |
Increase (decrease) in cash and cash equivalents | ( | ||
Net foreign exchange differences | ( | ||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year | |||
| Non-cash items: | |||
Lease additions and lease re-measurement | |||
Investments in property, plant and equipment |
| As at 31 December | ||
| 2025 | 2024 | |
| In Pound | In Pound | |
| Sterling | Sterling | |
Euro | 0.873 | 0.830 |
Hungarian Forint | 0.002 | 0.002 |
Serbian Dinar | 0.007 | 0.007 |
US Dollar | 0.744 | 0.797 |
| As at 31 December | ||
| 2025 | 2024 | |
| In % versus | In % versus | |
| Pound | Pound | |
| Sterling | Sterling | |
Euro | 5.2 | (4.5) |
Hungarian Forint | 12.0 | (11.1) |
Serbian Dinar | 4.9 | (4.4) |
US Dollar | (6.7) | 1.4 |
| Years | |
Hotel buildings | 50 to 95 |
Furniture and equipment | 2 to 25 |
| Years | |
Land | 50 to 200 |
Hotel buildings | 5 to 95 |
Offices and storage | 1 to 12 |
Furniture and equipment | 2 to 25 |
Park Plaza ® | Park Plaza ® | ||||
| Hotels & | Hotels & | ||||
| Resorts | Resorts | art’otel ® | Other | ||
| management | franchise | franchise | intangible | ||
rights (a) 1 | rights (a) 2 | rights (b) | assets (c) | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost: | |||||
Balance as at 1 January 2025 | 19,862 | 20,304 | 3,606 | 4,436 | 48,208 |
Additions | – | – | – | 1,499 | 1,499 |
Adjustment for exchange rate differences | 1,032 | 1,055 | 187 | 264 | 2,538 |
Balance as at 31 December 2025 | 20,894 | 21,359 | 3,793 | 6,199 | 52,245 |
| Accumulated amortisation: | |||||
Balance as at 1 January 2025 | 17,363 | 17,782 | 2,446 | 2,985 | 40,576 |
Amortisation | 1,031 | 1,040 | 187 | 619 | 2,877 |
Adjustment for exchange rate differences | 923 | 945 | 131 | 171 | 2,170 |
Balance as at 31 December 2025 | 19,317 | 19,767 | 2,764 | 3,775 | 45,623 |
Net book value as at 31 December 2025 | 1,577 | 1,592 | 1,029 | 2,424 | 6,622 |
| Cost: | |||||
Balance as at 1 January 2024 | 20,805 | 21,268 | 3,777 | 4,501 | 50,351 |
Additions | – | – | – | 271 | 271 |
Disposals | – | – | – | (125) | (125) |
Adjustment for exchange rate differences | (943) | (964) | (171) | (211) | (2,289) |
Balance as at 31 December 2024 | 19,862 | 20,304 | 3,606 | 4,436 | 48,208 |
| Accumulated amortisation: | |||||
Balance as at 1 January 2024 | 17,139 | 17,571 | 2,374 | 2,602 | 39,686 |
Disposals | – | – | – | (85) | (85) |
Amortisation | 1,018 | 1,025 | 183 | 607 | 2,833 |
Adjustment for exchange rate differences | (794) | (814) | (111) | (139) | (1,858) |
Balance as at 31 December 2024 | 17,363 | 17,782 | 2,446 | 2,985 | 40,576 |
Net book value as at 31 December 2024 | 2,499 | 2,522 | 1,160 | 1,451 | 7,632 |
| Property & | Income Units | Furniture, | ||||
| Hotel | assets under | sold to private | fixtures and | |||
| Land | buildings | construction | investors 1 | equipment | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost: | ||||||
Balance as at 1 January 2025 | 351,590 | 968,836 | 49,318 | 124,798 | 305,675 | 1,800,217 |
Additions during the year | 31,881 | 18,685 | 1,502 | 1,107 | 24,734 | 77,909 |
Disposal 3 | – | (410) | (2,808) | (222) | (51,767) | (55,207) |
Buy-back of Income Units sold to private investors | 320 | 2,317 | – | (2,918) | 281 | – |
Reclassification 2 | (1,047) | 29,256 | (32,949) | – | 3,691 | (1,049) |
Adjustment for exchange rate differences | 6,059 | 20,851 | 293 | – | 6,361 | 33,564 |
Balance as at 31 December 2025 | 388,803 | 1,039,535 | 15,356 | 122,765 | 288,975 | 1,855,434 |
| Accumulated depreciation and impairment: | ||||||
Balance as at 1 January 2025 | 17,114 | 158,372 | – | 23,984 | 179,371 | 378,841 |
Provision for depreciation | 317 | 20,338 | – | 1,346 | 17,842 | 39,843 |
Disposal 3 | – | (2,846) | – | (222) | (51,660) | (54,728) |
Reclassification | – | (10) | – | – | 10 | – |
Buy-back of Income Units sold to private investors | – | 370 | – | (578) | 208 | – |
Impairment | 19,818 | 3,915 | – | – | – | 23,733 |
Adjustment for exchange rate differences | (271) | 4,004 | – | – | 3,268 | 7,001 |
Balance as at 31 December 2025 | 36,978 | 184,143 | – | 24,530 | 149,039 | 394,690 |
Net book value as at 31 December 2025 | 351,825 | 855,392 | 15,356 | 98,235 | 139,936 | 1,460,744 |
| Cost: | ||||||
Balance as at 1 January 2024 | 358,345 | 810,680 | 232,887 | 128,148 | 233,373 | 1,763,433 |
Additions during the year | – | 17,525 | 16,021 | 916 | 36,749 | 71,211 |
Disposal | (17) | (1,222) | (441) | – | (728) | (2,408) |
Buy-back of Income Units sold to private investors | 471 | 3,411 | – | (4,266) | 384 | – |
Reclassification 2 | – | 156,808 | (198,733) | – | 42,039 | 114 |
Adjustment for exchange rate differences | (7,209) | (18,366) | (416) | – | (6,142) | (32,133) |
Balance as at 31 December 2024 | 351,590 | 968,836 | 49,318 | 124,798 | 305,675 | 1,800,217 |
| Accumulated depreciation and impairment: | ||||||
Balance as at 1 January 2024 | 16,911 | 143,889 | – | 23,529 | 166,274 | 350,603 |
Provision for depreciation | 312 | 18,263 | – | 1,266 | 16,735 | 36,576 |
Disposal | – | (1,212) | – | – | (713) | (1,925) |
Reclassification | – | 92 | – | – | 22 | 114 |
Buy-back of Income Units sold to private investors | – | 513 | – | (811) | 298 | – |
Adjustment for exchange rate differences | (109) | (3,173) | – | – | (3,245) | (6,527) |
Balance as at 31 December 2024 | 17,114 | 158,372 | – | 23,984 | 179,371 | 378,841 |
Net book value as at 31 December 2024 | 334,476 | 810,464 | 49,318 | 100,814 | 126,304 | 1,421,376 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Loans to joint ventures 1 | 9,619 | 9,535 |
Share of net assets under equity method | (1,546) | (1,302) |
Investment in joint ventures | 8,073 | 8,233 |
Dividend yield | 2.5% |
Expected volatility of the share price | 41.1% |
Risk-free interest rate | 4.68% |
Years to expiration | 2.5 years |
| 2025 | 2024 | |
| £’000 | £’000 | |
Non-current assets | 471,258 | 493,221 |
Current assets | 19,791 | 31,259 |
Non-current liabilities | 286,842 | 285,495 |
Current liabilities | 22,920 | 27,525 |
Revenue | 75,487 | 58,969 |
EBITDA | 21,024 | 13,353 |
Loss for the year | (24,063) | (4,201) |
Total comprehensive income (comprehensive loss) | (30,174) | 689 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Non-current assets | 370,476 | 354,705 |
Current assets | 27,604 | 37,297 |
Non-current liabilities | 134,764 | 156,797 |
Current liabilities | 52,963 | 37,266 |
Revenue | 123,751 | 120,109 |
EBITDA | 30,384 | 29,574 |
Profit for the year | 7,759 | 5,538 |
Total comprehensive income (comprehensive loss) | 17,932 | (3,808) |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Income Units in Park Plaza County Hall London 1 | 18,300 | 18,150 |
Rent security deposits | 364 | 346 |
Derivative financial instruments (see Note 29(a)) | 21,173 | 28,398 |
Other non-current assets | 1,669 | 99 |
41,506 | 46,993 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Trade receivables | 14,571 | 19,270 |
Less – expected credit losses | (684) | (558) |
13,887 | 18,712 |
| 2025 | |
| £’000 | |
As at 1 January 2025 | (558) |
Write-off | 30 |
Additions | (129) |
Exchange rate differences | (27) |
As at 31 December 2025 | (684) |
As at 1 January 2024 | (537) |
Write-off | 115 |
Additions | (157) |
Exchange rate differences | 21 |
As at 31 December 2024 | (558) |
| Past due | ||||||
| Not | 31 to | 61 to | ||||
| Total | past due | < 30 days | 60 days | 90 days | > 90 days | |
| 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade receivables | 14,571 | 5,419 | 6,806 | 1,301 | 104 | 941 |
Less – expected credit losses | (684) | (684) | ||||
13,877 | 5,419 | 6,806 | 1,301 | 104 | 257 |
| Past due | ||||||
| Not | 31 to | 61 to | ||||
| Total | past due | < 30 days | 60 days | 90 days | > 90 days | |
| 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade receivables | 19,270 | 6,467 | 9,816 | 1,130 | 683 | 1,174 |
Less – expected credit losses | (558) | (558) | ||||
18,712 | 6,467 | 9,816 | 1,130 | 683 | 616 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Prepaid expenses | 8,199 | 10,403 |
VAT and other taxes | 4,897 | 6,239 |
Current tax receivable | 1,221 | 109 |
Related parties | 150 | 74 |
Others | 690 | 858 |
15,157 | 17,683 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash at banks and on hand | 84,243 | 78,244 |
Money market funds | 39,223 | 34,981 |
123,466 | 113,225 |
Strike price (exercise price) | Nil |
Dividend yield | 2.8% |
Expected volatility of the share prices | 41.4% |
Risk-free interest rate | 3.9051% |
Expected life of share options | 5 years |
Weighted average share price at the grant date | 1,295.0 pence |
Fair value per option | 1,193.0 pence |
Strike price (exercise price) | 1,300.0 pence |
Dividend yield | 2.8% |
Expected volatility of the share prices | 41.4% |
Risk-free interest rate | 3.9051% |
Expected life of share options | 4 years |
Weighted average share price at the grant date | 1,295.0 pence |
Fair value per option | 393.0 pence |
Strike price (exercise price) | Nil |
Dividend yield | 2.8% |
Expected volatility of the share prices | 41.4% |
Risk-free interest rate | 3.9051% |
Expected life of share options | 5 years |
Weighted average share price at the grant date | 1,295.0 pence |
Fair value per option | 1,226.0 pence |
Strike price (exercise price) | 1,430.0 pence |
Dividend yield | 2.8% |
Expected volatility of the share prices | 41.4% |
Risk-free interest rate | 3.9051% |
Expected life of share options | 2 years |
Weighted average share price at the grant date | 1,295.0 pence |
Fair value per option | 249.0 pence |
| No. of | No. of | No. of | No. of | No. of | No. of | ||
| options A | options A | options B | options C | options D | options E | ||
| (2007 | (2020 | (2020 | (2020 | (2020 | (2020 | ||
| Option Plan) | Option Plan) | Option Plan) | Option Plan) | Option Plan) | Option Plan) | EP | |
Outstanding as at 1 January 2025 | 37,500 | 37,000 | 37,998 | 176,000 | 93,000 | 200,750 | £1.75 |
Options forfeited during the year | – | – | – | – | – | (9,500) | nil |
Options exercised in the year | (25,000) | – | (3,924) | (40,000) | (49,000) | – | £3.03 |
Outstanding as at 31 December 2025 | 12,500 | 37,000 | 34,074 | 136,000 | 44,000 | 191,250 | 1.45 |
Outstanding as at 1 January 2024 | 190,500 | 227,000 | 46,721 | 70,000 | 93,000 | – | £9.05 |
Options forfeited during the year | (153,000) | (190,000) | – | – | – | (6,750) | £13.3 |
Options exercised in the year | – | – | (8,723) | (47,000) | – | – | nil |
Options granted during the year | – | – | – | 153,000 | – | 207,500 | nil |
Outstanding as at 31 December 2024 | 37,500 | 37,000 | 37,998 | 176,000 | 93,000 | 200,750 | £1.75 |
| € | £ | $ | ||
| denominated | denominated | denominated | Total | |
| As at 31 December 2025 | £’000 | £’000 | £’000 | £’000 |
Fixed interest rate | 282,205 | 456,599 | – | 738,804 |
Weighted average interest rate | 3.29% | 4.49% | – | |
Variable interest rate | 47,625 | 125,165 | 6,137 | 178,927 |
Weighted average interest rate | 4.65% | 6.13% | 7.87% | |
Total | 329,830 | 581,764 | 6,137 | 917,731 |
Weighted average interest rate | 3.49% | 4.84% | 7.87% | 4.37% |
| Outstanding | |||||||
| Maturity analysis 2025 | amount | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Thereafter |
Total borrowings | 917,731 | 71,145 | 59,182 | 214,180 | 41,104 | 347,890 | 184,230 |
Capitalised transaction costs and other adjustments | (4,260) | (1,107) | (1,084) | (877) | (615) | (438) | (139) |
| € | £ | $ | ||
| denominated | denominated | denominated | Total | |
| As at 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
Fixed interest rate | 282,978 | 572,232 | – | 855,210 |
Weighted average interest rate | 2.64% | 4.09% | – | |
Variable interest rate | 5,045 | 18,950 | 8,968 | 32,963 |
Weighted average interest rate | 5.18% | 4.61% | 9.18% | |
Total | 288,023 | 591,182 | 8,968 | 888,173 |
Weighted average interest rate | 2.69% | 4.11% | 9.18% | 3.70% |
| Outstanding | |||||||
| Maturity analysis 2024 | amount | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Thereafter |
Total borrowings | 888,173 | 81,514 | 222,108 | 51,541 | 187,621 | 8,944 | 336,445 |
| Capitalised transaction costs | |||||||
and other adjustments | (2,529) | (927) | (724) | (442) | (244) | (34) | (158) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Balance as at 1 January | 4,995 | 5,233 |
Exchange rate differences | 260 | (238) |
Balance as at 31 December | 5,255 | 4,995 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Total liability | 128,096 | 129,866 |
Due from investors for reimbursement of capital expenditure | (20,153) | (19,301) |
107,943 | 110,565 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Lease liabilities (see Note 17) | 279,037 | 275,224 |
Retention liability | 1,069 | 808 |
Other | 4,045 | 1,846 |
284,151 | 277,878 |
| Furniture, | |||||
| Hotel | Offices and | fixtures and | |||
| Land | buildings | other | equipment | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost: | |||||
Balance as at 1 January 2025 | 110,711 | 135,072 | 10,269 | 24,031 | 280,083 |
Additions during the year | – | – | – | 123 | 123 |
Disposal | – | (11,478) | – | – | (11,478) |
Re-measurement of right-of-use assets | 9,257 | 747 | 13 | – | 10,017 |
Reclassification | (8,659) | – | – | – | (8,659) |
Adjustment for exchange rate differences | 39 | 3,050 | 71 | 11 | 3,171 |
Balance as at 31 December 2025 | 111,348 | 127,391 | 10,353 | 24,165 | 273,257 |
| Accumulated depreciation and impairment: | |||||
Balance as at 1 January 2025 | 7,236 | 22,282 | 5,344 | 19,956 | 54,818 |
Provision for depreciation | 1,123 | 3,219 | 884 | 626 | 5,852 |
Disposal | – | (11,118) | – | – | (11,118) |
Reclassification | (166) | – | – | – | (166) |
Adjustment for exchange rate differences | 29 | 885 | 40 | 1 | 955 |
Balance as at 31 December 2025 | 8,222 | 15,268 | 6,268 | 20,583 | 50,341 |
Net book value as at 31 December 2025 | 103,126 | 112,123 | 4,085 | 3,582 | 222,916 |
| Cost: | |||||
Balance as at 1 January 2024 | 108,896 | 135,195 | 9,170 | 24,038 | 277,299 |
Additions during the year | – | 100 | 1,196 | – | 1,296 |
Disposal | – | – | (45) | – | (45) |
Re-measurement of right-of-use assets | 1,764 | 2,878 | – | – | 4,642 |
Reclassification | 85 | – | – | – | 85 |
Adjustment for exchange rate differences | (34) | (3,101) | (52) | (7) | (3,194) |
Balance as at 31 December 2024 | 110,711 | 135,072 | 10,269 | 24,031 | 280,083 |
| Accumulated depreciation and impairment: | |||||
Balance as at 1 January 2024 | 6,563 | 19,576 | 4,471 | 17,474 | 48,084 |
Provision for depreciation | 687 | 3,600 | 905 | 2,482 | 7,674 |
Adjustment for exchange rate differences | (14) | (894) | (32) | – | (940) |
Balance as at 31 December 2024 | 7,236 | 22,282 | 5,344 | 19,956 | 54,818 |
Net book value as at 31 December 2024 | 103,475 | 112,790 | 4,925 | 4,075 | 225,265 |
| 2025 | 2024 | |
| £’000 | £’000 | |
As at 1 January | 281,665 | 277,363 |
Additions | 123 | 1,296 |
Disposals 1 | (2,453) | (49) |
Accretion of interest | 10,914 | 10,737 |
Reclassification | (9,542) | – |
Payments | (14,767) | (14,899) |
Re-measurement of lease liability recorded in other expenses | 4,121 | 3,984 |
Re-measurement of lease liability adjusted against right-of-use assets | 10,016 | 4,642 |
Exchange rate differences recorded in profit and loss | (1,101) | 1,335 |
Adjustments for foreign exchange differences | 2,668 | (2,744) |
As at 31 December | 281,644 | 281,665 |
Current | 2,607 | 6,441 |
Non-current | 279,037 | 275,224 |
| 31 December 2025 | Year ended | ||
| £’000 | |||
| Enduring | Fixed-term | ||
| leases (>40) | leases (<40) | Total | |
Lease liabilities | 256,415 | 25,229 | 281,644 |
Fixed lease payments | 9,931 | 4,836 | 14,767 |
Accretion of interest | 10,199 | 715 | 10,914 |
Depreciation | 2,626 | 3,226 | 5,852 |
| 31 December 2024 | Year ended | ||
| £’000 | |||
| Enduring | Fixed-term | ||
| leases (>40) | leases (<40) | Total | |
Lease liabilities | 251,468 | 30,197 | 281,665 |
Fixed lease payments | 9,719 | 5,180 | 14,899 |
Accretion of interest | 9,962 | 775 | 10,737 |
Depreciation | 4,200 | 3,474 | 7,674 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Depreciation expense | 5,852 | 7,674 |
Interest expense on lease liabilities | 10,914 | 10,737 |
Expense relating to low value assets and short-term leases (included in operating expenses) | 619 | 367 |
Expense relating to low value assets and short-term leases (included in rent expenses) | 713 | 565 |
Variable lease payments (included in rent expenses) | 1,482 | 1,771 |
Total amount recognised in profit or loss | 19,580 | 21,114 |
| As at 31 December 2025 | |||
| Fixed | Variable | ||
| payments | payments | ||
| £’000 | £’000 | Total £’000 | |
Fixed rent | 13,659 | – | 13,659 |
Variable rent with minimum payment | 1,108 | 67 | 1,175 |
Variable rent only 1 | – | 1,415 | 1,415 |
| As at 31 December 2024 | |||
| Fixed | Variable | ||
| payments | payments | Total | |
| £’000 | £’000 | £’000 | |
Fixed rent | 13,694 | – | 13,694 |
Variable rent with minimum payment | 1,204 | – | 1,204 |
Variable rent only 1 | – | 1,771 | 1,771 |
| Up to 5 years | More than 5 | |
| £’000 | years £’000 | |
Lease payments applicable in extension option periods which, as of the end of the reporting period, are not reasonably certain to be exercised | 7,367 | 7,078 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Current portion of lease liabilities (Note 17) | 2,607 | 6,441 |
Share appreciation rights (Note 5(b)) | 7,082 | 3,470 |
Employees | 6,623 | 4,634 |
VAT and taxes | 12,839 | 12,541 |
Accrued interest | 3,286 | 3,339 |
Corporate income taxes | 76 | 592 |
Accrued expenses | 19,061 | 20,697 |
Advance payments received | 19,513 | 11,582 |
Accrued rent | 4,168 | 3,500 |
Variable income payment to holders of Income Units | 4,156 | 3,824 |
Related parties 1 | 2,911 | 7,100 |
82,322 | 77,720 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Room revenue from owned hotels 1 | 323,202 | 307,963 |
Room revenue from leased hotels 2 | 7,188 | 9,216 |
Campsites and lodging hire | 26,435 | 23,483 |
Food and beverage | 87,835 | 82,078 |
Minor operating (including room cancellation) | 7,925 | 8,106 |
Management fee (see Note 12(c)(i)) | 3,467 | 4,003 |
Franchise and reservation fee (see Note 12(c)(i)) | 5,534 | 3,183 |
Marketing fee | 1,160 | 1,080 |
Rent revenue | 3,657 | 3,675 |
466,403 | 442,787 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Salaries and related expenses | 157,324 | 144,087 |
Franchise, reservation and commissions expenses (see Note 12(c)(i)) | 37,002 | 35,405 |
Food and beverage | 21,682 | 20,601 |
Insurance and property taxes | 16,879 | 16,503 |
Utilities | 20,079 | 21,339 |
Administration costs | 17,311 | 14,114 |
Maintenance | 9,241 | 9,227 |
Laundry, linen and cleaning | 7,789 | 7,507 |
Supplies | 6,735 | 6,403 |
IT expenses | 5,081 | 4,736 |
Communication, travel and transport | 3,605 | 3,743 |
Marketing expenses | 5,394 | 4,454 |
Equipment hire | 3,108 | 2,647 |
Entertainment | 1,894 | 1,635 |
Defined contribution pension premiums | 6,364 | 6,060 |
Other expenses | 6,531 | 5,527 |
326,019 | 303,988 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Interest and other finance expenses on bank loans | 36,935 | 29,905 |
Interest on lease liabilities | 11,022 | 10,737 |
Foreign exchange differences, net | – | 1,486 |
Other | 95 | 506 |
48,052 | 42,634 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Income from Park Plaza County Hall London Units | 1,175 | 1,300 |
Interest on bank deposits | 2,075 | 3,399 |
Foreign exchange differences, net | 1,126 | – |
Interest and other financial income from jointly controlled entities (see Note 28(b)) | 470 | 527 |
4,846 | 5,226 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Capital loss on buy-back of Income Units previously sold to private investors | 1,089 | 1,486 |
Revaluation of interest rate swap (see Note 29(a)) | 773 | – |
Re-measurement of lease liability 1 | 4,121 | 3,984 |
Loss on disposal of fixed assets | 452 | 494 |
Other non-recurring expenses (including hotel pre-opening expenses) 2 | 1,425 | 3,893 |
Refinance expenses | – | 2,619 |
Revaluation of share appreciation rights (see Note 5(b)(i)) | 3,613 | 767 |
11,473 | 13,243 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Revaluation of interest rate swap (see Note 29(a)) | – | 4,299 |
Net gain on lease termination 1 | 2,094 | – |
Gain on disposal of fixed assets | 248 | 299 |
Revaluation of Income Units Park Plaza County Hall London (see Note 6) | 150 | 450 |
2,492 | 5,048 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Variable return (see Note 2(e)) | 13,214 | 14,136 |
Reimbursement of depreciation expenses (see Note 2(e)) | (1,321) | (1,240) |
11,893 | 12,896 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Current taxes | (1,723) | (3,005) |
Adjustments in respect of current income tax of previous year | 2,340 | 24 |
Deferred taxes | (1,482) | 100 |
(865) | (2,881) |
| Property, | |||||
| plant and | |||||
| Timing | equipment, | ||||
| Tax loss carry | difference on | and | Tax | ||
| forward | provisions | leases | incentives | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance as at 1 January 2025 | 21,497 | 1,036 | (19,231) | 4,396 | 7,698 |
Amounts charged to income statement | (147) | 216 | (86) | (1,465) | (1,482) |
Adjustments for exchange rate differences | 404 | 58 | (326) | 200 | 336 |
Balance as at 31 December 2025 | 21,754 | 1,310 | (19,643) | 3,131 | 6,552 |
Balance as at 1 January 2024 | 19,784 | 1,721 | (18,647) | 5,097 | 7,955 |
Amounts charged to income statement | 2,109 | (616) | (915) | (478) | 100 |
Adjustments for exchange rate differences | (396) | (69) | 331 | (223) | (357) |
Balance as at 31 December 2024 | 21,497 | 1,036 | (19,231) | 4,396 | 7,698 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Deferred tax assets | 12,284 | 12,890 |
Deferred tax liabilities | (5,732) | (5,192) |
6,552 | 7,698 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit before income taxes | 1,474 | 30,613 |
Expected tax at the tax rate of the United Kingdom 25% (2024: 25%) | (368) | (7,653) |
| Adjustments in respect of: | ||
Effects of other tax rates | 310 | 3,938 |
Non-deductible expenses | (2,421) | (158) |
Disallowed interest for which deferred tax asset was not recorded | (2,029) | (5,030) |
Temporary differences for which no deferred tax was recorded | (2,920) | 2,562 |
Non-taxable income | 35 | 194 |
Unrecognised current year tax losses | (3,565) | (3,390) |
Recognition of deferred tax asset on losses from previous years | 7,848 | 6,633 |
Other differences | 2,245 | 23 |
Income tax expense reported in the income statement | (865) | (2,881) |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit attributable to equity holders of the parent basic and diluted | 13,185 | 28,206 |
Weighted average number of ordinary shares outstanding for basic earnings per share (in thousands) | 41,840 | 42,045 |
Basic earnings per share | 0.32 | 0.67 |
| Effect of dilution from: | ||
Share option | 438 | 437 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 42,278 | 42,482 |
Diluted earnings per share | 0.31 | 0.66 |
| Year ended 31 December 2025 | ||||||||
| Management | ||||||||
| The | United | and Central | ||||||
| Netherlands | Germany | Kingdom | Croatia | Other 1 | Services | Adjustments 2 | Consolidated | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Revenue | ||||||||
Third party | 64,997 | 21,556 | 263,427 | 89,424 | 16,249 | 10,750 | – | 466,403 |
Inter-segment | – | – | 270 | 63 | 11 | 44,671 | (45,015) | – |
Total revenue | 64,997 | 21,556 | 263,697 | 89,487 | 16,260 | 55,421 | (45,015) | 466,403 |
| Operating expenses | ||||||||
Third party | (38,495) | (13,433) | (157,952) | (50,526) | (13,846) | (51,767) | – | (326,019) |
Inter-segment | (6,405) | (3,015) | (22,016) | (12,108) | (1,118) | (63) | 44,725 | – |
| Total operating | ||||||||
expenses | (44,900) | (16,448) | (179,968) | (62,634) | (14,964) | (51,830) | 44,725 | (326,019) |
Segment EBITDA | 20,082 | 5,110 | 83,044 | 25,003 | 1,186 | 3,764 | – | 138,189 |
Depreciation, amortisation and impairment 3 | (72,305) | |||||||
Financial expenses | (48,052) | |||||||
Financial income | 4,846 | |||||||
| Net expenses for liability | ||||||||
| in respect of Income | ||||||||
| Units sold to private | ||||||||
investors | (11,893) | |||||||
| Other income | ||||||||
(expenses), net | (8,981) | |||||||
Share in result of joint ventures | (330) | |||||||
Profit before tax | 1,474 |
| The | United | ||||||
| Netherlands | Germany | Kingdom | Croatia | Other 1 | Adjustments 2 | Consolidated | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Geographical information | |||||||
Non-current assets 3 | 186,823 | 64,924 | 1,047,273 | 250,767 | 99,104 | 41,539 | 1,690,430 |
| Year ended 31 December 2024 | ||||||||
| Management | ||||||||
| The | United | and Central | ||||||
| Netherlands | Germany | Kingdom | Croatia | Other 1 | Services | Adjustments 2 | Consolidated | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Revenue | ||||||||
Third party | 66,196 | 24,399 | 248,627 | 84,058 | 10,675 | 8,832 | – | 442,787 |
Inter-segment | – | – | 400 | 210 | 7 | 47,097 | (47,714) | – |
Total revenue | 66,196 | 24,399 | 249,027 | 84,268 | 10,682 | 55,929 | (47,714) | 442,787 |
| Operating expenses | ||||||||
Third party | (37,389) | (14,178) | (150,051) | (45,600) | (8,380) | (48,390) | – | (303,988) |
Inter-segment | (6,662) | (3,387) | (20,809) | (15,274) | (926) | (210) | 47,268 | – |
| Total operating | ||||||||
expenses | (44,051) | (17,565) | (170,860) | (60,874) | (9,306) | (48,600) | 47,268 | (303,988) |
Segment EBITDA | 22,116 | 6,825 | 77,373 | 21,479 | 1,259 | 7,411 | – | 136,463 |
Depreciation, amortisation and impairment | (47,083) | |||||||
Financial expenses | (42,634) | |||||||
Financial income | 5,226 | |||||||
Net expenses for liability in respect of Income Units sold to private investors | (12,896) | |||||||
| Other income | ||||||||
(expenses), net | (8,195) | |||||||
Share in result of joint ventures | (268) | |||||||
Profit before tax | 30,613 |
| The | United | ||||||
| Netherlands | Germany | Kingdom | Croatia | Other 1 | Adjustments 2 | Consolidated | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Geographical information | |||||||
Non-current assets 3 | 179,692 | 64,310 | 1,037,036 | 234,040 | 94,847 | 44,348 | 1,654,273 |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Loans to joint ventures (see Note 5a) | 9,619 | 9,535 |
Short-term receivables | 150 | 74 |
Payable to GC Project Management Limited | – | (45) |
Payable to Gear Construction UK Limited (see c(i)) | (2,911) | (7,055) |
| As at 31 December | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Cost of transactions with GC Project Management Limited | (75) | (491) |
Cost of transactions with Gear Construction UK Limited | (6,784) | (28,207) |
Rent income from sub-lease of office space | 55 | 55 |
Management fee revenue from jointly controlled entities | 1,051 | 978 |
Interest income from jointly controlled entities | 470 | 301 |
| Base salary | Pension | Other | |||
| and fees | Bonus | contributions | benefits | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Chairman and Executive Directors | 1,611 | 360 | 75 | 41 | 2,087 |
Non-Executive Directors | 356 | – | – | – | 356 |
1,967 | 360 | 75 | 41 | 2,443 |
| Base salary | Pension | Other | |||
| and fees | Bonus | contributions | benefits | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Chairman and Executive Directors | 1,820 | 482 | 73 | 22 | 2,397 |
Non-Executive Directors | 289 | – | – | – | 289 |
2,109 | 482 | 73 | 22 | 2,686 |
| Effect on profit before tax £’000 | |||
| Pound | |||
Increase in floating interest rate 1 | Sterling | EUR | US Dollar |
1% | 1,252 | 476 | 61 |
2% | 2,503 | 953 | 123 |
5% | 6,258 | 2,381 | 307 |
| As at 31 December 2025 | ||||||
| Less than | 3 to 12 | |||||
| 3 months | months | Year 2 | Year 3 to 5 | > 5 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Interest-bearing loans and borrowings 1 | 28,763 | 83,155 | 98,406 | 687,966 | 196,517 | 1,094,807 |
Financial liability in respect of Income Units sold to private investors 2 | 3,304 | 9,910 | 13,214 | 39,642 | 107,943 | 174,013 |
Lease liability 3 | 3,824 | 11,255 | 13,401 | 41,072 | 954,909 | 1,024,461 |
Trade payables | 10,382 | – | – | – | – | 10,382 |
Other liabilities | 19,286 | 21,377 | 1,069 | 1,596 | 5,255 | 48,583 |
65,559 | 125,697 | 126,090 | 770,276 | 1,264,624 | 2,352,246 |
| As at 31 December 2024 | ||||||
| Less than | 3 to 12 | |||||
| 3 months | months | Year 2 | Year 3 to 5 | > 5 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Interest-bearing loans and borrowings 1 | 28,969 | 86,087 | 250,146 | 309,862 | 354,010 | 1,029,074 |
Financial liability in respect of Income Units sold to private investors 2 | 3,534 | 10,602 | 14,136 | 42,408 | 110,565 | 181,245 |
Lease liability 3 | 3,650 | 11,176 | 13,715 | 39,693 | 890,292 | 958,526 |
Trade payables | 9,088 | – | – | – | – | 9,088 |
Other liabilities | 20,047 | 20,926 | 1,810 | 1,188 | 4,995 | 48,966 |
65,288 | 128,791 | 279,807 | 393,151 | 1,359,862 | 2,226,899 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Interest-bearing bank loans and borrowings | 913,471 | 885,644 |
Less – cash and cash equivalents | (123,466) | (113,225) |
Less – long-term restricted cash | (6,421) | (5,826) |
Less – short-term restricted cash | (8,062) | (16,602) |
Net debt | 775,522 | 749,991 |
Equity | 512,594 | 526,058 |
Hedging reserve 1 | (13,392) | (19,711) |
Total capital | 499,202 | 506,347 |
Capital and net debt | 1,274,724 | 1,252,795 |
Gearing ratio | 60.8% | 59.9% |
| Re- | Re- | |||||||
| measure- | measure- | |||||||
| ment | ment | Movement | Reclassifi- | |||||
| As at | through | against | Foreign | through | cation and | As at | ||
| 1 January | Cash | profit and | right-of- | exchange | profit and | other | 31 December | |
| 2025 | flows | loss | use assets | movement | loss | movements | 2025 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Non-current interest-bearing loans and borrowings | 805,057 | 40,489 | – | – | 12,517 | – | (14,630) | 843,433 |
Non-current lease liability | 275,224 | – | 4,121 | 10,139 | 2,399 | (3,555) | (9,291) | 279,037 |
| Financial liability in respect of Income Units | ||||||||
sold to private investors | 110,564 | (3,666) | – | – | – | – | 1,045 | 107,943 |
Current share appreciation rights | 3,470 | – | 3,612 | – | – | – | – | 7,082 |
| Current interest-bearing loans | ||||||||
and borrowings | 80,587 | (28,527) | – | – | 2,062 | 1,286 | 14,630 | 70,038 |
Current lease liability | 6,441 | (3,853) | – | – | 270 | – | (251) | 2,607 |
1,281,343 | 4,443 | 7,733 | 10,139 | 17,248 | (2,269) | (8,497) | 1,310,140 |
| Re- | Re- | |||||||
| measure- | measure- | |||||||
| ment | ment | Movement | Reclassifi- | |||||
| As at | through | against | Foreign | through | cation and | As at | ||
| 1 January | Cash | profit and | right-of-use | exchange | profit and | other | 31 December | |
| 2024 | flows | loss | assets | movement | loss | movements | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Non-current interest-bearing loans and borrowings | 845,199 | 46,668 | – | – | (12,746) | – | (74,064) | 805,057 |
Non-current lease liability | 273,274 | – | 3,984 | 5,889 | (2,491) | 1,335 | (6,767) | 275,224 |
| Financial liability in respect of Income Units | ||||||||
sold to private investors | 114,287 | (5,287) | – | – | – | – | 1,564 | 110,564 |
Current share appreciation rights | 2,703 | – | 767 | – | – | – | – | 3,470 |
| Current interest-bearing loans | ||||||||
and borrowings | 47,837 | (41,147) | – | – | (1,503) | 981 | 74,419 | 80,587 |
Current lease liability | 4,089 | (4,162) | – | – | (253) | – | 6,767 | 6,441 |
1,287,389 | (3,928) | 4,751 | 5,889 | (16,993) | 2,316 | 1,919 | 1,281,343 |
| 31 December | ||||
| 2025 | Level 1 | Level 2 | Level 3 | |
| £’000 | £’000 | £’000 | £’000 | |
Share appreciation rights | 7,082 | – | – | 7,082 |
| 31 December | ||||
| 2025 | Level 1 | Level 2 | Level 3 | |
| £’000 | £’000 | £’000 | £’000 | |
Money market funds | 39,223 | 39,223 | – | – |
Interest rate swaps | 21,173 | – | 21,173 | – |
Income Units in Park Plaza County Hall London | 18,300 | – | – | 18,300 |
| 31 December | ||||
| 2024 | Level 1 | Level 2 | Level 3 | |
| £’000 | £’000 | £’000 | £’000 | |
Share appreciation rights | 3,470 | – | – | 3,470 |
| 31 December | ||||
| 2024 | Level 1 | Level 2 | Level 3 | |
| £’000 | £’000 | £’000 | £’000 | |
Money market funds | 34,981 | 34,981 | – | – |
Interest rate swaps used for hedging | 28,398 | – | 28,398 | – |
Income Units in Park Plaza County Hall London | 18,150 | – | – | 18,150 |
| Carrying amount | Fair value | |||
| 31 December | 31 December | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | |
| Financial liabilities | ||||
Bank borrowings | 913,471 | 885,644 | 903,706 | 860,339 |