Year ended Statements | Year ended Shareholder Information | ||
31 December 2025 Group Financial | 31 December 2024 Company Financial | ||
Note Statements Consolidated Income Statement | £m | £m | |
Revenue Strategic Report | 1,2 | ||
Impairment loss on trade receivables Corporate Governance | 18 | ( | ( |
All other costs | ( | ( | |
Operating profit | 1,2 | ||
Operating profit before amortisation of intangible assets | |||
(excluding software amortisation) and exceptional items | 1,2 | ||
Amortisation of intangible assets (excluding software amortisation) 13 | ( | ( | |
Exceptional items | 6 | ( | ( |
Operating profit | 1,2 | ||
Finance cost | 7 | ( | ( |
Profit before taxation | |||
Taxation charge | 9 | ( | ( |
Profit for the year from continuing operations | |||
Profit for the year from discontinued operations | 35 | ||
Profit for the year attributable to equity holders | |||
Earnings per share | 11 | ||
Basic earnings per share | |||
– From continuing operations | |||
– From discontinued operations | |||
From total operations | |||
Diluted earnings per share | |||
– From continuing operations | |||
– From discontinued operations | |||
From total operations | See note 11 for adjusted basic earnings per share and adjusted diluted earnings per share. | 127 |
Year ended | Year ended | ||
31 December 2025 | 31 December 2024 Consolidated Statement of Comprehensive Income | ||
Note | £m | £m | |
Profit for the year | |||
Items that will not be subsequently reclassified | |||
to profit or loss | |||
Re-measurement and experience gains on post-employment benefits | 26 | ||
Taxation in respect of re-measurement and experience gains | ( | ( | |
Items that may be subsequently reclassified to profit or loss | |||
Cash flow hedges (net of taxation) – fair value losses | 27 | ( | ( |
– transfers to administrative | |||
expenses | 27 | ||
Net (loss)/gain on hedge of a net investment | 27 128 Johnson Service Group PLC 2025 Annual Report & Accounts | ( | |
Exchange differences on translation of foreign operations | ( | ||
Total other comprehensive income for the year | |||
Total comprehensive income for the year | The notes on pages 144 to 175 are an integral part of these Consolidated Financial Statements. |
Capital Group Financial Statements Company Financial | |||||||
Share Strategic Report | Share Corporate Governance | Merger | Redemption | Hedge | Retained Statements | To t a l Shareholder Information Consolidated Statement of Changes in Shareholders’ Equity | |
Capital | Premium | Reserve | Reserve | Reserve | Earnings | Equity | |
£m | £m | £m | £m | £m | £m | £m | |
Balance at 31 December 2023 | ( | ||||||
Profit for the year | |||||||
Other comprehensive income | |||||||
Total comprehensive income | |||||||
for the year | |||||||
Share options (value of employee | |||||||
services) | |||||||
Deferred tax on share options | |||||||
Issue of share capital | |||||||
Dividend paid | ( | ( | |||||
Transactions with Shareholders | |||||||
recognised directly in Shareholders’ equity | ( | ( | |||||
Balance at 31 December 2024 | ( | ||||||
Profit for the year | |||||||
Other comprehensive income | |||||||
Total comprehensive income | |||||||
for the year | |||||||
Share options (value of employee | |||||||
services) | |||||||
Purchase of own shares by EST | ( | ( | |||||
Share buybacks | ( | ( | ( | ||||
Deferred tax on share options | ( | ( | |||||
Current tax on share options | |||||||
Issue of share capital | |||||||
Dividend paid | ( | ( | |||||
Transactions with Shareholders | |||||||
recognised directly in Shareholders’ equity | ( | ( | ( | ||||
Balance at 31 December 2025 | ( commitments to employee share schemes. At 31 December 2025 the EST held 2,947 shares (2024: 9,024). | The Group has an Employee Share Trust (EST) to administer share plans and to acquire shares, using funds contributed by the Group, to meet 129 |
As at | As at | ||
31 December 2025 | 31 December 2024 | ||
Note Consolidated Balance Sheet | £m | £m | |
Assets | |||
Non-current assets | |||
Goodwill | 12 | ||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right of use assets | 15 | ||
Textile rental items | 16 | ||
Trade and other receivables | 18 | ||
Post-employment benefit assets | 26 | ||
Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Current income tax assets | |||
Reimbursement assets | 19 | ||
Cash and cash equivalents | |||
Assets classified as held for sale | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 20 | ||
Borrowings | 22 | ||
Current income tax liabilities | |||
Lease liabilities | 23 | ||
Derivative financial liabilities | 27 | ||
Provisions | 25 | ||
Non-current liabilities | |||
Post-employment benefit obligations | 26 | ||
Deferred income tax liabilities | 24 | ||
Trade and other payables | 21 | ||
Borrowings | 22 | ||
Lease liabilities | 23 | ||
Provisions | 25 | ||
Net assets | |||
Equity | |||
Capital and reserves attributable to the company’s shareholders | |||
Share capital | 29 | ||
Share premium | 31 130 Johnson Service Group PLC 2025 Annual Report & Accounts | ||
Merger reserve | |||
Capital redemption reserve | |||
Hedge reserve | ( | ( | |
Retained earnings | |||
Total equity |
Year ended Statements | Year ended Shareholder Information | ||
31 December 2025 Group Financial Consolidated Statement of Cash Flows | 31 December 2024 Company Financial | ||
Note Statements | £m | £m | |
Cash flows from operating activities Corporate Governance | |||
Profit for the year Strategic Report | |||
Adjustments for: | |||
Taxation charge | 9 | ||
Total finance cost | 7 | ||
Depreciation | |||
Amortisation | 13 | ||
Increase in inventories | ( | ( | |
Increase in trade and other receivables | ( | ( | |
(Decrease)/increase in trade and other payables | ( | ||
Share-based payments | 30 | ||
Decrease in provisions | ( | ( | |
Cash generated from operations | |||
Interest paid | ( | ( | |
Taxation paid | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Acquisition of businesses (net of cash acquired) | 34 | ( | ( |
Purchase of other intangible assets | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Purchase of software | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Purchase of textile rental items | ( | ( | |
Proceeds received in respect of special charges | 16 | ||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Capital element of leases | ( | ( | |
Share buybacks | 29 | ( | |
Proceeds from issue of share capital | |||
Purchase of own shares by EST | ( | ||
Dividends paid to company shareholders | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
Effect of exchange rate fluctuations on cash held | ( | ||
Cash and cash equivalents at end of the year | 36 | ||
Cash and cash equivalents comprise: | |||
Cash | |||
Overdraft | ( | ( | |
Cash and cash equivalents at end of the year | The notes on pages 144 to 175 are an integral part of these Consolidated Financial Statements. | 131 |
145 |
Statements | ||||
Shareholder Information | ||||
Corporate Governance | Group Financial Statements | Company Financial | ||
1 SEGMENT ANALYSIS (Continued) Strategic | ||||
Report | ||||
Notes to the Consolidated Financial Statements | ||||
Continued > | ||||
1 SEGMENT ANALYSIS (Continued) | ||||
146 Johnson Service Group PLC 2025 Annual Report & Accounts |
Group Financial Statements Company Financial Statements | Shareholder Information | |
Strategic | ||
Report Corporate Governance | ||
147 |
Notes to the Consolidated Financial Statements | ||
Continued > | ||
2025 | 2024 | |
£m | £m | |
2025 | 2024 | |
£m | £m | |
148 Johnson Service Group PLC 2025 Annual Report & Accounts |
Group Financial Statements Company Financial Statements | Shareholder Information | |
Corporate Governance | ||
6 EXCEPTIONAL ITEMS (Continued) Strategic Report |
149 |
Notes to the Consolidated Financial Statements | ||
Continued > | ||
2025 | 2024 | |
£m | £m | |
Profit before taxation | 50.8 | 47.2 |
Profit before taxation multiplied by the effective rate of Corporation Tax in the UK | 12.7 | 11.8 |
Factors affecting taxation charge for the year: | ||
Non-taxable income continuing operations by £0.9 million (2024: £0.1 million increase). | – | (0.3) |
Tax effect of expenses not deductible for tax purposes | 1.4 | 1.2 |
Difference in current and deferred taxation rates | – | 0.1 |
Tax rate differential on non-UK profits | (0.3) | (0.2) |
Adjustments in relation to previous years | – | (0.9) |
Total charge for taxation included in the Consolidated Income Statement (2024: 12.5%). | 13.8 | 11.7 Taxation in relation to the amortisation of intangible assets (excluding software amortisation) has decreased the charge for taxation on continuing operations by £0.9 million (2024: £1.1 million). Taxation in relation to exceptional items has decreased the charge for taxation on Deferred income tax balances at the balance sheet date in the UK have been measured at a tax rate of 25.0% (2024: 25.0%). Deferred tax balances in relation to balances held in the Republic of Ireland have been recognised at 12.5%, in line with the prevailing rate of tax in 2025 |
150 Johnson Service Group PLC 2025 Annual Report & Accounts | ||
2025 Group Financial Statements Company Financial Statements | 2024 Shareholder Information | |
£m | £m | |
Strategic Report | ||
Corporate Governance | ||
No. of | No. of | |
shares | shares | |
Pence | Pence | |
per share (p) | per share (p) | |
151 |
Notes to the Consolidated Financial Statements | ||
Continued > | ||
152 Johnson Service Group PLC 2025 Annual Report & Accounts |
Group Financial Company Financial | Shareholder Information | |||
Statements | Statements | |||
Corporate Governance | ||||
Strategic Report | ||||
12 GOODWILL (Continued) | ||||
153 |
Notes to the Consolidated Financial Statements | |||
Continued > | |||
154 Johnson Service Group PLC 2025 Annual Report & Accounts | |||||
Company Financial Statements | |||
Corporate Governance Group Financial Statements | Shareholder Information | ||
Strategic Report | |||
155 |
Notes to the Consolidated Financial Statements | |||
Continued > | |||
156 Johnson Service Group PLC 2025 Annual Report & Accounts |
Group Financial Statements Company Financial Statements | Shareholder Information | |
Strategic Report | ||
Corporate Governance | ||
2025 | 2024 | |
£m | £m | |
New textile rental items | 2.1 | 1.8 |
Raw materials and stores £8.4 million). | 0.8 | 0.5 |
2.9 | 2.3 The amounts above are net of an inventory provision of £0.1 million (2024: £0.1 million). There has been £nil (2024: £nil) stock provision recognised during the year within cost of sales in the Consolidated Income Statement. Amounts transferred to cost of sales in the year are £6.6 million (2024: |
157 |
Notes to the Consolidated Financial Statements | ||||||
18 TRADE AND OTHER RECEIVABLES (Continued) | ||||||
Continued > | ||||||
2025 The movement in the provision for trade and other receivables is analysed below: | 2024 receivable, operating segment and region in which the customer operates, as well as other current market and trading conditions. Further to the expected credit loss model, trade receivables are specifically impaired where there are indicators of significant financial difficulties of the counterparty, probability that the counterparty will enter bankruptcy or financial reorganisation, or there is default or delinquency in payments. There is limited concentration of credit risk with respect to trade receivables due to the diverse and unrelated nature of the Group’s customers. Accordingly, the Directors believe that no further credit provision is required in excess of the provision for impairment of receivables. | |
£m | £m | |
At 1 January | (4.5) | (4.1) |
Business acquisitions | – | (0.2) |
Provisions for receivables impairment | (1.2) | (1.2) |
Receivables written off during the year as uncollectable | 1.5 | 1.0 |
At 31 December recovering additional cash. deemed to be not material. | (4.2) | (4.5) The creation and release of the provision for impaired receivables has been included in impairment loss on trade receivables in the Consolidated Income Statement. Amounts charged to the allowance account are generally written off when there is no expectation of All trade and other receivable balances at the balance sheet date are denominated in Sterling, with the exception of £6.1 million (2024: £4.3 million) which are denominated in Euros, and are held at amortised cost. Given the short-term nature of current receivables there is deemed to be no difference between this and fair value. The difference between the book value and fair value of non-current trade and other receivables is |
158 Johnson Service Group PLC 2025 Annual Report & Accounts | ||
Group Financial Statements Company Financial Statements | Shareholder Information | |
Strategic Report | ||
Corporate Governance | ||
159 |
22 BORROWINGS (Continued) | |||
Notes to the Consolidated Financial Statements | |||
Continued > | |||
2025 | 2024 | |
£m | £m | |
Amounts due within one year (Lease liabilities, Current liabilities) | 7.4 | 6.2 |
Amounts due after more than one year (Lease liabilities, Non-Current liabilities) | 39.4 | 40.8 |
46.8 | 47.0 |
160 Johnson Service Group PLC 2025 Annual Report & Accounts | ||
Group Financial Company Financial | Shareholder Information | |||
Statements Statements | ||||
Corporate Governance | ||||
Report | ||||
Strategic | ||||
161 |
Notes to the Consolidated Financial Statements | ||||
Continued > | ||||
162 Johnson Service Group PLC 2025 Annual Report & Accounts | ||
Group Financial Statements Company Financial Statements | Shareholder Information | |
Corporate Governance | ||
26 POST-EMPLOYMENT BENEFITS (Continued) Strategic Report | ||
163 |
26 POST-EMPLOYMENT BENEFITS (Continued) Continued > | |
Notes to the Consolidated Financial Statements | |
2025 The amounts credited to the Consolidated Income Statement are set out below: | 2024 | |
£m | £m | |
Notional interest on post-employment benefits Post-employment benefits disclosures | 0.2 | – |
Total amounts credited to the Consolidated Income Statement | 0.2 | – |
164 Johnson Service Group PLC 2025 Annual Report & Accounts |
26 POST-EMPLOYMENT BENEFITS (Continued) Group Financial Statements Company Financial Statements | Shareholder Information | |
Corporate Governance | ||
Strategic Report | ||
2025 | 2024 | |
£m | £m | |
Fair value of scheme assets at beginning of the year | 132.7 | 145.4 |
Interest income Movements in the fair value of scheme assets were as follows: | 6.8 | 6.4 |
Return on scheme assets (excluding interest income) | 0.8 | (9.3) |
Benefits paid – defined benefit pension obligations | (10.0) | (9.8) |
Fair value of scheme assets at end of the year | 130.3 | 132.7 |
2025 | 2024 | |
£m | £m | |
Fair value of scheme liabilities at beginning of the year | (129.2) | (145.7) |
Interest expense Movements in the fair value of scheme liabilities were as follows: | (6.6) | (6.4) |
Re-measurement (losses)/gains from changes in demographic assumptions | (0.6) | 3.1 |
Re-measurement gains from changes in financial assumptions | 1.3 | 9.6 |
Experience (losses)/gains on liabilities | (0.6) | 0.4 |
Benefits paid – defined benefit pension obligations | 10.0 | 9.8 |
Fair value of scheme liabilities at the end of the year | (125.7) | (129.2) |
2025 | 2024 | |
£m | £m | |
Opening post-employment benefits | 3.5 | (0.3) |
Notional interest Movements in post-employment benefits were as follows: | 0.2 | – |
Re-measurement and experience gains | 0.9 | 3.8 |
Closing post-employment benefits | 4.6 | 3.5 |
165 |
Notes to the Consolidated Financial Statements | ||
Continued > | ||
26 POST-EMPLOYMENT BENEFITS (Continued) | ||
Rating At the balance sheet date, cash was held with the following institutions: | 2025 | 2024 | |
£m | £m | ||
Cash at bank and in hand | |||
National Westminster Bank | A-1 | 4.8 | 4.6 |
Lloyds Bank | A-1 | 4.9 | 4.8 |
Allied Irish Bank | A-1 | 1.3 | – |
Bank of Ireland | A-2 | – | 2.1 |
Total cash and cash equivalents | 11.0 | 11.5 The Group refers to Standard and Poor’s short-term issue credit ratings when determining with which financial institutions to deposit its surplus cash balances. A short-term obligation rated ‘A-1’ is rated in the highest category by Standard & Poor’s. The obligor’s capacity to meet its |
166 Johnson Service Group PLC 2025 Annual Report & Accounts |
Statements | Shareholder Information | |||||
Strategic | 27 FINANCIAL INSTRUMENTS (Continued) Corporate Governance Group Financial | Statements | ||||
Company Financial | ||||||
Report | ||||||
167 |
Notes to the Consolidated Financial Statements | ||||
27 FINANCIAL INSTRUMENTS (Continued) | ||||
Continued > | ||||
168 Johnson Service Group PLC 2025 Annual Report & Accounts |
Company Financial Statements Shareholder Information | |
27 FINANCIAL INSTRUMENTS (Continued) Strategic Report | |
Corporate Governance | |
Group Financial Statements | |
Fair Value | Fair Value | |
2025 | 2024 | |
£m | £m | |
169 |
Group Financial Statements Company Financial | Shareholder Information | |||
Strategic Report | Corporate Governance | Statements | ||
2025 buyback programmes. There were no share buyback programmes running during the prior year. Payments made in respect of the above transactions were (debited)/credited as follows: | 2024 31 December 2025 represented 9.2% of the Company’s issued share capital outstanding immediately prior to the commencement of the share | |
£m | £m | |
Share capital | (3.7) | 0.1 |
Capital redemption reserve | 3.8 | – |
Retained earnings Potential issues of Ordinary shares of 10p each Approved LTIP’) (together referred to as ‘Executive Schemes’). | (54.7) | – |
(54.6) | 0.1 As at the balance sheet date, certain senior executives hold options in respect of the potential issue of Ordinary shares of 10 pence each granted pursuant to the 2018 Long-Term Incentive Plan (the ‘2018 LTIP’) and the 2018 Long-Term Incentive Plan Approved Section (‘2018 Certain Group employees also hold options in respect of the potential issues of Ordinary shares of 10p each granted pursuant to the Johnson |
171 | |||||
Notes to the Consolidated Financial Statements | ||||
Continued > | ||||
172 Johnson Service Group PLC 2025 Annual Report & Accounts | ||
Group Financial Statements Company Financial Statements | Shareholder Information | |
Strategic Report | ||
Corporate Governance | ||
2025 year. In satisfying such awards, the EST transferred 1,456,077 of shares to award holders. The number of shares and the market value at the balance sheet date are as follows: | 2024 Company, which were used, together with those shares already held by the EST, to satisfy the vesting of employee share awards during the | |
Number of shares held in EST | 2,947 | 9,024 |
Market value £m | – | – |
173 |
Notes to the Consolidated Financial Statements | ||
Continued > | ||
Foreign | |||||
At 31 December 36 ANALYSIS OF NET DEBT | Non-cash part of an acquisition and the recognition of lease liabilities entered into during the year. | Exchange | At 31 December | ||
2024 | Cash Flow | Changes | adjustments | 2025 | |
December 2025 | £m | £m | £m | £m | £m |
Debt due within one year (See note 22) | 0.4 | – | (0.3) | – | 0.1 |
Debt due after more than one year (See note 22) | (71.2) | (41.5) | (0.1) | (1.6) | (114.4) |
Lease liabilities (See note 23) | (47.0) | 7.1 | (6.9) | – | (46.8) |
Total debt and lease financing | (117.8) | (34.4) | (7.3) | (1.6) | (161.1) |
Cash and cash equivalents | 2.2 | (0.6) | – | 0.3 | 1.9 |
Net debt | (115.6) | (35.0) | (7.3) | (1.3) | (159.2) |
Foreign | |||||
At 31 December | Non-cash | Exchange | At 31 December | ||
2023 | Cash Flow | Changes | adjustments | 2024 | |
December 2024 | £m | £m | £m | £m | £m |
Debt due within one year (See note 22) | 0.4 | 0.3 | (0.3) | – | 0.4 |
Debt due after more than one year (See note 22) | (63.0) | (9.5) | (0.1) | 1.4 | (71.2) |
Lease liabilities (See note 23) | (43.2) | 6.3 | (10.1) | – | (47.0) |
Total debt and lease financing | (105.8) | (2.9) | (10.5) | 1.4 | (117.8) |
Cash and cash equivalents | 0.9 | 1.6 | – | (0.3) | 2.2 |
Net debt | (104.9) | (1.3) | (10.5) The cash and cash equivalents figures are comprised of the following balance sheet amounts: | 1.1 | (115.6) |
2025 | 2024 | |
£m | £m | |
Cash (Current assets) : | 11.0 | 11.5 |
Overdraft (Borrowings, Current liabilities) | (9.1) | (9.3) |
1.9 | 2.2 |
174 Johnson Service Group PLC 2025 Annual Report & Accounts |
Group Financial Statements Company Financial Statements | Shareholder Information | |
Strategic Report Corporate Governance | ||
175 |