| 2025 | 2024 | ||
Continuing operations | Notes | £’000 | £’000 |
Revenue | 2 | ||
Direct operating costs 1 | ( | ( | |
Other operating costs | ( | ( | |
Operating profit | |||
Other gains | 3 | ||
Finance income | 5 | ||
Finance costs | 5 | ( | ( |
Profit before tax | |||
Tax charge | 6 | ( | ( |
Profit and total comprehensive income for the year | |||
| Earnings per share | |||
Basic earnings per share | 8 | ||
Diluted earnings per share | 8 | ||
| Adjusted measures | |||
Adjusted EBITDA 2,3 | 26 | ||
Adjusted operating profit 2,4 | 2,26 | ||
Adjusted profit before tax 2,3 | 26 | ||
Adjusted basic earnings per share 2,5 | 8,26 |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
| Non–current assets | |||
Goodwill | 9 | ||
Other intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Right–of–use assets | 11 | ||
Contract assets | 17 | ||
Investments | |||
Deferred tax assets | 6 | ||
| Current assets | |||
Trade and other receivables | 14 | ||
Contract assets | 17 | ||
Current tax assets | |||
Cash and cash equivalents | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 15 | ( | ( |
Lease liabilities | 11 | ( | ( |
Contract liabilities | 17 | ( | ( |
Provisions | 18 | ( | ( |
( | ( | ||
Net current assets / (liabilities) | ( | ||
| Non–current liabilities | |||
Lease liabilities | 11 | ( | ( |
Borrowings | 16 | ( | ( |
Contract liabilities | 17 | ( | |
Provisions | 18 | ( | ( |
Deferred tax liabilities | 6 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 19 | ||
Merger reserve | 20 | ||
Other reserves | 20 | ||
Own shares reserve | 21 | ( | ( |
Retained earnings | |||
Total equity |
| Own | |||||||
| Share | Merger | Other | shares | Retained | Total | ||
| capital | reserve | reserves | reserve | earnings | equity | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at | ( | ||||||
Total comprehensive income for the year | |||||||
Dividends | 7 | ( | ( | ||||
Credit to equity for share–based payments | 25 | ||||||
Share buybacks | 19 | ( | ( | ( | |||
Settlement of share incentive plan | 21 | ( | ( | ||||
Balance at | ( |
| Own | |||||||
| Share | Merger | Other | shares | Retained | Total | ||
| capital | reserve | reserves | reserve | earnings | equity | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2024 | ( | ||||||
Total comprehensive income for the year | |||||||
Dividends | 7 | ( | ( | ||||
Credit to equity for share–based payments | 25 | ||||||
Settlement of share incentive plan | 21 | ( | ( | ||||
Balance at 31 December 2024 | ( |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
| Operating activities | |||
Operating profit: | 2 | ||
| Adjustments for: | |||
Depreciation of property, plant and equipment and right-of-use assets | 10,11 | ||
Amortisation of intangible assets | 9 | ||
Loss/(gain) on disposal of property, plant and equipment | 10 | ( | |
Loss on disposal of intangible assets | 9 | ||
Gain on lease surrenders | 11 | ( | ( |
Gain on lease modifications | 11 | ( | ( |
Sub–lease asset impairment reversal | ( | ||
Decrease in provisions | ( | ( | |
Share incentive plans settlements | ( | ( | |
Share–based payment charges | 25 | ||
Operating cash flows before movements in working capital | |||
Increase in receivables and contract assets | ( | ( | |
Decrease in payables and contract liabilities | ( | ( | |
Cash generated by operations | |||
Income taxes paid | ( | ( | |
Net cash from operating activities | |||
| Investing activities | |||
Interest received | |||
Proceeds on disposal of property, plant and equipment and assets held for sale | |||
Purchases of property, plant and equipment and right-of-use assets | ( | ( | |
Purchases of intangibles | 9 | ( | ( |
Proceeds on sale of investments | |||
Acquisition of subsidiaries (net of cash acquired) | 12 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Proceeds from borrowings | 16 | ||
Repayment of borrowings | 16 | ( | ( |
Dividends paid | 7 | ( | ( |
Interest on borrowings | 16 | ( | ( |
Interest on lease liabilities | 11 | ( | ( |
Repayment of lease liabilities | 11 | ( | ( |
Sub–lease receipts | |||
Purchase of own shares | 19 | ( | |
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year |
| Financial | Corporate | Group | ||||
| Lettings | Sales | Services | costs | total | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue 1 | 110,966 | 51,258 | 10,309 | n/a | 172,533 | |
Contribution | 26 | 82,933 | 23,284 | 4,200 | n/a | 110,417 |
Contribution margin | 26 | 74.7% | 45.4% | 40.7% | n/a | 64.0% |
Adjusted operating profit/(loss) | 26 | 29,840 | (5,743) | 1,124 | (2,996) | 22,225 |
Adjusted operating profit/(loss) margin | 26 | 26.9% | (11.2%) | 10.9% | n/a | 12.9% |
Adjusted items | 4 | (252) | ||||
Amortisation of acquired intangibles | 9 | (2,611) | ||||
Operating profit | 19,362 | |||||
Other gains | 325 | |||||
Finance income | 5 | 341 | ||||
Finance cost | 5 | (3,115) | ||||
Profit before tax | 16,913 |
| Financial | Corporate | Group | |||
| Lettings | Sales | Services | costs | total | |
| Depreciation and amortisation | £’000 | £’000 | £’000 | £’000 | £’000 |
Depreciation 2 | 8,721 | 5,186 | 12 | – | 13,919 |
Amortisation from non-acquired intangibles | 420 | 276 | 7 | – | 703 |
Amortisation from acquired intangibles | 1,974 | 637 | – | – | 2,611 |
Total | 11,115 | 6,099 | 19 | – | 17, 233 |
| Financial | Corporate | Group | ||||
| Lettings | Sales | Services | costs | total | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue 1 | 106,030 | 48,565 | 9,332 | n/a | 163,927 | |
Contribution | 26 | 78,105 | 22,743 | 4,015 | n/a | 104,863 |
Contribution margin | 26 | 73.7% | 46.8% | 43.0% | n/a | 64.0% |
| Adjusted operating profit/ | 26 | 27,438 | (3,820) | 1,135 | (2,635) | 22,118 |
(loss) – restated 2 | ||||||
| Adjusted operating profit/ | 26 | 25.9% | (7.9%) | 12.2% | n/a | 13.5% |
(loss) margin – restated 2 | ||||||
Adjusted items 2 | 4 | (228) | ||||
Amortisation of acquired intangibles | 9 | (2,084) | ||||
Operating profit | 19,806 | |||||
Other gains | 260 | |||||
Finance income | 5 | 296 | ||||
Finance cost | 5 | (2,877) | ||||
Profit before tax | 17,485 |
| Financial | Corporate | Group | |||
| Lettings | Sales | Services | costs | total | |
| Depreciation and amortisation | £’000 | £’000 | £’000 | £’000 | £’000 |
Depreciation 3 | 8,249 | 4,963 | 14 | – | 13,226 |
Amortisation from non-acquired intangibles | 103 | 66 | 49 | – | 218 |
Amortisation from acquired intangibles | 1,666 | 418 | – | – | 2,084 |
Total | 10,018 | 5,447 | 63 | – | 15,528 |
Restated 1 | |||
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
Short-term leases | 11 | 657 | 915 |
Depreciation of property, plant and equipment | 10 | 2,636 | 2,542 |
Depreciation of right-of-use assets | 11 | 11,283 | 10,684 |
Amortisation of non-acquired intangibles | 9 | 703 | 218 |
Amortisation of acquired intangibles | 9 | 2,611 | 2,084 |
Loss/(gain) on disposal of property, plant and equipment | 10 | 5 | (37) |
Loss on disposal of intangible assets | 9 | 54 | – |
Impairment loss on trade receivables and contract assets | 105 | 1,269 | |
Employee costs | 98,354 | 91,192 | |
Adjusted items net charge 1 | 4,26 | 252 | 228 |
Other gains | 325 | 260 |
| 2025 | 2024 | |
| £’000 | £’000 | |
The audit of the Company | 383 | 368 |
The audit of the Company’s subsidiaries | 128 | 125 |
Total audit fees | 511 | 493 |
Audit-related assurance services | 45 | 44 |
Other assurance services | 6 | 6 |
Total non-audit fees | 51 | 50 |
| 2025 | 2024 | |
| Number of | Number of | |
| employees | employees | |
Fee earning staff | 900 | 859 |
Administrative and support staff | 597 | 563 |
1,422 |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
Wages and salaries | 82,716 | 78,966 | |
Social security costs | 11,544 | 9,511 | |
Share-based payments | 25 | 2,772 | 1,549 |
Defined contribution pension costs | 1,322 | 1,166 | |
98,354 | 91,192 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Wages and salaries | 1,327 | 1,910 |
Short–term non–monetary benefits | 38 | 45 |
Share–based payments | 1,983 | 1,031 |
Pension benefits | 23 | 22 |
3,371 | 3,008 |
Restated 3 | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Net property related reversals 1 | (1,288) | (629) |
Transaction related costs 2 | 321 | 298 |
LTIP buyout award IFRS 2 charges 3 | 989 | 559 |
Reorganisation costs 4 | 230 | – |
Net adjusted items charge | 252 | 228 |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
| Finance income | |||
Interest income on cash and cash equivalents | 260 | 266 | |
Interest income on leasing arrangements | 11 | 51 | 30 |
Other finance income | 30 | – | |
Total finance income | 341 | 296 | |
| Finance costs | |||
Interest on borrowings | 16 | (1,009) | (812) |
Interest on lease liabilities | 11 | (2,070) | (2,065) |
Other finance costs | (36) | – | |
Total finance costs | (3,115) | (2,877) | |
Net finance cost | (2,7 74) | (2,581) |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Current tax | ||
Current period UK corporation tax | 5,738 | 4,546 |
Adjustment in respect of prior periods | (187) | (1,029) |
Total current tax charge | 5,551 | 3,517 |
| Deferred tax | ||
Origination and reversal of temporary differences | (1,199) | (473) |
Adjustment in respect of prior periods | (285) | 439 |
Total deferred tax credit | (1,484) | (34) |
Tax charge on profit on ordinary activities | 4,067 | 3,483 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit before tax from continuing operations | 16,913 | 17,485 |
Tax at the UK corporation tax rate (as stated above) | 4,228 | 4,371 |
Tax effect of expenses that are not deductible | 254 | 392 |
Tax effect of non-taxable income | (81) | (280) |
Other differences – share awards | 111 | (59) |
Adjustment in respect of previous periods | (472) | (590) |
Derecognition/(recognition) of a deferred tax asset | 27 | (351) |
Tax charge on profit on ordinary activities | 4,067 | 3,483 |
Effective tax rate | 24.0% | 19.9% |
| 2025 | 2024 | |
| £’000 | £’000 | |
Deferred tax assets | 3,035 | 2,738 |
Deferred tax liabilities | (28,970) | (29,503) |
Net deferred tax | (25,935) | (26,765) |
| Other | Tax losses | ||||
| Fixed | temporary | carried | Intangible | ||
| assets | differences | forward | assets | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
At 31 December 2023 | 105 | 830 | 970 | (28,153) | (26,248) |
(Charge)/credit to profit or loss | (36) | 491 | (36) | (385) | 34 |
Credit to equity | – | 750 | – | – | 750 |
Additions through business combinations | – | (336) | – | (965) | (1,301) |
At 31 December 2024 | 69 | 1,735 | 934 | (29,503) | (26,765) |
Credit/(charge) to profit or loss | 349 | 743 | (401) | 793 | 1,484 |
Charge to equity | – | (280) | – | – | (280) |
Additions through business combinations (refer to Note 12) | – | (60) | – | (260) | (320) |
Other movements | – | (54) | – | – | (54) |
At 31 December 2025 | 418 | 2,084 | 533 | (28,970) | (25,935) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Final dividend for the year ended 31 December 2024: 0.95p (31 December 2023: 0.70p) per ordinary share | 2,875 | 2,119 |
Interim dividend for the year ended 31 December 2025: 0.24p (31 December 2024: 0.22p) per ordinary share | 718 | 668 |
3,593 | 2,787 |
| Restated | ||
| 2025 | 2024 | |
| £’000 | £’000 | |
Profit for the purposes of basic and diluted earnings per share | 12,846 | 14,002 |
| Adjusted for: | ||
Adjusted items (including associated taxation) 1 | 372 | 88 |
Amortisation of acquired intangibles (including associated taxation) 1 | 1,958 | 1,563 |
Adjusted earnings for the purposes of adjusted earnings per share 2 | 15,176 | 15,653 |
Number of shares | 2025 | 2024 |
Weighted average number of ordinary shares for the purposes of basic earnings per share | 300,801,699 | 302,867,437 |
Effect of dilutive potential ordinary shares | 5,973,303 | 6,899,138 |
Weighted average number of ordinary shares for the purpose of diluted earnings per share | 306,775,002 | 309,766,575 |
Earnings per share (basic) | 4.3p | 4.6p |
Earnings per share (diluted) | 4.2p | 4.5p |
Adjusted earnings per share (basic) 3 | 5.0p | 5.2p |
Adjusted earnings per share (diluted) 3 | 4.9p | 5.1p |
| Customer | ||||||
| Assets | contracts | |||||
| under | and | |||||
| Goodwill | Brand | Software | construction | relationships | Total | |
| 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Cost | ||||||
At 1 January 2025 | 62,097 | 99,000 | 3,235 | 2,824 | 21,782 | 188,938 |
Fair value adjustments 1 | 854 | – | – | – | – | 854 |
Additions | – | – | – | 1,013 | – | 1,013 |
Disposals | – | – | (87) | – | – | (87) |
| Acquired through business combinations | 1,376 | – | – | – | 1,042 | 2,418 |
| (refer to Note 12) | ||||||
Transfer | – | – | 2,985 | (2,985) | – | – |
At 31 December 2025 | 64,327 | 99,000 | 6,133 | 852 | 22,824 | 193,136 |
Accumulated amortisation and impairment losses | ||||||
At 1 January 2025 | 9,819 | – | 2,411 | – | 6,413 | 18,643 |
Amortisation | – | – | 703 | – | 2,611 | 3,314 |
Disposals | – | – | (33) | – | – | (33) |
At 31 December 2025 | 9,819 | – | 3,081 | – | 9,024 | 21,924 |
| Net carrying value | ||||||
At 31 December 2025 | 54,508 | 99,000 | 3,052 | 852 | 13,800 | 171,212 |
At 1 January 2025 | 52,278 | 99,000 | 824 | 2,824 | 15,369 | 170,295 |
| Customer | ||||||
| Assets | contracts | |||||
| under | and | |||||
| Goodwill | Brand | Software | construction | relationships | Total | |
| 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Cost | ||||||
At 1 January 2024 | 50,528 | 99,000 | 3,007 | 1,487 | 17,925 | 171,947 |
Fair value adjustments 1 | (577) | – | – | – | – | (577) |
Additions | – | – | – | 1,565 | – | 1,565 |
Acquired through business combinations | 12,146 | – | – | – | 3,857 | 16,003 |
Transfer | – | – | 228 | (228) | – | – |
At 31 December 2024 | 62,097 | 99,000 | 3,235 | 2,824 | 21,782 | 188,938 |
Accumulated amortisation and impairment losses | ||||||
At 1 January 2024 | 9,819 | – | 2,193 | – | 4,329 | 16,341 |
Amortisation | – | – | 218 | – | 2,084 | 2,302 |
At 31 December 2024 | 9,819 | – | 2,411 | – | 6,413 | 18,643 |
| Net carrying value | ||||||
At 31 December 2024 | 52,278 | 99,000 | 824 | 2,824 | 15,369 | 170,295 |
At 1 January 2024 | 40,709 | 99,000 | 814 | 1,487 | 13,596 | 155,606 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Lettings goodwill | 54,508 | 52,278 |
Brand asset – Sales and Lettings | 99,000 | 99,000 |
153,508 | 151,278 |
| Fixtures, | Assets | |||
| Leasehold | fittings and | under | ||
| improvements | equipment | construction | Total | |
| 2025 | £’000 | £’000 | £’000 | £’000 |
| Cost | ||||
At 1 January 2025 | 35,950 | 13,265 | – | 49,215 |
Additions | 188 | 242 | 2,857 | 3,287 |
Disposals | (309) | (155) | – | (464) |
Transferred into use | 619 | 74 | (693) | – |
At 31 December 2025 | 36,448 | 13,426 | 2,164 | 52,038 |
| Accumulated depreciation and impairment losses | ||||
At 1 January 2025 | 30,348 | 10,783 | – | 41,131 |
Disposals | (307) | (152) | – | (459) |
Depreciation | 1,692 | 944 | – | 2,636 |
At 31 December 2025 | 31,733 | 11,575 | – | 43,308 |
| Net carrying value | ||||
At 31 December 2025 | 4,715 | 1,851 | 2,164 | 8,730 |
At 1 January 2025 | 5,602 | 2,482 | – | 8,084 |
| Fixtures, | Assets | |||
| Leasehold | fittings and | under | ||
| improvements | equipment | construction | Total | |
| 2024 | £’000 | £’000 | £’000 | £’000 |
| Cost | ||||
At 1 January 2024 | 35,083 | 12,965 | – | 48,048 |
Additions | 297 | 228 | 581 | 1,106 |
Acquired through business combinations | 61 | – | – | 61 |
Transferred into use | 509 | 72 | (581) | – |
At 31 December 2024 | 35,950 | 13,265 | – | 49,215 |
| Accumulated depreciation and impairment losses | ||||
At 1 January 2024 | 28,767 | 9,822 | – | 38,589 |
Depreciation | 1,581 | 961 | – | 2,542 |
At 31 December 2024 | 30,348 | 10,783 | – | 41,131 |
| Net carrying value | ||||
At 31 December 2024 | 5,602 | 2,482 | – | 8,084 |
At 1 January 2024 | 6,316 | 3,143 | – | 9,459 |
| Motor | |||
| Property | vehicles | Total | |
| £’000 | £’000 | £’000 | |
At 1 January 2024 | 34,517 | 7,954 | 42,471 |
Additions | 2,396 | 3,475 | 5,871 |
Acquired through business combinations | 921 | 80 | 1,001 |
Lease modifications | (84) | 534 | 450 |
Disposals | (242) | (245) | (487) |
Depreciation | (6,754) | (3,930) | (10,684) |
At 31 December 2024 | 30,754 | 7,868 | 38,622 |
Additions | 12,695 | 2,049 | 14,744 |
Acquired through business combinations (refer to Note 12) | – | 18 | 18 |
Lease modifications | (2,510) | (13) | (2,523) |
Disposals | (1,009) | (76) | (1,085) |
Depreciation | (7,162) | (4,121) | (11,283) |
At 31 December 2025 | 32,768 | 5,725 | 38,493 |
| Motor | |||
| Property | vehicles | Total | |
| £’000 | £’000 | £’000 | |
At 1 January 2024 | 39,477 | 8,124 | 47,601 |
Additions | 2,367 | 3,475 | 5,842 |
Acquired through business combinations | 921 | 80 | 1,001 |
Lease modifications | (73) | 535 | 462 |
Disposals | (799) | (241) | (1,040) |
Interest charge | 1,683 | 382 | 2,065 |
Payments | (9,012) | (4,155) | (13,167) |
At 31 December 2024 | 34,564 | 8,200 | 42,764 |
Additions | 12,159 | 2,049 | 14,208 |
Acquired through business combinations (refer to Note 12) | – | 18 | 18 |
Lease modifications | (3,245) | – | (3,245) |
Disposals | (2,704) | (93) | (2,797) |
Interest charge | 1,712 | 358 | 2,070 |
Payments | (8,586) | (4,403) | (12,989) |
At 31 December 2025 | 33,900 | 6,129 | 40,029 |
Current | 4,039 | 3,748 | 7,787 |
Non-current | 29,861 | 2,381 | 32,242 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Maturity analysis – contractual undiscounted cash flows | ||
Within one year | 9,850 | 13,101 |
In the second to fifth years inclusively | 22,761 | 27,032 |
After five years | 18,608 | 8,282 |
51,219 | 48,415 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Depreciation of right–of–use assets | 11,283 | 10,684 |
Interest expense on lease liabilities | 2,070 | 2,065 |
Expenses relating to short–term leases | 657 | 915 |
Total amount recognised in profit or loss | 14,010 | 13,664 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Finance income under finance sub–leases recognised in the year | 51 | 30 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Within one year | 147 | 171 |
In the second to fifth years inclusively | 568 | 580 |
After five years | 83 | 206 |
798 | 957 |
| Marshall | |
| Vizard | |
| £’000 | |
| Assets | |
Acquired intangible assets recognised on acquisition | 1,042 |
Right–of–use assets | 18 |
Cash and cash equivalents | 421 |
Trade and other receivables | 4 |
Contract assets | 243 |
| 1,728 | |
| Liabilities | |
Trade and other payables | (50) |
Contract liabilities | (4) |
Lease liabilities | (18) |
Current tax liability | (121) |
Deferred tax liability | (320) |
Borrowings | (16) |
| (529) | |
Total identifiable net assets at fair value | 1,199 |
Goodwill arising on acquisition | 1,376 |
Fair value of consideration | 2,575 |
| Marshall | |
| Vizard | |
| £’000 | |
Amount settled in cash | 1,840 |
Contingent cash consideration | 735 |
Fair value of consideration | 2,575 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Cash consideration | (2,093) | (12,575) |
Cash acquired in subsidiaries | 421 | 1,242 |
Current year acquisitions of subsidiaries, net of cash acquired | (1,672) | (11,333) |
Deferred consideration paid in relation to prior year acquisitions | (3,660) | (1,371) |
Acquisitions of subsidiaries, net of cash acquired (included in cash flows from investing activities) | (5,332) | (12,704) |
Transaction costs of the acquisitions paid in the year (included in cash flows from operating activities) 1 | (123) | (295) |
Net cash flow on acquisitions | (5,455) | (12,999) |
| Proportion of | ||||
| ownership | ||||
| interest held | Proportion of | |||
| Place of incorporation | in ordinary | voting power | ||
| Name | and operation | Principal activity | shares % | held % |
Foxtons Intermediate Holdings Limited 1 | United Kingdom | Holding company | 100% | 100% |
Foxtons Operational Holdings Limited | United Kingdom | Holding company | 100% | 100% |
Foxtons Limited | United Kingdom | Estate agency | 100% | 100% |
Alexander Hall Associates Limited | United Kingdom | Financial services | 100% | 100% |
| Alexander Hall Partnership Limited (formerly | United Kingdom | Financial services | 100% | 100% |
| Alexander Hall Direct Limited) | ||||
London Stone Properties Limited | United Kingdom | Estate agency | 100% | 100% |
Stones Residential Holdings Limited | United Kingdom | Dormant | 100% | 100% |
Stones Residential (Stanmore) Limited | United Kingdom | Estate agency | 100% | 100% |
IMM Properties Ltd. | United Kingdom | Dormant | 100% | 100% |
Atkinson McLeod Limited | United Kingdom | Estate agency | 100% | 100% |
Ludlow Thompson Holdings Limited | United Kingdom | Holding company | 100% | 100% |
Ludlowthompson SLM Ltd | United Kingdom | Estate agency | 100% | 100% |
Ludlowthompson.com Limited | United Kingdom | Estate agency | 100% | 100% |
Haslams Estate Agents (Thames Valley) Limited | United Kingdom | Holding company | 100% | 100% |
Haslams Estate Agents Limited | United Kingdom | Estate agency | 100% | 100% |
Michael Hardy & Company (Lettings) Limited | United Kingdom | Estate agency | 100% | 100% |
| Michael Hardy & Company (Wokingham) | United Kingdom | Estate agency | 100% | 100% |
| Limited | ||||
Imagine Property Group Limited | United Kingdom | Estate agency | 100% | 100% |
Neil Marshall Limited | United Kingdom | Estate agency | 100% | 100% |
Dominic Watts Limited | United Kingdom | Estate agency | 100% | 100% |
Marshall Vizard LLP | United Kingdom | Estate agency | 100% | 100% |
| Company | |
| Name | number |
London Stone Properties Limited | 06431946 |
Stones Residential Holdings Limited | 08823115 |
Stones Residential (Stanmore) Limited | 04141139 |
IMM Properties Ltd. | 04078132 |
Atkinson McLeod Limited | 04242670 |
Ludlow Thompson Holdings Limited | 07369596 |
Ludlowthompson SLM Ltd | 05955309 |
Ludlowthompson.com Limited | 06959011 |
Haslams Estate Agents (Thames Valley) Limited | 10960874 |
Haslams Estate Agents Limited | 02957717 |
Michael Hardy & Company (Lettings) Limited | 03731054 |
Michael Hardy & Company (Wokingham) Limited | 01867303 |
Imagine Property Group Limited | 10313168 |
Neil Marshall Limited | 08833572 |
Dominic Watts Limited | 12694986 |
Marshall Vizard LLP | OC390964 |
Alexander Hall Partnership Limited | 03790471 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Trade receivables | 14,232 | 13,201 |
Less: Expected credit loss allowance | (3,297) | (3,058) |
Net trade receivables | 10,935 | 10,143 |
Prepayments and accrued income | 4,731 | 4,853 |
Other receivables | 1,901 | 1,713 |
17,567 | 16,709 |
| More than | More than | More than | More than | |||
| 30 days | 60 days | 90 days | 120 days | |||
31 December 2025 | Current | past due | past due | past due | past due | Total |
Gross carrying amount (£’000) | 6,399 | 1,451 | 815 | 972 | 4,595 | 14,232 |
Expected credit loss rate | 3% | 6% | 9% | 16% | 61% | 23% |
Expected credit loss allowance (£’000) | (191) | (89) | (77) | (153) | (2,787) | (3,297) |
| More than | More than | More than | More than | |||
| 30 days | 60 days | 90 days | 120 days | |||
31 December 2024 | Current | past due | past due | past due | past due | Total |
Gross carrying amount (£’000) | 6,374 | 1,216 | 787 | 688 | 4,136 | 13,201 |
Expected credit loss rate | 3% | 5% | 14% | 27% | 61% | 23% |
Expected credit loss allowance (£’000) | (185) | (66) | (113) | (183) | (2,511) | (3,058) |
| Expected | |
| credit loss | |
| allowance | |
| £’000 | |
At 31 December 2023 | (3,103) |
Amounts provided for during the period | (341) |
Amounts utilised during the period | 386 |
At 31 December 2024 | (3,058) |
Amounts provided for during the period | (449) |
Amounts utilised during the period | 210 |
At 31 December 2025 | (3,297) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Trade creditors | 3,579 | 4,201 |
Social security and other taxes | 3,567 | 3,349 |
VAT payable | 1,988 | 1,511 |
Contingent and deferred consideration | 1,461 | 4,106 |
Accruals | 11,220 | 10,549 |
Other creditors | 140 | 205 |
21,955 | 23,921 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Non-current: | ||
Revolving credit facility | 22,594 | 18,180 |
Transaction costs | (218) | (172) |
Total borrowings due in more than one year | 22,376 | 18,008 |
Total borrowings | 22,376 | 18,008 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 January | 18,008 | 11,780 |
Proceeds | 19,000 | 26,800 |
Repayments | (14,516) | (20,629) |
Interest accrued | 1,009 | 812 |
Interest paid | (1,165) | (536) |
Acquired through business combination (refer to Note 12) | 16 | – |
Other movements including transaction fees | 24 | (219) |
At 31 December | 22,376 | 18,008 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Lettings: Unbilled commission | 26,875 | 23,930 |
Sales: Off plan new homes commission | 198 | 257 |
27,073 | 24,187 |
| 2025 | 2024 | |
| £’000 | £’000 | |
At 1 January | 24,187 | 19,004 |
Contract assets recognised in revenue | 22,196 | 20,288 |
Contract assets invoiced | (19,665) | (15,372) |
Acquired through business combination (refer to Note 12) | 243 | 1,195 |
Decrease/(increase) in expected credit loss provision | 112 | (928) |
At 31 December | 27,073 | 24,187 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Lettings: Securing a tenancy for the landlord | 6,625 | 6,977 |
Lettings: Rent collection service | 2,025 | 2,119 |
Other amounts deferred | 1,168 | 1,410 |
9,818 | 10,506 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Current contract assets | 20,426 | 18,579 |
Non-current contract assets | 6,647 | 5,608 |
Total contract assets | 27,073 | 24,187 |
Current contract liabilities | 9,434 | 10,506 |
Non-current contract liabilities | 384 | – |
Total contract liabilities | 9,818 | 10,506 |
| Provision | |||
| for adjusted | Other | ||
| items | provisions | Total | |
| £’000 | £’000 | £’000 | |
At 1 January 2025 | 1,735 | 2,742 | 4,477 |
Increase in provision | 937 | 1,294 | 2,231 |
Reversal of provision | (530) | (171) | (701) |
Utilisation of provision | (1,404) | (297) | (1,701) |
At 31 December 2025 | 738 | 3,568 | 4,306 |
| Provision | |||
| for adjusted | Other | ||
| items | provisions | Total | |
| £’000 | £’000 | £’000 | |
At 1 January 2024 | 2,629 | 1,988 | 4,617 |
Increase in provision | 501 | 662 | 1,163 |
Acquired through business combinations | 65 | 500 | 565 |
Reversal of provision | (673) | (213) | (886) |
Utilisation of provision | (787) | (195) | (982) |
At 31 December 2024 | 1,735 | 2,742 | 4,477 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Current | 2,705 | 2,156 |
Non-current | 1,601 | 2,321 |
4,306 | 4,477 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Authorised, allotted, issued and fully paid: | ||
Ordinary shares of £0.01 each At 1 January | 3,301 | 3,301 |
Own shares acquired and cancelled in the period | (98) | – |
Closing balance | 3,203 | 3,301 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Merger reserve | 20,568 | 20,568 |
Capital redemption reserve | 169 | 71 |
Other capital reserve | 2,582 | 2,582 |
23,319 | 23,221 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Balance at 1 January | 11,012 | 12,092 |
Settlement of share incentive plan | (279) | (1,080) |
Balance at 31 December | 10,733 | 11,012 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Financial assets recorded at FVOCI | ||
Investments | 31 | 31 |
31 | 31 | |
| Financial assets recorded at amortised cost | ||
Cash and cash equivalents | 5,475 | 5,320 |
Other financial assets | 39,909 | 36,043 |
45,384 | 41,363 | |
| Financial liabilities recorded at amortised cost | ||
Borrowings | (22,376) | (18,008) |
Lease liabilities | (40,029) | (42,764) |
Trade and other payables 1 | (16,400) | (19,061) |
Contract liabilities 2 | (7,793) | (8,387) |
(86,598) | (88,220) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Net debt 1 | (16,901) | (12,688) |
Equity | 144,969 | 138,979 |
Gearing ratio | 11.7% | 9.1% |
| Carrying | Contractual | Within | After | ||||
| amounts | cash flows | 1 year | 1–2 years | 2–3 years | 3–4 years | 4 years | |
| 31 December 2025 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade and other payables 1 | (16,400) | (16,400) | (16,400) | – | – | – | – |
Borrowings | (22,376) | (25,624) | (1,212) | (1,212) | (23,200) | – | – |
Contract liabilities 2 | (7,793) | (7,793) | (7,409) | (384) | – | – | – |
Lease liabilities | (40,029) | (51,219) | (9,850) | (7,820) | (5,735) | (4,954) | (22,860) |
(86,598) | (101,036) | (34,871) | (9,416) | (28,935) | (4,954) | (22,860) |
| Carrying | Contractual | Within | After | ||||
| amounts | cash flows | 1 year | 1–2 years | 2–3 years | 3–4 years | 4 years | |
| 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Trade and other payables | (19,061) | (19,061) | (19,061) | – | – | – | – |
Borrowings 3 | (18,008) | (21,038) | (1,143) | (1,143) | (18,752) | – | – |
Contract liabilities | (8,387) | (8,387) | (8,387) | – | – | – | – |
Lease liabilities | (42,764) | (48,415) | (13,101) | (11,446) | (7,596) | (4,303) | (11,969) |
(88,220) | (96,901) | (41,692) | (12,589) | (26,348) | (4,303) | (11,969) |
| 2025 | 2024 | |
| £’000 | £’000 | |
Short-term employee benefits | 1,365 | 1,955 |
Post-employment benefits | 23 | 22 |
Share-based payments | 1,983 | 1,031 |
3,371 | 3,008 |
| 2022 | |
| award | |
| (modified) | |
Weighted average share price | 61.40p |
Weighted average exercise price | nil |
Expected volatility | 24% |
Expected life | 1.1 years |
Risk-free rate | 3.75% |
Expected dividend yield | 1.91% |
2025 | 2024 | |||
| Weighted | Weighted | |||
| Number | average | Number | average | |
| of share | exercise | of share | exercise | |
| awards | price | awards | price | |
Outstanding at beginning of period | 13,650,101 | nil | 12,532,659 | nil |
Granted during the period | 7,375,460 | nil | 2,707,653 | nil |
Forfeited during the period | (255,114) | nil | – | nil |
Lapsed during the period | – | nil | – | nil |
Exercised during the period | (1,073,871) | nil | (1,590,211) | nil |
Outstanding at the end of the period | 19,696,576 | nil | 13,650,101 | nil |
Exercisable at the end of the period | 1,159,707 | nil | 36,930 | nil |
| 2025 | |
| Number of | |
| awards | |
Outstanding at beginning of period | 917,134 |
Granted during the period | 118,735 |
Forfeited during the period | – |
Exercised during the period | – |
Outstanding at the end of the period | 1,035,869 |
| Financial | ||||
| Lettings | Sales | Services | Consolidated | |
| 31 December 2025 | £’000 | £’000 | £’000 | £’000 |
Revenue | 110,966 | 51,258 | 10,309 | 172,533 |
Less: Direct operating costs | (28,033) | (27,974) | (6,109) | (62,116) |
Contribution | 82,933 | 23,284 | 4,200 | 110,417 |
Contribution margin | 74.7% | 45.4% | 40.7% | 64.0% |
| Financial | ||||
| Lettings | Sales | Services | Consolidated | |
| 31 December 2024 | £’000 | £’000 | £’000 | £’000 |
Revenue | 106,030 | 48,565 | 9,332 | 163,927 |
Less: Direct operating costs | (27,925) | (25,822) | (5,317) | (59,064) |
Contribution | 78,105 | 22,743 | 4,015 | 104,863 |
Contribution margin | 73.7% | 46.8% | 43.0% | 64.0% |
| Restated | |||
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
Operating profit | 19,362 | 19,806 | |
Add back: adjusted items 1 | 4 | 252 | 228 |
Add back: Amortisation of acquired intangibles | 9 | 2,611 | 2,084 |
Adjusted operating profit | 22,225 | 22,118 | |
Add back: Amortisation of non–acquired intangibles | 3 | 703 | 218 |
Add back: Depreciation of property, plant and equipment 2 | 10 | 2,636 | 2,542 |
Add back: Share–based payment charges 3 | 1,812 | 1,249 | |
Deduct: Interest on IFRS 16 leases 4 | 11 | (2,070) | (2,065) |
Adjusted EBITDA | 25,306 | 24,062 | |
Adjusted EBITDA margin | 14.7% | 14.7% |
| Restated | |||
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
Operating profit | 19,362 | 19,806 | |
Add back: adjusted items 1 | 4 | 252 | 228 |
Add back: amortisation of acquired intangibles | 9 | 2,611 | 2,084 |
Adjusted operating profit | 22,225 | 22,118 | |
Adjusted operating profit margin | 12.9% | 13.5% |
| Restated | |||
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
Profit before tax | 16,913 | 17,485 | |
Add back: adjusted items 1 | 4 | 252 | 228 |
Add back: amortisation of acquired intangibles | 9 | 2,611 | 2,084 |
Adjusted profit before tax | 19,776 | 19,797 |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
Net cash from operating activities | 27,684 | 24,747 | |
Less: Interest on lease liabilities | 11 | (2,070) | (2,065) |
Less: Repayment of lease liabilities | 11 | (10,919) | (11,102) |
Net cash from operating activities, after repayment of IFRS 16 lease liabilities | 14,695 | 11,580 | |
Investing activities 1 : | |||
Interest received | 341 | 296 | |
Proceeds on disposal of property, plant and equipment and assets held for sale | – | 607 | |
Purchases of property, plant and equipment and right-of-use assets | (2,868) | (1,106) | |
Purchases of intangibles | 9 | (1,013) | (1,565) |
Net cash used in investing activities 1 | (3,540) | (1,768) | |
Net free cash flow | 11,155 | 9,812 |
| 2025 | 2024 | ||
| Notes | £’000 | £’000 | |
Cash and cash equivalents | 5,475 | 5,320 | |
Less: External borrowings | 16 | (22,376) | (18,008) |
Net debt | (16,901) | (12,688) |
| As originally | |||
| stated | Restated | Adjustment | |
| 2024 | 2024 | 2024 | |
| £’000 | £’000 | £’000 | |
Adjusted items (credit)/charge | (331) | 228 | 559 |
Adjusted operating profit | 21,559 | 22,118 | 559 |
Adjusted profit before tax | 19,238 | 19,797 | 559 |
Adjusted EBITDA 1 | 23,803 | 24,062 | 259 |
Adjusted earnings per share (basic) | 5.0p | 5.2p | 0.2p |
Adjusted earnings per share (diluted) | 4.9p | 5.1p | 0.2p |