| Fixed pay |
Variable pay |
|||||||
Value of |
||||||||
Fees/basic |
Pension |
Total |
Annual |
long-term |
Total |
Total |
||
salary |
Benefits 2 |
contributions |
fixed pay |
bonuses |
incentives 3 |
variable pay |
remuneration |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
John Morgan |
||||||||
2025 |
636 |
28 |
38 |
702 |
955 |
2,318 |
3,273 |
3,975 |
2024 |
615 |
28 |
37 |
680 |
922 |
1,266 |
2,189 |
2,869 |
Kelly Gangotra |
||||||||
2025 |
508 |
27 |
30 |
565 |
761 |
0 |
761 |
1,326 |
2024 1 |
322 |
17 |
19 |
358 |
483 |
0 |
483 |
841 |
Threshold |
Target |
Maximum |
Actual |
Payout, |
|
£m |
£m |
£m |
performance |
percentage of |
|
(15% payout) |
(50% payout) |
(100% payout) |
£m |
maximum |
|
Group PBTA* full-year 2025 |
£164.4m |
£173.0m |
£190.3m |
£232.6m |
100% |
Threshold |
|||||
(EPS: 12.5% vest, |
Actual |
Percentage |
|||
Weighting |
TSR: 25% vest) |
Stretch (100% vest) |
performance |
vesting |
|
Adjusted* EPS in full-year 2025 |
67% |
260.0p |
308.0p |
370.0p |
100% |
Relative TSR (vs FTSE 250 excluding |
33% |
Median |
Median + 10% p.a. |
Median + 42.6% p.a. |
100% |
investment trusts) |
outperformance |
||||
Total vesting |
100% |
Fees | Taxable benefits 1 | Total | ||||
£000 | £000 | £000 | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Peter Harrison 2 | 131 | – | – | – | 131 | – |
Michael Findlay 3 | 155 | 220 | – | – | 155 | 220 |
Sharon Fennessy 4 | 80 | 68 | 5 | 7 | 85 | 75 |
David Lowden | 80 | 72 | – | – | 80 | 72 |
Mark Robson 5 | 80 | 24 | – | – | 80 | 24 |
Jen Tippin | 80 | 72 | – | – | 80 | 72 |
Five-day | No. of shares | ||||||
Percentage | average | over which | |||||
of salary | share price at | award was | Face value | Percentage of awards | |||
Date of grant | awarded | date of grant | granted | of award | vesting at threshold | Performance period | |
John Morgan | 6 March 2025 | 200% | £32.50 | 39,168 | £1,272,960 | 25% | 1 January 2025 to |
Kelly Gangotra | 175% | 27,334 | £888,355 | 31 December 2027 |
Percentage of | No. of shares | |||||
bonus earned | Five-day average | over which | Date from which | |||
which was | share price at | award was | Face value | options are | ||
Date of grant | deferred | date of grant | granted | of award | exercisable | |
John Morgan | 6 March 2025 | 33% | £32.50 | 9,366 | £304,395 | 6 March 2028 |
Kelly Gangotra | 4,903 | £159,348 |
No. of | No. of | ||||||||
shares | No. of | awards | |||||||
outstanding | dividend- | outstanding | |||||||
as at | No. of | equivalent | Total no. | No. of | as at | End of | Date | ||
Date of | 1 January | shares | shares | of shares | shares | 31 December | performance | awards | |
award | 2025 | awarded | awarded | vested | lapsed | 2025 | period | vest | |
John Morgan | |||||||||
7.3.2022 | 36,823 | – | 3,759 | 40,582 | – | – | 31.12.2024 | 7.3.2025 | |
3.3.2023 | 49,606 | – | – | – | – | 49,606 | 31.12.2025 | 3.3.2026 | |
4.3.2024 | 53,105 | – | – | – | – | 53,105 | 31.12.2026 | 4.3.2027 | |
6.3.2025 | – | 39,168 | – | – | – | 39,168 | 31.12.2027 | 6.3.2028 | |
Total | 139,534 | 39,168 | 3,759 | 40,582 | – | 141,879 | |||
Kelly Gangotra | |||||||||
14.5.2024 | 40,501* | – | – | – | – | 40,501 | 31.12.2026 | 14.5.2027 | |
6.3.2025 | – | 27,334 | 27,334 | 31.12.2027 | 6.3.2028 | ||||
Total | 40,501 | 27,334 | – | – | – | 67,835 |
No. of | No. of | |||||||
options | No. of | options | ||||||
outstanding | dividend- | outstanding | ||||||
as at | No. of | equivalent | No. of | No. of | as at | Date from | ||
1 January | options | shares | options | options | 31 December | which | ||
Date of grant | 2025 | granted | awarded | exercised | lapsed | 2025 | exercisable | |
John Morgan | ||||||||
7.3.2022 | 8,937 | – | 912 | 9,849 | – | – | 7.3.2025 | |
3.3.2023 | 11,811 | – | – | – | – | 11,811 | 3.3.2026 | |
4.3.2024 | 9,142 | – | – | – | – | 9,142 | 4.3.2027 | |
6.3.2025 | – | 9,366 | – | – | – | 9,366 | 6.3.2028 | |
Total | 29,890 | 9,366 | 912 | 9,849 | – | 30,319 | ||
Kelly Gangotra | ||||||||
6.3.2025 | – | 4,903 | – | – | – | 4,903 | 6.3.2028 | |
Total | 4,903 | 4,903 |
Voting for | Voting against | |||||
Number of | Number of | Total | Votes | |||
shares | Percentage | shares | Percentage | votes cast | withheld 1 | |
Annual remuneration report | ||||||
(2025 AGM) | 35,177,243 | 95.81% | 1,539,932 | 4.19% | 36,717,175 | 5,681 |
Remuneration policy (2023 AGM) | 27,256,102 | 77.81% | 7,774,480 | 22.19% | 35,030,582 | 3,534,665 |
2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
Total remuneration £000 | 1,467 | 2,447 | 2,555 | 2,599 | 1,095 | 2,806 | 2,207 | 2,577 | 2,869 | 3,975 |
Annual bonus percentage of maximum | 100 | 100 | 100 | 93 | – | 100 | 100 | 95 | 100 | 100 |
Long-term incentive award vesting | 62 | 100 | 100 | 100 | 43 | 100 | 100 | 100 | 100 | 100 |
percentage of maximum share awards |
| Chief executive pay ratio | ||||
P75 | ||||
Calculation | P25 (lower | (upper | ||
methodology | quartile) | P50 (median) | quartile) | |
2025 | B | 83:1 | 52:1 | 46:1 |
2024 | B | 65:1 | 45:1 | 31:1 |
2023 | B | 56:1 | 32:1 | 26:1 |
2022 | B | 47:1 | 34:1 | 20:1 |
2021 | B | 60:1 | 53:1 | 32:1 |
2020 | B | 30:1 | 22:1 | 15:1 |
2019 | B | 58:1 | 43:1 | 27:1 |
Chief | ||||
Salary | executive | P25 | P50 | P75 |
Basic salary £k | 636 | 40 | 56 | 73 |
Total annual pay 1 £k | 1,658 | 48 | 77 | 86 |
Total pay 2 £k | 3,975 | 48 | 77 | 86 |
Ratio | P25 | P50 | P75 |
Basic salary | 16:1 | 11:1 | 9:1 |
Total annual pay 1 | 35:1 | 22:1 | 19:1 |
Total pay 2 | 83:1 | 52:1 | 46:1 |
2025 | 2024 | Change | |
Employee remuneration | £825.4m | £759.7m | 9% |
Basic earnings per share | |||
(adjusted*) | 370.0p | 278.8p | 33% |
Dividends paid during | |||
the year | £65.8m | £56.1m | 17% |
Employee headcount 1 | 8,511 | 8,242 | 3% |
Percentage | ||
of salary | Percentage of | |
required under | salary held at | |
shareholding | 31 December | |
guidelines | 2025 | |
John Morgan | 200% | 23,988% |
Kelly Gangotra | 200% | 24% |
Percentage change in base salary/fees | 2024–25 | 2023–24 | 2022–23 | 2021–22 | 2020–21 |
Michael Findlay (chair) 1 | 22.7% | 10.8% | 5.0% | 2.8% | 7.4% |
John Morgan | 3.5% | 3.5% | 5.0% | 3.0% | 7.4% |
Kelly Gangotra 2 | 3.5% | n/a | n/a | n/a | n/a |
Sharon Fennessy (audit committee chair) 3 | 11.1% | n/a | n/a | n/a | n/a |
David Lowden (senior independent director) | 11.1% | 11.1% | 5.0% | 2.5% | 7.0% |
Jen Tippin (remuneration committee chair) 4 | 11.1% | 31.0% | 6.4% | 3.0% | 8.5% |
Mark Robson (responsible business committee chair) 5 | 11.1% | n/a | n/a | n/a | n/a |
All employees | 4.4% | 5.6% | 2.7% | 1.5% | 2.6% |
Percentage change in benefits (excluding pension) | 2024–25 | 2023–24 | 2022–23 | 2021–22 | 2020–21 |
John Morgan | 0.1% | 3.7% | 0.2% | 4.8% | 2.4% |
Kelly Gangotra | 0.4% | n/a | n/a | n/a | n/a |
All employees | –0.4% | 10.1% | 4.7% | –2.8% | 1.5% |
Percentage change in bonus | 2024–25 | 2023–24 | 2022–23 | 2021–22 | 2020–21 |
John Morgan | 3.5% | 30.6% | 0.3% | 3.1% | 100% |
Kelly Gangotra | 3.5% | n/a | n/a | n/a | n/a |
All employees | 52.7% | –6.1% | 8.8% | –5.9% | 50.6% |
31 December 2025 | 31 December 2024 | |
No. of shares | No. of shares | |
Peter Harrison | 13,350 | n/a |
John Morgan | 3,283,380 | 3,284,113 |
Kelly Gangotra | 2,567 | 975 |
Sharon Fennessy | 650 | 650 |
David Lowden | 4,000 | 4,000 |
Jen Tippin | 1,000 | 1,000 |
Mark Robson | 13,759 | 13,325 |
From | From | ||
1 January | 1 January | ||
2026 | 2025 | ||
£ | £ | Increase | |
John Morgan | 795,000 | 636,486 | 24.9% |
527,947 | |||
(January 2026) | |||
Kelly Gangotra | 625,000 | 507,641 | 4.0% |
(April 2026) |
2026 |
2025 |
Increase |
|
£ |
£ |
% |
|
Chair |
280,800 |
270,000 |
4 |
Non-executive directors |
|||
Base fee |
67,600 |
65,000 |
4 |
Additional fees: |
|||
Audit committee chair |
15,600 |
15,000 |
4 |
Responsible business |
|||
committee chair 1 |
15,600 |
15,000 |
4 |
Remuneration committee |
|||
chair |
15,600 |
15,000 |
4 |
Senior independent director |
15,600 |
15,000 |
4 |
n freehold land | not depreciated |
n plant and equipment | between 8.3% and 33% per year |
n fixtures and fittings | over the period of the lease |
n right-of-use assets | over the period of the lease |
2025 |
2024 |
|
£m |
£m |
|
Partnership activities revenue |
949.5 |
946.4 |
Construction contracts |
3,712.4 |
3,230.0 |
Other services |
356.7 |
369.8 |
Construction services and fit out activities revenue |
4,069.1 |
3,599.8 |
Total revenue |
5,018.6 |
4,546.2 |
2025 |
2024 |
|||||
Recognised on |
Recognised on |
Recognised on |
Recognised on |
|||
performance |
performance |
performance |
performance |
|||
obligations |
obligations |
obligations |
obligations |
|||
satisfied |
satisfied at a |
Total |
satisfied |
satisfied at a |
Total |
|
over time |
point in time |
revenue |
over time |
point in time |
revenue |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Contracting |
620.6 |
17.9 |
638.5 |
549.7 |
14.8 |
564.5 |
Mixed tenure |
90.2 |
174.4 |
264.6 |
116.9 |
179.8 |
296.7 |
Partnership Housing |
710.8 |
192.3 |
903.1 |
666.6 |
194.6 |
861.2 |
Mixed Use Partnerships |
14.9 |
36.7 |
51.6 |
27.9 |
62.6 |
90.5 |
Traditional fit out |
1,569.0 |
– |
1,569.0 |
1,116.9 |
– |
1,116.9 |
Design and build |
214.9 |
– |
214.9 |
183.4 |
– |
183.4 |
Fit Out |
1,783.9 |
– |
1,783.9 |
1,300.3 |
– |
1,300.3 |
Construction |
1,159.2 |
– |
1,159.2 |
1,044.1 |
– |
1,044.1 |
Property Services |
212.5 |
– |
212.5 |
223.2 |
– |
223.2 |
Infrastructure |
935.3 |
– |
935.3 |
1,047.0 |
– |
1,047.0 |
Inter-segment revenue |
(27.0) |
– |
(27.0) |
(20.1) |
– |
(20.1) |
Total revenue |
4,789.6 |
229.0 |
5,018.6 |
4,289.0 |
257.2 |
4,546.2 |
Partnership |
Mixed Use |
Property |
Group |
||||||
Housing |
Partnerships |
Fit Out |
Construction |
Services |
Infrastructure |
activities |
Eliminations |
Total |
|
Year ended 31 December 2025 |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
External revenue |
897.9 |
51.6 |
1,778.4 |
1,159.2 |
212.5 |
919.0 |
– |
– |
5,018.6 |
Inter-segment revenue |
5.2 |
– |
5.5 |
– |
– |
16.3 |
– |
(27.0) |
– |
Total revenue |
903.1 |
51.6 |
1,783.9 |
1,159.2 |
212.5 |
935.3 |
– |
(27.0) |
5,018.6 |
Impairment loss on |
|||||||||
contract assets |
– |
– |
– |
– |
(2.5) |
– |
– |
– |
(2.5) |
Adjusted operating |
|||||||||
profit/(loss) (note 28) |
42.0 |
(5.3) |
139.9 |
37.0 |
2.0 |
37.2 |
(26.4) |
(0.7) |
225.7 |
Amortisation of |
|||||||||
intangible assets |
– |
– |
– |
– |
(0.4) |
– |
– |
– |
(0.4) |
Exceptional operating items |
0.6 |
0.6 |
– |
(1.6) |
– |
– |
– |
– |
(0.4) |
Operating profit/(loss) |
42.6 |
(4.7) |
139.9 |
35.4 |
1.6 |
37.2 |
(26.4) |
(0.7) |
224.9 |
Finance income |
15.6 |
||||||||
Finance expense |
(8.7) |
||||||||
Profit before tax |
231.8 |
||||||||
Other information: |
|||||||||
Depreciation |
(2.5) |
(0.7) |
(3.6) |
(2.2) |
(3.8) |
(22.0) |
(1.0) |
– |
(35.8) |
Average number of employees |
1,231 |
119 |
1,283 |
1,637 |
983 |
3,164 |
94 |
– |
8,511 |
Partnership |
Mixed Use |
Property |
Group |
||||||
Housing |
Partnerships |
Fit Out |
Construction |
Services |
Infrastructure |
activities |
Eliminations |
Total |
|
Year ended 31 December 2024 |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
External revenue |
855.9 |
90.5 |
1,299.2 |
1,043.3 |
223.2 |
1,034.1 |
– |
– |
4,546.2 |
Inter-segment revenue |
5.3 |
– |
1.1 |
0.8 |
– |
12.9 |
– |
(20.1) |
– |
Total revenue |
861.2 |
90.5 |
1,300.3 |
1,044.1 |
223.2 |
1,047.0 |
– |
(20.1) |
4,546.2 |
Impairment loss on |
|||||||||
contract assets |
– |
– |
– |
– |
(21.0) |
– |
– |
– |
(21.0) |
Adjusted operating |
|||||||||
profit/(loss) (note 28) |
36.1 |
1.5 |
99.0 |
30.9 |
(17.8) |
38.5 |
(25.6) |
– |
162.6 |
Amortisation of |
|||||||||
intangible assets |
– |
– |
– |
– |
(0.5) |
– |
– |
– |
(0.5) |
Exceptional operating items |
(2.7) |
5.9 |
– |
0.1 |
(3.4) |
– |
– |
– |
(0.1) |
Operating profit/(loss) |
33.4 |
7.4 |
99.0 |
31.0 |
(21.7) |
38.5 |
(25.6) |
– |
162.0 |
Finance income |
18.2 |
||||||||
Finance expense |
(8.3) |
||||||||
Profit before tax |
171.9 |
||||||||
Other information: |
|||||||||
Depreciation |
(2.6) |
(0.8) |
(3.0) |
(2.5) |
(4.2) |
(18.9) |
(1.1) |
– |
(33.1) |
Average number of employees |
1,193 |
108 |
1,121 |
1,533 |
1,097 |
3,080 |
110 |
– |
8,242 |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Depreciation charge: |
|||
Plant, equipment, fixtures and fittings |
11 |
10.0 |
9.7 |
Right-of-use assets |
11 |
25.8 |
23.4 |
Government grants received |
(0.6) |
(1.4) |
|
Amortisation of intangible assets |
10 |
0.4 |
0.5 |
2025 |
2024 |
|
£m |
£m |
|
Audit of the Company’s annual report |
0.6 |
0.5 |
Audit of the Company’s subsidiaries and joint ventures |
2.7 |
2.3 |
Total audit fees |
3.3 |
2.8 |
Total non-audit fees |
– |
– |
Total audit and non-audit fees |
3.3 |
2.8 |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Net additions on building safety provisions |
19 |
(7.2) |
(8.0) |
Insurance and recoveries recognised in receivables |
5.9 |
9.3 |
|
Exceptional building safety (charge)/credit within cost of sales |
(1.3) |
1.3 |
|
Exceptional building safety credit/(charge) within joint ventures |
12 |
0.9 |
(1.4) |
Total exceptional building safety (charge)/credit |
(0.4) |
(0.1) |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Wages and salaries |
694.9 |
646.6 |
|
Social security costs |
88.5 |
73.9 |
|
Other pension costs |
17 |
31.2 |
28.7 |
Share options expense |
24 |
10.8 |
10.5 |
825.4 |
759.7 |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Interest receivable from joint ventures |
0.3 |
0.8 |
|
Interest income on bank deposits |
15.3 |
17.4 |
|
Finance income |
15.6 |
18.2 |
|
Interest expense on lease liabilities |
18 |
(4.2) |
(3.8) |
Loan arrangement and commitment fees |
(2.1) |
(2.2) |
|
Discount unwind on deferred land payments |
(2.4) |
(2.3) |
|
Finance expense |
(8.7) |
(8.3) |
|
Net finance income |
6.9 |
9.9 |
2025 |
2024 |
|
£m |
£m |
|
Current tax: |
||
Current year |
59.5 |
40.1 |
Adjustment in respect of prior years |
(3.0) |
1.1 |
56.5 |
41.2 |
|
Deferred tax: |
||
Current year |
(1.0) |
1.7 |
Adjustment in respect of prior years |
1.4 |
(2.7) |
0.4 |
(1.0) |
|
Tax expense for the year |
56.9 |
40.2 |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Profit before tax |
231.8 |
171.9 |
|
Less: underlying post-tax share of profits from joint ventures |
12 |
(0.3) |
(4.5) |
231.5 |
167.4 |
||
UK corporation tax rate |
25.0% |
25.0% |
|
Income tax expense at UK corporation tax rate |
57.9 |
41.9 |
|
Tax effect of: |
|||
Adjustments in respect of prior years: |
|||
Relating to exceptional items |
(1.6) |
– |
|
Other |
– |
(1.6) |
|
Expenses for which no tax relief is recognised: |
|||
Proportion of exceptional items |
– |
(1.6) |
|
Proportion of share-based payments |
– |
(0.8) |
|
Other non-deductible expenses |
0.9 |
0.6 |
|
Tax liability upon underlying joint venture profits 1 |
0.2 |
1.5 |
|
Recognition of deferred tax assets on brought forward tax losses |
(0.5) |
– |
|
Other |
– |
0.2 |
|
Tax expense for the year |
56.9 |
40.2 |
Non-current |
||||
asset |
Tax losses and |
|||
amortisation and |
short-term timing |
Share-based |
||
depreciation |
differences |
payments |
Total |
|
£m |
£m |
£m |
£m |
|
1 January 2024 |
(19.1) |
4.1 |
6.3 |
(8.7) |
(Charge)/credit to income statement |
(0.8) |
(0.9) |
2.7 |
1.0 |
Credit to equity |
– |
– |
5.6 |
5.6 |
1 January 2025 |
(19.9) |
3.2 |
14.6 |
(2.1) |
(Charge)/credit to income statement |
(3.0) |
2.1 |
0.5 |
(0.4) |
Credit to equity |
– |
– |
6.7 |
6.7 |
31 December 2025 |
(22.9) |
5.3 |
21.8 |
4.2 |
2025 |
2024 |
|
£m |
£m |
|
Final dividend for the year ended 31 December 2024 of 90p per share |
42.3 |
– |
Final dividend for the year ended 31 December 2023 of 78p per share |
– |
36.5 |
Interim dividend for the year ended 31 December 2025 of 50p per share |
23.5 |
– |
Interim dividend for the year ended 31 December 2024 of 41.5p per share |
– |
19.6 |
65.8 |
56.1 |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Profit attributable to the owners of the Company |
174.9 |
131.7 |
|
Adjustments: |
|||
Exceptional building safety items |
4 |
0.4 |
0.1 |
Amortisation of intangible assets |
10 |
0.4 |
0.5 |
Tax relating to the above adjustments |
(1.8) |
(1.8) |
|
Adjusted earnings |
173.9 |
130.5 |
2025 |
2024 |
|
Number of |
Number of |
|
shares |
shares |
|
(millions) |
(millions) |
|
Basic weighted average number of ordinary shares |
47.0 |
46.8 |
Dilutive effect of share options and conditional shares not vested |
2.3 |
1.7 |
Diluted weighted average number of ordinary shares |
49.3 |
48.5 |
Basic earnings per share |
372.1p |
281.4p |
Diluted earnings per share |
354.8p |
271.5p |
Adjusted earnings per share |
370.0p |
278.8p |
Diluted adjusted earnings per share |
352.7p |
269.1p |
Other intangible |
|||
Goodwill |
assets |
Total |
|
£m |
£m |
£m |
|
Cost |
|||
1 January 2024 |
217.7 |
41.7 |
259.4 |
Additions |
– |
– |
– |
Disposals |
– |
(2.7) |
(2.7) |
1 January 2025 |
217.7 |
39.0 |
256.7 |
Additions |
– |
0.6 |
0.6 |
Disposals |
– |
(0.1) |
(0.1) |
31 December 2025 |
217.7 |
39.5 |
257.2 |
Accumulated amortisation |
|||
1 January 2024 |
– |
(40.8) |
(40.8) |
Amortisation |
– |
(0.5) |
(0.5) |
Disposals |
– |
2.7 |
2.7 |
1 January 2025 |
– |
(38.6) |
(38.6) |
Amortisation |
– |
(0.4) |
(0.4) |
Disposals |
– |
0.1 |
0.1 |
31 December 2025 |
– |
(38.9) |
(38.9) |
Net book value at 31 December 2025 |
217.7 |
0.6 |
218.3 |
Net book value at 31 December 2024 |
217.7 |
0.4 |
218.1 |
Right-of-use assets |
|||||
Freehold |
Plant, equipment, |
||||
property and |
fixtures and |
Leasehold |
Plant and |
||
land |
fittings |
property |
equipment |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Cost |
|||||
1 January 2024 |
6.7 |
59.3 |
54.3 |
51.0 |
171.3 |
Additions |
– |
18.2 |
7.3 |
20.7 |
46.2 |
Foreign exchange adjustments |
– |
(0.3) |
(0.1) |
– |
(0.4) |
Disposals |
– |
(11.9) |
(5.6) |
(6.9) |
(24.4) |
1 January 2025 |
6.7 |
65.3 |
55.9 |
64.8 |
192.7 |
Additions |
– |
16.0 |
9.6 |
22.6 |
48.2 |
Foreign exchange adjustments |
– |
0.4 |
0.1 |
– |
0.5 |
Disposals/transfers |
(4.3) |
(6.2) |
(7.9) |
(14.0) |
(32.4) |
31 December 2025 |
2.4 |
75.5 |
57.7 |
73.4 |
209.0 |
Accumulated depreciation |
|||||
1 January 2024 |
– |
(41.7) |
(25.0) |
(18.6) |
(85.3) |
Depreciation charge |
– |
(9.7) |
(7.8) |
(15.6) |
(33.1) |
Foreign exchange adjustments |
– |
0.2 |
0.1 |
– |
0.3 |
Disposals |
– |
10.7 |
4.0 |
5.8 |
20.5 |
1 January 2025 |
– |
(40.5) |
(28.7) |
(28.4) |
(97.6) |
Depreciation charge |
– |
(10.0) |
(7.9) |
(17.9) |
(35.8) |
Impairment |
(3.2) |
(0.2) |
(0.1) |
– |
(3.5) |
Foreign exchange adjustments |
– |
(0.2) |
(0.1) |
– |
(0.3) |
Disposals/transfers |
3.2 |
6.1 |
7.8 |
13.3 |
30.4 |
31 December 2025 |
– |
(44.8) |
(29.0) |
(33.0) |
(106.8) |
Net book value at 31 December 2025 |
2.4 |
30.7 |
28.7 |
40.4 |
102.2 |
Net book value at 31 December 2024 |
6.7 |
24.8 |
27.2 |
36.4 |
95.1 |
2025 |
2024 |
||
Note |
£m |
£m |
|
Freehold property and land |
1.0 |
– |
|
Investment in joint ventures |
12 |
5.6 |
– |
Assets held for sale |
6.6 |
– |
2025 | 2024 | ||
Notes | £m | £m | |
1 January | 111.9 | 106.6 | |
Equity-accounted share of net profits: | |||
Underlying share of net profits | 0.3 | 4.6 | |
Exceptional building safety credit/(charge) | 4 | 0.9 | (1.4) |
1.2 | 3.2 | ||
Capital advances to joint ventures | 66.3 | 29.1 | |
Capital repayments by joint ventures | (37.6) | (27.9) | |
Non-cash impairment reversal – other operating income | 1.2 | 5.1 | |
Dividends received | (4.7) | (4.2) | |
Reclassification to asset held for sale 1 | 11 | (5.6) | – |
31 December | 132.7 | 111.9 |
2025 |
2024 |
|
£m |
£m |
|
Non-current assets (100%) |
12.8 |
60.7 |
Current assets (100%) |
527.7 |
471.7 |
Current liabilities (100%) |
(112.2) |
(90.8) |
Non-current liabilities (100%) |
(111.9) |
(191.4) |
Net assets reported by equity-accounted joint ventures (100%) |
316.4 |
250.2 |
Revenue (100%) |
244.8 |
238.2 |
Expenses (100%) |
(248.8) |
(233.5) |
Net (loss)/profit (100%) |
(4.0) |
4.7 |
2025 |
2024 |
|
£m |
£m |
|
Group share of profit before tax |
0.3 |
4.6 |
Exceptional building safety credit/(charge) |
0.9 |
(1.4) |
Group share of tax |
(0.5) |
(0.1) |
Group share of profit after tax |
0.7 |
3.1 |
2025 |
2024 |
|
£m |
£m |
|
Land |
167.2 |
154.1 |
Work in progress |
436.1 |
321.9 |
Inventories |
603.3 |
476.0 |
2025 |
2024 |
|
£m |
£m |
|
Contract assets |
235.8 |
224.6 |
Contract liabilities |
(118.7) |
(110.4) |
Net contract assets |
117.1 |
114.2 |
2025 |
2024 |
|||
Contract |
Contract |
Contract |
Contract |
|
assets |
liabilities |
assets |
liabilities |
|
£m |
£m |
£m |
£m |
|
1 January |
224.6 |
(110.4) |
270.6 |
(95.8) |
Revenue recognised: |
||||
Performance obligations satisfied in the current year |
4,908.2 |
110.4 |
4,450.4 |
95.8 |
Cash received for performance obligations not yet satisfied |
– |
(118.7) |
– |
(110.4) |
Amounts transferred to trade receivables |
(4,894.5) |
– |
(4,475.4) |
– |
Impairment of contract assets |
(2.5) |
– |
(21.0) |
– |
31 December |
235.8 |
(118.7) |
224.6 |
(110.4) |
2026 |
2027 |
2028+ |
Total |
|
£m |
£m |
£m |
£m |
|
Partnership Housing |
853.7 |
594.7 |
881.9 |
2,330.3 |
Mixed Use Partnerships |
264.6 |
506.3 |
3,843.6 |
4,614.5 |
Fit Out |
1,219.7 |
92.0 |
– |
1,311.7 |
Construction |
884.9 |
208.6 |
18.8 |
1,112.3 |
Property Services |
160.7 |
101.2 |
452.5 |
714.4 |
Infrastructure |
643.6 |
546.2 |
700.1 |
1,889.9 |
Eliminations |
(0.9) |
– |
– |
(0.9) |
4,026.3 |
2,049.0 |
5,896.9 |
11,972.2 |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Amounts falling due within one year |
|||
Trade receivables |
26 |
382.4 |
300.2 |
Amounts owed by joint ventures |
25 |
14.8 |
15.8 |
Prepayments |
19.5 |
16.1 |
|
Insurance receivables |
19.7 |
23.1 |
|
Other receivables |
31.7 |
29.0 |
|
468.1 |
384.2 |
||
Amounts falling due after more than one year |
|||
Trade receivables |
26 |
85.3 |
69.3 |
85.3 |
69.3 |
||
Trade and other receivables |
553.4 |
453.5 |
2025 |
2024 |
||
Notes |
£m |
£m |
|
Trade payables |
237.3 |
211.1 |
|
Amounts owed to joint ventures |
25 |
0.2 |
0.2 |
Other tax and social security |
174.7 |
139.3 |
|
Accrued expenses |
890.8 |
729.8 |
|
Deferred income |
3.0 |
7.1 |
|
Land creditors |
25.4 |
30.8 |
|
Other payables |
12.2 |
12.0 |
|
Current |
1,343.6 |
1,130.3 |
|
Land creditors |
14.9 |
15.3 |
|
Other payables |
– |
1.3 |
|
Non-current |
14.9 |
16.6 |
| 2025 |
2024 |
|||||
Plant and |
Plant and |
|||||
Property |
equipment |
Total |
Property |
equipment |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Within one year |
7.0 |
17.8 |
24.8 |
6.5 |
16.1 |
22.6 |
Within two to five years |
19.0 |
25.7 |
44.7 |
19.4 |
23.6 |
43.0 |
After more than five years |
9.5 |
– |
9.5 |
5.9 |
– |
5.9 |
Total undiscounted cash flows |
35.5 |
43.5 |
79.0 |
31.8 |
39.7 |
71.5 |
Deduct impact of discounting |
(3.5) |
(1.9) |
(5.4) |
(2.4) |
(2.4) |
(4.8) |
31 December |
32.0 |
41.6 |
73.6 |
29.4 |
37.3 |
66.7 |
| 2025 |
2024 |
|||||
Plant and |
Plant and |
|||||
Property |
equipment |
Total |
Property |
equipment |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
1 January |
29.4 |
37.3 |
66.7 |
31.4 |
32.4 |
63.8 |
Additions |
9.2 |
22.6 |
31.8 |
7.3 |
20.7 |
28.0 |
Terminations |
(0.1) |
(0.7) |
(0.8) |
(2.1) |
(1.0) |
(3.1) |
Repayments |
(8.3) |
(20.0) |
(28.3) |
(8.9) |
(16.9) |
(25.8) |
Interest expense (note 6) |
1.8 |
2.4 |
4.2 |
1.7 |
2.1 |
3.8 |
31 December |
32.0 |
41.6 |
73.6 |
29.4 |
37.3 |
66.7 |
Building |
Contract |
||||
safety |
Self-insurance |
and legal |
Other |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
1 January 2024 |
56.1 |
19.2 |
18.3 |
2.5 |
96.1 |
Utilised |
(7.3) |
(1.3) |
(7.6) |
– |
(16.2) |
Additions |
11.9 |
4.3 |
21.5 |
1.1 |
38.8 |
Released |
(3.9) |
(3.0) |
(5.2) |
(1.1) |
(13.2) |
1 January 2025 |
56.8 |
19.2 |
27.0 |
2.5 |
105.5 |
Utilised |
(7.3) |
(2.0) |
(5.3) |
(0.1) |
(14.7) |
Additions |
7.4 |
4.4 |
10.2 |
0.6 |
22.6 |
Released |
– |
(5.5) |
(18.5) |
– |
(24.0) |
31 December 2025 |
56.9 |
16.1 |
13.4 |
3.0 |
89.4 |
Current |
56.9 |
1.2 |
13.4 |
0.2 |
71.7 |
Non-current |
– |
14.9 |
– |
2.8 |
17.7 |
31 December 2025 |
56.9 |
16.1 |
13.4 |
3.0 |
89.4 |
2025 |
2024 |
|||
Number |
£m |
Number |
£m |
|
Issued and fully paid ordinary shares of 5p each: |
||||
1 January |
48,004,421 |
2.4 |
47,357,726 |
2.4 |
Exercise of share options |
18,541 |
– |
646,695 |
– |
31 December |
48,022,962 |
2.4 |
48,004,421 |
2.4 |
Capital |
||||
redemption |
Translation |
Hedging |
Total other |
|
reserve |
reserve |
reserve |
reserves |
|
£m |
£m |
£m |
£m |
|
1 January 2024 |
0.6 |
1.5 |
(0.8) |
1.3 |
Exchange rate variances |
– |
(0.3) |
– |
(0.3) |
Fair value gains/(losses) |
– |
– |
(0.1) |
(0.1) |
1 January 2025 |
0.6 |
1.2 |
(0.9) |
0.9 |
Exchange rate variances |
– |
0.3 |
– |
0.3 |
31 December 2025 |
0.6 |
1.5 |
(0.9) |
1.2 |
Share awards under 2023 LTIP |
|||||
Awards with |
Awards with |
Share options |
|||
SAYE |
TSR condition |
EPS condition |
under 2023 SOP |
||
Number of awards or options granted |
666,370 |
54,591 |
109,183 |
605,740 |
|
Weighted average fair value at date of grant (per share) |
£9.81 |
£13.43 |
£28.61 |
£8.53 |
|
Weighted average share price at date of grant |
£42.30 |
£31.20 |
£31.20 |
£31.20 |
|
Weighted average exercise price |
£37.24 |
n/a |
n/a |
£32.50 |
|
Valuation model |
Black-Scholes |
Monte Carlo |
Black-Scholes |
Black-Scholes |
|
Expected term (from date of grant) |
3.0 years |
3.0 years |
3.0 years |
6.5 years |
|
Expected volatility |
(a) |
28.30% |
27.40% |
25.60% |
36.20% |
Expected dividend yield |
(b) |
3.20% |
n/a |
n/a |
3.85% |
Risk-free rate |
3.75% |
3.99% |
3.96% |
4.26% |
|
2025 |
2024 |
|||
Weighted |
Weighted |
|||
Number |
average |
Number |
average |
|
of share |
exercise price |
of share |
exercise price |
|
options |
(£) |
options |
(£) |
|
Outstanding at 1 January |
3,726,785 |
18.11 |
5,075,634 |
16.40 |
Granted during the year |
1,295,488 |
34.35 |
835,756 |
22.71 |
Lapsed during the year |
(159,002) |
21.36 |
(229,040) |
16.03 |
Exercised during the year |
(656,284) |
19.62 |
(1,955,565) |
15.76 |
Outstanding at 31 December |
4,206,987 |
22.72 |
3,726,785 |
18.11 |
Exercisable at 31 December |
562,281 |
16.32 |
572,074 |
13.90 |
Weighted average remaining contractual life |
5.53 years |
6.29 years |
||
2025 |
2024 |
|
£m |
£m |
|
Short-term employee benefits |
11.6 |
11.2 |
Post-employment benefits |
0.2 |
0.2 |
Termination benefits |
0.9 |
– |
Share-based payments |
4.0 |
3.3 |
16.7 |
14.7 |
2025 |
2024 |
|
£m |
£m |
|
Cash and cash equivalents |
590.5 |
544.2 |
Bank overdrafts presented as borrowings due within one year |
(59.3) |
(51.8) |
Cash and cash equivalents reported in the consolidated cash flow statement |
531.2 |
492.4 |
Net cash |
531.2 |
492.4 |
2025 |
2024 |
|||
Provision for |
Provision for |
|||
Gross trade |
expected |
Gross trade |
expected |
|
receivables |
credit losses |
receivables |
credit losses |
|
£m |
£m |
£m |
£m |
|
Not past due |
415.5 |
– |
322.3 |
– |
Past due 1 to 30 days |
28.3 |
– |
18.8 |
– |
Past due 31 to 120 days |
4.8 |
0.1 |
10.4 |
0.1 |
Past due 121 to 365 days |
8.6 |
– |
5.4 |
0.2 |
Past due greater than one year |
10.9 |
0.3 |
13.9 |
1.0 |
468.1 |
0.4 |
370.8 |
1.3 |
|
2025 |
2024 |
|
£m |
£m |
|
Balance at 1 January |
1.3 |
1.5 |
Net movement in loss allowance arising from new amounts recognised in current year, |
||
net of those derecognised upon billing |
(0.9) |
(0.2) |
31 December |
0.4 |
1.3 |
Gross profit | Operating profit | Profit before tax | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | ||
Notes | £m | £m | £m | £m | £m | £m | |
Reported | 612.0 | 529.9 | 224.9 | 162.0 | 231.8 | 171.9 | |
Adjust for: exceptional building safety items 1 | 1.3 | (1.3) | 0.4 | 0.1 | 0.4 | 0.1 | |
Adjust for: amortisation of intangible assets | – | – | 0.4 | 0.5 | 0.4 | 0.5 | |
Adjusted | 613.3 | 528.6 | 225.7 | 162.6 | 232.6 | 172.5 | |
Reported tax charge | (56.9) | (40.2) | |||||
Adjust for: tax relating to amortisation | (0.1) | (0.1) | |||||
Adjust for: tax relating to exceptional items | (1.7) | (1.7) | |||||
Adjusted profit after tax/earnings | 9 | 173.9 | 130.5 | ||||
2025 |
2024 |
||
Notes |
£m |
£m |
|
Cash inflow from operations – reported |
235.6 |
172.7 |
|
Dividends from joint ventures |
12 |
4.7 |
4.2 |
Proceeds on disposal of property, plant and equipment |
0.5 |
1.9 |
|
Purchases of property, plant and equipment |
11 |
(16.0) |
(18.2) |
Purchases of intangible fixed assets |
10 |
(0.6) |
– |
Repayments of lease liabilities |
18 |
(28.3) |
(25.8) |
Operating cash flow |
195.9 |
134.8 |
2025 |
2024 |
|
£m |
£m |
|
Wages and salaries |
13.9 |
14.5 |
Social security costs |
3.0 |
2.7 |
Other pension costs |
0.4 |
0.7 |
Share options expense |
4.9 |
6.2 |
22.2 |
24.1 |
|
The average number of employees |
94 |
110 |
Subsidiary |
Subsidiary |
|
undertakings |
undertakings |
|
2025 |
2024 |
|
£m |
£m |
|
Cost |
||
1 January |
666.5 |
457.8 |
Additions |
– |
208.7 |
31 December |
666.5 |
666.5 |
Accumulated impairment |
||
1 January |
(68.7) |
(28.7) |
Impairment |
– |
(40.0) |
31 December |
(68.7) |
(68.7) |
Net book value at 31 December |
597.8 |
597.8 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Lovell Partnerships Limited | Direct | 100 |
345 Park Place Residents Management Company Limited (a)(1) | Indirect | 100 |
Abbey Walk Management Company Limited (a)(1) | Indirect | 100 |
AH Burnholme Limited | Indirect | 100 |
All Saints Green Residents Management Company Limited (b)(1) | Indirect | 100 |
Anthem Lovell LLP (2) | Indirect | 50 |
Astley Place Residents Management Company Limited (a)(1) | Indirect | 100 |
Balderton Rise Residents Management Company Limited (a)(1) | Indirect | 100 |
Barnet Lovell Regeneration LLP (2) | Indirect | 100 |
B:Home Birmingham Limited | Indirect | 100 |
Bincombe Park Residents Management Company Limited (a)(1) | Indirect | 100 |
Blossomfield (Thorp Arch) Management Company Limited (a)(1) | Indirect | 100 |
Briarswood Residents Management Company Limited (a)(1) | Indirect | 100 |
Bryn Castell Residents Management Company Limited (a)(1) | Indirect | 100 |
Caldon Quay Residents Management Company Limited (a)(1) | Indirect | 100 |
Castle Green Residents Management Company Limited (a)(1) | Indirect | 100 |
Chalkdene Developments LLP (2) | Indirect | 50 |
Cherry Pie Meadow Residents Management Company Limited (a)(1) | Indirect | 100 |
Claymore Roads (Holdings) Limited (c) | Indirect | 50 |
Community Solutions for Education Limited | Indirect | 100 |
Community Solutions for Regeneration Limited | Indirect | 100 |
Community Solutions for Regeneration (Hertfordshire) Limited | Indirect | 100 |
Community Solutions (Hub West Scotland) Limited (d) | Indirect | 100 |
Community Solutions Living Limited | Indirect | 100 |
Community Solutions Management Services Limited | Indirect | 100 |
Community Solutions Management Services (Hub) Limited | Indirect | 100 |
Community Solutions Partnership Services Limited | Indirect | 100 |
Crown Meadows Residents Management Company Limited (a)(1) | Indirect | 100 |
Drummond Park (Ludgershall) Residents Management Company Limited (a)(1) | Indirect | 100 |
Durleigh View Residents Management Company Limited (a)(1)(7) | Indirect | 100 |
Eden Park (Bonscale Crescent) Residents Management Company Limited (a)(1) | Indirect | 100 |
Eden Valley Management Company Limited (a)(1) | Indirect | 100 |
Edmundham Developments LLP (2) | Indirect | 50 |
Edwards Birch (Morpeth) Residents Management Company Limited (a)(1) | Indirect | 100 |
Electric Quarter Residents Management Company Limited (a)(1) | Indirect | 100 |
Exford Drive Management Company Limited (a)(1) | Indirect | 100 |
Foxglove Meadows Residents Management Company Limited (a)(1) | Indirect | 100 |
Gallus Fields Residents Management Company Limited (a)(1) | Indirect | 100 |
Garrett Grove Residents Management Company Limited (a)(1) | Indirect | 100 |
Golwg Y Bryn Residents Management Company Limited (a)(1) | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Hamilton Wharf Residents Management Company Limited (a)(1) | Indirect | 100 |
Hamsard 3134 Limited | Indirect | 100 |
Hamsard 3135 Limited | Indirect | 100 |
Health Innovation Partners Limited | Indirect | 50 |
Heath Farm Residents Management Company Limited (a)(1) | Indirect | 100 |
Heathstock Rise Residents Management Company Limited (a)(1) | Indirect | 100 |
Keepers Gate (WSM) Residents Management Company Limited (a)(1) | Indirect | 100 |
Kensington Gardens Management Limited (a)(1) | Indirect | 100 |
Kings Reach (Snaith) Residents Management Company (a)(1) | Indirect | 100 |
Kinsted Developments LLP (2) | Indirect | 50 |
L&Q Lovell Trafford LLP (2) | Indirect | 50 |
Laurel Gate (Whitburn) Residents Management Company Limited (a)(1)(8) | Indirect | 100 |
Laurus Lovell Whalley LLP (2) | Indirect | 50 |
Lavender Chase and The Driftwoods Residents Management Company Limited (a)(1) | Indirect | 100 |
Laxton Close Management Company Limited (a)(1) | Indirect | 100 |
Littlehampton Management Company Limited (a)(1) | Indirect | 100 |
Lockside Residents Management Company Limited (a)(1) | Indirect | 100 |
Lovell Bow Limited | Indirect | 100 |
Lovell Director Limited | Indirect | 100 |
Lovell Flagship LLP (2) | Indirect | 50 |
Lovell Guf Limited | Indirect | 100 |
Lovell Later Living LLP (2) | Indirect | 100 |
Lovell Latimer LLP (2) | Indirect | 50 |
Lovell Plus Limited | Indirect | 100 |
Lovell Property Rental Limited | Indirect | 100 |
Lovell Together (Pendleton) LLP (2) | Indirect | 50 |
Lovell Together LLP (2) | Indirect | 50 |
Lovell/Abri Weymouth LLP (2) | Indirect | 50 |
Luker Place Management Company Limited (a)(1) | Indirect | 100 |
Lymington Mews Management Company Limited (a)(1) | Indirect | 100 |
Maryon Road Residents Management Company Limited (a)(1) | Indirect | 100 |
Meggeson Management Company Limited (a)(1) | Indirect | 100 |
Minshull Way Residents Management Company Limited (a)(1) | Indirect | 100 |
Morgan Sindall Consortium LLP (2) | Indirect | 100 |
Morgan Sindall Investments (Newport SDR) Limited | Indirect | 100 |
Morgan-Vinci Limited | Indirect | 50 |
Morris Walk North Management Company Limited (a)(1) | Indirect | 100 |
Morris Walk South Residents Management Company Limited (a)(1) | Indirect | 100 |
Mount View (Melton Mowbray) Residents Company Limited (a)(1) | Indirect | 100 |
Oaktree Grange Residents Management Company Limited (a)(1) | Indirect | 100 |
Oakwood Gardens (Burniston) Residents Management Company Limited (a)(1) | Indirect | 100 |
Park View (Holt) Residents Management Company Limited (a)(1) | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Pich Management Company Limited (a)(1) | Indirect | 100 |
Pipit Mews Management Company Limited (a)(1) | Indirect | 100 |
Pool House Wombourne Ltd | Indirect | 100 |
Principal Point Residents Management Company Limited (a)(1) | Indirect | 100 |
Queensbury Park Management Company Limited (a)(1) | Indirect | 100 |
RMC The Meadows, Clifton-upon-Teme Limited (a)(1) | Indirect | 100 |
Romsey Extra Care Limited | Indirect | 100 |
Ruby Brook Estate Management Company Limited (a)(1) | Indirect | 100 |
Ruby Brook Management Company Limited (a)(1) | Indirect | 100 |
Ruby Meadow Management Company Limited (a)(1) | Indirect | 100 |
Saddlers Grange (Howden) Management Company Limited (a)(1) | Indirect | 100 |
Saints Green (South Otterington) Residents Management Company Limited (a)(1) | Indirect | 100 |
Saints Quarter (Steelhouse Lane) Residents Management Company Limited (a)(1) | Indirect | 100 |
Saredon Gardens Residents Management Company Limited (a)(1) | Indirect | 100 |
Shawbrook Manor (Residents) Management Company Limited (a)(1) | Indirect | 100 |
Somerford Park Residents Management Company Limited (a)(1) | Indirect | 100 |
South Thamesmead LLP (e)(2) | Indirect | 50 |
St Mary’s View (Residents) Management Company Limited (a)(1) | Indirect | 100 |
Station House (Stourbridge) Management Company Limited (a)(1) | Indirect | 100 |
Stoke Development Limited | Indirect | 100 |
Tennyson Fields (Phase 2) Residents Management Company Limited (a)(1) | Indirect | 100 |
Tennyson Fields Management Company Limited (a)(1) | Indirect | 100 |
The Acorns (Walsham Le Willows) Residents Management Company Limited (a)(1) | Indirect | 100 |
The Compendium Group Limited | Indirect | 50 |
The East Avenue Residents Management Company Limited (a)(1) | Indirect | 100 |
The Junction Apartments Residents Management Company Limited (a)(1) | Indirect | 100 |
The Junction Residents Management Company Limited (a)(1) | Indirect | 100 |
The Laureates Residents Management Company Limited (a)(1) | Indirect | 100 |
The Mill (Site 1) Residents Management Company Limited (a)(1) | Indirect | 100 |
The Mill (Site 2) Residents Management Company Limited (a)(1) | Indirect | 100 |
The Paddocks (Beverley) Residents Management Company Limited (a)(1) | Indirect | 100 |
The Sycamores (Kirk Ella) Management Company Limited (a)(1) | Indirect | 100 |
The Way Beswick (Zone 1) Management Limited (a)(1) | Indirect | 100 |
The Way Beswick (Zone 2) Management Limited (a)(1) | Indirect | 100 |
The Way Beswick (Zone 3) Management Limited (a)(1) | Indirect | 100 |
The Way Beswick (Zone 4) Management Limited (a)(1) | Indirect | 100 |
The Way Beswick (Zone 5) Management Limited (a)(1) | Indirect | 100 |
The Way Beswick (Zone 6) Management Limited (a)(1) | Indirect | 100 |
The Way Beswick (Zone 7) Management Limited (a)(1) | Indirect | 100 |
The Woodlands (Hessle) Residents Management Company Limited (a)(1) | Indirect | 100 |
Tixall View Residents Management Company Limited (a)(1) | Indirect | 100 |
Towcester Regeneration Limited | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Trinity Walk Residents Management Company Limited (a)(1) | Indirect | 100 |
Victoria Court (Newport No 1) Residents Management Company Limited (f)(1) | Indirect | 50 |
Victoria Court (Newport No 2) Residents Management Company Limited (a)(1) | Indirect | 100 |
Waterside Quay Residents Management Company Limited (a)(1) | Indirect | 100 |
Wensum Grange Management Company Limited (a)(1) | Indirect | 100 |
Westcroft 12 Management Company Limited (a)(1) | Indirect | 100 |
Weston Woods Residents Management Company Limited (a)(1) | Indirect | 100 |
Weymouth Community Sports LLP (2) | Indirect | 100 |
Wild Walk Donnington Wood Residents Management Company Limited (a)(1) | Indirect | 100 |
William’s Park Residents Management Company Limited (a)(1) | Indirect | 100 |
Woodgate (West Sussex) Residents Management Company Limited (a)(1) | Indirect | 100 |
Woodlark Chase (Warren Drive) Residents Management Company Limited (a)(1) | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Muse Places Limited | Direct | 100 |
Alexandria Business Park Management Company Limited (g)(3) | Indirect | 100 |
Ashton Moss Developments Limited | Indirect | 50 |
Aykley Heads Development LLP (2) | Indirect | 50 |
Basford East Management Company Limited | Indirect | 100 |
Brentwood Development Partnership LLP (2) | Indirect | 50 |
Bromley Park (Holdings) Limited | Indirect | 50 |
Chatham Place (Building 1) Limited | Indirect | 100 |
Chatham Place Building 1 (Commercial) Limited | Indirect | 100 |
Chatham Square Limited | Indirect | 100 |
Cheadle Royal Management Company Limited (g)(4) | Indirect | 27.9 |
Community Solutions for Regeneration (Bournemouth) Limited | Indirect | 100 |
Community Solutions for Regeneration (Brentwood) Limited | Indirect | 100 |
Community Solutions for Regeneration (Slough) Limited | Indirect | 100 |
ECF (General Partner) Limited (h) | Indirect | 33.3 |
English Cities Fund (h)(5) | Indirect | 24 |
Eurocentral Partnership Limited | Indirect | 99.2 |
EPL Developer (Plot B West) Limited | Indirect | 99.2 |
Habiko LLP (2) | Indirect | 33.3 |
Harrier Park Management Company Limited (1) | Indirect | 100 |
ICIAN Developments Limited | Indirect | 100 |
Intercity Developments Limited | Indirect | 50 |
Lewisham Gateway Developments (Holdings) Limited | Indirect | 100 |
Lewisham Gateway Developments Limited | Indirect | 100 |
Lingley Mere Business Park Development Company Limited (i) | Indirect | 50 |
Logic Leeds Management Company Limited (j)(1) | Indirect | 50 |
Muse Aberdeen Limited | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Muse (Brixton) Limited | Indirect | 100 |
Muse (ECF) Partner Limited | Indirect | 100 |
Muse (Warp 4) Partner Limited | Indirect | 100 |
Muse Brixton (Phase 2) Limited | Indirect | 100 |
Muse Chester Limited | Indirect | 100 |
Muse Developments (Northwich) Limited | Indirect | 100 |
Muse Properties Limited | Indirect | 100 |
North Shore Development Partnership Limited | Indirect | 100 |
Northshore Management Company Limited (1) | Indirect | 50 |
Olive Morris House (Brixton) Management Company Limited (k)(1) | Indirect | 100 |
Rail Link Europe Limited | Indirect | 100 |
Slough Urban Renewal LLP (2) | Indirect | 50 |
Sovereign Leeds Limited | Indirect | 100 |
St Andrews Brae Developments Limited | Indirect | 50 |
The Bournemouth Development Company LLP (2) | Indirect | 50 |
The Prestwich Regeneration LLP (2) | Indirect | 50 |
Wapping Wharf (Alpha) LLP (2) | Indirect | 50 |
Wapping Wharf (Beta) LLP (2) | Indirect | 40 |
Warp 4 General Partner Limited | Indirect | 100 |
Warp 4 General Partner Nominees Limited | Indirect | 100 |
Warp 4 Limited Partnership (5) | Indirect | 100 |
Waterside Places (General Partner) Limited (l) | Indirect | 50 |
Waterside Places Limited Partnership (l) | Indirect | 50 |
Wirral Growth Company LLP (m)(2) | Indirect | 50 |
Wythenshawe Civic Regeneration LLP (2) | Indirect | 20 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Overbury plc | Direct | 100 |
Morgan Lovell plc | Direct | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Morgan Sindall Construction & Infrastructure Ltd | Indirect | 100 |
Bluestone Limited | Indirect | 100 |
Magnor Plant Hire Limited | Direct | 100 |
Morgan Sindall All Together Cumbria CIC (6) | Indirect | 100 |
Morgan Sindall Engineering Solutions Limited | Indirect | 100 |
Morgan Sindall Holdings Limited | Direct | 100 |
Morgan Utilities Limited | Indirect | 100 |
MS (MEST) Limited | Indirect | 100 |
Newman Insurance Company Limited *(n) | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Baker Hicks Limited | Direct | 100 |
Baker Hicks Europe Holdings Limited | Indirect | 100 |
BakerHicks AG *(o) | Indirect | 100 |
BakerHicks ApS *(p) | Indirect | 100 |
BakerHicks GmbH *(q) | Indirect | 100 |
BakerHicks GmbH *(r) | Indirect | 100 |
BakerHicks SA *(s) | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Morgan Sindall Property Services Limited | Direct | 100 |
Golden i Limited | Indirect | 100 |
Lovell Powerminster Limited | Indirect | 100 |
Manchester Energy Company Limited | Indirect | 100 |
Direct or | Group interest in | |
Name of undertaking | indirect holding | allotted capital (%) |
Barnes & Elliott Limited | Direct | 100 |
Bluebell Printing Limited | Direct | 100 |
CarboniCa Licensing Limited (t) | Direct | 50 |
Hinkins & Frewin Limited | Direct | 100 |
Lovell Partnerships (Northern) Limited | Direct | 100 |
Lovell Partnerships (Southern) Limited | Direct | 100 |
Morgan Est (Scotland) Limited (d) | Direct | 100 |
Morgan Lovell London Limited | Direct | 100 |
Morgan Sindall Investments Limited | Direct | 100 |
Morgan Sindall Limited | Direct | 100 |
Morgan Sindall Trustee Company Limited | Direct | 100 |
Morgan Utilities Group Limited | Direct | 100 |
Muse Developments Limited | Direct | 100 |
Roberts Construction Limited | Direct | 100 |
Sindall Eastern Limited | Indirect | 100 |
Snape Design & Build Limited | Indirect | 100 |
T.J. Braybon & Son Limited | Direct | 100 |
The Snape Group Limited | Direct | 100 |
Underground Professional Services Limited | Direct | 100 |
Wheatley Construction Limited | Direct | 100 |
Self-insurance |
Other |
Total |
|
£m |
£m |
£m |
|
1 January 2024 |
9.3 |
1.9 |
11.2 |
Utilised |
(1.0) |
(1.7) |
(2.7) |
Additions |
1.5 |
– |
(1.1) |
Released |
(1.1) |
– |
(1.1) |
1 January 2025 |
8.7 |
0.2 |
8.9 |
Utilised |
(0.7) |
– |
(0.7) |
Additions |
1.5 |
– |
1.5 |
Released |
(0.2) |
– |
(0.2) |
31 December 2025 |
9.3 |
0.2 |
9.5 |
Current |
1.0 |
– |
1.0 |
Non-current |
8.3 |
0.2 |
8.5 |
31 December 2025 |
9.3 |
0.2 |
9.5 |