| Base | Taxable | Annual | Total | Total fixed | Total variable | |||||
salary 1 | benefits 2 | bonus 3 | LTIP | Pension 4 | Other | remuneration | remuneration | remuneration | ||
| Executive Director | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Gavin Slark | 2025 | 363 | 6 | 0 | 0 | 18 | 0 | 387 | 387 | 0 |
2024 | 695 | 11 | 145 | 0 | 35 | 0 | 886 | 741 | 145 | |
Pim Vervaat | 2025 | 188 | 8 | 0 | 0 | 0 | 0 | 195 | 195 | 0 |
Ian Ashton | 2025 | 479 5 | 20 | 286 | 95 6 | 24 7 | 0 | 904 | 523 | 381 |
2024 | 424 | 20 | 74 | 127 8 | 21 | 0 | 665 | 465 | 201 |
| Committee Chair/Senior | ||||||
| Base fee | Independent Director fees | Total fees | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Andrew Allner (Chairman) | 241 | 241 | – | – | 241 | 241 |
Alan Lovell | 67 | 67 | – | – | 67 | 67 |
Bruno Deschamps 1 | 67 | 67 | – | – | 67 | 67 |
Gillian Kent 2 | 22 | 67 | – | – | 22 | 67 |
Kath Durrant | 67 | 67 | 22 | 22 | 89 | 89 |
Shatish Dasani | 67 | 67 | 12 | 12 | 79 | 79 |
Simon King | 67 | 67 | 10 | 10 | 77 | 77 |
Diego Straziota 1 | 67 | 67 | – | – | 67 | 67 |
| CEO actual | CFO actual | ||||||
Performance condition (weighting) | Actual | Threshold | Interim | Maximum | Outcome | £’000 | £’000 |
Operating profit (60%) 1 | 25% | 50% | 100% | 29% | 0 | 10 4.1 | |
£32.1m | £31.5m | £35.0m | £38.5m | ||||
Average working capital 2 (20%) | 25% | 50% | 100% | 57% | 0 | 68.2 | |
12.9% | 13.6% | 13.0% | 12.3% | ||||
Free cash flow 3 (10%) | 25% | 50% | 100% | 100% | 0 | 59.9 | |
£(12.0)m | £(42.5)m | £(34.0)m | £(25.5)m | ||||
| See below | |||||||
| Strategic objectives (10%) | pay-out level | 90% | 0 | 53.9 | |||
Total 4 | 0 | 286.1 |
Underlying 1 | Other items 2 | Total | Underlying 1 | Other items 2 | Total | ||
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 1 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Other operating expenses | 2 | ( | ( | ( | ( | ( | ( |
| Impairment losses on trade | |||||||
receivables | 2 | ( | ( | ( | ( | ||
Gain on disposal of property | 2 | ||||||
Operating profit/(loss) | 3 | ( | ( | ( | ( | ||
Finance income | 5 | ||||||
Finance costs | 5 | ( | ( | ( | ( | ( | ( |
Loss before tax | ( | ( | ( | ( | ( | ( | |
Income tax (expense)/credit | 6 | ( | ( | ( | ( | ||
Loss after tax | ( | ( | ( | ( | ( | ( | |
| Attributable to: | |||||||
Equity holders of the Company | ( | ( | ( | ( | ( | ( | |
| Loss per share | |||||||
Basic | 8 | ( | ( | ||||
Diluted | 8 | ( | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
Loss after tax for the year | ( | ( | |
| Items that will not subsequently be reclassified to the Consolidated income statement: | |||
Remeasurement of defined benefit pension liability | 28 | ( | |
Deferred tax movement associated with remeasurement of defined benefit pension liability | 22 | ( | |
( | |||
| Items that may subsequently be reclassified to the Consolidated income statement: | |||
Exchange difference on retranslation of foreign currency goodwill and intangibles | ( | ||
| Exchange difference on retranslation of foreign currency net investments | |||
(excludinggoodwillandintangibles) | ( | ||
| Exchange and fair value movements associated with borrowings and derivative | |||
financialinstruments | ( | ||
Losses on cash flow hedges | ( | ||
Transfer to profit and loss on cash flow hedges | |||
( | |||
Other comprehensive income/(expense) | ( | ||
Total comprehensive expense | ( | ( | |
| Attributable to: | |||
Equity holders of the Company | ( | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Non-current assets | |||
Property, plant and equipment | 10 | ||
Right-of-use assets | 23 | ||
Goodwill | 11 | ||
Intangible assets | 12 | ||
Lease receivables | 23 | ||
Deferred tax assets | 22 | ||
Non-current financial assets | 18 | ||
| Current assets | |||
Inventories | 14 | ||
Lease receivables | 15,23 | ||
Trade and other receivables | 15 | ||
Current tax assets | 15 | ||
Current financial assets | 18 | ||
Cash at bank and on hand | 18 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 16 | ||
Lease liabilities | 16,23 | ||
Interest-bearing loans and borrowings | 17 | ||
Derivative financial instruments | 16,18 | ||
Current tax liabilities | 16 | ||
Provisions | 21 | ||
| Non-current liabilities | |||
Lease liabilities | 23 | ||
Interest-bearing loans and borrowings | 17 | ||
Derivative financial instruments | 18 | ||
Other payables | |||
Retirement benefit obligations | 28 | ||
Provisions | 21 | ||
Total liabilities | |||
Net assets | |||
| Capital and reserves | |||
Called up share capital | 24 | ||
Treasury shares reserve | 24 | ( | ( |
Capital redemption reserve | |||
Share option reserve | |||
Hedging and translation reserves | |||
Cost of hedging reserve | |||
Merger reserve | |||
Retained losses | ( | ( | |
Attributable to equity holders of the Company | |||
Total equit y |
| Hedging | |||||||||
| Called up | Treasury | Capital | Share | and | Cost of | Retained | |||
| share | shares | redemption | option | translation | hedging | Merger | profits/ | ||
| capital | reserve | reserve | reserve | reserves | reserve | reserve | (losses) | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
As at 1 January 2024 | ( | ||||||||
Loss after tax | ( | ( | |||||||
Other comprehensive expense | ( | ( | ( | ||||||
Total comprehensive expense | ( | ( | ( | ||||||
Purchase of treasury shares | ( | ( | |||||||
Credit to share option reserve | |||||||||
Settlement of share options | ( | ||||||||
As at 31 December 2024 | ( | ( | |||||||
Loss after tax | ( | ( | |||||||
Other comprehensive income | |||||||||
Total comprehensive income/(expense) | ( | ( | |||||||
Purchase of treasury shares | ( | ( | |||||||
Credit to share option reserve | |||||||||
Settlement of share options | ( | ||||||||
As at 31 December 2025 | ( | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Net cash flow from operating activities | |||
Cash generated from operating activities | 25 | ||
Income tax paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Finance income received | |||
Purchase of property, plant and equipment and computer software | ( | ( | |
Initial direct costs of right-of-use assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Settlement of amounts payable for previous purchases of businesses | 13 | ( | |
Net cash flow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Finance costs paid | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Repayment of borrowings | ( | ( | |
Proceeds from borrowings | |||
Acquisition of treasury shares | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Decrease in cash and cash equivalents in the year | 26 | ( | ( |
Cash and cash equivalents at beginning of the year 1 | 27 | ||
Effect of foreign exchange rate changes | 27 | ( | |
Cash and cash equivalents at end of the year 1 | 27 |
Amortisation period | Current average useful life | |
Customer relationships | Life of the relationship | 7 to 10 years |
Non-compete contracts | Life of the contract | 3 years |
Computer software | Useful life of the software | 3 to 10 years |
Product testing and certification costs | Life of the testing/certification | 5 years |
| Current estimate of useful life | |
Freehold buildings | 50 years |
Leasehold properties and improvements | Period of lease (3 to 25 years) |
Plant and machinery (including motor vehicles) | 3 to 8 years |
| UK | UK | Total | France | France | Total | Total | ||||||
| Interiors | Roofing | UK | Interiors | Roofing | France | Germany | Benelux | Ireland | Poland | Eliminations | Group | |
| 2025 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| Type of product | ||||||||||||
Interiors | 673.1 | – | 673.1 | 189.9 | – | 189.9 | 432.5 | 91.6 | 54.3 | 260.5 | – | 1,701.9 |
Exteriors | – | 453.4 | 453.4 | – | 388.4 | 388.4 | – | – | 47.3 | – | – | 889.1 |
Inter-segment revenue | 2.4 | 2.5 | 4.9 | 0.1 | 10.3 | 10.4 | – | – | 0.2 | – | (15.5) | – |
Total underlying and statutory revenue | 675.5 | 455.9 | 1,131.4 | 190.0 | 398.7 | 588.7 | 432.5 | 91.6 | 101.8 | 260.5 | (15.5) | 2,591.0 |
| Nature of revenue | ||||||||||||
| Goods for resale | ||||||||||||
| (recognised at point | ||||||||||||
in time) | 675.5 | 455.9 | 1,131.4 | 190.0 | 398.7 | 588.7 | 432.5 | 91.6 | 94.0 | 260.5 | (15.5) | 2,583.2 |
| Construction contracts | ||||||||||||
(recognised over time) | – | – | – | – | – | – | – | – | 7.8 | – | – | 7.8 |
Total underlying and statutory revenue | 675.5 | 455.9 | 1,131.4 | 190.0 | 398.7 | 588.7 | 432.5 | 91.6 | 101.8 | 260.5 | (15.5) | 2,591.0 |
| Segment result | ||||||||||||
before Other items | 7.7 | 14.3 | 22.0 | 4.8 | 9.7 | 14.5 | 1.3 | (1.3) | 2.7 | 4.0 | – | 43.2 |
Parent company costs | (11.1) | |||||||||||
| Underlying | ||||||||||||
operating profit | 32 .1 | |||||||||||
Other items (Note 2) | (41.5) | |||||||||||
Operating loss | (9.4) | |||||||||||
| Net finance costs | ||||||||||||
before Other items | (52 .1) | |||||||||||
| Non-underlying | ||||||||||||
finance costs | (0.2) | |||||||||||
Loss before tax | (61.7) | |||||||||||
Income tax expense | (2.4) | |||||||||||
Loss for the year | (64.1) |
| UK | UK | France | France | Total | Parent | Total | ||||||
| Interiors | Roofing | Total UK | Interiors | Roofing | France | Germany | Benelux | Ireland | Poland | company | Group | |
| 2025 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Depreciation and amortisation of fixed | ||||||||||||
| assets, right-of-use | ||||||||||||
| assets and computer | ||||||||||||
software | 12.3 | 15.0 | 27.3 | 8.6 | 13.1 | 21.7 | 18.2 | 1.8 | 2.9 | 6.1 | 0.1 | 78.1 |
Profit on sale of property | – | – | – | – | 3.0 | 3.0 | – | – | – | 0.5 | – | 3.5 |
| UK | UK | France | France | Total | Total | |||||||
| Interiors | Roofing | Total UK | Interiors | Roofing | France | Germany | Benelux | Ireland | Poland | Eliminations | Group | |
2024 (Restated) 1 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
| Type of product | ||||||||||||
Interiors | 665.0 | – | 665.0 | 200.4 | – | 200.4 | 438.5 | 103.6 | 60.1 | 241.4 | – | 1,709.0 |
Exteriors | – | 448.7 | 448.7 | – | 410.1 | 410.1 | – | – | 44.0 | – | – | 902.8 |
Inter-segment revenue | 4.7 | 2.8 | 7. 5 | 0.1 | 11.8 | 11.9 | – | – | 0.2 | – | (19.6) | – |
Total underlying and statutory revenue | 669.7 | 451.5 | 1,121.2 | 200.5 | 421.9 | 622.4 | 438.5 | 103.6 | 104.3 | 241.4 | (19.6) | 2,611.8 |
| Nature of revenue | ||||||||||||
| Goods for resale | ||||||||||||
(recognised at point in time) | 669.7 | 451.5 | 1,121.2 | 200.5 | 421.9 | 622.4 | 438.5 | 103.6 | 96.2 | 241.4 | (19.6) | 2,603.7 |
| Construction contracts | ||||||||||||
(recognised over time) | – | – | – | – | – | – | – | – | 8.1 | – | – | 8.1 |
Total underlying and statutory revenue | 669.7 | 451.5 | 1,121.2 | 200.5 | 421.9 | 622.4 | 438.5 | 103.6 | 104.3 | 241.4 | (19.6) | 2,611.8 |
| Segment result | ||||||||||||
before Other items | 0.6 | 13.9 | 14.5 | 6.2 | 8.0 | 14.2 | 4.7 | (4.5) | 3.3 | 4.6 | – | 36.8 |
Parent company costs | (11.7) | |||||||||||
| Underlying | ||||||||||||
operating profit | 25.1 | |||||||||||
Other items (Note 2) | (28.9) | |||||||||||
Operating loss | (3.8) | |||||||||||
| Net finance costs | ||||||||||||
before Other items | (39.4) | |||||||||||
| Non-underlying | ||||||||||||
finance costs | (1.6) | |||||||||||
Loss before tax | (44.8) | |||||||||||
Income tax expense | (3.8) | |||||||||||
Loss for the year | (48.6) |
| UK | UK | France | France | Total | Parent | Total | ||||||
| Interiors | Roofing | Total UK | Interiors | Roofing | France | Germany | Benelux | Ireland | Poland | company | Group | |
2024 (Restated) 1 | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m |
Depreciation and amortisation of fixed | ||||||||||||
| assets, right-of-use | ||||||||||||
| assets and computer | ||||||||||||
software | 15.7 | 15.2 | 30.9 | 8.0 | 13.2 | 21.2 | 17.0 | 2.0 | 3.1 | 5.7 | 0.2 | 8 0.1 |
| 2025 | 2024 | |
| Country | £m | £m |
United Kingdom | 195.7 | 225.0 |
Ireland | 13.3 | 14.6 |
France | 130.8 | 129.1 |
Germany | 65.6 | 60.0 |
Poland | 21.6 | 21.0 |
Benelux | 6.9 | 7.0 |
Total | 433.9 | 456.7 |
2025 | 2024 | |||||
| Before | Before | |||||
| Other items | Other items | Total | Other items | Other items | Total | |
| £m | £m | £m | £m | £m | £m | |
| Operating expenses: | ||||||
Distribution costs | 312.7 | 3.2 | 315.9 | 316.1 | 10.3 | 326.4 |
Selling and marketing costs | 167.0 | 0.7 | 167.7 | 172.5 | 1.1 | 173.6 |
Management, administrative and central costs | 112.7 | 37.6 | 150.3 | 120.5 | 17.5 | 138.0 |
Total other operating expenses | 592.4 | 41.5 | 633.9 | 609.1 | 28.9 | 638.0 |
Impairment losses on trade receivables | 6.1 | – | 6.1 | 5.8 | – | 5.8 |
Gain on disposal of property | (3.5) | – | (3.5) | – | – | – |
Total net operating expenses | 595.0 | 41.5 | 636.5 | 614.9 | 28.9 | 643.8 |
2025 | 2024 | |||||
| Other items | Tax impact | Tax impact | Other items | Tax impact | Tax impact | |
| £m | £m | % | £m | £m | % | |
Amortisation of acquired intangibles (Note 12) | (2.1) | 0.1 | 4.8% | (2.1) | 0.1 | 4.8% |
Impairment charges 1 | (29.7) | – | – | ( 7. 3 ) | – | – |
Net restructuring costs 2 | (9.0) | 0.1 | 1.1% | (13.4) | 1.0 | 7.5% |
Cloud-based ERP implementation costs 3 | (1.3) | 0.2 | 15.4% | (1.0) | 0.2 | 20.0% |
Costs associated with refinancing 4 | – | – | – | (3.9) | – | – |
Other specific items 5 | 0.6 | (0.1) | 16.7% | (1.2) | 0.3 | 25.0% |
Impact on operating profit | (41.5) | 0.3 | 0.7% | (28.9) | 1.6 | 5.5% |
Non-underlying finance costs 6 | (0.2) | – | – | (1.6) | – | – |
Impact on loss before tax | (41.7) | 0.3 | 0.7% | (30.5) | 1.6 | 5.2% |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Operating profit/(loss) is stated after charging/(crediting): | |||
Cost of inventories recognised as an expense | 1,952.3 | 1,959.0 | |
Net increase/(decrease) in provision for inventories | 0.7 | (1.3) | |
Depreciation of property, plant and equipment | 10 | 12.4 | 12.5 |
Depreciation of right-of-use assets | 23 | 65.0 | 66.4 |
Amortisation of acquired intangibles | 12 | 2.1 | 2.1 |
Amortisation of computer software | 12 | 0.7 | 1.2 |
Gain on disposal of property | (3.5) | – | |
Gain on disposal of other plant and equipment | (0.8) | (1.0) | |
Impairment charges | 10,11,12,23 | 33.9 | 11.0 |
Impairment losses on trade receivables | 6.1 | 5.8 | |
Expense relating to short-term leases | 23 | 2.2 | 1.8 |
Foreign exchange rate gains | 0.5 | 0.2 |
| 2025 | 2024 | |
| £m | £m | |
Audit of the Company and Group financial statements | 0.9 | 0.9 |
Audit of the Company’s subsidiaries | 1.8 | 1.7 |
Total audit fees 1 | 2.7 | 2.6 |
Audit-related assurance services 2 | 0.2 | 0.4 |
Total non-audit fees | 0.2 | 0.4 |
Total fees | 2.9 | 3.0 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Employee costs during the year amounted to: | |||
Wages and salaries | 261.6 | 262.7 | |
Social security costs | 52.5 | 50.7 | |
IFRS 2 share-based payment expense | 2.9 | 4.1 | |
Pension costs | 28 | 6.9 | 7.7 |
Redundancy costs | 1.2 | 1.8 | |
Total staff costs | 325.1 | 3 27. 0 |
| 2025 | 2024 | |
| Number | Number | |
Distribution and operations | 3,219 | 3,306 |
Sales and marketing | 2,663 | 2,889 |
Management and administration | 738 | 756 |
Total | 6,620 | 6,951 |
| 2025 | 2024 | |
| £m | £m | |
Directors’ remuneration (excluding IFRS 2 share-based payment expense but including social security costs) | 2.2 | 2.4 |
Total | 2.2 | 2.4 |
2025 | 2024 | |||||
| Underlying | Other items | Total | Underlying | Other items | Total | |
| £m | £m | £m | £m | £m | £m | |
| Finance income | ||||||
Interest on bank deposits and other | 1.7 | – | 1.7 | 2.7 | – | 2.7 |
Total finance income | 1.7 | – | 1.7 | 2.7 | – | 2.7 |
| Finance costs | ||||||
On bank loans, overdrafts and other associated items 1 | 2.8 | – | 2.8 | 3.5 | – | 3.5 |
On secured notes 2 | 26.6 | – | 26.6 | 15.9 | – | 15.9 |
On obligations under lease contracts 3 | 23.8 | 0.2 | 24.0 | 22.1 | 0.2 | 22.3 |
Total interest expense | 53.2 | 0.2 | 53.4 | 41.5 | 0.2 | 41.7 |
Write-off of arrangement fees on extinguished debt 4 | – | – | – | – | 1.4 | 1.4 |
Net finance charge on defined benefit pension schemes | 0.6 | – | 0.6 | 0.6 | – | 0.6 |
Total finance costs | 53.8 | 0.2 | 54.0 | 42.1 | 1.6 | 43.7 |
Net finance costs | 52 .1 | 0.2 | 52.3 | 39.4 | 1.6 | 41.0 |
| 2025 | 2024 | ||
| £m | £m | ||
| Current tax | |||
UK & Ireland corporation tax: | charge for the year | 0.3 | 0.5 |
adjustments in respect of previous years | – | (0.1) | |
0.3 | 0.4 | ||
Mainland Europe corporation tax: | charge for the year | 3.0 | 3.7 |
adjustments in respect of previous years | (0.6) | 0.1 | |
2.4 | 3.8 | ||
Total current tax | 2.7 | 4.2 | |
| Deferred tax | |||
Origination and reversal of deductible temporary differences | (0.5) | (0.7) | |
Adjustments in respect of previous years | (0.1) | 0.3 | |
Effect of change in rate | 0.3 | – | |
Total deferred tax | (0.3) | (0.4) | |
Total income tax expense | 2.4 | 3.8 |
2025 | 2024 | |||
£m | % | £m | % | |
Loss before tax | (61.7) | (44.8) | ||
Expected tax credit | (16.0) | 25.9% | (11.8) | 26.3% |
| Factors affecting the income tax expense for the year: | ||||
Expenses not deductible for tax purposes 1 | 3.5 | (5.7)% | 3.3 | ( 7.4)% |
Non-taxable income | – | – | (0.4) | 0.9% |
Taxed at different rate | 0.1 | (0.2)% | 0.4 | (0.9)% |
Impairment and disposal charges not deductible for tax purposes 2 | 4.1 | (6.6)% | – | – |
Deductible temporary differences not recognised for deferred tax purposes 3 | 11.0 | (17.8)% | 12.0 | (26.7)% |
Other adjustments in respect of previous years | (0.7) | 1.1% | 0.3 | (0.7)% |
Effect of change in rate on deferred tax 4 | 0.3 | (0.5)% | – | – |
Provisions in relation to uncertain tax positions | 0.1 | (0.2)% | – | – |
Total income tax expense | 2.4 | (3.9)% | 3.8 | (8.5)% |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax movement associated with remeasurement of defined benefit pension liabilities 1 | (0.2) | – |
Exchange rate movements | 0.4 | (0.1) |
Total | 0.2 | (0.1) |
| Basic and diluted | ||
| 2025 | 2024 | |
| £m | £m | |
Loss attributable to ordinary equity holders of the parent for basic and diluted earnings per share | (64.1) | (48.6) |
| Add back: | ||
Other items (Note 2) | 41.4 | 28.9 |
Loss attributable to ordinary equity holders of the parent for basic and diluted earnings per share before Other items | (22.7) | (19.7) |
| 2025 | 2024 | |
| Weighted average number of shares | Number | Number |
For basic loss per share | 1,163,811,056 | 1,159,276,035 |
Effect of dilution from share options | – | – |
Adjusted for the effect of dilution | 1,163,811,056 | 1,159,276,035 |
2025 | 2024 | |
| Loss per share | ||
Basic and diluted loss per share | (5.5)p | (4.2)p |
Loss per share before Other items 1 | ||
Basic and diluted loss per share before Other items | (2.0)p | (1.7)p |
2025 | 2024 | |
At 1 January | 34,724,746 | 28,532,792 |
Granted during the year | 66,000,921 | 16,700,260 |
Exercised during the year | (8,655,641) | (8,728,665) |
Lapsed | (16,208,605) | (1,779,641) |
At 31 December | 75,861,421 | 34,724,746 |
| 27 March | 8 September | 1 October | |
| 2025 | 2025 | 2025 | |
Share price (on date of official grant) | 13p | 13p | 9p |
Exercise price | – | – | – |
Expected volatility | 50.5% | 46.2% | 45.4% |
Actual life | 3 years | 2 years | 2 years |
Risk free rate | 4.3% | 4.0% | 4.0% |
Dividend | 0.0% | 0.0% | 0.0% |
Expected percentage options to be exercised at date of grant | 93% | 100% | 100% |
Revised expectation of percentage of options to be exercised as at 31 December 2025 | 73% | 100% | 100% |
2025 | 2024 | |
At 1 January | 3,989,916 | 3,240,264 |
Granted during the year 1 | 953,990 | 695,792 |
Exercised during the year | (1,292,447) | (80,128) |
Lapsed during the year | (604,312) | – |
Adjustment relating to final number of awards issued in relation to the prior year bonus | (137,480) | 133,988 |
At 31 December | 2,909,667 | 3,989,916 |
| Freehold land | Leasehold | Plant and | ||
| and buildings | properties | machinery | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 41.2 | 69.8 | 141.9 | 252.9 |
Additions | 0.5 | 6.9 | 8.1 | 15.5 |
Transfer from right-of-use assets | – | – | 0.2 | 0.2 |
Disposals | (0.3) | (1.9) | (18.1) | (20.3) |
Reclassifications | 0.2 | – | (0.3) | (0.1) |
Exchange differences | (1.7) | (1.0) | (3.2) | (5.9) |
At 31 December 2024 | 39.9 | 73.8 | 128.6 | 242.3 |
Additions | 0.2 | 7. 2 | 8.3 | 15.7 |
Transfer from right-of-use assets | – | – | 0.3 | 0.3 |
Disposals | (2.6) | (1.5) | (11.0) | (15.1) |
Exchange differences | 2.0 | 1.2 | 4.0 | 7. 2 |
At 31 December 2025 | 39.5 | 80.7 | 130.2 | 250.4 |
| Accumulated depreciation and impairment | ||||
At 1 January 2024 | 22.2 | 51.2 | 114.1 | 187. 5 |
Charge for the year | 0.7 | 3.7 | 8.1 | 12.5 |
Impairment charges | – | 0.1 | 1.1 | 1.2 |
Disposals | (0.2) | (1.9) | (17.4) | (19.5) |
Reclassifications | – | (0.1) | – | (0.1) |
Exchange differences | (1.0) | (0.7) | (2.5) | (4.2) |
At 31 December 2024 | 21.7 | 52.3 | 103.4 | 177.4 |
Charge for the year | 0.6 | 4.3 | 7.5 | 12.4 |
Impairment charges | – | 0.5 | – | 0.5 |
Disposals | (1.8) | (1.3) | (9.7) | (12.8) |
Exchange differences | 1.2 | 0.9 | 3.1 | 5.2 |
At 31 December 2025 | 21.7 | 56.7 | 104.3 | 182.7 |
| Net book value | ||||
At 31 December 2025 | 17. 8 | 24.0 | 25.9 | 67.7 |
At 31 December 2024 | 18.2 | 21.5 | 25.2 | 64.9 |
| £m | |
| Cost | |
At 1 January 2024 | 450.2 |
Exchange differences | (9.2) |
At 31 December 2024 | 441.0 |
Exchange differences | 10.4 |
At 31 December 2025 | 451.4 |
| Accumulated impairment losses | |
At 1 January 2024 | 319.0 |
Exchange differences | ( 7. 0) |
At 31 December 2024 | 312.0 |
Impairment charges | 15.9 |
Exchange differences | 7.9 |
At 31 December 2025 | 335.8 |
| Net book value | |
At 31 December 2025 | 115.6 |
At 31 December 2024 | 129.0 |
| 2025 | 2024 | |
| £m | £m | |
UK Roofing | 57.4 | 57.4 |
UK Specialist Markets | – | 2.1 |
Miers Construction Products | – | 13.8 |
Building Solutions | 11.0 | 11.0 |
France Roofing | 36.0 | 3 4.1 |
France Interiors | 5.4 | 5.1 |
Germany | 4.6 | 4.3 |
Poland | 1.2 | 1.2 |
Total goodwill | 115.6 | 129.0 |
Average revenue growth (%) | Pre-tax discount rate (%) | Gross margin (%) | |||||
| Change | Change | Change | |||||
| required for | required for | required for | |||||
| carrying value | carrying value | carrying value | |||||
| Assumption | to equal | Assumption | to equal | Assumption | to equal | ||
| used in value in | recoverable | used in value in | recoverable | used in value in | recoverable | ||
2025 | Headroom 1 | use calculation 2 | amount 3 | use calculation | amount | use calculation | amount 3 |
UK Roofing | £84.8m | 8.2% | (9.3)% | 13.2% | 6.6% | 27.3% | (2 .1)% |
Building Solutions | £26.0m | 11. 5% | (13.3)% | 12.9% | 11. 5% | 26.7% | (3.1)% |
France Interiors | £42.5m | 3.9% | (8.5)% | 13.8% | 31.2% | 27.7% | (2 .1)% |
France Roofing | £37.4m | 5.5% | (4.5)% | 12.9% | 3.7% | 23.4% | (0.9)% |
Germany | £86.8m | 7.3% | (8.7)% | 13.1% | 11.4% | 28.0% | (1.9)% |
Poland | £59.0m | 5.9% | (18.4)% | 15.3% | 17.1% | 20.2% | (2.7)% |
Average revenue growth (%) | Pre-tax discount rate (%) | Gross margin (%) | |||||
| Change | Change | Change | |||||
| required for | required for | required for | |||||
| carrying value | carrying value | carrying value | |||||
| Assumption | to equal | Assumption | to equal | Assumption | to equal | ||
| used in value in | recoverable | used in value in | recoverable | used in value in | recoverable | ||
2024 | Headroom 1 | use calculation 2 | amount 3 | use calculation | amount | use calculation | amount 3 |
UK Roofing | £81.5m | 7.1% | (9.4)% | 13.7% | 7.3% | 27.8% | (2.2)% |
UK Specialist Markets | £42.7m | 12.5% | (13.0)% | 13.8% | 18.9% | 28.7% | (3.2)% |
Miers Construction Products | £7.1m | 8.5% | (4.9)% | 13.6% | 2.1% | 25.9% | (1.1)% |
Building Solutions | £20.1m | 10.8% | (11.7)% | 13.1% | 7.7% | 25.9% | (2.6)% |
France Interiors | £69.0m | 4.4% | (15.0)% | 13.8% | 41.7% | 28.0% | (3.8)% |
France Roofing | £30.8m | 2.9% | (4.2)% | 13.6% | 3.4% | 24.1% | (0.8)% |
Germany | £82.5m | 6.4% | (9.2)% | 13.4% | 12.6% | 28.3% | (2.0)% |
Poland | £48.9m | 8.1% | (16.6)% | 15.3% | 15.4% | 20.2% | (2.3)% |
| Customer | Non-compete | Computer | |||
| relationships | clauses | software | Other | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2024 | 225.1 | 11.7 | 29.8 | – | 266.6 |
Additions | – | – | 0.6 | – | 0.6 |
Disposals | – | (11.7) | (11.1) | – | (22.8) |
Exchange differences | (0.1) | – | (0.4) | – | (0.5) |
At 31 December 2024 | 225.0 | – | 18.9 | – | 243.9 |
Additions | – | – | 0.1 | 0.2 | 0.3 |
Disposals | – | – | (6.1) | – | (6.1) |
Reclassifications | – | – | (0.2) | 0.2 | – |
Exchange differences | 0.1 | – | 0.5 | – | 0.6 |
At 31 December 2025 | 225.1 | – | 13.2 | 0.4 | 238.7 |
| Amortisation | |||||
At 1 January 2024 | 212.3 | 11.7 | 27. 3 | – | 251.3 |
Charge for the year | 2.1 | – | 1.2 | – | 3.3 |
Disposals | – | (11.7) | (11.1) | – | (22.8) |
Exchange differences | – | – | (0.4) | – | (0.4) |
At 31 December 2024 | 214.4 | – | 17. 0 | – | 231.4 |
Charge for the year | 2.1 | – | 0.7 | – | 2.8 |
Impairment charge | 7.5 | – | – | – | 7.5 |
Disposals | – | – | (5.9) | – | (5.9) |
Exchange differences | – | – | 0.5 | – | 0.5 |
At 31 December 2025 | 224.0 | – | 12.3 | – | 236.3 |
| Net book value | |||||
At 31 December 2025 | 1.1 | – | 0.9 | 0.4 | 2.4 |
At 31 December 2024 | 10.6 | – | 1.9 | – | 12.5 |
| 2025 | 2024 | |
| £m | £m | |
Liability at 1 January | – | 1.8 |
Amounts paid relating to previous acquisitions (included within cash flow from investing activities) | – | (1.8) |
Liability at 31 December | – | – |
| 2025 | 2024 | |
| £m | £m | |
Liability at 1 January | 0.5 | 3.1 |
Amounts paid relating to previous acquisitions (included within cash flow from investing activities) | – | (2.6) |
Liability at 31 December | 0.5 | 0.5 |
Included in current liabilities (within accruals and other payables) | 0.5 | 0.5 |
Total | 0.5 | 0.5 |
| 2025 | 2024 | |
| £m | £m | |
Liability at 1 January | – | 4.0 |
Amounts paid (included within cash flow from operating activities) | – | (4.0) |
Liability at 31 December | – | – |
| 2025 | 2024 | |
| £m | £m | |
Raw materials and consumables | 5.7 | 8.1 |
Work in progress | 1.3 | 0.9 |
Finished goods and goods for resale | 250.0 | 244.8 |
Total | 257.0 | 253.8 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Trade receivables | 265.1 | 271.0 | |
VAT | 3.7 | 3.3 | |
Other receivables | 5.1 | 7.0 | |
Prepayments and accrued income | 86.0 | 89.5 | |
Trade and other receivables | 359.9 | 370.8 | |
Lease receivables | 23 | 0.3 | 0.3 |
Current tax assets | 1.5 | 2.3 | |
Total current receivables | 361.7 | 373.4 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | (18.4) | (20.0) |
Utilised | 5.5 | 5.1 |
Unused amounts released to the Consolidated income statement | 3.2 | 3.9 |
Charged to the Consolidated income statement | (9.1) | ( 7.9) |
Exchange differences | (0.7) | 0.5 |
At 31 December | (19.5) | (18.4) |
| Days past due | |||||
| < 30 days | 30-60 days | 61-90 days | > 91 days | Total | |
| £m | £m | £m | £m | £m | |
Expected credit loss rate | 1.6% | 7. 2% | 23.1% | 67.4% | |
Total gross carrying amount | 263.7 | 27.6 | 6.5 | 17.5 | 315.3 |
Expected credit loss | 4.2 | 2.0 | 1.5 | 11.8 | 19.5 |
| Days past due | |||||
| < 30 days | 30-60 days | 61-90 days | > 91 days | Total | |
| £m | £m | £m | £m | £m | |
Expected credit loss rate | 1.4% | 7. 5% | 20.0% | 55.2% | |
Total gross carrying amount | 265.0 | 26.7 | 5.0 | 21.0 | 317.7 |
Expected credit loss | 3.8 | 2.0 | 1.0 | 11.6 | 18.4 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Trade payables | 268.4 | 254.7 | |
VAT | 7.0 | 8.6 | |
Social security and payroll taxes | 13.3 | 13.4 | |
Accruals and other payables | 82.2 | 81.9 | |
Trade and other payables | 370.9 | 358.6 | |
Lease liabilities | 23 | 69.1 | 64.9 |
Interest-bearing loans and borrowings | 17 | 16.5 | 5.2 |
Derivative financial instruments | 0.2 | 1.3 | |
Current tax liabilities | 0.1 | 1.7 | |
Provisions | 21 | 5.1 | 7.6 |
Current liabilities | 461.9 | 439.3 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Current interest-bearing loans and borrowings | |||
Lease liabilities | 23 | 69.1 | 64.9 |
Bank loan | 0.5 | 0.8 | |
Accrued interest on secured notes | 4.3 | 4.4 | |
Secured notes | 11.7 | – | |
Total current interest-bearing loans and borrowings | 85.6 | 70.1 | |
| Non-current interest-bearing loans and borrowings | |||
Lease liabilities | 23 | 25 6.1 | 258.7 |
Bank loan | – | 0.5 | |
Secured notes | 259.7 | 256.4 | |
Total non-current interest-bearing loans and borrowings | 515.8 | 515.6 | |
Total interest-bearing loans and borrowings | 601.4 | 585.7 |
2025 | 2024 | |||
| Fixed interest | Fixed interest | |||
| rate | rate | |||
| £m | % | £m | % | |
Gross amount repayable in 2026 | – | – | 11. 2 | 5.25% |
Gross amount repayable in 2029 | 261.8 | 9.75% | 247. 9 | 9.75% |
Unamortised fees | (2.1) | (2.7) | ||
Secured notes due after more than one year | 259.7 | 256.4 | ||
Gross amount repayable in 2026 | 11.7 | 5.25% | – | – |
Accrued interest repayable within one year | 4.3 | 4.4 | ||
Total secured notes | 275.7 | 260.8 |
| 2025 | 2024 | |
| £m | £m | |
Revolving credit facility expiring April 2029 | 90.0 | 90.0 |
Total | 90.0 | 90.0 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Financial assets at amortised cost: | |||
Trade receivables | 15 | 265.1 | 271.0 |
Cash at bank and on hand | 81.3 | 87.4 | |
| Financial asset at fair value through OCI: | |||
Unquoted equity investment | 0.2 | 0.2 | |
Derivative financial instruments designated as hedging instruments | 18d | 0.2 | 0.2 |
Total | 346.8 | 358.8 |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Financial liabilities at amortised cost: | |||
Trade and other payables 1 | 16 | 350.6 | 336.6 |
Interest-bearing loans and borrowings | 17 | 276.2 | 262.1 |
Lease liabilities | 23 | 325.2 | 323.6 |
Derivative financial instruments designated as hedging instruments | 18d | 0.2 | 1.4 |
Total | 952.2 | 923.7 |
| Weighted | ||||||||
| average time | ||||||||
| Effective fixed | for which rate | Amount | Amount | |||||
| Total | Floating rate | Fixed rate | interest rate | is fixed | secured | unsecured | ||
| Currency | £m | £m | £m | % | Years | £m | £m | |
Lease contracts | Sterling | 161.6 | – | 161.6 | 1.7%-12.7% | 7.8 | 161.6 | – |
Bank loan | Sterling | 0.5 | 0.5 | – | n/a | n/a | 0.5 | – |
Secured notes | Euro | 11.7 | – | 11.7 | 5.25% | 0.9 | 11.7 | – |
Secured notes | Euro | 266.1 | – | 266.1 | 9.75% | 3.9 | 266.1 | – |
Lease contracts | Euro | 146.8 | – | 146.8 | 0.7%-15.4% | 5.1 | 146.8 | – |
Lease contracts | Polish zloty | 16.8 | 5.5 | 11.3 | 3. 2%-17.9% | 5.7 | 16.8 | – |
Total | 603.5 | 6.0 | 597.5 | 603.5 | – |
| Weighted | ||||||||
| average time | ||||||||
| Effective fixed | for which rate | Amount | Amount | |||||
| Total | Floating rate | Fixed rate | interest rate | is fixed | secured | unsecured | ||
| Currency | £m | £m | £m | % | Years | £m | £m | |
Lease contracts | Sterling | 160.1 | – | 16 0.1 | 1.7%-12.7% | 8.3 | 16 0.1 | – |
Bank loan | Sterling | 1.3 | 1.3 | – | n/a | n/a | 1.3 | – |
Secured notes | Euro | 11.2 | – | 11.2 | 5.25% | 1.9 | 11.2 | – |
Secured notes | Euro | 252.3 | – | 252.3 | 9.75% | 4.9 | 252.3 | – |
Lease contracts | Euro | 147. 3 | – | 147. 3 | 0.7%-15.4% | 5.5 | 147. 3 | – |
Lease contracts | Polish zloty | 16.2 | 6.3 | 9.9 | 2.1%-17. 9% | 6.4 | 16.2 | – |
Total | 588.4 | 7.6 | 580.8 | 588.4 | – |
Average rate | Closing rate | |||||
2025 | 2024 | Movement (%) | 2025 | 2024 | Movement (%) | |
Euro | 1.168 | 1.184 | (1.4)% | 1.146 | 1.210 | (5.3)% |
Polish zloty | 4.944 | 5.096 | (3.0)% | 4.834 | 5.176 | (6.6)% |
| Carrying | Change in fair value | |||
| Notional | amount | used for measuring | ||
| amount | (liability) | Line item in the Consolidated | ineffectiveness for the period | |
| €m | £m | balance sheet | £m | |
| At 31 December 2025 | ||||
| Foreign currency | Interest-bearing loans | |||
denominated borrowing | 313.5 | 273.5 | and borrowings | (14.5) |
| At 31 December 2024 | ||||
| Foreign currency | Interest-bearing loans | |||
denominated borrowing | 313.5 | 259.1 | and borrowings | 12.3 |
31 December 2025 | 31 December 2024 | |||||
| Change in fair | Change in fair | |||||
| value used for | value used for | |||||
| measuring | Foreign currency | Cost of hedging | measuring | Foreign currency | Cost of hedging | |
| ineffectiveness | translation reserve | reserve | ineffectiveness | translation reserve | reserve | |
| £m | £m | £m | £m | £m | £m | |
Net investment in foreign subsidiaries | (14.5) | (14.5) | – | 12.3 | 12.3 | – |
| Notional | Notional | Notional | ||||
| amount | amount | amount | Average | Average | ||
| $m | €m | £m | Maturity | hedged rate | forward rate | |
At 31 December 2025 | 10.3 | 26.8 | 31.2 | 2026 & 2027 | n/a | 0.82 |
At 31 December 2024 | 12.4 | 75.4 | 73.8 | 2025 & 2026 | n/a | 0.82 |
| Change in fair | |||
| value used for | |||
| Carrying | measuring | ||
| amount | ineffectiveness | ||
| (liability) | Line item in the Consolidated | for the period | |
| £m | balance sheet | £m | |
| At 31 December 2025 | |||
Foreign exchange forward contracts | – | Derivative financial instruments | – |
| At 31 December 2024 | |||
Foreign exchange forward contracts | (1.2) | Derivative financial instruments | (1.1) |
At 31 December 2025 | At 31 December 2024 | |||||
| Change in fair | Change in fair | |||||
| value used for | Cash flow | Cost of | value used for | Hedging and | Cost of | |
| measuring | hedging | hedging | measuring | translation | hedging | |
| ineffectiveness | reserve | reserve | ineffectiveness | reserve | reserve | |
| £m | £m | £m | £m | £m | £m | |
Foreign exchange forward contracts | – | – | – | (1.1) | (1.1) | – |
| Total hedging | Amount | ||||
| gain/(loss) | Ineffectiveness | reclassified | |||
| recognised in | recognised in | Line item in the | from OCI to | Line item in the | |
| OCI | profit or loss | Consolidated income | profit or loss | Consolidated income | |
| £m | £m | statement | £m | statement | |
| At 31 December 2025 | |||||
Foreign exchange forward contracts | – | – | Finance costs | 1.2 | Operating expenses |
| At 31 December 2024 | |||||
Foreign exchange forward contracts | (1.1) | – | Finance costs | 1.0 | Operating expenses |
| Foreign currency | ||||||||
Retained profits/(losses) | Cash flow hedging reserve | translation reserve | Cost of hedging reserve | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | (31.2) | 17.6 | (1.1) | (1.0) | 1.8 | 4.8 | 0.1 | 0.1 |
Effective portion of changes in fair value | ||||||||
| arising from: | ||||||||
| Foreign exchange | ||||||||
forward contracts | – | – | – | (1.1) | – | – | – | – |
Amount reclassified to profit or loss | – | – | 1.2 | 1.0 | – | – | – | – |
| Foreign currency | ||||||||
| revaluation of foreign | ||||||||
| currency denominated | ||||||||
borrowing | – | – | – | – | (14.5) | 12.3 | – | – |
| Foreign currency | ||||||||
| revaluation of net | ||||||||
foreign operations | – | – | – | – | 16.7 | (15.3) | – | – |
Other movements not associated with hedging | (6 4.1) | (48.8) | – | – | – | – | – | – |
At 31 December | (95.3) | (31.2) | 0.1 | (1.1) | 4.0 | 1.8 | 0.1 | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
Losses on derivative financial instruments recognised directly in the Consolidated income statement | – | – |
Amounts reclassified from OCI to profit and loss on cash flow hedges | (1.2) | (1.0) |
| Total net losses on derivative financial instruments included in the Consolidated | ||
income statement | (1.2) | (1.0) |
| 2025 | 2024 | |
| £m | £m | |
In one year or less | 85.6 | 71.3 |
In more than one year but not more than two years | 60.9 | 65.8 |
In more than two years but not more than five years | 390.4 | 3 67.0 |
In more than five years | 64.5 | 82.8 |
Total | 601.4 | 586.9 |
| Maturity analysis | |||||||
| Balance sheet | |||||||
| value | < 1 year | 1-2 years | 2-5 years | > 5 years | Total | ||
2025 | Analysis | £m | £m | £m | £m | £m | £m |
| Current liabilities | |||||||
Trade and other payables | 350.6 | 350.6 | – | – | – | 350.6 | |
Lease liabilities | 69.1 | 89.7 | – | – | – | 89.7 | |
Interest-bearing loans | 0.5 | 0.5 | – | – | – | 0.5 | |
Secured notes (including accrued interest) | 16.0 | 16.6 | – | – | – | 16.6 | |
Derivative financial instruments | 0.2 | 0.2 | – | – | – | 0.2 | |
Total | 436.4 | 4 57.6 | – | – | – | 457.6 | |
| Non-current liabilities | |||||||
Lease liabilities | 256.1 | – | 77.1 | 149.9 | 87. 5 | 314.5 | |
Secured notes | 259.7 | 21.3 | 25.5 | 312.8 | – | 359.6 | |
Total | 515.8 | 21.3 | 102.6 | 462.7 | 87.5 | 674.1 | |
Total liabilities | 952.2 | 478.9 | 102.6 | 462.7 | 87.5 | 1,131.7 | |
Other Derivative financial instrument assets | (0.2) | (0.2) | – | – | – | (0.2) | |
Unquoted equity investment | (0.2) | – | – | – | – | – | |
Cash and cash equivalents | (81.3) | (81.3) | – | – | – | (81.3) | |
Trade and other receivables | (359.9) | (359.9) | – | – | – | (359.9) | |
Total | (441.6) | (441.4) | – | – | – | (441.4) | |
Grand total | 510.6 | 37. 5 | 102.6 | 462.7 | 87.5 | 690.3 |
| Gross amounts | Amounts | ||
| of recognised | available to | ||
| financial | offset through | ||
| assets/ | netting | ||
| (liabilities) | agreements | Net amount | |
| £m | £m | £m | |
Derivative financial assets | 0.2 | – | 0.2 |
Derivative financial liabilities | (0.2) | – | (0.2) |
Total | – | – | – |
| Maturity analysis | |||||||
| Balance sheet | |||||||
| value | < 1 year | 1-2 years | 2-5 years | > 5 years | Total | ||
2024 | Analysis | £m | £m | £m | £m | £m | £m |
| Current liabilities | |||||||
Trade and other payables | 336.6 | 336.6 | – | – | – | 336.6 | |
Lease liabilities | 64.9 | 74.3 | – | – | – | 74.3 | |
Interest-bearing loans | 5.2 | 5.3 | – | – | – | 5.3 | |
Derivative financial instruments | 1.3 | 1.3 | – | – | – | 1.3 | |
Total | 408.0 | 417.5 | – | – | – | 417. 5 | |
| Non-current liabilities | |||||||
Lease liabilities | 258.7 | – | 63.8 | 133.3 | 100.3 | 2 97.4 | |
Interest-bearing loans | 0.5 | – | 0.5 | – | – | 0.5 | |
Secured notes | 256.4 | 22.8 | 35.9 | 320.5 | – | 379.2 | |
Derivative financial instruments | 0.1 | – | 0.1 | – | – | 0.1 | |
Total | 515.7 | 22.8 | 100.3 | 453.8 | 100.3 | 677.2 | |
Total liabilities | 923.7 | 440.3 | 100.3 | 453.8 | 100.3 | 1,094.7 | |
Other Derivative financial instrument assets | (0.2) | (0.1) | (0.1) | – | – | (0.2) | |
Unquoted equity investment | (0.2) | – | – | – | – | – | |
Cash and cash equivalents | (87.4) | (87.4) | – | – | – | ( 87. 4) | |
Trade and other receivables | (370.8) | (370.8) | – | – | – | (370.8) | |
Total | (458.6) | (458.3) | (0.1) | – | – | (458.4) | |
Grand total | 465.1 | (18.0) | 100.2 | 453.8 | 100.3 | 636.3 |
| Gross amounts | Amounts | ||
| of recognised | available to | ||
| financial | offset through | ||
| assets/ | netting | ||
| (liabilities) | agreements | Net amount | |
| £m | £m | £m | |
Derivative financial assets | 0.2 | – | 0.2 |
Derivative financial liabilities | (1.4) | – | (1.4) |
Total | (1.2) | – | (1.2) |
GBP | EUR | PLN | Total | |||||||||||
| +100bp | -100bp | +10 | 0bp | -100bp | +10 | 0bp | -100bp | +10 | 0bp | -100bp | ||||
| 2025 analysis | £m | £m | £m | £m | £m | £m | £m | £m | ||||||
Profit or loss | 0.1 | (0.1) | (i) | – | – | (ii) | (0.1) | 0.1 | (iii) | – | – | |||
Total shareholders’ equity | 0.1 | (0.1) | – | – | (0.1) | 0.1 | – | – | ||||||
GBP | EUR | PLN | Total | |||||||||||
| +100bp | -100bp | +10 | 0bp | -100bp | +10 | 0bp | -100bp | +10 | 0bp | -100bp | ||||
| 2024 analysis | £m | £m | £m | £m | £m | £m | £m | £m | ||||||
Profit or loss | 0.1 | (0.1) | (i) | 0.2 | (0.2) | (ii) | – | – | (iii) | 0.3 | (0.3) | |||
Total shareholders’ equity | 0.1 | (0.1) | 0.2 | (0.2) | – | – | 0.3 | (0.3) |
EUR | USD | PLN | Total | ||||||||
| +10% | -10% | +10% | -10% | +10% | -10% | +10% | -10% | ||||
| 2025 analysis | £m | £m | £m | £m | £m | £m | £m | £m | |||
Assets and liabilities under the scope of IFRS 7 | |||||||||||
Profit or loss | 2.4 | (3.0) | (i) | – | – | – | – | 2.4 | (3.0) | ||
Other equity | 15.1 | (18.5) | (ii) | (0.7) | 0.9 | (ii) | (2.5) | 3.1 | (ii) | 11.9 | (14.5) |
Total shareholders’ equity | 17.5 | (21.5) | (0.7) | 0.9 | (2.5) | 3.1 | 14.3 | (17.5) | |||
Total assets and liabilities 1 | |||||||||||
Profit or loss | 2.2 | (2.7) | (iii) | – | – | (v) | (0.1) | 0.2 | (vi) | 2 .1 | (2.5) |
Other equity | 2.4 | (2.9) | (iv) | (0.7) | 0.9 | (iv) | (3.4) | 4.2 | (iv) | (1.7) | 2.2 |
Total shareholders’ equity | 4.6 | (5.6) | (0.7) | 0.9 | (3.5) | 4.4 | 0.4 | (0.3) |
EUR | USD | PLN | Total | ||||||||
| +10% | -10% | +10% | -10% | +10% | -10% | +10% | -10% | ||||
| 2024 analysis | £m | £m | £m | £m | £m | £m | £m | £m | |||
Assets and liabilities under the scope of IFRS 7 | |||||||||||
Profit or loss | 1.5 | (1.8) | (i) | – | – | – | – | 1.5 | (1.8) | ||
Other equity | 8.9 | (10.8) | (ii) | (0.9) | 1.1 | (ii) | (2.2) | 2.7 | (ii) | 5.8 | (7.0 ) |
Total shareholders’ equity | 10.4 | (12.6) | (0.9) | 1.1 | (2.2) | 2.7 | 7. 3 | (8.8) | |||
Total assets and liabilities 1 | |||||||||||
Profit or loss | 1.7 | (2.1) | (iii) | – | – | (v) | (0.2) | 0.2 | (vi) | 1.5 | (1.9) |
Other equity | (3.3) | 4.1 | (iv) | (0.9) | 1.1 | (iv) | (3.2) | 3.9 | (iv) | ( 7.4) | 9.1 |
Total shareholders’ equity | (1.6) | 2.0 | (0.9) | 1.1 | (3.4) | 4.1 | (5.9) | 7. 2 |
| Onerous | Leasehold | Other | ||
| leases | dilapidations | amounts | Total | |
| £m | £m | £m | £m | |
At 1 January 2024 | 0.6 | 25.9 | 3.5 | 30.0 |
Unused amounts reversed in the period | – | (1.4) | (0.6) | (2.0) |
Utilised | (0.7) | (2.6) | (1.8) | (5.1) |
New provisions | 0.5 | 2.9 | 2.4 | 5.8 |
Exchange differences | – | 0.2 | 0.1 | 0.3 |
At 31 December 2025 | 0.4 | 25.0 | 3.6 | 29.0 |
| 2025 | 2024 | |
| £m | £m | |
Included in current liabilities | 5.1 | 7.6 |
Included in non-current liabilities | 23.9 | 22.4 |
Total | 29.0 | 30.0 |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax assets | 5.1 | 4.6 |
Net deferred tax asset | 5.1 | 4.6 |
| Property, | Short-term | Retirement | ||||||
| Goodwill and | plant and | timing | benefit | |||||
| intangibles | equipment | differences | obligations | Losses | Inventory | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | (3.3) | 2.5 | 3.9 | 1.5 | – | – | (0.2) | 4.4 |
Credit/(charge) to income | 0.7 | 0.5 | (0.7) | 0.1 | – | (0.2) | – | 0.4 |
Reclassifications | (0.2) | 0.4 | (1.2) | – | – | 0.8 | 0.2 | – |
Exchange differences | – | – | (0.1) | (0.1) | – | – | – | (0.2) |
At 31 December 2024 | (2.8) | 3.4 | 1.9 | 1.5 | – | 0.6 | – | 4.6 |
Credit/(charge) to income | 2.7 | (2.8) | (0.4) | – | 1.1 | (0.3) | – | 0.3 |
Charge to equity | – | – | – | (0.2) | – | – | – | (0.2) |
Exchange differences | – | 0.1 | 0.1 | 0.1 | – | 0.1 | – | 0.4 |
At 31 December 2025 | (0.1) | 0.7 | 1.6 | 1.4 | 1.1 | 0.4 | – | 5.1 |
| Vehicles, plant | |||
| Properties | and equipment | Total | |
| £m | £m | £m | |
At 1 January 2024 | 201.0 | 62.1 | 263.1 |
Additions | 29.1 | 25.4 | 54.5 |
Disposals | (0.8) | (0.7) | (1.5) |
Modifications | 16.0 | 1.4 | 17.4 |
Transfer to tangible fixed assets | – | (0.2) | (0.2) |
Impairments | (2.5) | (7. 3) | (9.8) |
Depreciation expense | (42.8) | (23.6) | (66.4) |
Exchange differences | (4.9) | (1.9) | (6.8) |
At 31 December 2024 | 195.1 | 55.2 | 250.3 |
Additions | 12.6 | 31.3 | 43.9 |
Disposals | (0.5) | (0.3) | (0.8) |
Modifications | 20.3 | 1.4 | 21.7 |
Transfer to tangible fixed assets | – | (0.3) | (0.3) |
Impairments | (3.7) | (6.3) | (10.0) |
Depreciation expense | (43.8) | (21.2) | (65.0) |
Exchange differences | 5.9 | 2.5 | 8.4 |
At 31 December 2025 | 185.9 | 62.3 | 248.2 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 323.6 | 329.8 |
Additions | 43.8 | 53.9 |
Disposals | (2.4) | (1.5) |
Modifications | 21.4 | 17.4 |
Accretion of interest | 24.0 | 22.3 |
Payments | (94.4) | (90.9) |
Foreign currency movement | 9.2 | ( 7.4) |
At 31 December | 325.2 | 323.6 |
Current | 69.1 | 64.9 |
Non-current | 256.1 | 258.7 |
325.2 | 323.6 |
| 2025 | 2024 | |
| £m | £m | |
Depreciation expense of right-of-use assets | 65.0 | 66.4 |
Interest expense on lease liabilities | 24.0 | 22.3 |
Expense relating to short-term leases (included in operating expenses) | 2.2 | 1.8 |
Impairment of right-of-use assets (included in Other items) | 10.0 | 9.8 |
Total amount recognised in profit or loss | 101.2 | 100.3 |
| Within | More than | ||
| five years | five years | Total | |
| £m | £m | £m | |
Extension options expected not to be exercised | 7.8 | 3.8 | 11.6 |
Termination options expected to be exercised | 10.7 | 18.9 | 29.6 |
18.5 | 22.7 | 41.2 |
| 2025 | 2024 | |
| £m | £m | |
Within one year | 0.3 | 0.3 |
After one year but not more than five years | 1.6 | 1.6 |
More than five years | 0.2 | 0.7 |
2.1 | 2.6 | |
Less: future finance charges | (0.2) | (0.4) |
Lease receivables | 1.9 | 2.2 |
| 2025 | 2024 | |
| £m | £m | |
Within one year | 0.5 | 0.4 |
After one year but not more than five years | 1.3 | 1.7 |
1.8 | 2.1 |
| 2025 | 2024 | |
| £m | £m | |
| Authorised: | ||
1,390,000,000 ordinary shares of 10p each (2024: 1,390,000,000) | 139.0 | 139.0 |
| Allotted, called up and fully paid: | ||
1,181,556,977 ordinary shares of 10p each (2024: 1,181,556,977) | 118.2 | 118. 2 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Loss before tax | (61.7) | (44.8) | |
Net finance costs | 5 | 52.3 | 41.0 |
Depreciation of property, plant and equipment | 10 | 12.4 | 12.5 |
Depreciation of right-of-use assets | 23 | 65.0 | 66.4 |
Amortisation of computer software | 12 | 0.7 | 1.2 |
Amortisation of acquired intangibles | 12 | 2.1 | 2.1 |
Impairment of property, plant and equipment | 10 | 0.5 | 1.2 |
Impairment of goodwill | 11 | 15.9 | – |
Impairment of acquired intangibles | 12 | 7.5 | – |
Impairment of right-of-use assets | 23 | 10.0 | 9.8 |
Gain on lease transactions | (1.7) | – | |
Gain on disposal of property, plant and equipment | (4.3) | (1.0) | |
Share-based payment expense | 3.0 | 4.1 | |
Net foreign exchange differences | (0.5) | (0.2) | |
Decrease in provisions | (4.0) | (1.2) | |
| Working capital movements: | |||
– Decrease/(increase) in inventories | 5.0 | (1.5) | |
– Decrease in receivables | 20.3 | 10.1 | |
– Increase/(decrease) in payables | 1.0 | (16.2) | |
Cash generated from operating activities | 123.5 | 83.5 |
| 2025 | 2024 | |
| £m | £m | |
Decrease in cash and cash equivalents in the year | (12.8) | (39.7) |
Net cash outflow from repayment of leases and other debt 1 | 121.0 | 95.3 |
Decrease in net debt resulting from cash flows | 108.2 | 55.6 |
Non-cash movement in lease liabilities and lease receivables | (86.7) | (92.0) |
Other non-cash items 2 | (25.4) | (17.5) |
Exchange differences | (17.0) | 14.6 |
Increase in net debt in the year | (20.9) | (39.3) |
Net debt at 1 January | (497.3) | (458.0) |
Net debt at 31 December | (518.2) | (497. 3) |
| 2025 | 2024 | |
| £m | £m | |
| Non-current assets: | ||
Derivative financial instruments | – | 0.1 |
Lease receivables | 1.6 | 1.9 |
| Current assets: | ||
Derivative financial instruments | 0.2 | 0.1 |
Lease receivables | 0.3 | 0.3 |
Cash at bank and on hand | 81.3 | 87.4 |
| Current liabilities: | ||
Lease liabilities | (69.1) | (64.9) |
Interest-bearing loans and borrowings | (16.5) | (5.2) |
Derivative financial instruments | (0.2) | (1.3) |
| Non-current liabilities: | ||
Lease liabilities | (256.1) | (258.7) |
Interest-bearing loans and borrowings | (259.7) | (256.9) |
Derivative financial instruments | – | (0.1) |
Net debt | (518.2) | (4 97. 3) |
| At | At | ||||
| 31 December | Non-cash | Exchange | 31 December | ||
| 2024 | Cash flows | items 1 | differences | 2025 | |
| £m | £m | £m | £m | £m | |
Cash at bank and on hand | 87.4 | (12.8) | – | 6.7 | 81.3 |
Lease receivables | 2.2 | (0.4) | 0.1 | – | 1.9 |
89.6 | (13.2) | 0.1 | 6.7 | 83.2 | |
| Liabilities arising from financing activities | |||||
Financial assets – derivative financial instruments | 0.2 | – | – | – | 0.2 |
Debts due within one year | (6.5) | 27.0 | (37. 2) | – | (16.7) |
Debts due after one year | (257.0 ) | – | 11.8 | (14.5) | (259.7) |
Lease liabilities | (323.6) | 94.4 | (86.8) | (9.2) | (325.2) |
(586.9) | 121.4 | (112 . 2) | (23.7) | (601.4) | |
Net debt | (4 97. 3) | 108.2 | (112 .1) | (17.0) | (518.2) |
| 2025 | 2024 | |
| £m | £m | |
Pension liability before taxation | (16.4) | (18.2) |
Related deferred tax asset | 1.4 | 1.5 |
Pension liability after taxation | (15.0) | (16.7) |
| 2025 | 2024 | |
| £m | £m | |
Pension liability at 1 January | (18.2) | (20.3) |
Current service cost | (0.4) | (0.5) |
Payment of unfunded benefits | 0.6 | 0.5 |
Contributions | 2.5 | 2.5 |
Net finance cost | (0.6) | (0.6) |
Actuarial gain/(loss) | 0.2 | (0.2) |
Effect of changes in exchange rates | (0.5) | 0.4 |
Pension liability at 31 December | (16.4) | (18.2) |
| 2025 | 2024 | |
| % | % | |
Rate of increase in salaries 1 | n/a | n/a |
Rate of fixed increase of pensions in payment | 1.8% | 1.9% |
Rate of increase of LPI pensions in payment | 2.8% | 3.1% |
Discount rate | 5.4% | 5.4% |
Inflation assumption | 2.9% | 3.2% |
| 2025 | 2024 | |
| £m | £m | |
Equities | 21.4 | 20.2 |
Corporate and government bonds | 54.5 | 51.6 |
Investment funds | 11.8 | 13.2 |
Property | 3.8 | 5.2 |
Cash | 1.0 | 1.1 |
Total fair value of assets | 92.5 | 91.3 |
| 2025 | 2024 | |
| £m | £m | |
Fair value of assets | 92.5 | 91.3 |
Present value of scheme liabilities | (108.9) | (109.5) |
Net liability recognised in the Consolidated balance sheet | (16.4) | (18.2) |
| 2025 | 2024 | |
| £m | £m | |
Current service cost | 0.4 | 0.5 |
Net finance cost | 0.6 | 0.6 |
Amounts recognised in the Consolidated income statement | 1.0 | 1.1 |
| 2025 | 2024 | |
| £m | £m | |
Actual return less expected return on assets | 0.4 | (8.9) |
Effect of changes in demographic assumptions | (0.9) | (0.4) |
Effect of changes in financial assumptions | 0.9 | 9.2 |
Impact of liability experience | (0.2) | ( 0.1) |
Remeasurement of the defined benefit liability | 0.2 | (0.2) |
| 2025 | 2024 | |
| £m | £m | |
Present value of schemes’ liabilities at 1 January | (109.5) | (119.9) |
Current service cost | (0.4) | (0.5) |
Interest on pension schemes’ liabilities | (5.5) | (5.0) |
Benefits paid | 6.6 | 6.3 |
Payment of unfunded benefits | 0.6 | 0.5 |
Effect of changes in exchange rates | (0.5) | 0.4 |
| Remeasurement gains/(losses): | ||
Actuarial loss arising from changes in demographic assumptions | (0.9) | (0.4) |
Actuarial gain arising from changes in financial assumptions | 0.9 | 9.2 |
Actuarial loss due to liability experience | (0.2) | (0.1) |
Present value of schemes’ liabilities at 31 December | (108.9) | (109.5) |
| 2025 | 2024 | |
| £m | £m | |
Fair value of schemes’ assets at 1 January | 91.3 | 99.6 |
Finance income | 4.9 | 4.4 |
Actual return less expected return on assets | 0.4 | (8.9) |
Contributions from sponsoring companies | 2.5 | 2.5 |
Benefits paid | (6.6) | (6.3) |
Fair value of schemes’ assets at 31 December | 92.5 | 91.3 |
| 2025 | 2024 | |
| £m | £m | |
The purchase of property, plant and equipment contracted but not provided for | 0.8 | 0.9 |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 7.4 | 7. 2 |
IFRS 2 share-based payment expense | 1.6 | 2.9 |
9.0 | 10.1 |
| Group companies | Euroform Products Limited (England) (ii) (xxii) |
| Fully owned subsidiaries (United Kingdom) | F30 Building Products Limited (England) (xxii) |
| A. M. Proos & Sons Limited (England) (ii) (xxii) | Fibreglass Insulations Limited (England) (ii) (xxii) |
| A. Steadman & Son (Holdings) Limited (England) (ii) (xxii) | Flex-R Limited (England) (ii) (ix) |
| A. Steadman & Son Limited (England) (ii) (xxii) | Formerton Limited (England) (ii) (xxii) |
| Aaron Roofing Supplies Limited (England) (ii) (xxii) | Formerton Sheet Sales Limited (England) (ii) (xxii) |
| Acoustic and Insulation Manufacturing Limited (England) | Gutters & Ladders (1968) Limited (England) (ii) (xxii) |
| (ii) (xxii) | |
| Advanced Cladding & Insulation Group Limited (England) | HHI Building Products Limited (Northern Ireland) (ii) (xxii) |
| (ii) (xxii) | Insulation & Machining Services Limited (England) (ii) (v) |
| Ainsworth Insulation Limited (England) (ii) (xi) | Insulslab Limited (England) (ii) (xxii) |
| Ainsworth Insulation Supplies Limited (England) (ii) (xiii) | John Hughes (Roofing Merchant) Limited (England) (ii) (xxii) |
| AIS Insulation Supplies Limited (England) (ii) (xxii) | John Hughes (Wigan) Limited (England) (ii) (xxii) |
| Asphaltic Roofing Supplies Limited (England) (ii) (xxii) | Jordan Wedge Limited (England) (ii) (xxii) |
| Auron Limited (England) (ii) (xix) | Kesteven Roofing Centre Limited (England) (ii) (xxii) |
| BBM (Materials) Limited (England) (ii) (xxii) | Kestral Construction Products Limited (England) (xxii) |
| Bowller Group Limited (England) (ii) (xxii) | Kitson’s Thermal Supplies Limited (England) (ii) (v) |
| Building Solutions (National) Limited (England) (xxii) | Leaderflush+Shapland Holdings Limited (England)(ii)(xxii) |
| Cheshire Roofing Supplies Limited (England) (ii) (xxii) | Lifestyle Partitions and Furniture Limited (England) (ii) (vi) |
| Clydesdale Roofing Supplies (Leyland) Limited (England) | London Insulation Supplies Limited (England) (ii) (xxii) |
| (ii) (xxii) | MacGregor & Moir Limited (Scotland) (ii) (xxii) |
| CMS Danskin Acoustics Limited (England) (ii) (xxii) | Mayplas Limited (England) (ii) (ix) |
| Coleman Roofing Supplies Limited (England) (ii) (xxii) | MCP Fixings Limited (England) (xxii) |
| Complete Construction Products Limited (England) (xxii) | Miers Construction Products Limited (England) (xxii) |
| CPD Distribution plc (England) (ii) (xxii) | Ockwells Limited (England) (ii) (vii) |
| Dane Weller Holdings Limited (England) (ii) (xxii) | Omnico (Developments) Limited (England) (ii) (xxii) |
| Danskin Flooring Systems Limited (Scotland) (ii) (xxii) | Omnico Plastics Limited (England) (ii) (xxii) |
| Davies & Tate plc (England) (ii) (xxii) | One Stop Roofing Centre Limited (England) (ii) (xxii) |
| Orion Trent Holdings Limited (England) (ii) (xvii) | |
| Orion Trent Limited (England) (ii) (xi) |
| Penlaw & Company Limited (England) (xxii) | Specialised Fixings Limited (England) (ii) (xxii) | |||
| Penlaw Fixings Limited (England) (xxii) | Specialist Fixings and Construction Products Limited (ii) (xxii) | |||
| Penlaw Norfolk Limited (England) (xxii) | Support Site Limited (England) (i) (ii) (xxii) | |||
| Penlaw Northwest Limited (England) (xxii) | Tenon Partition Systems Limited (England) (ii) (xxii) | |||
| Roberts & Burling Roofing Supplies Limited (England) (ii) (xxii) | The Coleman Group Limited (England) (ii) (xviii) | |||
| Roof Shop Limited (England) (ii) (xxii) | The Greenjackets Roofing Services Limited (England) (ii) (xv) | |||
| Roofing Centre Group Limited (England) (ii) (xxii) | Thomas Smith (Roofing Centres) Limited (England) (ii) (xxii) | |||
| Roofing Material Supplies Limited (England) (ii) (xxii) | Trent Insulations Limited (England) (ii) (xxii) | |||
| Scotplas Limited (England) (ii) (xxii) | Trimform Products Limited (England) (ii) (xxii) | |||
| Sheffield Insulations Limited (England) (i) (ii) (xxiii) | Undercover Holdings Limited (England) (ii) (xxii) | |||
| Shropshire Roofing Supplies Limited (England) (ii) (xxii) | Undercover Roofing Supplies Limited (England) (ii) (v) | |||
| SIG Building Solutions Limited (England) (ii) (xxii) | United Roofing Products Limited (England) (ii) (xxii) | |||
| SIG Building Systems Limited (England) (ii) (xxii) | Wedge Roofing Centres Holdings Limited (England) (ii) (xxii) | |||
| SIG Dormant Company Number Eight Limited (England) (ii) (iv) | Wedge Roofing Centres Limited (England) (ii) (xxii) | |||
| SIG Dormant Company Number Eleven Limited (England) | Weymead Holdings Limited (England) (ii) (xv) | |||
| (ii) (xxii) | Window Fitters Mate Limited (England) (ii) (xxii) | |||
| SIG Dormant Company Number Seven Limited (England) | Woods Insulation Limited (England) (ii) (xxii) | |||
| (i) (ii) (xxii) | Zip Screens Limited (England) (i) (ii) (xxii) | |||
| SIG Dormant Company Number Six Limited (England) (ii) (xxii) | ||||
| SIG Dormant Company Number Ten Limited (England) | Fully owned limited partnership | |||
| (i) (ii) (xvii) | The | 2018 | SIG Scottish Limited Partnership (Scotland) (xxi) | |
| SIG Dormant Company Number Three Limited (England) | Controlling interests (United Kingdom) | |||
| (i) (ii) (xxii) | Passive Fire Protection (PFP) UK Limited (England) (51%) | |||
| SIG EST Trustees Limited (England) (i) (ii) (xxii) | Registered Office Address: Adsetts House, 16 Europa View, | |||
| SIG European Holdings Limited (England) (i) (xxii) | Sheffield Business Park, Sheffield, S9 1XH, United Kingdom | |||
| SIG European Investments Limited (England) (xxii) | Fully owned subsidiaries (overseas) (including registered | |||
| SIG Group Life Assurance Scheme Trustees Limited | office addresses) | |||
| (England) (ii) (xxii) | Gate Pizzaras SL (Spain) – Ctra.N-VI. 399-24550, Villamartin | |||
| SIG (IFC) Limited (England) (xxii) | de la Abadia, Carracedlo, Leon, Spain | |||
| SIG International Trading Limited (England) (i) (xxii) | Isolatec b.v.b.a. (Belgium) – Scheepvaartkaai 5, 3500 Hasselt, | Belgium | ||
| SIG Logistics Limited (England) (ii) (xxii) | J S McCarthy Limited (Ireland) – Ballymount Retail Centre, | |||
| SIG Manufacturing Limited (England) (ii)(xxii) | Ballymount Road Lower, Dublin 24, Ireland | |||
| SIG Retirement Benefits Plan Trustee Limited (England) | Larivière S.A.S. (France) – 3 rue Jean Zay – 49100, Angers, | |||
| (i) (ii) (xxii) | France | |||
| SIG Roofing Limited (England) (ii) (xxii) | Malakoff, France | LiTT Diffusion S.A.S. (France) – 40 rue Gabriel Crie, 92240 | ||
| SIG Roofing Supplies Limited (England) (i) (ii) (xxii) | SIG LOG S.A.S. (France) – 40 rue Gabriel Crie, 92240 | |||
| SIG Scots Co Limited (Scotland) (i) (xxii) | Malakoff, France | |||
| SIG Specialist Construction Products Limited (England) | Meldertse Plafonneerartikelen N.V. (Belgium) – Bosstraat 60, | |||
| (ii) (xxii) | 3560 | Lummen, Belgium | ||
| SIG Trading Limited (England) (i) (xxii) | MIT International Trade S.L (Spain) – Carretera Sarria | |||
| S M Roofing Supplies Limited (England) (xxii) | a Vallvidrera 259, Local 08017, Barcelona, Spain | |||
| Solent Insulation Supplies Limited (England) (ii) (xxii) | ||||
| South Coast Roofing Supplies Limited (England) (ii) (xxii) | ||||