Freehold property and improvements |
– |
5 to 60 years |
Leasehold improvements |
– |
lower of unexpired lease term or expected life, with a maximum of |
35 years |
||
Equipment |
– |
3 to 10 years |
Customer contracts |
– |
5 to 15 years |
Software |
– |
5 years |
Mobilisation costs |
– |
in line with relevant customer contract length which is typically |
between 5 to 10 years |
Effective date* |
|
Amendments to IAS 21 – Lack of Exchangeability |
1 January 2025 |
Effective date* |
|
Amendments to IFRS 9 and IFRS 7 – Amendments to the classification and measurement of |
|
financial instruments |
1 January 2026 |
IFRS 18 – Presentation and disclosure in financial statements |
1 January 2027 |
IFRS 19 – Subsidiaries without Public Accountability: Disclosures |
1 January 2027 |
| 2025 |
2024 |
|||||
Hospitals |
Hospitals |
|||||
(£m) |
Business |
Primary Care |
Total |
Business |
Primary Care |
Total |
Inpatient |
563.7 |
– |
563.7 |
548.0 |
– |
548.0 |
Day case |
456.3 |
1.4 |
457.7 |
426.6 |
0.6 |
427.2 |
Out-patient |
398.0 |
131.4 |
529.4 |
388.1 |
120.2 |
508.3 |
Other* |
28.1 |
0.9 |
29.0 |
27.5 |
0.2 |
27.7 |
Total revenue |
1,446.1 |
133.7 |
1,579.8 |
1,390.2 |
121.0 |
1,511.2 |
Insured |
681.5 |
2.8 |
684.3 |
662.4 |
1.6 |
664.0 |
Self-pay |
328.6 |
8.5 |
337.1 |
332.9 |
8.0 |
340.9 |
NHS |
407.9 |
87.6 |
495.5 |
367.4 |
80.8 |
448.2 |
Other* |
28.1 |
34.8 |
62.9 |
27.5 |
30.6 |
58.1 |
Total revenue |
1,446.1 |
133.7 |
1,579.8 |
1,390.2 |
121.0 |
1,511.2 |
2025 |
2024 |
|||||
Hospitals |
Hospitals |
|||||
(£m) |
Business |
Primary Care |
Total |
Business |
Primary Care |
Total |
Revenue |
1,446.1 |
133.7 |
1,579.8 |
1,390.2 |
121.0 |
1,511.2 |
Cost of sales |
(774.8) |
(88.9) |
(863.7) |
(748.4) |
(79.2) |
(827.6) |
Gross profit |
671.3 |
44.8 |
716.1 |
641.8 |
41.8 |
683.6 |
Other operating costs |
(555.4) |
(41.5) |
(596.9) |
(519.2) |
(39.5) |
(558.7) |
Other income |
3.4 |
– |
3.4 |
12.6 |
– |
12.6 |
Segmental operating |
||||||
profit (EBIT) |
119.3 |
3.3 |
122.6 |
135.2 |
2.3 |
137.5 |
(£m) |
2025 |
2024 |
Segment operating profit (EBIT) |
122.6 |
137.5 |
Finance income |
1.0 |
0.7 |
Finance costs |
(105.0) |
(99.9) |
Profit before taxation |
18.6 |
38.3 |
Taxation |
(1.4) |
(12.3) |
Profit for the year |
17.2 |
26.0 |
2025 | 2024 | |||||
Hospitals | Hospitals | |||||
(£m) | Business | Primary Care | Total | Business | Primary Care | Total |
Depreciation of | ||||||
property, plant and | ||||||
equipment and | ||||||
right-of-use assets | 111.9 | 3.6 | 115.5 | 106.4 | 1.6 | 108.0 |
Amortisation of | ||||||
intangible assets | 1.5 | 2.6 | 4.1 | 1.6 | 2.6 | 4.2 |
Lease payments made | ||||||
in respect of low value | ||||||
and short leases | 15.3 | 3.1 | 18.4 | 16.6 | 3.8 | 20.4 |
Staff costs | 509.1 | 82.3 | 591.4 | 494.4 | 73.0 | 567.4 |
(£m) | 2025 | 2024 |
Fair value movement on financial asset | 2.1 | 4.8 |
Realised profit in respect of financial asset | 1.0 | 1.0 |
Movement on financial liability | 0.3 | 1.6 |
Profit on disposal of hospital (adjusting items) (see Note 11) | – | 4.5 |
Profit on disposal of property, plant and equipment | – | 0.7 |
Total other income | 3.4 | 12.6 |
(£m) | 2025 | 2024 |
Audit of these financial statements | 1.5 | 1.3 |
Audit of the financial statements of subsidiaries of the company pursuant | ||
to legislation | 0.4 | 0.4 |
Audit-related assurance services | 0.2 | 0.2 |
Total | 2.1 | 1.9 |
(£m) | 2025 | 2024 |
Depreciation of property, plant and equipment (see Note 14) | 68.2 | 67.0 |
Depreciation of right-of-use assets (see Note 14) | 47.3 | 41.0 |
Amortisation of intangible assets (see Note 15) | 4.1 | 4.2 |
Acquisition-related transaction costs (adjusting item) (see Note 11) | 0.8 | – |
Lease payments made in respect of low value and short leases | 18.4 | 20.4 |
Provision related to Ian Paterson (adjusting item) (see Note 11) | – | 4.6 |
Impairment on assets held for sale (see Note 21) | 0.5 | – |
Movement on the provision for expected credit losses of trade receivables (see Note | ||
19) | (1.5) | 1.0 |
Movement on financial liability (see Note 24) | (0.3) | – |
Staff restructuring costs (adjusting item) (see Note 9 and 11) | 13.8 | 4.3 |
Staff costs (net of staff restructuring costs and including share-based payment | ||
charge) (see Note 9 and 29) | 591.4 | 567.4 |
(No.) | 2025 | 2024 |
Clinical | 9,085 | 9,248 |
Non-clinical | 6,282 | 6,021 |
Central | 1,001 | 972 |
The average number of persons employed by the group (including directors) | ||
during the year | 16,368 | 16,241 |
(No.) | 2025 | 2024 |
Clinical | 6,913 | 7,004 |
Non-clinical | 4,793 | 4,655 |
Central | 875 | 848 |
The average number of full-time equivalent persons employed by the group | ||
during the year | 12,581 | 12,507 |
(£m) | 2025 | 2024 |
Wages and salaries | 496.9 | 476.3 |
Social security costs | 59.9 | 46.9 |
Pension costs, defined contribution scheme | 46.3 | 44.3 |
Aggregate payroll costs excluding share-based payments | 603.1 | 567.5 |
Share-based payment charge | 2.1 | 4.2 |
Aggregate payroll costs | 605.2 | 571.7 |
(£m) | 2025 | 2024 |
Finance income | ||
Interest income on bank deposits | 0.4 | 0.7 |
Interest income on finance lease receivable | 0.6 | – |
Total finance income | 1.0 | 0.7 |
Finance costs | ||
Interest on bank facilities | 22.4 | 22.3 |
Amortisation of fee arising on facilities extensions/borrowing costs1 | 1.5 | 1.5 |
Interest on obligations under leases | 81.1 | 76.1 |
Total finance costs | 105.0 | 99.9 |
Total net finance costs | 104.0 | 99.2 |
(£m) | 2025 | 2024 |
Asset acquisitions, disposals, impairment and aborted project costs | 4.0 | (2.8) |
Clinic set up costs | 0.2 | 1.9 |
Business reorganisation and corporate restructuring costs | 20.5 | 4.3 |
Remediation of regulatory compliance or malpractice costs | 1.7 | 6.9 |
Amortisation on acquired intangible assets | 1.5 | 1.6 |
Total pre-tax adjusting items | 27.9 | 11.9 |
Income tax (credit)/charge on adjusting items | (6.0) | (1.8) |
Total post-tax adjusting items | 21.9 | 10.1 |
(£m) | 2025 | 2024 |
Current tax | ||
UK corporation tax expense | 0.9 | 0.7 |
Adjustments in respect of prior years | – | (1.0) |
Total current tax charge/(credit) | 0.9 | (0.3) |
Deferred tax | ||
Origination and reversal of temporary differences | 6.4 | 10.3 |
Adjustments in respect of prior years | (5.9) | 2.3 |
Total deferred tax charge | 0.5 | 12.6 |
Total tax charge | 1.4 | 12.3 |
(£m) | 2025 | 2024 |
Profit before taxation | 18.6 | 38.3 |
Tax at the standard rate | 4.7 | 9.6 |
Effects of: | ||
Expenses and income not deductible or taxable | 1.8 | 1.1 |
Adjustment for movement on share-based payments | 0.8 | 0.3 |
Adjustments in respect of prior year | (5.9) | 1.3 |
Total tax charge | 1.4 | 12.3 |
2025 | 2024 | |
Profit for the year attributable to ordinary equity holders of the parent (£m) | 16.4 | 25.4 |
Weighted average number of ordinary shares for basic EPS (No.) | 402,759,340 | 403,991,639 |
Adjustment for weighted average number of shares held in EBT (No.) | (2,376,882) | (498,516) |
Weighted average number of ordinary shares in issue (No.) | 400,382,458 | 403,493,123 |
Basic earnings per share (in pence per share) | 4.1 | 6.3 |
2025 | 2024 | |
Profit for the year attributable to ordinary equity holders of the parent (£m) | 16.4 | 25.4 |
Weighted average number of ordinary shares in issue (No.) | 400,382,458 | 403,493,123 |
Adjustment for weighted average number of contingently issuable shares (No.) | 4,929,266 | 7,900,003 |
Diluted weighted average number of ordinary shares in issue (No.) | 405,311,724 | 411,393,126 |
Diluted earnings per share (in pence per share) | 4.0 | 6.2 |
2025 | 2024 | |
Profit for the year attributable to owners of the parent (£m) | 16.4 | 25.4 |
Adjusting items (see Note 11) (£m) | 21.9 | 10.1 |
Adjusted profit (£m) | 38.3 | 35.5 |
Weighted average number of Ordinary Shares in issue (No.) | 400,382,458 | 403,493,123 |
Weighted average number of dilutive Ordinary Shares (No.) | 405,311,724 | 411,393,126 |
Adjusted basic earnings per share (in pence per share) | 9.6 | 8.8 |
Adjusted diluted earnings per share (in pence per share) | 9.4 | 8.6 |
Assets in the |
||||||
Freehold |
Leasehold |
course of |
Right-of-use |
|||
(£m) |
property |
improvements |
Equipment |
construction |
(ROU) |
Total |
Cost: |
||||||
At 1 January 2024 |
860.4 |
203.4 |
487.2 |
25.2 |
926.5 |
2,502.7 |
Additions |
8.9 |
14.8 |
52.9 |
32.7 |
– |
109.3 |
Additions to ROU assets |
– |
– |
– |
– |
15.1 |
15.1 |
Adjustments to existing assets (eg |
||||||
indexation) |
– |
– |
– |
– |
36.9 |
36.9 |
Disposals |
(1.3) |
(9.6) |
(84.0) |
– |
(2.4) |
(97.3) |
Transfers |
1.2 |
15.9 |
0.7 |
(17.8) |
– |
– |
At 1 January 2025 |
869.2 |
224.5 |
456.8 |
40.1 |
976.1 |
2,566.7 |
Additions |
4.3 |
10.9 |
33.7 |
27.4 |
– |
76.3 |
Acquisition of subsidiaries |
– |
– |
0.5 |
– |
– |
0.5 |
Additions to ROU assets |
– |
– |
– |
– |
37.4 |
37.4 |
Adjustments to existing assets (eg |
||||||
indexation) |
– |
– |
– |
– |
33.6 |
33.6 |
Transferred to Assets held for sale |
(4.0) |
– |
– |
– |
– |
(4.0) |
Disposals |
(0.8) |
– |
– |
– |
– |
(0.8) |
Transfers |
17.2 |
8.5 |
(10.2) |
(15.5) |
– |
– |
At 31 December 2025 |
885.9 |
243.9 |
480.8 |
52.0 |
1,047.1 |
2,709.7 |
Accumulated depreciation and |
||||||
impairment: |
||||||
At 1 January 2024 |
209.6 |
67.5 |
313.9 |
– |
292.9 |
883.9 |
Charge for the year |
12.3 |
10.6 |
44.1 |
– |
41.0 |
108.0 |
Disposals |
(1.2) |
(4.9) |
(82.3) |
– |
(0.2) |
(88.6) |
At 1 January 2025 |
220.7 |
73.2 |
275.7 |
– |
333.7 |
903.3 |
Charge for year |
12.0 |
12.1 |
44.1 |
– |
47.3 |
115.5 |
Transferred to Assets held for sale |
(0.7) |
– |
– |
– |
– |
(0.7) |
Disposals |
(0.5) |
– |
– |
– |
– |
(0.5) |
Transfers |
2.3 |
(2.3) |
– |
– |
– |
– |
At 31 December 2025 |
233.8 |
83.0 |
319.8 |
– |
381.0 |
1,017.6 |
Net book value: |
||||||
At 31 December 2025 |
652.1 |
160.9 |
161.0 |
52.0 |
666.1 |
1,692.1 |
At 31 December 2024 |
648.5 |
151.3 |
181.1 |
40.1 |
642.4 |
1,663.4 |
Leasehold | Equipment and | ||
(£m) | property | motor vehicles | Total |
Cost: | |||
At 1 January 2024 | 892.1 | 34.4 | 926.5 |
Additions to ROU assets | 4.4 | 10.7 | 15.1 |
Adjustments to existing assets (eg indexation) | 36.9 | – | 36.9 |
Disposals | (2.2) | (0.2) | (2.4) |
At 1 January 2025 | 931.2 | 44.9 | 976.1 |
Additions to ROU assets | 17.5 | 19.9 | 37.4 |
Adjustments to existing assets (eg indexation) | 33.6 | – | 33.6 |
Transfers | 3.6 | (3.6) | – |
At 31 December 2025 | 985.9 | 61.2 | 1,047.1 |
Accumulated depreciation and impairment: | |||
At 1 January 2024 | 279.8 | 13.1 | 292.9 |
Charge for the year | 34.4 | 6.6 | 41.0 |
Disposals | – | (0.2) | (0.2) |
At 1 January 2025 | 314.2 | 19.5 | 333.7 |
Charge for year | 38.8 | 8.5 | 47.3 |
Transfers | 0.1 | (0.1) | – |
At 31 December 2025 | 353.1 | 27.9 | 381.0 |
Net book value: | |||
At 31 December 2025 | 632.8 | 33.3 | 666.1 |
At 31 December 2024 | 617.0 | 25.4 | 642.4 |
Customer | Mobilisation | ||||
(£m) | Goodwill | contracts | Software | costs | Total |
Cost or valuation: | |||||
At 1 January 2024 | 612.1 | 20.6 | 4.6 | 2.6 | 639.9 |
Acquisition of a subsidiary | 0.5 | – | – | – | 0.5 |
Additions | – | – | 2.1 | 0.7 | 2.8 |
At 1 January 2025 | 612.6 | 20.6 | 6.7 | 3.3 | 643.2 |
Acquisition of a subsidiary | 8.1 | 1.2 | – | – | 9.3 |
Additions | – | – | 1.5 | 0.7 | 2.2 |
At 31 December 2025 | 620.7 | 21.8 | 8.2 | 4.0 | 654.7 |
Accumulated amortisation and impairment: | |||||
At 1 January 2024 | 201.0 | 0.2 | 0.3 | 0.1 | 201.6 |
Amortisation charge during the year | – | 1.9 | 1.6 | 0.7 | 4.2 |
At 1 January 2025 | 201.0 | 2.1 | 1.9 | 0.8 | 205.8 |
Amortisation charge during the year | – | 1.5 | 1.9 | 0.7 | 4.1 |
At 31 December 2025 | 201.0 | 3.6 | 3.8 | 1.5 | 209.9 |
Carrying amount: | |||||
At 31 December 2025 | 419.7 | 18.2 | 4.4 | 2.5 | 444.8 |
At 31 December 2024 | 411.6 | 18.5 | 4.8 | 2.5 | 437.4 |
(£m) | Goodwill | Headroom |
Hospitals Business | 334.6 | 635.3 |
Primary Care* | 77.0 | 69.6 |
(£m) | 2025 | 2024 |
Valuation at 1 January | 12.3 | 7.5 |
Cash receipt | (1.0) | (1.0) |
Fair value adjustments | 3.1 | 5.8 |
Valuation at 31 December | 14.4 | 12.3 |
Incorporated in England and Wales and registered at 3 Dorset Rise, London, EC4Y 8EN, |
||
unless otherwise stated |
Principal activity |
Class of share |
Claremont Hospital Holdings Limited |
Holding company |
Ordinary |
Claremont Hospital LLP! |
Health provision |
N/A |
Classic Hospitals Limited# |
Non-trading company |
Ordinary |
Classic Hospitals Property Limited |
Property company |
Ordinary |
Didsbury MSK Limited° |
Health provision |
Ordinary |
Fox Healthcare Acquisitions Limited |
Leasing company |
Ordinary |
Spire Occupational Health Limited |
Health provision |
Ordinary |
Medicainsure Limited |
Non-trading company |
Ordinary |
Montefiore House Limited |
Health provision |
Ordinary |
Soma Health Limited# |
Health provision |
Ordinary |
Spire Healthcare (Holdings) Limited |
Holding company |
Ordinary |
Spire Healthcare Finance Limited* |
Holding company |
Ordinary |
Spire Healthcare Property Developments Limited |
Development company |
Ordinary |
Spire Healthcare Limited |
Health provision |
Ordinary |
Spire Healthcare Properties Limited |
Property company |
Ordinary |
Spire Property 1 Limited |
Property company |
Ordinary |
Spire Property 4 Limited |
Property company |
Ordinary |
Spire Property 5 Limited |
Property company |
Ordinary |
Spire Property 6 Limited |
Property company |
Ordinary |
Spire Property 13 Limited |
Property company |
Ordinary |
Spire Property 16 Limited |
Property company |
Ordinary |
Spire Property 18 Limited |
Property company |
Ordinary |
Spire Property 19 Limited |
Property company |
Ordinary |
Spire Property 23 Limited |
Property company |
Ordinary |
Spire Thames Valley Hospital Limited# |
Non-trading company |
Ordinary |
Spire Thames Valley Hospital Propco Limited |
Property company |
Ordinary |
Spire UK Holdco 4 Limited |
Holding company |
Ordinary |
The Doctors Clinic Group Ltd |
Holding company and |
Ordinary |
health provision |
||
The London Doctors Clinic Ltd |
Non-trading company |
Ordinary |
Kingfisher Topco Limited |
Holding company |
Ordinary |
Kingfisher Midco Limited |
Holding company |
Ordinary |
Kingfisher Bidco Limited |
Holding company |
Ordinary |
Acorn Occupational Health Limited |
Health provision |
Ordinary |
Vita Health Group Limited |
Health provision |
Ordinary |
Crystal Palace Physio Holdings Limited |
Holding company |
Ordinary |
Vita Health Solutions Limited |
Health provision |
Ordinary |
Incorporated in England and Wales and registered at 3 Dorset Rise, London, EC4Y 8EN, |
||
unless otherwise stated |
Principal activity |
Class of share |
Pennine MSK Partnership Limited |
Health provision |
A Ordinary & |
B Ordinary |
||
Physio For All Limited |
Health provision |
Ordinary |
Physiotherapy2fit Ltd |
Health provision |
A Ordinary & |
B Ordinary |
||
Physiotherapy Specialists Ltd |
Health provision |
Ordinary |
The Abbey Clinic Limited |
Health provision |
Ordinary |
Physiolistic Limited |
Health provision |
Ordinary |
The Bisham Abbey Knee Clinic Limited |
Health provision |
Ordinary |
Vita Health Wellness Limited |
Health provision |
Ordinary |
Montefiore |
Didsbury MSK |
||
(£m) |
House Limited |
Limited |
Total |
Accumulated balances of non-controlling interest at 1 January 2024 |
(3.2) |
1.1 |
(2.1) |
Profit/(loss) allocated to non-controlling interests |
0.3 |
0.3 |
0.6 |
Dividends to non-controlling interests |
– |
(0.7) |
(0.7) |
Accumulated balances of non-controlling interest at 31 December |
(2.9) |
0.7 |
(2.2) |
2024 |
|||
Profit allocated to non-controlling interests |
0.1 |
0.7 |
0.8 |
Dividends to non-controlling interests |
– |
(0.5) |
(0.5) |
Recycled loss for non-controlling interest purchased by parent |
2.8 |
– |
2.8 |
Accumulated balances of non-controlling interest at 31 December |
– |
0.9 |
0.9 |
2025 |
Subsidiary | Companies house registration number |
Spire Healthcare Properties Limited | 01829406 |
Spire Healthcare Property Developments Limited | 08996103 |
Claremont Hospital Holdings Limited | 08534235 |
Spire Thames Valley Hospital Propco Limited | 06480375 |
Fox Healthcare Acquisitions Limited | 06487777 |
Classic Hospitals Property Limited | 05389607 |
Spire UK Holdco 4 Limited | 06342689 |
Spire Property 1 Limited | 06408718 |
Spire Property 4 Limited | 06408872 |
Spire Property 5 Limited | 06408908 |
Spire Property 6 Limited | 06408930 |
Spire Property 13 Limited | 06409008 |
Spire Property 16 Limited | 06409066 |
Spire Property 18 Limited | 06409117 |
Spire Property 19 Limited | 06409119 |
Spire Property 23 Limited | 06409139 |
Kingfisher Topco Limited | 09711513 |
Kingfisher Midco Limited | 09711514 |
Kingfisher Bidco Limited | 09711516 |
(£m) | 2025 | 2024 |
Prostheses, drugs, medical and other consumables | 46.2 | 46.6 |
(£m) | 2025 | 2024 |
Amounts falling due within one year: | ||
Trade receivables | 81.2 | 83.1 |
Unbilled receivables | 21.9 | 22.2 |
Prepayments | 28.5 | 26.1 |
Other receivables | 9.0 | 6.2 |
140.6 | 137.6 | |
Allowance for expected credit losses | (4.1) | (6.2) |
Total current trade and other receivables | 136.5 | 131.4 |
Current | 0-30 days | 31-90 days | 91-364 days | 1-2 years | Total | |
Expected loss rate | 1.6% | 2.3% | 23.2% | 70.5% | 27.8% | 4.2% |
Gross debt (£m) | 84.5 | 6.2 | 1.0 | 1.3 | 5.4 | 98.4 |
Less payments on account (£m) | – | – | – | – | – | (17.2) |
Carrying amount of trade | ||||||
receivables (£m) | – | – | – | – | – | 81.2 |
Loss allowance (£m) | 1.3 | 0.1 | 0.2 | 0.9 | 1.6 | 4.1 |
Current | 0-30 days | 31-90 days | 91-364 days | 1-2 years | Total | |
Expected loss rate | 1.0% | 3.9% | 42.9% | 57.6% | 33.9% | 5.6% |
Gross debt (£m) | 81.8 | 17.8 | 2.1 | 3.3 | 5.6 | 110.6 |
Less payments on account (£m) | – | – | – | – | – | (27.5) |
Carrying amount of trade | ||||||
receivables (£m) | – | – | – | – | – | 83.1 |
Loss allowance (£m) | 0.8 | 0.7 | 0.9 | 1.9 | 1.9 | 6.2 |
(£m) | 2025 | 2024 |
Private medical insurers | 18.3 | 31.1 |
NHS | 41.0 | 30.7 |
Patient debt | 5.5 | 6.0 |
Other | 12.3 | 9.1 |
Total | 77.1 | 76.9 |
(£m) | 2025 | 2024 |
At 1 January | 6.2 | 5.5 |
Provided in the year | 0.4 | 2.0 |
Utilised during the year | (0.6) | (0.3) |
Released during the year | (1.9) | (1.0) |
At 31 December | 4.1 | 6.2 |
(£m) | 2025 | 2024 |
Cash at bank | 19.1 | 33.8 |
Short-term deposits | 15.6 | 7.4 |
Total cash and cash equivalents | 34.7 | 41.2 |
(£m) | 2025 | 2024 |
At 1 January | 1.1 | 1.1 |
Transferred from Plant, Property and Equipment | 3.3 | – |
Impairment | (0.5) | – |
At 31 December | 3.9 | 1.1 |
(No.) |
2025 |
2024 |
Ordinary shares of £0.01 each |
402,759,599 |
402,751,824 |
2025 |
2024 |
|||
£0.01 ordinary shares |
£0.01 ordinary shares |
|||
Number of shares |
£’000 |
Number of shares |
£’000 |
|
At 1 January |
402,751,824 |
4,028 |
404,126,630 |
4,042 |
Issued during the year |
7,775 |
– |
13,943 |
– |
Cancelled during the year |
– |
– |
(1,388,749) |
(14) |
At 31 December |
402,759,599 |
4,028 |
402,751,824 |
4,028 |
(£m) |
2025 |
2024 |
At 1 January |
830.0 |
830.0 |
Issue of new shares |
– |
– |
At 31 December |
830.0 |
830.0 |
2025 |
2024 |
|||
Number of shares |
£m |
Number of shares |
£m |
|
At 1 January |
388,184 |
0.9 |
312,160 |
0.7 |
Purchased |
4,700,000 |
8.7 |
1,312,000 |
3.1 |
Exercised |
(2,878,907) |
(5.4) |
(1,235,976) |
(2.9) |
At 31 December |
2,209,277 |
4.2 |
388,184 |
0.9 |
(£m) |
2025 |
2024 |
Amount due for settlement within 12 months |
3.1 |
3.6 |
Amount due for settlement after 12 months |
364.0 |
363.5 |
Total bank borrowings1 |
367.1 |
367.1 |
Margin over |
||||
(£m) |
Maturity |
SONIA |
2025 |
2024 |
Senior finance facility |
August 2028 |
2.05% |
327.1 |
327.1 |
Revolving credit facility (drawn committed facility) |
August 2028 |
1.95% |
40.0 |
40.0 |
Non-cash |
|||||
(£m) |
1 January |
Cash flows 1 |
changes 2 |
Additions 3 |
31 December |
2025 |
|||||
Bank loans |
367.1 |
(22.9) |
22.9 |
– |
367.1 |
Lease liabilities |
912.8 |
(116.2) |
81.1 |
71.0 |
948.7 |
Total |
1,279.9 |
(139.1) |
104.0 |
71.0 |
1,315.8 |
Non-cash |
|||||
(£m) |
1 January |
Cash flows 1 |
changes 2 |
Additions 3 |
31 December |
2024 |
|||||
Bank loans |
365.3 |
(22.0) |
23.8 |
– |
367.1 |
Lease liabilities |
891.7 |
(102.3) |
76.1 |
47.3 |
912.8 |
Total |
1,257.0 |
(124.3) |
99.9 |
47.3 |
1,279.9 |
Carrying value | ||||
(£m) | Interest rate | Maturity date | Notional amount | asset/(liability) |
31 December 2025 | ||||
Interest rate swaps | 2.7780% | Feb 2026 | 162.5 | 0.2 |
Interest rate swaps | 3.5346% | Aug 2027 | 162.5 | (0.2) |
Total | 325.0 | – | ||
31 December 2024 | ||||
Interest rate swaps | 2.7780% | Feb 2026 | 162.5 | 2.9 |
(£m) | 2025 | 2024 |
Amount due from settlement within 12 months | 0.2 | 2.5 |
Amount due for settlement after 12 months | (0.2) | 0.4 |
Total derivatives asset/(liability) | – | 2.9 |
(£m) | 2025 | 2024 |
Valuation at 1 January | 8.0 | 9.6 |
Option to purchase non-controlling interests | (7.7) | – |
Movement in financial liability | (0.3) | (1.6) |
Contingent consideration | 1.6 | – |
Valuation at 31 December | 1.6 | 8.0 |
Property, | Provisions | |||||||
plant | and other | |||||||
and | IFRS leases | Share-based | temporary | |||||
(£m) | equipment | Intangible | - spreading | IFRS 16 | payments | Losses | differences | Total |
At 1 January 2024 | 86.6 | 5.0 | (42.9) | 34.4 | (4.1) | (7.3) | (3.8) | 67.9 |
Charge/(credit) to the | ||||||||
profit or loss | 6.4 | (0.4) | 2.4 | 0.8 | (0.1) | – | 1.2 | 10.3 |
Charge/(credit) to other | ||||||||
comprehensive income and | ||||||||
equity | – | – | – | – | 0.5 | – | (0.2) | 0.3 |
Prior year adjustment | 0.6 | – | – | – | (0.1) | 0.2 | 1.6 | 2.3 |
At 1 January 2025 | 93.6 | 4.6 | (40.5) | 35.2 | (3.8) | (7.1) | (1.2) | 80.8 |
Charge/(credit) to the | ||||||||
profit or loss | 17.2 | (0.3) | 2.4 | 0.4 | 1.0 | (14.1) | (0.2) | 6.4 |
Charge/(credit) to other | ||||||||
comprehensive income and | ||||||||
equity | – | – | – | – | 0.9 | – | (0.9) | – |
Prior year adjustment | 0.3 | – | – | – | – | (6.5) | 0.3 | (5.9) |
At 31 December 2025 | 111.1 | 4.3 | (38.1) | 35.6 | (1.9) | (27.7) | (2.0) | 81.3 |
Disclosed within liabilities | 111.1 | 4.3 | (38.1) | 35.6 | (1.9) | (27.7) | (2.0) | 81.3 |
2025 |
2024 |
|||
(£m) |
Gross |
Tax effected |
Gross |
Tax effected |
Trading losses |
4.2 |
1.1 |
10.4 |
2.6 |
Tax basis for future capital disposals |
11.6 |
2.9 |
11.6 |
2.9 |
Total |
15.8 |
4.0 |
22.0 |
5.5 |
Business |
|||
Medical |
restructuring |
||
(£m) |
malpractice |
and other |
Total |
At 1 January 2025 |
13.2 |
1.0 |
14.2 |
Increase in existing provisions |
4.3 |
4.1 |
8.4 |
Provisions utilised |
(2.2) |
(4.1) |
(6.3) |
Provisions released |
– |
– |
– |
At 31 December 2025 |
15.3 |
1.0 |
16.3 |
(£m) |
2025 |
2024 |
Trade payables |
86.1 |
84.9 |
Accrued expenses |
60.9 |
53.8 |
Deferred Income |
8.3 |
10.5 |
Social security and other taxes |
16.5 |
18.4 |
Other payables – other |
46.3 |
46.4 |
Total |
218.1 |
214.0 |
(£m) |
2025 |
2024 |
Final dividend for the year ended 31 December 2023 (2.1 pence per share) |
– |
8.5 |
Final dividend for the year ended 31 December 2024 (2.3 pence per share) |
9.2 |
– |
Dividend paid to non-controlling interests |
0.5 |
0.7 |
Total dividends paid |
9.7 |
9.2 |
2025 |
2024 |
|||
Number of |
Number of |
|||
options |
options |
|||
Charge £m |
(thousands) |
Charge £m |
(thousands) |
|
Long Term Incentive Plan |
1.3 |
10,313 |
3.3 |
11,643 |
Deferred Share Bonus Plan |
– |
480 |
– |
531 |
Save As You Earn (SAYE) |
0.3 |
31 |
0.7 |
2,957 |
Cash-settled Long Term Incentive Plan |
0.5 |
– |
0.2 |
– |
Total |
2.1 |
10,824 |
4.2 |
15,131 |
2025 | ||||||||
Deferred | ||||||||
LTIP (ROCE | LTIP (TSR | LTIP (EBITDA | LTIP (EBIT | LTIP (EPS | LTIP (OE | share bonus | ||
condition) | condition) | condition) | condition) | condition) | condition) | plan | SAYE | |
(thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | |
At 1 January | 3,121 | 4,289 | 343 | – | – | 3,890 | 531 | 2,957 |
Granted | 1,136 | 649 | – | 487 | – | 973 | 91 | – |
Exercised | (345) | (1,510) | – | – | – | (1,319) | (142) | (1,124) |
Surrendered 1 | (50) | (50) | – | – | – | (43) | – | – |
Cancelled 2 | (359) | (612) | (21) | – | – | (266) | – | (1,802) |
At 31 December | 3,503 | 2,766 | 322 | 487 | – | 3,235 | 480 | 31 |
Exercisable at 31 December | 716 | 788 | – | – | – | 847 | – | 28 |
Weighted average | ||||||||
contractual life | 1.0 years 0.8 years 1.2 years 2.2 years | 0 years 1.0 years 1.0 years | 0 years | |||||
2024 | ||||||||
Deferred | ||||||||
LTIP (ROCE | LTIP (TSR | LTIP (EBITDA | LTIP (EBIT | LTIP (EPS | LTIP (OE | share bonus | ||
condition) | condition) | condition) | condition) | condition) | condition) | plan | SAYE | |
(thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | (thousands) | |
At 1 January | 3,076 | 4,458 | – | – | 902 | 3,958 | 449 | 3,252 |
Granted | 801 | 458 | 343 | – | – | 687 | 221 | – |
Exercised | (181) | (865) | – | – | (423) | (716) | (139) | (14) |
Surrendered 1 | (99) | (99) | – | – | – | (84) | – | – |
Cancelled 2 | (476) | 337 | – | – | (479) | 45 | – | (281) |
At 31 December | 3,121 | 4,289 | 343 | – | – | 3,890 | 531 | 2,957 |
Exercisable at 31 December | 417 | 1,928 | – | – | – | 1,571 | – | 32 |
Weighted average | ||||||||
contractual life | 1.0 years | 0.6 years | 2.2 years | 0 years | 0 years | 0.7 years | 1.3 years | 0.4 years |
Share options | ||||
thousands | ||||
Grant – vest | Expiry date | Exercise price £ | 2025 | 2024 |
LTIP grants | ||||
06/04/2020 – April 2023 | 06/04/2030 | – | 155 | 2,176 |
18/03/2021 – March 2024 | 18/03/2031 | – | 1,013 | 1,741 |
14/03/2022 – March 2025 | 14/03/2032 | – | 1,182 | 2,644 |
15/03/2023 – March 2026 | 15/03/2033 | – | 2,571 | 2,792 |
14/03/2024 – March 2027 | 14/03/2034 | – | 2,147 | 2,290 |
27/03/2025 – March 2028 | 27/03/2035 | – | 2,956 | – |
19/06/2025 – March 2028 | 27/03/2035 | – | 289 | – |
Deferred Share Bonus Plan | ||||
14/03/2022 – March 2025 | 13/03/2032 | – | – | 142 |
15/03/2023 – March 2026 | 14/03/2033 | – | 168 | 168 |
14/03/2024 – March 2027 | 13/03/2034 | – | 221 | 221 |
13/03/2025 – March 2028 | 12/03/2035 | – | 91 | – |
Save As You Earn | ||||
26/04/2022 – June 2025 | 01/12/2025 | 1.98 | 31 | 2,957 |
LTIP (TSR | LTIP (ROCE | LTIP (EBIT | LTIP (OE | Deferred share | |
2025 | condition) | condition) | condition) | condition) | bonus plan |
Option pricing model | Fair value | Fair value | Fair value | ||
Monte | at grant | at grant | at grant | ||
Carlo | date | date | date | n/a | |
Fair value at grant date (£) 2 | 0.59 / 0.99 | 1.72 / 2.08 | 1.72 / 2.08 | 1.72 / 2.08 | n/a |
Fair value at grant date for shares subject to | |||||
holding period(£) 2 | 0.55 / 0.91 | 1.59 / 1.92 | 1.59 / 1.92 | 1.59 / 1.92 | n/a |
Weighted average share price at grant date (£) 2 | 1.72 / 2.08 | 1.72 / 2.08 | 1.72 / 2.08 | 1.72 / 2.08 | n/a |
Exercise price (£) | Nil | Nil | Nil | Nil | Nil |
Weighted average contractual life 2 | 3.8 years / | 3.8 years / | 3.8 years / | 3.8 years / | |
3.2 years | 3.2 years | 3.2 years | 3.2 years | 3 years | |
Expected dividend yield | n/a | n/a | n/a | n/a | n/a |
Risk-free interest rate 2 | 4.1% / 3.8% | n/a | n/a | n/a | n/a |
Volatility 1 | 24% | n/a | n/a | n/a | n/a |
LTIP (TSR | LTIP (ROCE | LTIP (EBITDA | LTIP (OE | Deferred Bonus | |
2024 | condition) | condition) | condition) | condition) | Plan |
Option pricing model | Monte | Fair value at | Fair value at | Fair value at | |
Carlo | grant date | grant date | grant date | n/a | |
Fair value at grant date (£) | 1.35 | 2.36 | 2.36 | 2.36 | n/a |
Fair value at grant date for shares subject to | |||||
holding period (£) | 1.23 | 2.15 | 2.15 | 2.15 | n/a |
Weighted average share price at grant date (£) | 2.36 | 2.36 | 2.36 | 2.36 | n/a |
Exercise price (£) | Nil | Nil | Nil | Nil | Nil |
Weighted average contractual life | 3.8 years | 3.8 years | 3.8 years | 3.8 years | 3 years |
Expected dividend yield | n/a | n/a | n/a | n/a | n/a |
Risk-free interest rate | 4.1% | n/a | n/a | n/a | n/a |
Volatility 1 | 28% | n/a | n/a | n/a | n/a |
(£m) | Notes | 2025 | 2024 |
Cash flows from operating activities | |||
Profit before taxation | 18.6 | 38.3 | |
Adjustments to reconcile profit before tax to net cash flows: | |||
Impairment of assets held for sale (adjusting items) | 8 | 0.5 | – |
Movement on financial liability | 6 | (0.3) | (1.6) |
Profit on disposal of property, plant and equipment | – | (5.2) | |
Adjusting items - other | 11 | 6.2 | 1.5 |
Depreciation of property, plant and equipment | 14 | 68.2 | 67.0 |
Depreciation of right-of-use assets | 14 | 47.3 | 41.0 |
Amortisation of intangible assets | 15 | 4.1 | 4.2 |
Finance income | 10 | (1.0) | (0.7) |
Finance costs | 10 | 105.0 | 99.9 |
Other income | 6 | (3.1) | (5.8) |
Share-based payments expense | 29 | 2.1 | 4.2 |
247.6 | 242.8 | ||
Movements in working capital: | |||
Increase in trade and other receivables | (5.1) | (11.0) | |
Decrease/(increase) in inventories | 0.4 | (2.3) | |
(Decrease)/increase in trade and other payables | (2.6) | 9.0 | |
Increase/(decrease) in provisions | 2.1 | (2.7) | |
Cash generated from operations | 242.4 | 235.8 |
(£m) | 2025 | 2024 |
Contracted but not provided for | 26.7 | 24.7 |
Variable |
Total |
Undrawn facility 1 |
|
31 December 2025 (£m) |
365.0 |
365.0 |
60.0 |
Effective interest rate (%) |
5.26% |
5.26% |
|
31 December 2024 (£m) |
365.0 |
365.0 |
60.0 |
Effective interest rate (%) |
5.85% |
5.85% |
Profit or loss | Equity | |||
25bp increase | 25bp decrease | 25bp increase | 25bp decrease | |
31 December 2025 (£m) | ||||
Variable rate instruments | (0.1) | 0.1 | (0.1) | 0.1 |
31 December 2024 (£m) | ||||
Variable rate instruments | (0.5) | 0.5 | (0.5) | 0.5 |
| Maturity analysis | ||||||||
31 December 2025 | Carrying | Contractual | Within 1 | Between 1 | Between 2 | Between 3 | Between 4 | More than 5 |
(£m) | amount | cash flows | year | and 2 years | and 3 years | and 4 years | and 5 years | years |
Trade and other payables | 193.3 | 193.3 | 193.3 | – | – | – | – | – |
Bank borrowings | 367.1 | 422.8 | 20.6 | 20.1 | 382.1 | – | – | – |
Finance lease liabilities | 948.7 | 1,806.4 | 116.9 | 112.6 | 112.1 | 109.8 | 108.0 | 1,247.0 |
1,509.1 | 2,422.5 | 330.8 | 132.7 | 494.2 | 109.8 | 108.0 | 1,247.0 | |
Derivative financial assets | ||||||||
Interest rate swaps | 0.2 | (0.4) | (0.6) | 0.2 | – | – | – | – |
Total | 1,509.3 | 2,422.1 | 330.2 | 132.9 | 494.2 | 109.8 | 108.0 | 1,247.0 |
| Maturity analysis | ||||||||
31 December 2024 | Carrying | Contractual | Within 1 | Between 1 | Between 2 | Between 3 | Between 4 | More than 5 |
(£m) | amount | cash flows | year | and 2 years | and 3 years | and 4 years | and 5 years | years |
Trade and other payables | 185.1 | 185.1 | 185.1 | – | – | – | – | – |
Bank borrowings | 367.1 | 418.6 | 23.7 | 22.6 | 372.3 | – | – | – |
Finance lease liabilities | 912.8 | 1,802.6 | 104.7 | 104.1 | 103.1 | 103.1 | 101.9 | 1,285.7 |
1,465.0 | 2,406.3 | 313.5 | 126.7 | 475.4 | 103.1 | 101.9 | 1,285.7 | |
Derivative financial assets | ||||||||
Interest rate swaps | (2.9) | (3.3) | (2.6) | (0.7) | – | – | – | – |
Total | 1,462.1 | 2,403.0 | 310.9 | 126.0 | 475.4 | 103.1 | 101.9 | 1,285.7 |
(£m) | 2025 | 2024 |
Committed undrawn revolving credit facility | 60.0 | 60.0 |
Cash and cash equivalents | 34.7 | 41.2 |
| Maturity analysis | ||||
Financial instruments measured at fair value | Value as at 31 | |||
(£m) | December 2025 | Level 1 | Level 2 | Level 3 |
Financial assets at fair value through profit or loss | ||||
Profit share arrangement (Note 16) | 14.4 | – | – | 14.4 |
Interest rate swaps | – | – | – | – |
Financial liabilities | (1.6) | – | – | (1.6) |
Financial instruments measured at fair value | 12.8 | – | – | 12.8 |
| Maturity analysis | ||||
Financial instruments measured at fair value | Value as at 31 | |||
(£m) | December 2024 | Level 1 | Level 2 | Level 3 |
Financial assets at fair value through profit or loss | ||||
Profit share arrangement (Note 16) | 12.3 | – | – | 12.3 |
Interest rate swaps | 2.9 | – | 2.9 | – |
Financial instruments measured at fair value | 15.2 | – | 2.9 | 12.3 |
(£m) | 2025 | 2024 |
Salaries and other short term employee benefits | 6.7 | 7.5 |
Share-based payments | 3.4 | 3.7 |
Total | 10.1 | 11.2 |
Fair value | |
recognised on | |
(£m) | acquisition |
Assets | |
Acquired intangible assets | 1.2 |
Plant, property and equipment | 0.5 |
Trade and other receivables | 0.8 |
Cash | 1.0 |
3.5 | |
Liabilities | |
Trade and other payables | (0.8) |
Corporation tax payable | (0.3) |
Deferred tax liability | (0.2) |
(1.3) | |
Total identifiable net assets at fair value | 2.2 |
Goodwill arising on acquisition | 8.1 |
Purchase consideration transferred | 10.3 |
£m | Cash flow on |
acquisition | |
Total purchase consideration | 10.3 |
Less : | |
Net cash acquired with the subsidiary | (1.0) |
Contingent consideration | (1.6) |
Net cash flow on acquisition | 7.7 |
(£m) | Note | 2025 | 2024 |
ASSETS | |||
Non-current assets | |||
Investments | C9 | 844.8 | 843.7 |
Other receivables | C7 | 205.5 | 193.1 |
1,050.3 | 1,036.8 | ||
Current assets | |||
Other receivables | C7 | 323.9 | 281.9 |
Cash and cash equivalents | C6 | – | 0.1 |
323.9 | 282.0 | ||
Total assets | 1,374.2 | 1,318.8 | |
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 22 | 4.0 | 4.0 |
Share premium | 830.0 | 830.0 | |
Capital redemption reserve | – | – | |
EBT share reserves | 22 | (4.2) | (0.9) |
Retained earnings | 536.8 | 469.4 | |
Total equity | 1,366.6 | 1,302.5 | |
Current liabilities | |||
Income tax payable | 7.0 | 6.9 | |
Trade and other payables | C8 | 0.6 | 9.4 |
Total liabilities | 7.6 | 16.3 | |
Total equity and liabilities | 1,374.2 | 1,318.8 |
Capital | ||||||
redemption | EBT share | Retained | ||||
(£m) | Share capital | Share premium | reserve | reserves | earnings | Total equity |
As at 1 January 2024 | 4.0 | 830.0 | – | (0.7) | 404.2 | 1,237.5 |
Profit for the year | – | – | – | – | 75.7 | 75.7 |
Purchase of own shares by EBT | – | – | – | (3.1) | – | (3.1) |
Share-based payment | – | – | – | – | 4.0 | 4.0 |
Utilisation of EBT shares | – | – | – | 2.9 | (2.9) | – |
Dividend paid | – | – | – | – | (8.5) | (8.5) |
Purchase of ordinary shares for | ||||||
cancellation | – | – | – | – | (3.1) | (3.1) |
As at 1 January 2025 | 4.0 | 830.0 | – | (0.9) | 469.4 | 1,302.5 |
Profit for the year | – | – | – | – | 78.2 | 78.2 |
Purchase of own shares by EBT | – | – | – | (8.7) | – | (8.7) |
Share-based payment | – | – | – | – | 1.6 | 1.6 |
Utilisation of EBT shares | – | – | – | 5.4 | (3.2) | 2.2 |
Dividend paid | – | – | – | – | (9.2) | (9.2) |
As at 31 December 2025 | 4.0 | 830.0 | – | (4.2) | 536.8 | 1,366.6 |
(£m) | 2025 | 2024 |
Cash flows from operating activities | ||
Profit before taxation | 85.1 | 82.1 |
Dividend received | (57.5) | (55.4) |
Profit before taxation (excluding dividend received) | 27.6 | 26.7 |
Adjustments for: | ||
Share-based payments | 0.5 | 0.9 |
Interest income | (29.7) | (29.2) |
(1.6) | (1.6) | |
Movements in working capital: | ||
Increase in trade and other receivables | (24.7) | (39.1) |
Decrease in trade and other payables | (15.6) | – |
Net cash used in operating activities | (41.9) | (40.7) |
Cash flows from investing activities | ||
Dividend received | 57.5 | 55.4 |
Net cash generated from investing activities | 57.5 | 55.4 |
Cash flows from financing activities | ||
Proceeds from issue of shares by EBT | 2.2 | – |
Purchase of own shares by EBT | (8.7) | (3.1) |
Dividend paid to equity holders of the Parent | (9.2) | (8.5) |
Purchase of ordinary shares for cancellation | – | (3.1) |
Net cash used in financing activities | (15.7) | (14.7) |
Net decrease in cash and cash equivalents | (0.1) | – |
Cash and cash equivalents at beginning of year | 0.1 | 0.1 |
Cash and cash equivalents at end of year | – | 0.1 |