Year ended | Year ended | ||
31 December | 31 December | ||
2025 | 2024 | ||
Notes | £’000 | £’000 | |
Revenue | 4 | ||
Cost of sales | 6 | ( | ( |
Gross profit | |||
Distribution costs | 6 | ( | ( |
Administrative expenses | ( | ( | |
Net profit on sale of business and fixed assets | |||
Other income | |||
Other expenses | ( | ( | |
Operating profit | 6 | ||
Finance costs | 8 | ( | ( |
Finance income | 9 | ||
Net finance cost | ( | ( | |
Profit before taxation | |||
Taxation | 10 | ( | |
Profit for the financial year | |||
| Profit attributable to: | |||
Owners of the Company | |||
pence per | pence per | ||
Notes | share | share | |
| Earnings per share | |||
Basic | 11 | ||
Diluted | 11 |
Year ended | Year ended | ||
31 December | 31 December | ||
2025 | 2024 | ||
Notes | £’000 | £’000 | |
Profit for the financial year | |||
| Other comprehensive income/(expense): | |||
Items that may be reclassified subsequently to profit or loss | |||
Change in fair value of cash flow hedges 2 | 23 | ( | |
Related tax movements 2 | 10 | ( | |
( | |||
| Items that will not be reclassified subsequently | |||
| to profit or loss | |||
| Remeasurement of post-employment benefit | |||
assets and obligations 2 | 21 | ( | ( |
Related tax movements 2 | 10 | ||
( | ( | ||
| Other comprehensive expense for the year, net | |||
of tax | ( | ( | |
| Total comprehensive income for the year, net | |||
of tax | |||
| Total comprehensive income attributable to: | |||
Owners of the Company |
At | At | ||
31 December | |||
2024 | |||
Notes | £’000 | £’000 | |
| Assets | |||
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 27 | ||
Post-employment benefit asset | 21 | ||
| Current assets | |||
Inventories | 14 | ||
Current tax recoverable | |||
Trade and other receivables | 15 | ||
Cash and cash equivalents | |||
Assets held for sale | 16 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 18 | ( | ( |
Derivative financial instruments | 23 | ( | |
Borrowings | 19 | ( | ( |
Lease liabilities | 27 | ( | ( |
Provisions | 20 | ( | ( |
( | ( | ||
Net current assets | |||
Total assets less current liabilities |
At | At | ||
31 December | 31 December | ||
2025 | 2024 | ||
Notes | £’000 | £’000 | |
| Non-current liabilities | |||
Borrowings | 19 | ( | ( |
Lease liabilities | 27 | ( | ( |
Deferred tax liabilities | 22 | ( | ( |
Provisions | 20 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 24 | ||
Share premium | 25 | ||
Retained earnings | |||
Other reserves | 25 | ( | ( |
Equity attributable to owners of the Company | |||
Total equity |
| Total equity | |||||||
| Retained | Other reserves | attributable to | |||||
Share capital | Share premium | earnings | (see Note 25) | owners | Total equity | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at | ( | ||||||
Profit for the year | |||||||
Other comprehensive (expense)/income | ( | ( | ( | ||||
Total comprehensive income for the year | |||||||
| Transactions with owners: | |||||||
Share-based payments | 26 | ||||||
Current tax on share-based payment | 10 | ||||||
Deferred tax on share-based payment | 22 | ||||||
Equity dividends paid | 31 | ( | ( | ( | |||
Issue of own shares held on exercise of share options | 25 | ( | |||||
At | ( |
| Total equity | |||||||
| Retained | Other reserves | attributable to | |||||
Share capital | Share premium | earnings | (see Note 25) | owners | Total equity | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2024 | ( | ||||||
Profit for the year | |||||||
Other comprehensive expense | ( | ( | ( | ( | |||
Total comprehensive income/(expense) for the year | ( | ||||||
| Transactions with owners: | |||||||
Share-based payments | 26 | ||||||
Current tax on share-based payment | 10 | ||||||
Deferred tax on share-based payment | 22 | ||||||
Equity dividends paid | 31 | ( | ( | ( | |||
Issue of own shares held on exercise of share options | 25 | ( | |||||
At 31 December 2024 | ( |
Year ended | Year ended | ||
31 December | 31 December | ||
2025 | 2024 | ||
Notes | £’000 | £’000 | |
| Cash flow from operating activities | |||
Cash generated from operations | 28 | ||
Interest paid | ( | ( | |
Other interest paid – lease liabilities | ( | ( | |
Tax received/(paid) | ( | ||
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
| Proceeds from disposals of business and fixed | |||
assets – exceptional | 5 | ||
Purchase of intangible assets | ( | ||
Refund of deferred consideration | |||
Interest received | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Dividends paid | 31 | ( | ( |
Drawdown of borrowings | |||
Repayment of borrowings | ( | ( | |
Debt issue costs | ( | ||
Repayment of lease liabilities | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
| Net increase/(decrease) in cash and cash | |||
equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
| Exchange gains/(losses) on cash and cash | |||
equivalents | ( | ||
Cash and cash equivalents at end of the year |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
2025 | 2024 | ||
Notes | £’000 | £’000 | |
| Net increase/(decrease) in cash and cash | |||
equivalents | ( | ||
Proceeds from borrowings | ( | ( | |
Repayment of borrowings | |||
Non-cash debt movement | ( | ||
Effect of foreign exchange rate changes | ( | ||
Movement in net debt 1 | ( | ||
Net debt 1 at start of year | ( | ( | |
Net debt 1 at end of year | 3 | ( | ( |
| Comprising: | |||
Cash and cash equivalents | |||
Short-term borrowings | 19 | ( | ( |
Long-term borrowings | 19 | ( | ( |
( | ( |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Net debt | (120,043) | (121,560) |
Adjusted EBITDA | 71,044 | 79,350 |
Impact of IFRS 16 (Note 27) | (12,045) | (12,134) |
Adjusted EBITDA prior to IFRS 16 | 58,999 | 67,216 |
Ratio of net debt to Adjusted EBITDA (prior to IFRS 16) | 2.0 | 1.8 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Adjusted EBITDA | 71,044 | 79,350 |
Less: depreciation | (35,210) | (33,619) |
Less: amortisation | (6,322) | (6,938) |
Adjusted earnings before interest and taxation | 29,512 | 38,793 |
Average net debt | 132,275 | 129,699 |
Average equity | 386,673 | 394,836 |
Average pension | (6,483) | (8,305) |
Average capital employed | 512,465 | 516,230 |
Adjusted return on capital employed | 5.8% | 7.5% |
31 December | 30 June | 31 December | 30 June | |
2025 | 2025 | 2024 | 2024 | |
£’000 | £’000 | £’000 | £’000 | |
Net debt | 120,043 | 144,506 | 121,560 | 137,838 |
Equity | 382,460 | 390,886 | 395,263 | 394,409 |
Less: pension assets | (5,984) | (6,982) | (7,839) | (8,771) |
Capital employed | 496,519 | 528,410 | 508,984 | 523,476 |
Statutory | Exceptional | Reclassification | Adjusted | |
Year ended 31 December 2025 | £’000 | £’000 | £’000 | £’000 |
EBITDA | 51,566 | 19,478 | – | 71,044 |
Change in working capital | (9,901) | (4,228) | – | (14,129) |
Impairment charges | 6,336 | (6,336) | – | – |
Write-off of inventory | 2,408 | (2,408) | – | – |
Net interest | (9,824) | – | (898) | (10,722) |
Tax | 1,359 | – | – | 1,359 |
Post-employment benefits | 1,247 | – | (1,247) | – |
Other | (3,621) | (1,414) | (7, 529) | (12,564) |
Operating cash flow | 39,570 | 5,092 | (9,674) | 34,988 |
Cash conversion | 49% | |||
Total capex | (44,776) | – | – | (44,776) |
Free cash flow | (5,206) | 5,092 | (9,674) | (9,788) |
Statutory | Exceptional | Reclassification | Adjusted | |
Year ended 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
EBITDA | 67,630 | 11,720 | – | 79,350 |
Change in working capital | (7,627) | 3,103 | – | (4,524) |
Impairment charges | 3,832 | (3,832) | – | – |
Net interest | (8,751) | – | 139 | (8,612) |
Tax | (500) | – | – | (500) |
Post-employment benefits | 959 | – | (959) | – |
Other | (1,644) | 212 | (8,142) | (9,574) |
Operating cash flow | 53,899 | 11,203 | (8,962) | 56,140 |
Cash conversion | 71% | |||
Total capex | (45,235) | – | – | (45,235) |
Free cash flow | 8,664 | 11,203 | (8,962) | 10,905 |
| Year ended 31 December 2025 | ||||
| Unallocated | ||||
Clay | Concrete | and elimination | Total | |
£’000 | £’000 | £’000 | £’000 | |
| Product type: | ||||
Bricks and masonry | 250,827 | 17, 25 8 | – | 268,085 |
Roofing | – | 18,662 | – | 18,662 |
Fencing and landscaping | – | 24,824 | – | 24,824 |
Flooring and lintels | – | 40,969 | – | 40,969 |
Facades | 9,170 | – | – | 9,170 |
Rail and infrastructure | – | 9,762 | – | 9,762 |
Other | – | 632 | – | 632 |
Total revenue | 259,997 | 112,107 | – | 372,104 |
Adjusted EBITDA 1 | 68,062 | 9,289 | (6,307) | 71,044 |
Adjusted EBITDA margin 1 | 26.2% | 8.3% | 19.1% | |
Exceptional items 1 impacting | ||||
operating profit (see Note 5) | (17,453) | (1,974) | (51) | (19,478) |
| Depreciation and amortisation pre | ||||
fair value uplift | (25,858) | (5,299) | (139) | (31,296) |
Incremental depreciation and amortisation following fair value | ||||
uplift | (6,080) | (4 ,156) | – | (10,236) |
Net finance costs | (1,850) | (268) | (7,020) | (9,138) |
Profit before tax | 16,821 | (2,408) | (13,517) | 896 |
Taxation | 2 ,178 | |||
Profit for the year | 3,074 | |||
Consolidated total assets | 636,724 | 95,308 | 12,716 | 744,748 |
| Unallocated | ||||
Clay | Concrete | and elimination | Total | |
£’000 | £’000 | £’000 | £’000 | |
Consolidated total liabilities | (170,731) | (41,424) | (150,133) | (362,288) |
| Non-current assets | ||||
Consolidated total intangible assets | 48,772 | 17,675 | – | 66,447 |
Property, plant and equipment | 425,717 | 29,430 | – | 455,147 |
Right-of-use assets | 15,929 | 6,980 | 383 | 23,292 |
Total non-current assets | 490,418 | 54,085 | 383 | 544,886 |
Total non-current asset additions | 48,915 | 4,991 | – | 53,906 |
| Included within revenue for the year ended 31 December 2025 were £2.5 million of bill and hold | ||||
| transactions in the Clay division and £0.1 million in Concrete division. At 31 December 2025, |
| Year ended 31 December 2024 | ||||
| Unallocated and | ||||
Clay | Concrete | elimination | Total | |
£’000 | £’000 | £’000 | £’000 | |
| Product type: | ||||
Bricks and masonry | 238,932 | 15,874 | – | 254,806 |
Roofing | – | 18,346 | – | 18,346 |
Fencing and landscaping | – | 24,168 | – | 24,168 |
Flooring and lintels | – | 45,762 | – | 45,762 |
Facades | 9,832 | – | – | 9,832 |
Rail and infrastructure | – | 12,562 | – | 12,562 |
Other | – | 731 | – | 731 |
Total revenue | 248,764 | 117,443 | – | 366,207 |
Adjusted EBITDA 1 | 72,287 | 14,646 | (7,583) | 79,350 |
Adjusted EBITDA margin 1 | 2 9.1% | 12.5% | 21.7% | |
Exceptional items 1 impacting | ||||
operating profit (see Note 5) | (11,336) | (384) | – | (11,720) |
| Depreciation and amortisation pre | ||||
fair value uplift | (24,188) | (5,446) | (144) | (29,778) |
Incremental depreciation and amortisation following fair value uplift | (5,926) | (4,853) | – | (10,779) |
Net finance costs | (1,303) | (509) | (4,581) | (6,393) |
Profit before tax | 29,534 | 3,454 | (12,308) | 20,680 |
Taxation | (5,588) | |||
Profit for the year | 15,092 | |||
Consolidated total assets | 611,544 | 127,371 | 13,190 | 752,105 |
Consolidated total liabilities | (168,917) | (48,023) | (139,902) | (356,842) |
| Non-current assets | ||||
Consolidated total intangible assets | 52,649 | 21,301 | – | 73,950 |
Property, plant and equipment | 411,111 | 51,393 | – | 462,504 |
Right-of-use assets | 19,300 | 8,541 | 522 | 28,363 |
Total non-current assets | 483,060 | 81,235 | 522 | 564 ,817 |
Total non-current asset additions | 49,381 | 4,050 | – | 53,431 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
| Exceptional cost of sale | ||
Impairment charge – Property plant and equipment | (6,141) | (1,126) |
Impairment charge – Right-of-use assets | (195) | (2,706) |
Total impairment charge (Note 17) | (6,336) | (3,832) |
Write-off of inventory (Note 14) | (2,408) | – |
Redundancy costs | (1,904) | (581) |
Other costs associated with site closure | (1,135) | (5,358) |
Total exceptional cost of sales | (11,783) | (9,771) |
| Exceptional administrative expenses: | ||
Redundancy costs | (2,239) | (992) |
Other costs associated with site closure | (3,699) | (957) |
Total exceptional administrative expenses | (5,938) | (1,949) |
Exceptional net loss on disposal of business and fixed assets | (1,757) | – |
Exceptional items 1 impacting operating profit | (19,478) | (11,720) |
Total exceptional items 1 | (19,478) | (11,720) |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Changes in inventories of finished goods and work in progress | 22,573 | 2,605 |
Raw material and consumables used | (68,649) | (63,368) |
Employee benefit expense (Note 7) | (86,363) | (74,829) |
Depreciation – Property, plant and equipment (Note 13) | (26,213) | (23,717) |
Depreciation – Right-of-use assets (Note 27) | (8,997) | (9,778) |
Amortisation (Note 12) | (6,322) | (7,062) |
Exceptional cost of sales (Note 5) | (9,375) | (9,771) |
Exceptional write-off of inventory | (2,408) | – |
Research and development costs | (14,706) | (13,312) |
Other production costs | (75,661) | (62,418) |
Total cost of sales | (276,121) | (261,650) |
Distribution costs | (36,389) | (34,139) |
Other employee benefit expenses (Note 7) | (33,289) | (31,442) |
Profit on disposal of property, plant and equipment (Note 13) | 1,935 | 261 |
Advertising costs | (994) | (1,141) |
Operating lease income | 122 | 105 |
Exceptional administrative expenses (Note 5) | (5,938) | (1,949) |
| Exceptional net loss on disposal of business and fixed assets | ||
(Note5) | (1,757) | – |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Fees payable to the Company’s auditor and its associates for the audit of Parent Company and consolidated financial | ||
statements | 377 | 374 |
Fees payable to Company’s auditor and its associates for other services to the Group: | ||
– Audit of the Company’s subsidiaries | 682 | 676 |
Total audit fees | 1,059 | 1,050 |
– Audit related assurance services | 84 | 84 |
Total non-audit fees | 84 | 84 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Wages and salaries – gross | 100,507 | 91,352 |
Social security costs | 11,677 | 8,014 |
Pensions costs – defined benefit plans (Note 21) | 1,247 | 959 |
Pensions costs – defined contribution plans (Note 21) | 5,737 | 4,693 |
Share based payments (Note 26) | 484 | 1,253 |
119,652 | 106,271 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
Sales staff | 193 | 187 |
Administrative staff | 294 | 170 |
Production staff | 1,519 | 1,492 |
1,849 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Short-term employee benefits | 5,298 | 3,674 |
Post-employment benefits | 112 | 248 |
Termination benefits | – | 132 |
Share-based payment | 243 | 617 |
5,653 | 4,671 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
| Interest costs: | ||
Interest payable on Revolving Credit Facility | (5,648) | (4,231) |
Interest payable on Private Placement | (2,220) | (2,226) |
Total interest payable on bank borrowings | (7, 86 8) | (6,457) |
Capitalised interest | 860 | 828 |
Other interest payable | (310) | (164) |
Interest expense on financial liabilities at amortised cost | (7,318) | (5,793) |
Interest on lease liabilities (Note 27) | (2,048) | (2,494) |
| Net unwinding of discount on provisions/change in discount rate | ||
(Note 20) | (445) | – |
Other interest payable | (2,493) | (2,494) |
Total finance costs | (9,811) | (8,287) |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
| Interest income: | ||
Net interest income arising on the UK pension scheme (Note 21) | 394 | 423 |
| Net unwinding of discount on provisions/change in discount rate | ||
(Note 20) | – | 1,332 |
Other interest receivable | 279 | 139 |
Total finance income | 673 | 1,894 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Current tax on profit for the year | – | 1,306 |
Adjustments in respect of prior period | 749 | 1,696 |
Total current tax charge | 749 | 3,002 |
Deferred tax on profit for the year | (1,787) | 4,831 |
Adjustments in respect of prior period | (1,140) | (2,245) |
Total deferred tax (credit)/charge | (2,927) | 2,586 |
Total income tax (credit)/charge | (2,178) | 5,588 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Tax adjustments arising on the UK pension scheme assets and liabilities: | ||
Deferred tax credit | (324) | (437) |
| Tax adjustments arising on gains and losses relating to cash flow | ||
| hedges: | ||
Deferred tax charge/(credit) | 20 | (14) |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Current tax credit on share-based payments | (45) | (18) |
Deferred tax credit on share-based payments | (13) | (124) |
| Exceptional | ||||||
| and other | ||||||
| adjusting | ||||||
Statutory | items | Adjusted | ||||
Year ended 31 December 2025 | £’000 | Percentage | £’000 | Percentage | £’000 | Percentage |
Profit before tax | 896 | 100% | 29,307 | 100% | 30,203 | 100% |
| Profit before tax multiplied | ||||||
| by the rate of corporation tax | ||||||
in the UK | 224 | 25.00% | 7, 327 | 25.00% | 7,551 | 25.00% |
| Effects of: | ||||||
| Items not taxable/ | ||||||
deductable | (2,011) | (224.39%) | 2,557 | 8.72% | 546 | 1.81% |
| Changes in estimates | ||||||
relating to prior periods | (391) | (43.64%) | – | – | (391) | (1.29%) |
| Total taxation expense | ||||||
from continuing operations | (2,178) | (243.03%) | 9,884 | 33.72% | 7,70 6 | 25.52% |
| Exceptional | ||||||
| and other | ||||||
| adjusting | ||||||
Statutory | items | Adjusted | ||||
Year ended 31 December 2024 | £’000 | Percentage | £’000 | Percentage | £’000 | Percentage |
Profit before tax | 20,680 | 100% | 20,280 | 100% | 40,960 | 100% |
| Profit before tax multiplied | ||||||
| by the rate of corporation tax | ||||||
in the UK | 5,170 | 25.00% | 5,070 | 25.00% | 10,240 | 25.00% |
| Effects of: | ||||||
Expenses not deductible | 967 | 4.68% | – | – | 967 | 2.36% |
| Changes in estimates | ||||||
relating to prior periods | (549) | (2.65%) | – | – | (549) | (1.34%) |
| Total taxation expense | ||||||
from continuing operations | 5,588 | 27.03% | 5,070 | 25.00% | 10,658 | 26.02% |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
Basic weighted average number of Ordinary Shares | 394,453 | 393,091 |
Effect of share incentive awards and options | 6,112 | 3,372 |
Diluted weighted average number of Ordinary Shares | 400,565 | 396,463 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
Total | Total | |
£’000 | £’000 | |
Profit for the period attributable to the Parent Shareholders | 3,074 | 15,092 |
Add back exceptional items 1 (Note 5) | 19,478 | 11,720 |
Less tax credit on exceptional items 1 | (7,501) | (2,930) |
Add back incremental depreciation and amortisation following fair value uplift (Note 4) | 10,236 | 10,779 |
| Less tax on incremental depreciation and amortisation following | ||
fair value uplift | (2,559) | (2,695) |
Less net non-cash interest | (407) | (2,219) |
Add back tax expense on non-cash interest | 102 | 555 |
Adjusted profit for the period attributable to the Parent Shareholders | 22,423 | 30,302 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
Total | Total | |
pence | pence | |
Basic EPS on profit for the year | 0.8 | 3.8 |
Diluted EPS on profit for the year | 0.8 | 3.8 |
Adjusted basic EPS 1 on profit for the year | 5.7 | 7.7 |
Adjusted diluted EPS 1 on profit for the year | 5.6 | 7.6 |
| Customer | ||||||
| contracts and | Other | |||||
Goodwill | relationships | Brands | Licences | intangibles | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 January 2024 | 4,061 | 93,447 | 37,159 | 5,995 | – | 140,662 |
Additions in the year | – | – | – | 1,260 | – | 1,260 |
| Business combination | ||||||
finalisation | (171) | – | – | – | – | (171) |
Utilised in the year | – | – | – | (2,094) | – | (2,094) |
At 31 December 2024 | 3,890 | 93,447 | 37,159 | 5,161 | – | 139,657 |
Additions in the year | – | – | – | – | 652 | 652 |
Utilised in the year | – | – | – | (1,833) | – | (1,833) |
At 31 December 2025 | 3,890 | 93,447 | 37,159 | 3,328 | 652 | 138,476 |
| Accumulated amortisation | ||||||
| and impairment | ||||||
At 1 January 2024 | – | (49,919) | (8,726) | – | – | (58,645) |
Charge for the year | – | (6,007) | (1,055) | – | – | (7,062) |
At 31 December 2024 | – | (55,926) | (9,781) | – | – | (65,707) |
Charge for the year | – | (5,333) | (989) | – | – | (6,322) |
At 31 December 2025 | – | (61,259) | (10,770) | – | – | (72,029) |
| Net book amount | ||||||
At 31 December 2024 | 3,890 | 37,521 | 27,378 | 5,161 | – | 73,950 |
At 31 December 2025 | 3,890 | 32,188 | 26,389 | 3,328 | 652 | 66,447 |
| Net book value | ||
at 31 December | Remaining | |
2025 | amortisation | |
Brands | £’000 | period (years) |
Ibstock Brick | 25,068 | 39 |
Supreme | 834 | 4 |
Longley | 487 | 4 |
| 26,389 |
| Assets in the | |||||
| course of | |||||
Land and | Mineral | Plant, machinery | construction | ||
buildings | reserves | and equipment | (AICC) | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | |||||
At 1 January 2024 | 204,315 | 63,193 | 217,6 83 | 95,329 | 580,520 |
Additions | 16,240 | – | 8,007 | 22,943 | 47,190 |
Transfer to assets held for sale | (200) | – | – | – | (200) |
Transfer from AICC | 4,021 | – | 21,565 | (25,586) | – |
Disposals | (6,640) | (367) | (20,496) | – | (27,503) |
At 31 December 2024 | 217,736 | 62,826 | 226,759 | 92,686 | 600,007 |
Additions | 3,470 | – | 31,679 | 13,984 | 49,133 |
Transfer from AICC | 8,578 | – | 85,870 | (94,448) | – |
Disposals | (27,275) | (110) | (32,272) | – | (59,657) |
At 31 December 2025 | 202,509 | 62,716 | 312,036 | 12,222 | 589,483 |
Accumulated depreciation and impairment | |||||
At 1 January 2024 | (52,117) | (19,862) | (67,788) | (353) | (140,120) |
Charge for the year | (2,586) | (952) | (20,179) | – | (23,717) |
Disposals | 6,636 | 363 | 20,461 | – | 27,460 |
Impairment | (852) | – | (274) | – | (1,126) |
At 31 December 2024 | (48,919) | (20,451) | (67,780) | (353) | (137,503) |
Charge for the year | (3,144) | (1,406) | (21,663) | – | (26,213) |
Disposals | 12,420 | 110 | 22,991 | – | 35,521 |
Impairment | (2,071) | (360) | (3,710) | – | (6,141) |
At 31 December 2025 | (41,714) | (22,107) | (70,162) | (353) | (134,336) |
| Net book amount | |||||
At 31 December 2024 | 168, 817 | 42,375 | 158,979 | 92,333 | 462,504 |
At 31 December 2025 | 160,795 | 40,609 | 241,874 | 11,869 | 455,147 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Raw materials | 39,620 | 41,018 |
Work in progress | 4,006 | 4,240 |
Finished goods | 93,822 | 79,561 |
137,448 | 124,819 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Trade receivables | 28,472 | 38,866 |
Loss allowance | (1,217) | (1,296) |
Net trade receivables | 27, 255 | 37,570 |
Prepayments | 3,597 | 5,145 |
Other tax | 636 | 689 |
Other receivables | 785 | 411 |
Total trade and other receivables | 32,273 | 43,815 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Assets classified as held for sale as of the beginning of the year | 200 | – |
Additions | – | 200 |
Disposals | (200) | – |
Assets classified as held for sale as of the end of the year | – | 200 |
| Clay | |
| £’000 | |
| Cost | |
Building improvements | 2,071 |
Mineral reserves | 360 |
Plant, machinery and equipment | 3,710 |
Right-of-use assets | 195 |
| 6,336 |
31 December | 31 December | |
2025 | 2024 | |
CGU or group of CGUs | £’000 | £’000 |
| Goodwill | ||
Longley (Concrete Segment) | 2,964 | 2,964 |
Generix (Clay Segment) | 888 | 888 |
Coltman (Concrete Segment) | 38 | 38 |
3,890 | 3,890 | |
| Other intangibles | ||
Ibstock Brick (Clay Segment) | 47,604 | 52,216 |
Generix (Clay Segment) | 652 | – |
Forticrete (Concrete Segment) | – | 140 |
Supreme (Concrete Segment) | 11,640 | 14,432 |
Longley (Concrete Segment) | 2,661 | 3,272 |
62,557 | 70,060 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Trade payables | 52,877 | 53,806 |
Other tax and social security payable | 6,936 | 5,629 |
Energy accruals | 3,606 | 3,026 |
Customer rebates payable | 7,363 | 7,988 |
Accruals and other payables | 18,700 | 18,404 |
89,482 | 88,853 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
| Current | ||
Private Placement | 339 | 339 |
Revolving Credit Facility | 40,813 | 31,086 |
41,152 | 31,425 | |
| Non-current | ||
Private Placement | 99,862 | 99,427 |
Total borrowings | 141,014 | 130,852 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Restoration (i) | 4,795 | 4,405 |
Dilapidations (ii) | 4,646 | 3,816 |
Restructuring (iii) | 3,357 | 1,397 |
Other (iv) | 789 | 419 |
13,587 | 10,037 | |
Current | 5,595 | 3,010 |
Non-current | 7,992 | 7,027 |
13,587 | 10,037 |
Restoration | Dilapidations | Restructuring | Other | ||
(i) (ii) | (iii) | (iv) | Total | ||
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 January 2025 | 4,405 | 3,816 | 1,397 | 419 | 10,037 |
Utilised | – | (175) | (1,096) | (407) | (1,678) |
| Charged to the income | |||||
statement | 131 | 819 | 3,056 | 777 | 4,783 |
| Unwind of discount/change | |||||
in rate | 259 | 186 | – | – | 445 |
At 31 December 2025 | 4,795 | 4,646 | 3,357 | 789 | 13,587 |
Restoration | Dilapidations | Restructuring | Other | ||
(i) (ii) | (iii) | (iv) | Total | ||
£’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 1,307 | 142 | 3,357 | 789 | 5,595 |
Between two and five years | – | 2,199 | – | – | 2,199 |
Between five and ten years | 170 | 1,868 | – | – | 2,038 |
Between ten and twenty years | 3,264 | 407 | – | – | 3,671 |
Over twenty years | 54 | 30 | – | – | 84 |
4,795 | 4,646 | 3,357 | 789 | 13,587 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
| Funded plan at 31 December | ||
Opening balance | 7,839 | 9,832 |
Charge within operating profit | (1,247) | (959) |
Interest income | 394 | 423 |
Remeasurement loss recognised in the statement of comprehensive income | (1,002) | (1,457) |
Carried forward at 31 December | 5,984 | 7,839 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Insured annuities | 314,879 | 320,298 |
Cash fund investment | 7,193 | 9,593 |
Cash | 851 | 1,045 |
Total market value of assets | 322,923 | 330,936 |
Present value of Scheme liabilities | (316,939) | (323,097) |
Net Scheme asset | 5,984 | 7, 839 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Administrative expenses | 1,247 | 1,079 |
Past service income | – | (120) |
Defined contribution scheme costs (Note 21b) | 5,737 | 4,693 |
Charge within labour costs and operating profit | 6,984 | 5,652 |
Interest income | (394) | (423) |
Total charge to the income statement | 6,590 | 5,229 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Remeasurement losses on defined benefit scheme assets | (3,117) | (37,470) |
| Remeasurement gains arising from changes in financial | ||
assumptions | 7,665 | 32,536 |
Remeasurement (losses)/gains arising from changes in demographic assumptions | (2,892) | 2,134 |
Experience (losses)/gains | (2,658) | 1,343 |
Other comprehensive expense | (1,002) | (1,457) |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Present value of defined benefit obligation at beginning of year | (323,097) | (363,887) |
Past service income | – | 120 |
Interest cost | (17,0 42) | (16,090) |
Experience (losses)/gains | (2,658) | 1,343 |
Benefits paid | 21,085 | 20,747 |
| Remeasurement gains arising from changes in financial | ||
assumptions | 7,665 | 32,536 |
Remeasurement (losses)/gains arising from changes in demographic assumptions | (2,892) | 2,134 |
| Present value of defined benefit obligations carried forward | ||
at 31 December | (316,939) | (323,097) |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Fair value of pension scheme assets at beginning of the year | 330,936 | 373,719 |
Interest income | 17, 436 | 16,513 |
Remeasurement losses on defined benefit scheme assets | (3,117) | (37,470) |
Benefits paid | (21,085) | (20,747) |
Administrative expenses | (1,247) | (1,079) |
Fair value of pension scheme assets carried forward | 322,923 | 330,936 |
| 31 December 2025 | ||||
Quoted | Unquoted | Total | ||
£’000 | £’000 | £’000 | % | |
Insured annuities | – | 314,879 | 314,879 | 98% |
Cash and net current assets | 7,193 | 851 | 8,044 | 2% |
Total fair value of plan assets | 7,193 | 315,730 | 322,923 | 100% |
| 31 December 2024 | ||||
Quoted | Unquoted | Total | ||
£’000 | £’000 | £’000 | % | |
Insured annuities | – | 320,298 | 320,298 | 97% |
Cash and net current assets | 9,593 | 1,045 | 10,638 | 3% |
Total | 9,593 | 321,343 | 330,936 | 100% |
31 December | 31 December | |
2025 | 2024 | |
Per annum | Per annum | |
Discount rate | 5.50% | 5.45% |
RPI inflation | 2.95% | 3.25% |
CPI inflation | 2.50% | 2.75% |
Rate of increase in pensions in payment | 3.50% | 3.65% |
Commutation factors | 19.3 | 19.5 |
| Mortality assumptions: life expectancy from age 65 | ||
For a male currently aged 65 | 21.7 years | 21.4 years |
For a female currently aged 65 | 24.3 years | 24.2 years |
For a male currently aged 40 | 23.5 years | 23.1 years |
For a female currently aged 40 | 26.0 years | 26.0 years |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Present value of defined benefit obligations at 31 December | (316,939) | (323,097) |
0.25% decrease in discount rate | (9,090) | (9,589) |
0.25% increase in discount rate | 8,669 | 9,133 |
0.25% increase in inflation rate | (5,572) | (5,432) |
0.25% decrease in inflation rate | 4,625 | 5,040 |
0.25% increase in pension growth rate | (6,609) | (6,863) |
0.25% decrease in pension growth rate | 6,366 | 6,610 |
1 year increase in life expectancy | (12,614) | (12,390) |
1 year decrease in life expectancy | 12,721 | 12,477 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Net deferred tax liability at beginning of period | (91,940) | (89,929) |
Tax credited/(charged) to the consolidated income statement | 2,928 | (2,586) |
Tax credited within other comprehensive income | 304 | 451 |
Tax credit directly to equity | 13 | 124 |
Net deferred tax liability at period end | (88,695) | (91,940) |
| Presented in the consolidated balance sheet after offset as: | ||
Deferred tax liabilities | (88,695) | (91,940) |
(88,695) | (91,940) | |
| Deferred tax assets and liabilities before offsetting of balances | ||
| within the same tax jurisdiction are as follows: | ||
Deferred tax assets | 5,138 | 5,427 |
Deferred tax liabilities | (93,833) | (97,367) |
Net deferred tax liability at period end | (88,695) | (91,940) |
Deferred tax assets expected to unwind within one year | 3,151 | 3,005 |
Deferred tax assets expected to unwind after one year | 1,987 | 2,422 |
Total deferred tax assets | 5,138 | 5,427 |
Deferred tax liabilities expected to unwind within one year | (5,982) | (5,975) |
Deferred tax liabilities expected to unwind after one year | (87,851) | (91,392) |
Total deferred tax liabilities | (93,833) | (97,367) |
Year ended 31 December 2025 | As at 31 December 2025 | ||||||
Net balance at | Recognised | Recognised | |||||
1 January | in income | Recognised | directly | Deferred tax | Deferred tax | ||
2025 | statement | in OCI | in equity | Net | assets | liabilities | |
Deferred tax assets/(liabilities) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Intangible fixed assets | (16,111) | 1,559 | – | – | (14,552) | – | (14,552) |
Tangible fixed assets | (76,598) | 1,511 | – | – | (75,087) | – | (75,087) |
Right-of-use assets | 1,679 | (126) | – | – | 1,553 | 1,553 | – |
Rolled-over and held-over capital gains | (2,699) | – | – | – | (2,699) | – | (2,699) |
Employee pension liabilities | (1,959) | 140 | 324 | – | (1,495) | – | (1,495) |
Provisions | 2,922 | 100 | – | – | 3,022 | 3,022 | – |
Share incentive plans | 783 | (256) | – | 13 | 540 | 540 | – |
Derivative financial instrument | 20 | – | (20) | – | – | – | – |
Tax losses | 23 | – | – | – | 23 | 23 | – |
Deferred tax (liabilities)/assets before offsetting | (91,940) | 2,928 | 304 | 13 | (88,695) | 5,138 | (93,833) |
Offset of balances within the same tax jurisdiction | (5,138) | 5,138 | |||||
Net deferred tax liabilities | (88,695) | ||||||
Year ended 31 December 2024 | As at 31 December 2024 | ||||||
Net balance at | Recognised | Recognised | |||||
1 January | in income | Recognised | directly | Deferred tax | Deferred tax | ||
2024 | statement | in OCI | in equity | Net | assets | liabilities | |
Deferred tax assets/(liabilities) | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Intangible fixed assets | (17, 8 46) | 1,735 | – | – | (16,111) | – | (16,111) |
Tangible fixed assets | (72,547) | (4,051) | – | – | (76,598) | – | (76,598) |
Right-of-use assets | 1,025 | 654 | – | – | 1,679 | 1,679 | – |
Rolled-over and held-over capital gains | (2,699) | – | – | – | (2,699) | – | (2,699) |
Employee pension liabilities | (2,458) | 62 | 437 | – | (1,959) | – | (1,959) |
Provisions | 3,771 | (849) | – | – | 2,922 | 2,922 | – |
Share incentive plans | 796 | (137) | – | 124 | 783 | 783 | – |
Derivative financial instrument | 6 | – | 14 | – | 20 | 20 | – |
Tax losses | 23 | – | – | – | 23 | 23 | – |
Deferred tax (liabilities)/assets before offsetting | (89,929) | (2,586) | 451 | 124 | (91,940) | 5,427 | (97,367) |
Offset of balances within the same tax jurisdiction | (5,427) | 5,427 | |||||
Net deferred tax liabilities | (91,940) | ||||||
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Trade and other receivables (Note 15) | 28,040 | 37,981 |
Cash and cash equivalents | 20,971 | 9,292 |
Total | 49,011 | 47,273 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Trade and other payables (Note 18) | 84,526 | 83,224 |
Derivative financial instruments | – | 78 |
Lease liabilities (Note 27) | 29,510 | 35,082 |
Borrowings (Note 19) | 141,014 | 130,852 |
Total | 255,050 | 249,236 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Not past due | 16,500 | 25,573 |
Less than one month past due | 8,047 | 8,833 |
One to six months past due | 2,063 | 1,762 |
Six to twelve months past due | 781 | 596 |
More than twelve months past due | 649 | 1,217 |
28,040 | 37,981 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Less than one month past due | 535 | 295 |
One to six months past due | – | 103 |
Six to twelve months past due | 36 | 377 |
More than twelve months past due | 646 | 521 |
1,217 | 1,296 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Opening balance | (1,296) | (965) |
Charged to the income statement | (449) | (748) |
Utilised | 8 | 75 |
Released | 520 | 342 |
Closing impairment provision | (1,217) | (1,296) |
Sterling | US Dollar | Euro | Other | Total | |
At 31 December 2025 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | |||||
Cash and cash equivalents | 19,386 | 3 | 1,582 | – | 20,971 |
Trade and other receivables (Note 15) | 27,678 | – | 362 | – | 28,040 |
47,064 | 3 | 1,944 | – | 49,011 | |
| Financial liabilities | |||||
Borrowings (Note 19) | (141,014) | – | – | – | (141,014) |
Lease liabilities (Note 27) | (29,510) | – | – | – | (29,510) |
Trade and other payables (Note 18) | (84,229) | – | (288) | (9) | (84,526) |
(254,753) | – | (288) | (9) | (255,050) |
Sterling | US Dollar | Euro | Other | Total | |
At 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Financial assets | |||||
Cash and cash equivalents | 7,918 | 136 | 1,238 | – | 9,292 |
Trade and other receivables (Note 15) | 37,741 | – | 240 | – | 37,981 |
45,659 | 136 | 1,477 | – | 47,273 | |
| Financial liabilities | |||||
Borrowings (Note 19) | (130,852) | – | – | – | (130,852) |
Lease liabilities (Note 27) | (35,082) | – | – | – | (35,082) |
Derivative financial instruments | (78) | – | – | – | (78) |
Trade and other payables (Note 18) | (82,591) | (206) | (440) | 13 | (83,224) |
(248,603) | (206) | (440) | 13 | (249,236) |
Less than six | Six months to | One to two | Two to five | Greater than | ||
months | one year | years | years | five years | Total | |
At 31 December 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | ||||||
Borrowings | 41,152 | – | – | 29,972 | 69,890 | 141,014 |
Total | 41,152 | – | – | 29,972 | 69,890 | 141,014 |
Less than six | Six months to | One to two | Two to five | Greater than | ||
months | one year | years | years | five years | Total | |
At 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Borrowings | ||||||
Borrowings | 425 | – | 31,000 | 30,404 | 69,023 | 130,852 |
Total | 425 | – | 31,000 | 30,404 | 69,023 | 130,852 |
Less than | One to two | Two to five | Greater than | ||
one year | years | years | five years | Total | |
At 31 December 2025 | £’000 | £’000 | £’000 | £’000 | £’000 |
Lease liabilities | 10,962 | 8,754 | 9,509 | 3,446 | 32,671 |
Borrowings | 45,317 | 3,295 | 37,602 | 72,491 | 158,705 |
Total | 56,279 | 12,049 | 47,111 | 75,937 | 191,376 |
Less than | One to two | Two to five | Greater than | ||
one year | years | years | five years | Total | |
At 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
Lease liabilities | 11,279 | 10,001 | 14,403 | 4,505 | 40,188 |
Borrowings | 33,897 | 2,897 | 35,955 | 74,068 | 146,817 |
Total | 45,176 | 12,898 | 50,358 | 78,573 | 187,0 05 |
| Addition to | |||||
| Financing | Lease | ||||
| 1 January | from cash | liabilities | 31 December | ||
| 2025 | flows | (note 27) | Other | 2025 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Lease liabilities (Note 27) | 35,082 | (9,998) | 4,426 | – | 29,510 |
Borrowings (Note 19) | 130,852 | 9,960 | – | 202 | 141,014 |
165,934 | (38) | 4,426 | 202 | 170,524 |
| Addition to | ||||||
| Financing | Lease | Lease | ||||
| 1 January | from cash | liabilities | modification | 31 December | ||
| 2024 | flows | (note 27) | (note 27) | Other | 2024 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Lease liabilities (Note 27) | 43,833 | (9,651) | 4,999 | (3,858) | (241) | 35,082 |
Borrowings (Note 19) | 124,488 | 6,000 | – | – | 364 | 130,852 |
168,321 | (3,651) | 4,999 | (3,858) | 123 | 165,934 |
| Share | ||
Number of | capital | |
shares | £’000 | |
| At 1 January 2024 | ||
| Issued, called-up and fully paid: | ||
Ordinary Shares of £0.01 each | 409,631,594 | 4,096 |
At 31 December 2024 and 31 December 2025 | 409,631,594 | 4,096 |
| Comprising: | ||
| Issued, called-up and fully paid: | ||
Ordinary Shares of £0.01 each | 409,631,594 | 4,096 |
| Cash flow | |||||
hedging | Merger | Own shares | Treasur y | Total other | |
reserve | reserve | held | shares | reserves | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2025 | (65) | (369,119) | – | (27,907) | (397,091) |
Other comprehensive expense | 44 | – | – | – | 44 |
| Issue of own shares held on exercise | |||||
of share options | – | – | – | 1,193 | 1,193 |
At 31 December 2025 | (21) | (369,119) | – | (26,714) | (395,854) |
Balance at 1 January 2024 | (25) | (369,119) | (514) | (30,000) | (399,658) |
Other comprehensive expense | (40) | – | – | – | (40) |
| Issue of own shares held on exercise | |||||
of share options | – | – | 514 | 2,093 | 2,607 |
At 31 December 2024 | (65) | (369,119) | – | (27,907) | (397,091) |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Long Term Incentive Plan (26(a)) | 204 | 534 |
Senior Manager Share Plan (26(b)) | (117) | 232 |
Annual and Deferred Bonus Plan (26(c)) | 322 | 268 |
Save As You Earn/Share Incentive Plan (26(d)/(e)/(f)) | 75 | 219 |
484 | 1,253 |
ADBP | LTIP | SAYE | |
Grant date | 20-Mar-25 | 23-May-25 | 12-Sep-25 |
Share price at grant date | £1.84 | £1.92 | £1.35 |
Exercise price | Nil | Nil | £1.14 |
Number of shares issued | 191,765 | 595,882 | 4,255,913 |
Vesting period | 3 years | 3 years | 3 years |
Pricing model | Share price | Share price | Binomial |
% expected to vest | 100% | 100% | 90% |
| Expected share price | |||
volatility | n/a | n/a | 30% |
Expected dividend yield | n/a | n/a | 4% |
Expected option life | n/a | 3 years | 3.4 years |
Fair value per share | £1.84 | £1.92 | £0.35 |
Risk-free rate | n/a | n/a | 4% |
Executive | All-employee | |
share options | schemes | |
Outstanding at 1 January 2025 | 4,918,210 | 147,435 |
Awards granted | 787,647 | 4,255,913 |
Awards granted as dividend equivalent | 79,521 | – |
Awards exercised | (657,291) | (10,227) |
Awards lapsed/forfeited | (2,205,487) | (233,590) |
Awards outstanding at 31 December 2025 | 2,922,600 | 4,159,531 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
| Right-of-use assets | ||
Buildings | 8,905 | 11,088 |
Equipment | 11,444 | 13,196 |
Vehicles | 2,943 | 4,079 |
Total right-of-use assets | 23,292 | 28,363 |
| Lease liabilities | ||
Less than six months | (4,820) | (4,815) |
Six months to one year | (4,768) | (4,656) |
Current | (9,588) | (9,471) |
One to two years | (8,163) | (8,750) |
Two to five years | (8,833) | (13,004) |
Greater than five years | (2,926) | (3,857) |
Non-current | (19,922) | (25,611) |
Total lease liabilities | (29,510) | (35,082) |
Buildings | Equipment | Vehicles | Total | |
£’000 | £’000 | £’000 | £’000 | |
| Cost | ||||
At 1 January 2024* | 31,219 | 28,316 | 7,6 83 | 67,218 |
Additions | – | 2,627 | 2,354 | 4,981 |
Disposals* | (964) | (6,692) | (2,108) | (9,764) |
At 31 December 2024* | 30,255 | 24,251 | 7,929 | 62,435 |
Additions | 435 | 2,623 | 1,063 | 4,121 |
Disposals | (1,175) | (2,908) | (2,220) | (6,303) |
At 31 December 2025 | 29,515 | 23,966 | 6,772 | 60,253 |
| Accumulated depreciation and impairment | ||||
At 1 January 2024* | (10,522) | (13,153) | (3,712) | (27,387) |
Charge for the year | (3,045) | (4,487) | (2,246) | (9,778) |
Lease modification | (3,858) | – | – | (3,858) |
Impairment | (2,706) | – | – | (2,706) |
Disposals* | 964 | 6,585 | 2,108 | 9,657 |
At 31 December 2024* | (19,167) | (11,055) | (3,850) | (34,072) |
Charge for the year | (2,423) | (4,375) | (2,199) | (8,997) |
Impairment | (195) | – | – | (195) |
Disposals | 1,175 | 2,908 | 2,220 | 6,303 |
At 31 December 2025 | (20,610) | (12,522) | (3,829) | (36,961) |
| Net book amount | ||||
At 31 December 2024 | 11,088 | 13,196 | 4,079 | 28,363 |
At 31 December 2025 | 8,905 | 11,444 | 2,943 | 23,292 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
As at 1 January | (35,082) | (43,833) |
Additions | (4,426) | (4,999) |
Disposals | – | 252 |
Lease modification | – | 3,858 |
Interest payments | (2,048) | (2,494) |
Cash rental payments | 12,046 | 12,134 |
As at 31 December | (29,510) | (35,082) |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Buildings | 2,423 | 3,045 |
Equipment | 4,375 | 4,487 |
Vehicles | 2,199 | 2,246 |
8,997 | 9,778 | |
Impairment | 195 | 2,706 |
Depreciation expense (included within cost of sales) | 9,192 | 12,484 |
Interest expense (included within finance costs) | 2,048 | 2,494 |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Within one year | 6 | 64 |
Between one and five years | 10 | – |
After five years | 15 | – |
31 December | 31 December | |
2025 | 2024 | |
£’000 | £’000 | |
Amount contracted for, which has not been provided | 4,510 | 16,021 |
31 December | 31 December | |
2025 | 2024 | |
Cash flows from operating activities | £’000 | £’000 |
Profit before taxation | 896 | 20,680 |
| Adjustments for: | ||
Depreciation | 35,210 | 33,495 |
Asset impairment charge – property, plant and equipment (Note 5) | 6,141 | 1,126 |
Asset impairment charge – right-of-use assets (Note 5) | 195 | 2,706 |
Write-off of inventory (Note 5) | 2,408 | – |
Amortisation of intangible assets | 6,322 | 7, 062 |
Net finance costs | 9,138 | 6,393 |
Gain on disposal of business and fixed assets | (178) | (261) |
Research and development expenditure credit | (3,927) | (2,635) |
Share based payments | 484 | 1,253 |
Post-employment benefits | 1,247 | 959 |
Other | – | (245) |
57,936 | 70,533 | |
Increase in inventory | (24,196) | (5,633) |
Decrease/(increase) in debtors | 12,309 | (5,529) |
Increase in creditors | (565) | 8,355 |
Increase/(decrease) in provisions | 2,551 | (4,820) |
Cash generated from operations | 48,035 | 62,906 |
Proportion of | Proportion of | ||||
Ordinary Shares | Ordinary Shares | ||||
Registration | Country of | held directly by | held by the | ||
Entity | Principal activity | number | incorporation | the parent | Group |
Ibstock Building Products Limited 1 | Holding Company | 09329395 | UK | 100% | 100% |
Figgs Bidco Limited | Holding Company | 09332893 | UK | 100% | 100% |
Ibstock Telling GRC Limited | Manufacturer and supplier of glass reinforced concrete products | 09415340 | UK | 100% | 100% |
Ibstock Group Limited | Dormant | 00984268 | UK | 100% | 100% |
Forticrete Limited | Manufacturer of concrete products | 00221210 | UK | 100% | 100% |
Anderton Concrete Products Limited | Manufacturer and supplier of precast and prestressed concrete products | 01900103 | UK | 100% | 100% |
Supreme Concrete Limited | Manufacturer and supplier of precast and prestressed concrete products | 01410463 | UK | 100% | 100% |
Ibstock Brick Holding Company Limited | Holding Company | 00784339 | UK | 100% | 100% |
Ibstock Brick Limited | Brick manufacturer | 00063230 | UK | 100% | 100% |
Ibstock Manufacturing Services Limited | Brick manufacturer | 12292985 | UK | 100% | 100% |
Kevington Building Products Limited | Dormant | 02122467 | UK | 100% | 100% |
Ibstock Brick Leicester Limited | Dormant | 00106667 | UK | 100% | 100% |
Ibstock Brick Aldridge Limited | Dormant | 0 0614225 | UK | 100% | 100% |
Ibstock Brick Himley Limited | Dormant | 00092769 | UK | 100% | 100% |
Ibstock Westbrick Limited | Dormant | 01606990 | UK | 100% | 100% |
Ibstock Brick Aldridge Property Limited | Dormant | 00251918 | UK | 100% | 100% |
Moore & Sons Limited | Dormant | 00118818 | UK | 100% | 100% |
Manchester Brick & Precast Limited | Dormant | 02888297 | UK | 100% | 100% |
Ibstock Brick Nostell Limited | Dormant | 00531826 | UK | 100% | 100% |
Ibstock Brick Roughdales Limited | Dormant | 00598862 | UK | 100% | 100% |
Ibstock Brick Cattybrook Limited | Dormant | 00011298 | UK | 100% | 100% |
Ibstock Hathernware Limited | Dormant | 00424843 | UK | 100% | 100% |
Ibstock Bricks (1996) Limited | Holding Company | 00246855 | UK | 100% | 100% |
Loopfire Systems Limited | Dormant | 04105160 | UK | 100% | 100% |
Longley Holdings Limited | Holding Company | 02027916 | UK | 100% | 100% |
Longley Concrete Ltd | Manufacturer and supplier of precast and prestressed concrete products | 00440463 | UK | 100% | 100% |
Generix Facades Ltd | Manufacturer and supplier of facades | 08432030 | UK | 100% | 100% |
Generix Facades International Limited | Dormant | 09777110 | UK | 100% | 100% |
G-Tech Coper Limited | Dormant | 00888875 | UK | 100% | 100% |
Coltman Precast Concrete Limited | Manufacturer and supplier of precast and prestressed concrete products | 01032721 | UK | 100% | 100% |
Valerie Coltman Holdings Limited | Holding Company | 06824310 | UK | 100% | 100% |
31 December | 31 December | |
2025 | 2024 | |
Cash flows from operating activities | £’000 | £’000 |
| Declared and paid during the year | ||
| Equity dividends on Ordinary Shares: | ||
Final dividend for 2024: 2.5 pence (2023: 3.6 pence) | 9,865 | 14,135 |
Interim dividend for 2025: 1.5 pence (2024: 1.5 pence) | 5,920 | 5,896 |
15,785 | 20,031 | |
| Proposed (not recognised as a liability as at 31 December) | ||
| Equity dividends on Ordinary Shares: | ||
Final dividend for 2025: 1.5 pence (2024: 2.5 pence) | 5,920 | 9,850 |
5,920 | 9,850 |