2025 | 2024 | ||||||
| Non-underlying | Non-underlying | ||||||
| Underlying | items (note 9) | Statutory | Underlying | items (note 9) | Statutory | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3,4 | ||||||
Operating costs | 6 | ( | ( | ( | ( | ( | ( |
| Net impairment profit/(loss) on trade | |||||||
receivables and contract assets | 7 | ( | ( | ||||
Amortisation of acquired intangible assets | ( | ( | ( | ( | |||
Other operating income | 6,9 | ||||||
Share of post-tax results of joint ventures | 17 | ||||||
Operating profit/(loss) | 3 | ( | ( | ||||
Finance income | 10 | ||||||
Finance costs | 11 | ( | ( | ( | ( | ||
Profit/(loss) before taxation | ( | ( | |||||
Taxation | 12 | ( | ( | ( | ( | ||
Profit/(loss) for the year | ( | ( | |||||
| Attributable to: | |||||||
Equity holders of the parent | ( | ( | |||||
Non-controlling interests | 34 | ||||||
( | ( | ||||||
| Earnings per share | |||||||
Basic | 14 | ||||||
Diluted | 14 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Profit for the year | |||
| Other comprehensive income | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Exchange movements on translation of foreign operations | ( | ( | |
Transfer of translation reserve on disposal of subsidiaries | ( | ||
Cash flow hedge gain taken to equity | |||
Cash flow hedge transfers to income statement | ( | ||
| Items that will not be reclassified subsequently to profit or loss: | |||
Remeasurements of defined benefit pension schemes | 33 | ( | |
Tax on remeasurements of defined benefit pension schemes | 12 | ( | |
Other comprehensive (loss) for the year, net of tax | ( | ( | |
Total comprehensive income for the year | |||
| Attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | |||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Assets | |||
| Non-current assets | |||
Goodwill and intangible assets | 15 | ||
Property, plant and equipment | 16 | ||
Investments in joint ventures | 17 | ||
Deferred tax assets | 12 | ||
Other assets | 18 | ||
| Current assets | |||
Inventories | 19 | ||
Trade and other receivables | 20 | ||
Current tax assets | |||
Cash and cash equivalents | 21 | ||
Assets held for sale | 22 | ||
Total assets | 3 | ||
| Liabilities | |||
| Current liabilities | |||
Loans and borrowings | 26 | ( | ( |
Current tax liabilities | ( | ( | |
Trade and other payables | 23 | ( | ( |
Provisions | 24 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Loans and borrowings | 26 | ( | ( |
Retirement benefit liabilities | 33 | ( | ( |
Deferred tax liabilities | 12 | ( | ( |
Provisions | 24 | ( | ( |
Other liabilities | 25 | ( | ( |
( | ( | ||
Total liabilities | 3 | ( | ( |
Net assets | 3 | ||
| Equity | |||
Share capital | 28 | ||
Share premium account | |||
Capital redemption reserve | 28 | ||
Translation reserve | ( | ||
Other reserve | 28 | ||
Hedging reserve | |||
Retained earnings | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interests | 34 | ||
Total equity |
| Capital | Attributable | Non- | ||||||||
| Share | Share | redemption | Other | Hedging | to equity | controlling | ||||
| capital | premium | reserve | Translation | reserve | reserve | Retained | holders of | interests | Tot al | |
| (note 28) | account | (note 28) | reserve | (note 28) | (note 26) | earnings | the parent | (note 34) | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 31 December 2023 | ||||||||||
Profit for the year | ||||||||||
| Other comprehensive income | ||||||||||
Exchange movements on translation of foreign operations | ( | ( | ( | ( | ||||||
| Transfer of translation reserve | ||||||||||
on disposal of subsidiaries | ( | ( | ( | |||||||
| Cash flow hedge gain taken | ||||||||||
toequity | ||||||||||
| Remeasurements of defined | ||||||||||
benefit pension schemes | ||||||||||
Tax on remeasurements of defined benefit pension | ||||||||||
schemes | ( | ( | ( | |||||||
| Other comprehensive (loss)/ | ||||||||||
income for the year, net of tax | ( | ( | ( | ( | ||||||
| Total comprehensive (loss)/ | ||||||||||
income for the year | ( | |||||||||
Dividends | ( | ( | ( | |||||||
| Purchase of own shares | ||||||||||
forESOP trust | ( | ( | ( | |||||||
Share-based payments | ||||||||||
At 31 December 2024 | ||||||||||
Profit for the year | ||||||||||
| Other comprehensive income | ||||||||||
Exchange movements on translation of foreign operations | ( | ( | ( | ( | ||||||
Cash flow hedge transfers to income statement | ( | ( | ( | |||||||
| Remeasurements of defined | ||||||||||
benefit pension schemes | ( | ( | ( | |||||||
| Other comprehensive (loss)/ | ||||||||||
income for the year, net of tax | ( | ( | ( | ( | ( | ( | ||||
| Total comprehensive (loss)/ | ||||||||||
income for the year | ( | ( | ||||||||
Dividends | ( | ( | ( | ( | ||||||
| Purchase of own shares | ||||||||||
forESOP trust | ( | ( | ( | |||||||
Purchase of own shares | ( | ( | ( | |||||||
Share-based payments | ||||||||||
Tax on share-based payments | ||||||||||
At 31 December 2025 | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit before taxation | |||
Non-underlying items | 9 | ||
Finance income | 10 | ( | ( |
Finance costs | 11 | ||
Underlying operating profit | 3 | ||
Depreciation/impairment of property, plant and equipment | 16 | ||
Amortisation of intangible assets | 15 | ||
Share of underlying post-tax results of joint ventures | 17 | ( | ( |
Profit on sale of property, plant and equipment | ( | ( | |
Other non-cash movements (including charge for share-based payments) | |||
Foreign exchange gains | ( | ||
Operating cash flows before movements in working capital and other underlying items | |||
(Increase)/decrease in inventories | ( | ||
Increase in trade and other receivables | ( | ( | |
Increase in trade and other payables | |||
Increase in provisions net of insurance receivables, retirement benefit and other non- current liabilities | |||
Cash generated from operations before non-underlying items | |||
Cash outflows from non-underlying items: ERP costs | ( | ( | |
Cash outflows from non-underlying items: restructuring costs | ( | ( | |
Cash inflows from non-underlying items: claims for closed businesses | |||
Cash generated from operations | |||
Interest paid | ( | ( | |
Interest element of lease rental payments | ( | ( | |
Income tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Interest received | |||
Proceeds from sale of property, plant and equipment | |||
Proceeds from sale of other non-current assets | |||
Disposal of businesses | 5 | ( | |
Acquisition of businesses, net of cash acquired | 5 | ( | ( |
Acquisition of property, plant and equipment | 16 | ( | ( |
Acquisition of other intangible assets | 15 | ( | |
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Debt issuance costs | ( | ( | |
Repayment of borrowings | ( | ( | |
Payment of lease liabilities | ( | ( | |
Purchase of own shares for ESOP trust | ( | ( | |
Purchase of own shares | ( | ||
Dividends paid | 13 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of year | |||
Effect of exchange rate movements | ( | ( | |
Cash and cash equivalents at end of year | 21 |
Average rates | 2025 | 2024 |
US dollar | 1.32 | 1.28 |
Canadian dollar | 1.84 | 1.75 |
Euro | 1.17 | 1.18 |
Singapore dollar | 1.72 | 1.71 |
Australian dollar | 2.04 | 1.94 |
Year-end rates | 2025 | 2024 |
US dollar | 1.35 | 1.25 |
Canadian dollar | 1.85 | 1.80 |
Euro | 1.15 | 1.21 |
Singapore dollar | 1.73 | 1.71 |
Australian dollar | 2.02 | 2.02 |
Buildings | 50 years |
Plant and equipment | 3 to 12 years |
Motor vehicles | 4 years |
Computers | 3 years |
Land and buildings | 3 to 15 years |
Plant and equipment | 2 to 8 years |
Motor vehicles | 3 to 5 years |
Licences | 1 to 4 years |
Software | 3 to 7 years |
Patents | 2 to 7 years |
Customer relationships | 5 to 7 years |
Customer contracts | 1 to 2 years |
Trade names | 5 to 7 years |
2025 | 2024 | |||
| Revenue | Operating profit | Revenue | Operating profit | |
| £m | £m | £m | £m | |
North America | 1,815.7 | 166.2 | 1,785.8 | 190.0 |
Europe and Middle East | 873.4 | 38.8 | 835.1 | 7.9 |
Asia-Pacific | 398.2 | 30.6 | 365.8 | 28.7 |
3,087.3 | 235.6 | 2,986.7 | 226.6 | |
Central items | – | (17.4) | – | (14.0) |
Underlying | 3,087.3 | 218.2 | 2,986.7 | 212.6 |
Non-underlying items (note 9) | – | (10.9) | – | (7.5) |
3,087.3 | 207.3 | 2,986.7 | 205.1 |
| 2025 | ||||||
| Segment | Segment | Capital | Capital | Depreciation 2 | Tangible 3 and | |
| assets | liabilities | employed | additions | and amortisation | intangible assets | |
| £m | £m | £m | £m | £m | £m | |
North America | 926.6 | (349.4) | 577.2 | 45.9 | 56.0 | 323.4 |
Europe and Middle East | 417.5 | (294.5) | 123.0 | 29.6 | 38.7 | 164.0 |
Asia-Pacific | 160.4 | (114.6) | 45.8 | 14.9 | 13.3 | 68.9 |
1,504.5 | (758.5) | 746.0 | 90.4 | 108.0 | 556.3 | |
Central items 1 | 323.9 | (425.7) | (101.8) | – | 1.1 | 3.4 |
1,828.4 | (1,184.2) | 644.2 | 90.4 | 109.1 | 559.7 |
| 2024 | ||||||
| Segment | Segment | Capital | Capital | Depreciation 2 | Tangible 3 and | |
| assets | liabilities | employed | additions | and amortisation | intangible assets | |
| £m | £m | £m | £m | £m | £m | |
North America | 974.7 | (357.7) | 617.0 | 46.3 | 56.8 | 348.3 |
Europe and Middle East | 380.4 | (282.8) | 97.6 | 28.2 | 36.2 | 151.8 |
Asia-Pacific | 153.0 | (100.5) | 52.5 | 13.9 | 13.7 | 68.4 |
1,508.1 | (741.0) | 767.1 | 88.4 | 106.7 | 568.5 | |
Central items 1 | 282.6 | (453.0) | (170.4) | – | 2.1 | 4.1 |
1,790.7 | (1,194.0) | 596.7 | 88.4 | 108.8 | 572.6 |
| 2025 | 2024 | |
| £m | £m | |
United States | 1,664.4 | 1,612.5 |
Australia | 286.5 | 246.4 |
Canada | 156.8 | 171.7 |
Germany | 150.7 | 168.9 |
Poland | 98.3 | 101.3 |
United Kingdom | 84.4 | 97.5 |
India | 82.3 | 78.2 |
Other | 563.9 | 510.2 |
3,087.3 | 2,986.7 |
| 2025 | 2024 | |
| £m | £m | |
United States | 380.0 | 349.0 |
Germany | 57.4 | 51.4 |
Australia | 51.3 | 52.9 |
Canada | 39.3 | 37.5 |
Austria | 31.0 | 30.0 |
Other | 128.2 | 144.9 |
687. 2 | 665.7 |
2025 | 2024 | |||||
| Revenue | Revenue | Revenue | Revenue | |||
| recognised on | recognised on | recognised on | recognised on | |||
| performance | performance | performance | performance | |||
| obligations | obligations | obligations | obligations | |||
| satisfied over | satisfied at a | Tot al | satisfied over | satisfied at a | Tot al | |
| time | point in time | revenue | time | point in time | revenue | |
| £m | £m | £m | £m | £m | £m | |
North America | 1,530.9 | 284.8 | 1,815.7 | 1,457.5 | 328.3 | 1,785.8 |
Europe and Middle East | 873.4 | – | 873.4 | 835.1 | – | 835.1 |
Asia-Pacific | 398.2 | – | 398.2 | 365.8 | – | 365.8 |
2,802.5 | 284.8 | 3,087.3 | 2,658.4 | 328.3 | 2,986.7 |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 395.5 | 421.9 |
One to two years | 156.8 | 130.5 |
More than two years | 7.4 | 25.9 |
559.7 | 578.3 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 548.3 | 575.1 |
Contract assets | 119.6 | 119.2 |
Contract liabilities | (98.3) | (115.2) |
2025 | 2024 | |||
| Contract assets | Contract liabilities | Contract assets | Contract liabilities | |
| £m | £m | £m | £m | |
As at 1 January | 119.2 | (115.2) | 90.9 | (90.9) |
Revenue recognised in the current year | 1,100.3 | 1,075.6 | 1,091.3 | 930.8 |
Disposed with businesses | – | – | (1.3) | 0.9 |
Amounts transferred to trade receivables | (1,096.0) | – | (1,059.9) | – |
| Cash received/invoices raised for performance | ||||
obligations not yet satisfied | – | (1,062.6) | – | (956.8) |
Exchange movements | (3.9) | 3.9 | (1.8) | 0.8 |
As at 31 December | 119.6 | (98.3) | 119.2 | (115.2) |
| 2025 | 2024 | ||
| Note | £m | £m | |
Raw materials and consumables | 855.6 | 834.7 | |
Staff costs | 8 | 830.4 | 790.1 |
Other operating charges | 833.5 | 839.6 | |
Amortisation of intangible assets | 15 | 0.1 | 0.1 |
Expenses relating to short-term leases and leases of low-value assets | 246.5 | 202.2 | |
| Depreciation: | |||
Owned property, plant and equipment | 16a | 77.3 | 78.8 |
Right-of-use assets | 16b | 31.7 | 29.9 |
Underlying operating costs | 2,875.1 | 2,775.4 | |
Non-underlying items | 9 | 10.8 | 10.6 |
Statutory operating costs | 2,885.9 | 2,786.0 | |
| Other operating charges include: | |||
Fees payable to the company’s auditor for the audit of the company’s Annual Report and Accounts | 1.5 | 1.5 | |
| Fees payable to the company’s auditor for other services: | |||
The audit of the company’s subsidiaries, pursuant to legislation | 2.2 | 2.1 | |
Other assurance services | 0.2 | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
Bank and other interest receivable | 4.0 | 6.1 |
Net pension interest income | 0.2 | 0.2 |
Other finance income | 0.3 | 0.3 |
Underlying finance income | 4.5 | 6.6 |
Total finance income | 4.5 | 6.6 |
| 2025 | 2024 | |
| £m | £m | |
Additional provisions | (16.1) | (21.0) |
Unused amounts reversed | 16.6 | 9.0 |
Net impairment profit/(loss) | 0.5 | (12.0) |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 730.2 | 697.4 |
Social security costs | 76.1 | 71.0 |
Other pension costs | 19.2 | 17.5 |
Share-based payments | 4.9 | 4.2 |
830.4 | 790.1 |
| 2025 | 2024 | |
| Number | Number | |
North America | 4,786 | 4,542 |
Europe and Middle East | 3,547 | 3,403 |
Asia-Pacific | 1,531 | 1,441 |
9,864 | 9,386 |
| 2025 | 2024 | |
| £m | £m | |
ERP implementation costs | 9.9 | 4.0 |
Exceptional restructuring costs | 0.9 | 4.3 |
Claims related to closed businesses | – | 1.5 |
Loss on disposal of operations | – | 0.8 |
Non-underlying items in operating costs | 10.8 | 10.6 |
Amortisation of acquired intangible assets | 1.6 | 3.3 |
Change in fair value of contingent consideration payable | (1.3) | (6.4) |
Contingent consideration received on disposal of operations | (0.2) | – |
Non-underlying items in other operating income | (1.5) | (6.4) |
Total non-underlying items in operating profit and before taxation | 10.9 | 7.5 |
Taxation | (1.9) | (2.7) |
Total non-underlying items after taxation | 9.0 | 4.8 |
| Other | |||||||
| Unused | Accelerated | Retirement | employee- | Other 1 | |||
| tax | capital | benefit | related | Bad | temporary | ||
| losses | allowances | obligations | liabilities | debts | differences | Tot al | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | 10.7 | 1.0 | 2.3 | 12.4 | 7.0 | (4.4) | 29.0 |
Credit/(charge) to the income statement | 2.5 | 21.2 | (0.3) | (5.6) | 4.5 | 0.5 | 22.8 |
Charge to other comprehensive income | – | – | (0.1) | – | – | – | (0.1) |
Exchange movements | (0.1) | 1.2 | (0.1) | (0.1) | 0.1 | (0.2) | 0.8 |
Other reallocations/transfers | – | (0.4) | – | – | – | – | (0.4) |
At 31 December 2024 | 13.1 | 23.0 | 1.8 | 6.7 | 11.6 | (4.1) | 52.1 |
Credit/(charge) to the income statement | (1.6) | (18.8) | (1.1) | 2.5 | (0.4) | 5.2 | (14.2) |
Credit to retained earnings | – | – | – | 0.7 | – | – | 0.7 |
Exchange movements | (1.4) | (1.4) | 0.2 | (0.5) | (0.7) | (0.4) | (4.2) |
At 31 December 2025 | 10.1 | 2.8 | 0.9 | 9.4 | 10.5 | 0.7 | 34.4 |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax assets | 43.8 | 61.5 |
Deferred tax liabilities | (9.4) | (9.4) |
34.4 | 52.1 |
| 2025 | 2024 | |
| £m | £m | |
Interest payable on bank loans and overdrafts | 1.7 | 1.4 |
Interest payable on other loans | 14.5 | 17.3 |
Interest on lease liabilities | 6.4 | 6.2 |
Net pension interest cost | 0.4 | 0.4 |
Other interest costs | 1.6 | 1.9 |
Total interest costs | 24.6 | 27.2 |
Unwinding of discount on provisions | 0.8 | 0.6 |
Total finance costs | 25.4 | 27.8 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax expense: | ||
Current year | 26.0 | 64.0 |
Prior years | 3.1 | – |
Total current tax | 29.1 | 64.0 |
| Deferred tax expense: | ||
Current year | 21.1 | (23.0) |
Prior years | (6.9) | 0.2 |
Total deferred tax | 14.2 | (22.8) |
43.3 | 41.2 |
2025 | 2024 | |||||
| Non- | Non- | |||||
| underlying | underlying | |||||
| items | items | |||||
| Underlying | (note 9) | Statutory | Underlying | (note 9) | Statutory | |
| £m | £m | £m | £m | £m | £m | |
Profit/(loss) before tax | 197. 3 | (10.9) | 186.4 | 191.4 | (7.5) | 183.9 |
UK corporation tax charge/(credit) at 25% (2024: 25%) | 49.3 | (2.7) | 46.6 | 47.9 | (1.9) | 46.0 |
Tax charged at rates other than 25% (2024: 25%) | 2.3 | (0.1) | 2.2 | 5.0 | – | 5.0 |
| Tax losses and other deductible temporary | ||||||
differences not recognised | 12.1 | 0.6 | 12.7 | 2.7 | – | 2.7 |
| Utilisation of tax losses and other deductible | ||||||
temporary differences previously unrecognised | (4.4) | – | (4.4) | (9.3) | – | (9.3) |
Permanent differences | (10.2) | 0.3 | (9.9) | (3.6) | (0.8) | (4.4) |
Adjustments to tax charge in respect of previous periods | (3.8) | – | (3.8) | 0.2 | – | 0.2 |
Other | (0.1) | – | (0.1) | 1.0 | – | 1.0 |
Tax charge/(credit) | 45.2 | (1.9) | 43.3 | 43.9 | (2.7) | 41.2 |
Effective tax rate | 22.9% | 17.5% | 23.2% | 22.9% | 35.3% | 22.4% |
| Customer | |||||
| contracts and | Other | ||||
| Goodwill | Trade names | relationships | intangibles | Tot al | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2024 | 238.6 | 32.8 | 45.2 | 27.1 | 343.7 |
Disposed with businesses | – | – | – | (2.1) | (2.1) |
Reclassification | – | – | – | 2.5 | 2.5 |
Exchange movements | (4.8) | (0.6) | (0.9) | (1.1) | (7.4) |
At 31 December 2024 and 1 January 2025 | 233.8 | 32.2 | 44.3 | 26.4 | 336.7 |
Additions | – | – | – | 0.1 | 0.1 |
Exchange movements | (8.0) | (0.8) | (1.3) | (1.2) | (11.3) |
At 31 December 2025 | 225.8 | 31.4 | 43.0 | 25.3 | 325.5 |
| Accumulated amortisation and impairment | |||||
At 1 January 2024 | 131.0 | 28.9 | 42.6 | 26.6 | 229.1 |
Amortisation charge for the year | – | 2.1 | 1.2 | 0.1 | 3.4 |
Disposed with businesses | – | – | – | (2.1) | (2.1) |
Reclassification | – | – | – | 2.5 | 2.5 |
Exchange movements | (4.8) | (0.6) | (0.9) | (1.1) | (7.4) |
At 31 December 2024 and 1 January 2025 | 126.2 | 30.4 | 42.9 | 26.0 | 225.5 |
Amortisation charge for the year | – | 0.9 | 0.7 | 0.1 | 1.7 |
Exchange movements | (1.4) | (0.8) | (1.3) | (1.0) | (4.5) |
At 31 December 2025 | 124.8 | 30.5 | 42.3 | 25.1 | 222.7 |
| Carrying amount | |||||
At 1 January 2024 | 107.6 | 3.9 | 2.6 | 0.5 | 114.6 |
At 31 December 2024 and 1 January 2025 | 107.6 | 1.8 | 1.4 | 0.4 | 111.2 |
At 31 December 2025 | 101.0 | 0.9 | 0.7 | 0.2 | 102.8 |
2025 | 2024 | ||||||
| Carrying | Pre-tax | Forecast | Carrying | Pre-tax | Forecast | ||
| value | discount rate 1 | growth rate | value | discount rate 1 | growth rate | ||
CGU | Geographical segment | £m | % | % | £m | % | % |
Keller US | North America | 46.5 | 14.2 | 2.0 | 50.1 | 14.9 | 2.0 |
Suncoast | North America | 31.9 | 14.0 | 2.0 | 34.4 | 14.8 | 2.0 |
Keller Canada | North America | 12.1 | 13.0 | 2.0 | 12.4 | 13.6 | 2.0 |
Other | North America and Europe | 10.5 | 10.7 | ||||
101.0 | 107.6 |
| 2025 | 2024 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders in the year: | ||
Final dividend for the year ended 31 December 2024 of 33.1p (2023: 31.3p) per share | 23.3 | 22.6 |
Interim dividend for the year ended 31 December 2025 of 18.3p (2024: 16.6p) per share | 12.9 | 12.0 |
36.2 | 34.6 |
| Underlying earnings attributable | Earnings attributable to the | |||
| to the equity holders of the parent | equity holders of the parent | |||
2025 | 2024 | 2025 | 2024 | |
Basic and diluted earnings (£m) | 151.7 | 147.1 | 142.7 | 142.3 |
Weighted average number of ordinary shares (m) 1 | ||||
Basic number of ordinary shares outstanding | 70.5 | 72.1 | 70.5 | 72.1 |
| Effect of dilution from: | ||||
Share options and awards | 1.3 | 1.5 | 1.3 | 1.5 |
Diluted number of ordinary shares outstanding | 71.8 | 73.6 | 71.8 | 73.6 |
| Earnings per share | ||||
Basic earnings per share (p) | 215.2 | 204.0 | 202.4 | 197.4 |
Diluted earnings per share (p) | 211.3 | 199.9 | 198.7 | 193.3 |
| Land and | Plant, machinery | Capital work | ||
| buildings | and vehicles | in progress | Tot al | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 January 2024 | 78.6 | 1,000.4 | 8.2 | 1,087. 2 |
Additions | 5.0 | 80.1 | 3.9 | 89.0 |
Disposals | (2.1) | (40.8) | – | (42.9) |
Net transfers to held for sale 1 | (2.3) | (13.0) | – | (15.3) |
Disposed with businesses | (0.1) | (10.2) | – | (10.3) |
Reclassification | – | 2.7 | (2.7) | – |
Exchange movements | (1.5) | (20.6) | (0.2) | (22.3) |
At 31 December 2024 and 1 January 2025 | 77.6 | 998.6 | 9.2 | 1,085.4 |
Additions | 4.4 | 86.4 | (0.5) | 90.3 |
Disposals | (1.4) | (40.8) | – | (42.2) |
Net transfers (to)/from held for sale 1 | (0.2) | 5.7 | – | 5.5 |
Reclassification | 0.1 | 2.6 | (2.7) | – |
Exchange movements | (0.9) | (16.9) | (0.5) | (18.3) |
At 31 December 2025 | 79.6 | 1,035.6 | 5.5 | 1,120.7 |
| Accumulated depreciation and impairment | ||||
At 1 January 2024 | 27.5 | 664.8 | – | 692.3 |
Charge for the year | 2.0 | 76.8 | – | 78.8 |
Disposals | (1.6) | (27.5) | – | (29.1) |
Net transfers to held for sale 1 | – | (2.4) | – | (2.4) |
Disposed with businesses 2 | – | (9.5) | – | (9.5) |
Exchange movements | (0.5) | (15.7) | – | (16.2) |
At 31 December 2024 and 1 January 2025 | 27.4 | 686.5 | – | 713.9 |
Charge for the year | 2.2 | 75.1 | – | 77.3 |
Disposals | (0.7) | (33.9) | – | (34.6) |
Exchange movements | (0.1) | (9.4) | – | (9.5) |
At 31 December 2025 | 28.8 | 718.3 | – | 747.1 |
| Carrying amount | ||||
At 1 January 2024 | 51.1 | 335.6 | 8.2 | 394.9 |
At 31 December 2024 and 1 January 2025 | 50.2 | 312.1 | 9.2 | 371.5 |
At 31 December 2025 | 50.8 | 317.3 | 5.5 | 373.6 |
Reduction in 1 | ||||
Increase in 1 | future growth | Reduction in final | ||
| discount rate | rate | year cash flow | ||
CGU | Geographical segment | % | % | % |
Keller US | North America | 76.7 | n/a | 112.9 |
Suncoast | North America | 19.3 | 30.0 | 79.9 |
Keller Canada | North America | 12.9 | 18.4 | 69.2 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Property, plant and equipment – owned assets | 16a | 373.6 | 371.5 |
Right-of-use assets – leased assets | 16b | 83.3 | 89.9 |
At 31 December | 456.9 | 461.4 |
2025 | 2024 | |||
| Underlying | Statutory | Underlying | Statutory | |
| £m | £m | £m | £m | |
Revenue | 58.2 | 58.2 | 60.4 | 60.4 |
Operating costs 1 | (56.0) | (56.0) | (59.2) | (59.2) |
Operating profit | 2.2 | 2.2 | 1.2 | 1.2 |
Finance costs | (0.2) | (0.2) | (0.2) | (0.2) |
Profit before taxation | 2.0 | 2.0 | 1.0 | 1.0 |
Taxation | (0.4) | (0.4) | – | – |
Profit for the year | 1.6 | 1.6 | 1.0 | 1.0 |
Group’s share of post-tax results | 0.8 | 0.8 | 0.5 | 0.5 |
KFS Finland Oy (100% of results) | Group’s portion of the joint venture | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Non-current assets | 15.4 | 15.4 | 7.7 | 7.7 |
Cash and cash equivalents | 3.2 | 2.8 | 1.6 | 1.4 |
Other current assets | 7.0 | 8.2 | 3.5 | 4.1 |
Total assets | 25.6 | 26.4 | 12.8 | 13.2 |
Other current liabilities | (7.0) | (8.6) | (3.5) | (4.3) |
Non-current loans and borrowings | (6.6) | (7.8) | (3.3) | (3.9) |
Other non-current liabilities | (0.4) | (0.4) | (0.2) | (0.2) |
Total liabilities | (14.0) | (16.8) | (7.0) | (8.4) |
Net assets | 11.6 | 9.6 | 5.8 | 4.8 |
| 2025 | 2024 | |
| £m | £m | |
Non-qualifying deferred compensation plan assets | 20.7 | 23.0 |
Customer retentions | 76.1 | 33.7 |
Other assets | 0.9 | 1.3 |
Insurance receivables | 7.9 | 30.3 |
105.6 | 88.3 |
| Land and | Plant, machinery | ||
| buildings | and vehicles | Tot al | |
| £m | £m | £m | |
At 1 January 2024 | 52.0 | 33.3 | 85.3 |
Additions | 7.6 | 18.8 | 26.4 |
Depreciation expense | (15.3) | (14.6) | (29.9) |
Contract modifications | 9.7 | (0.9) | 8.8 |
Exchange movements | (0.5) | (0.2) | (0.7) |
At 31 December 2024 and 1 January 2025 | 53.5 | 36.4 | 89.9 |
Additions | 1.7 | 19.7 | 21.4 |
Depreciation expense | (15.1) | (16.6) | (31.7) |
Contract modifications | 7.4 | (0.2) | 7.2 |
Exchange movements | (2.2) | (1.3) | (3.5) |
At 31 December 2025 | 45.3 | 38.0 | 83.3 |
| 2025 | |
| £m | |
At 1 January 2025 | 4.8 |
Share of underlying post-tax results | 0.8 |
Exchange movements | 0.3 |
At 31 December 2025 | 5.9 |
| 2024 | |
| £m | |
At 1 January 2024 | 4.5 |
Share of underlying post-tax results | 0.5 |
Exchange movements | (0.2) |
At 31 December 2024 | 4.8 |
| 2024 | ||||||
| Contract | Trade receivables and non-current customer retentions | |||||
| assets | Days past due | |||||
| Tot al | Current | <30 days | 31–90 days | >90 days | Tot al | |
| £m | £m | £m | £m | £m | £m | |
Expected credit loss rate | 1% | 1% | 2% | 1% | 64% | 8% |
Estimated total gross carrying amount at default | 120.8 | 460.9 | 80.1 | 52.6 | 65.9 | 659.5 |
Allowance for expected credit loss | (1.6) | (6.7) | (1.5) | (0.4) | (42.1) | (50.7) |
Carry amount as shown in the balance sheet | 119.2 | 454.2 | 78.6 | 52.2 | 23.8 | 608.8 |
| 2025 | 2024 | |
| £m | £m | |
Bank balances | 142.3 | 116.1 |
Short-term deposits | 139.2 | 91.6 |
Cash and cash equivalents in the balance sheet | 281.5 | 207.7 |
Cash and cash equivalents in the cash flow statement | 281.5 | 207.7 |
| 2025 | 2024 | |
| £m | £m | |
Land and buildings | 0.2 | – |
Plant and machinery | – | 9.2 |
0.2 | 9.2 |
| 2025 | 2024 | |
| £m | £m | |
Raw materials and consumables | 55.9 | 49.2 |
Work in progress | 1.4 | 1.1 |
Finished goods | 29.5 | 31.3 |
86.8 | 81.6 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 548.3 | 575.1 |
Contract assets | 119.6 | 119.2 |
Other receivables | 22.4 | 23.7 |
Prepayments | 34.3 | 41.0 |
Insurance receivables | 11.0 | – |
Fair value of derivative financial instruments | 0.1 | 0.1 |
735.7 | 759.1 |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 52.3 | 45.1 |
Used during the year | (1.7) | (2.7) |
Additional provisions | 16.1 | 21.0 |
Unused amounts reversed | (16.6) | (9.0) |
Disposal of businesses | – | (1.3) |
Exchange movements | (2.3) | (0.8) |
At 31 December 1 | 47.8 | 52.3 |
| 2025 | ||||||
| Contract | Trade receivables and non-current customer retentions | |||||
| assets | Days past due | |||||
| Tot al | Current | <30 days | 31–90 days | >90 days | Tot al | |
| £m | £m | £m | £m | £m | £m | |
Expected credit loss rate | 0% | 2% | 2% | 1% | 60% | 7% |
Estimated total gross carrying amount at default | 120.1 | 479.3 | 88.0 | 47.1 | 57. 3 | 671.7 |
Allowance for expected credit loss | (0.5) | (10.6) | (2.0) | (0.4) | (34.3) | (47.3) |
Carry amount as shown in the balance sheet | 119.6 | 468.7 | 86.0 | 46.7 | 23.0 | 624.4 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 191.1 | 168.0 |
Other taxes and social security payable | 16.1 | 17.2 |
Other payables | 182.6 | 163.3 |
Contract liabilities | 98.3 | 115.2 |
Accruals | 138.5 | 142.9 |
Non-qualifying compensation plan liabilities | 1.9 | 1.4 |
Fair value of derivative financial instruments | 0.4 | 0.7 |
628.9 | 608.7 |
| Employee | Restructuring | Contract | Insurance and | Other | ||
| provisions | provisions | provisions | legal provisions | provisions | Tot al | |
| £m | £m | £m | £m | £m | £m | |
As at 31 December 2024 | 11.0 | 4.0 | 66.3 | 90.6 | 2.6 | 174.5 |
Charge for the year | 4.6 | 1.2 | 50.9 | 14.0 | 0.3 | 71.0 |
Used during the year | (2.9) | (2.6) | (33.9) | (1.8) | (0.1) | (41.3) |
Unused amounts reversed | (0.1) | (0.1) | (8.8) | (14.6) | (0.5) | (24.1) |
Unwinding of discount | 0.2 | – | – | 0.6 | – | 0.8 |
Exchange movements | (0.5) | – | (1.6) | (1.8) | (0.1) | (4.0) |
At 31 December 2025 | 12.3 | 2.5 | 72.9 | 87.0 | 2.2 | 176.9 |
Current | 5.6 | 2.4 | 60.7 | 20.8 | 2.1 | 91.6 |
Non-current | 6.7 | 0.1 | 12.2 | 66.2 | 0.1 | 85.3 |
At 31 December 2025 | 12.3 | 2.5 | 72.9 | 87.0 | 2.2 | 176.9 |
| 2025 | 2024 | |
| £m | £m | |
| Financial assets measured at fair value through profit or loss | ||
Non-qualifying deferred compensation plan | 20.7 | 23.2 |
Forward contracts | 0.1 | 0.1 |
| Financial assets measured at amortised cost | ||
Trade receivables (including non-current customer retentions) | 624.4 | 608.8 |
Contract assets | 119.6 | 119.2 |
Cash and cash equivalents | 281.5 | 207.7 |
| Financial liabilities at fair value through profit or loss | ||
Non-qualifying compensation plan liabilities | (17. 8) | (17.0) |
Contingent consideration payable | (1.1) | (3.2) |
Forward contracts | (0.4) | (0.7) |
| Financial liabilities measured at amortised cost | ||
Trade payables | (191.1) | (168.0) |
Contract liabilities | (98.3) | (115.2) |
Bank and other loans | (218.9) | (236.6) |
Lease liabilities | (91.5) | (98.0) |
| 2025 | 2024 | |
| £m | £m | |
Non-qualifying compensation plan liabilities | 15.9 | 15.6 |
Other liabilities | 1.4 | 3.0 |
17. 3 | 18.6 |
| Foreign | |||||||
| exchange | Fair value | ||||||
| 2024 | Cash flows | Other 1 | New leases | movements | changes | 2025 | |
| £m | £m | £m | £m | £m | £m | £m | |
Bank loans | (0.4) | 0.3 | – | – | – | – | (0.1) |
Private placements | (239.3) | – | (0.1) | – | 17.8 | – | (221.6) |
Deferred financing costs | 3.1 | 0.5 | (0.8) | – | – | – | 2.8 |
Lease liabilities (note 27) | (98.0) | 37.5 | (13.6) | (21.4) | 4.0 | – | (91.5) |
Total loans and borrowings | (334.6) | 38.3 | (14.5) | (21.4) | 21.8 | – | (310.4) |
| Foreign | |||||||
| exchange | Fair value | ||||||
| 2023 | Cash flows | Other 1 | New leases | movements | changes | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
Bank overdrafts | (2.4) | 2.4 | – | – | – | – | – |
Bank loans | (0.8) | 0.4 | – | – | – | – | (0.4) |
Private placements | (294.4) | 58.6 | (0.2) | – | (3.3) | – | (239.3) |
Deferred financing costs | 0.5 | 3.5 | (0.9) | – | – | – | 3.1 |
Lease liabilities (note 27) | (91.6) | 34.2 | (15.0) | (26.4) | 0.8 | – | (98.0) |
Total loans and borrowings | (388.7) | 99.1 | (16.1) | (26.4) | (2.5) | – | (334.6) |
| 2025 | ||||||||
Maturity | Carrying amount | Change in fair | ||||||
| value used for | ||||||||
| calculating hedge | Nominal | |||||||
| <1 year | 1–2 years | 2–5 years | >5 years | Asset | Liability | ineffectiveness | amount | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Forward exchange forwards | (0.4) | – | – | – | – | (0.4) | – | (0.4) |
| 2024 | ||||||||
Maturity | Carrying amount | Change in fair | ||||||
| value used for | ||||||||
| calculating hedge | Nominal | |||||||
| <1 year | 1–2 years | 2–5 years | >5 years | Asset | Liability | ineffectiveness | amount | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Forward exchange forwards | (0.7) | – | – | – | – | (0.7) | – | (0.7) |
| 2025 | |||||||
| Carrying | |||||||
| Due after | amount as | ||||||
| Effective | Due within | Due within | Due within | more than | shown in the | ||
| interest rate | 1 year | 1–2 years | 2–5 years | 5 years | Tot al | balance sheet | |
| % | £m | £m | £m | £m | £m | £m | |
Bank loans and overdrafts | 1.5 | (0.1) | (0.1) | – | – | (0.2) | (0.1) |
Other loans and private placements | 6.4 | (14.3) | (14.3) | (129.4) | (155.7) | (313.7) | (218.8) |
Lease liabilities | 6.8 | (34.9) | (26.9) | (34.0) | (8.9) | (104.7) | (91.5) |
Contract liabilities | – | (98.3) | – | – | – | (98.3) | (98.3) |
Trade payables | – | (191.1) | – | – | – | (191.1) | (191.1) |
Non-qualifying compensation plan liabilities | – | (1.9) | (2.7) | (2.1) | (11.1) | (17.8) | (17.8) |
Forward contracts | – | (0.4) | – | – | – | (0.4) | (0.4) |
Contingent consideration | – | (0.5) | (0.4) | (0.2) | – | (1.1) | (1.1) |
(341.5) | (44.4) | (165.7) | (175.7) | (727.3) | (619.1) |
| 2024 | |||||||
| Carrying | |||||||
| Due after | amount as | ||||||
| Effective | Due within | Due within | Due within | more than | shown in the | ||
| interest rate | 1 year | 1–2 years | 2–5 years | 5 years | Tot al | balance sheet | |
| % | £m | £m | £m | £m | £m | £m | |
Bank loans and overdrafts | 1.4 | (0.3) | (0.1) | – | – | (0.4) | (0.4) |
Other loans and private placements | 6.4 | (15.4) | (15.4) | (46.1) | (277.1) | (354.0) | (236.2) |
Lease liabilities | – | (33.1) | (27.0) | (40.8) | (13.6) | (114.5) | (98.0) |
Contract liabilities | – | (115.2) | – | – | – | (115.2) | (115.2) |
Trade payables | – | (168.0) | – | – | – | (168.0) | (168.0) |
Non-qualifying compensation plan liabilities | – | (1.8) | (2.5) | (2.1) | (10.6) | (17.0) | (17.0) |
Forward contracts | – | (0.7) | – | – | – | (0.7) | (0.7) |
Contingent consideration | – | (0.6) | (1.0) | (2.0) | – | (3.6) | (3.2) |
(335.1) | (46.0) | (91.0) | (301.3) | (773.4) | (638.7) |
| 2025 | 2024 | |
| £m | £m | |
$120m private placement (due August 2030) | (88.6) | (95.7) |
$180m private placement (due August 2033) | (133.0) | (143.6) |
Deferred financing costs | 2.8 | 3.1 |
Bank overdrafts | – | – |
Other bank borrowings | (0.1) | (0.4) |
Lease liabilities (note 27) | (91.5) | (98.0) |
Total loans and borrowings | (310.4) | (334.6) |
| 2025 | |||||||
GBP | USD | EUR | CAD | AUD | Other | Total | |
Weighted average fixed debt interest rate (%) | – | 6.4 | 1.5 | – | – | – | 6.4 |
Weighted average fixed debt period (years) | – | 6.4 | 2.0 | – | – | – | 6.4 |
| 2025 | |||||||
| GBP | USD | EUR | CAD | AUD | Other | Tot al | |
| £m | £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | – | (218.8) | (0.1) | – | – | – | (218.9) |
Lease liabilities | (4.4) | (58.9) | (6.9) | (3.0) | (3.4) | (14.9) | (91.5) |
Cash and cash equivalents | 99.0 | 60.1 | 16.5 | 13.2 | 24.4 | 68.3 | 281.5 |
Net debt | 94.6 | (217.6) | 9.5 | 10.2 | 21.0 | 53.4 | (28.9) |
| Trade receivables | |||||||
(including non-current customer retentions) | 7.0 | 398.3 | 45.8 | 42.3 | 24.1 | 106.9 | 624.4 |
Trade payables | (4.6) | (96.7) | (27.2) | (9.3) | (13.0) | (40.3) | (191.1) |
| 2024 | |||||||
GBP | USD | EUR | CAD | AUD | Other | Total | |
Weighted average fixed debt interest rate (%) | – | 6.4 | 1.4 | – | – | – | 6.4 |
Weighted average fixed debt period (years) | – | 7.4 | 1.7 | – | – | – | 7.4 |
| 2024 | |||||||
| GBP | USD | EUR | CAD | AUD | Other | Tot al | |
| £m | £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | – | (236.2) | (0.4) | – | – | – | (236.6) |
Lease liabilities | (5.7) | (66.1) | (7.6) | (4.2) | (4.3) | (10.1) | (98.0) |
Cash and cash equivalents | 93.8 | 6.0 | 16.7 | 6.8 | 27.9 | 56.5 | 207.7 |
Net debt | 88.1 | (296.3) | 8.7 | 2.6 | 23.6 | 46.4 | (126.9) |
| Trade receivables | |||||||
(including non-current customer retentions) | 8.2 | 405.2 | 39.6 | 60.2 | 19.6 | 76.0 | 608.8 |
Trade payables | (6.9) | (82.9) | (27. 2) | (5.6) | (3.7) | (41.7) | (168.0) |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 3.2 | 10.7 |
Paid during the period | (0.6) | (0.9) |
Fair value in the income statement during the period (note 9) | (1.3) | (6.4) |
Exchange movements | (0.2) | (0.2) |
At 31 December | 1.1 | 3.2 |
| Number | |
Outstanding at 1 January 2024 | 2,088,266 |
Granted during 2024 | 681,046 |
Lapsed during 2024 | (122,387) |
Exercised during 2024 | (652,419) |
Outstanding at 31 December 2024 and 1 January 2025 | 1,994,506 |
Granted during 2025 | 618,562 |
Lapsed during 2025 | (76,755) |
Exercised during 2025 | (671,060) |
Outstanding at 31 December 2025 | 1,865,253 |
Exercisable at 1 January 2024 | – |
Exercisable at 31 December 2024 and 1 January 2025 | – |
Exercisable at 31 December 2025 | – |
2025 | 2024 | |
Share price at grant | 1,392.0p | 1,006.0p |
Weighted average exercise price | 0.0p | 0.0p |
Expected volatility | 33.6% | 31.5% |
Expected life | 3 years | 3 years |
Risk-free rate | 4.1% | 4.2% |
Expected dividend yield | 0.00% | 0.00% |
| 2025 | 2024 | |
| £m | £m | |
At 1 January | 98.0 | 91.6 |
Additions | 21.4 | 26.4 |
Contract modifications | 7. 2 | 8.8 |
Interest expense | 6.4 | 6.2 |
Payments | (37.5) | (34.2) |
Exchange movements | (4.0) | (0.8) |
At 31 December | 91.5 | 98.0 |
Current | 29.9 | 27.5 |
Non-current | 61.6 | 70.5 |
| 2025 | 2024 | |
| £m | £m | |
| Allotted, called up and fully paid equity share capital: | ||
73,099,735 ordinary shares of 10p each (2024: 73,099,735) | 7.3 | 7.3 |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 8.7 | 8.5 |
Post-employment benefits | 0.3 | 0.3 |
Termination payments | – | – |
9.0 | 8.8 |
| The Keller Group | The Keller Group | German | German | |
| Pension Scheme | Pension Scheme | and Austrian | and Austrian | |
| (UK) | (UK) | schemes | schemes | |
| 2025 | 2024 | 2025 | 2024 | |
| % | % | % | % | |
Discount rate | 5.5 | 5.6 | 3.5 | 3.3 |
Interest on assets | 5.5 | 5.6 | – | – |
Rate of increase in pensions in payment | 3.5 | 3.6 | 2.5 | 2.5 |
Rate of increase in pensions in deferment | 2.5 | 2.8 | 2.9 | 2.6 |
Rate of inflation | 3.2 | 3.5 | 2.9 | 2.6 |
| The Keller Group | The Keller Group | German | German | |
| Pension Scheme | Pension Scheme | and Austrian | and Austrian | |
| (UK) | (UK) | schemes | schemes | |
| 2025 | 2024 | 2025 | 2024 | |
Male currently aged 65 | 21.3 | 21.3 | 22.7 | 22.5 |
Female currently aged 65 | 24.2 | 24.1 | 25.6 | 25.4 |
| The Keller Group | The Keller Group | German, | German, | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Equities | – | 2.2 | – | – |
Target return funds 1 | – | 14.0 | – | – |
Bonds | 1.1 | 20.4 | – | – |
Liability driven investing (LDI) portfolios 2 | 40.2 | 6.4 | – | – |
Cash | 0.3 | 0.3 | – | – |
41.6 | 43.3 | – | – |
| The Keller Group | The Keller Group | German 1 , | German 1 , | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Present value of the scheme liabilities | (36.0) | (37.0) | (15.4) | (15.2) |
Fair value of assets | 41.6 | 43.3 | – | – |
Surplus/(deficit) in the scheme | 5.6 | 6.3 | (15.4) | (15.2) |
Irrecoverable surplus | (5.6) | (6.3) | – | – |
Net defined benefit liability | – | – | (15.4) | (15.2) |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| £m | £m | £m | £m | £m | |
Present value of defined benefit obligation | (51.4) | (52.4) | (58.0) | (55.7) | (77.2) |
Fair value of scheme assets | 41.6 | 43.5 | 46.0 | 42.2 | 63.7 |
Deficit in the schemes | (9.8) | (8.9) | (12.0) | (13.5) | (13.5) |
Irrecoverable surplus | (5.6) | (6.3) | (5.7) | (7.3) | (12.2) |
Net defined benefit liability | (15.4) | (15.2) | (17.7) | (20.8) | (25.7) |
Experience adjustments on scheme liabilities | 0.4 | 4.3 | (3.1) | 21.1 | 6.6 |
Experience adjustments on scheme assets | (0.7) | (3.8) | 1.3 | (23.2) | 4.6 |
Name | Country of incorporation | 2025 | 2024 |
Keller Fondations Speciales SPA | Algeria | 49% | 49% |
| 2025 | 2024 | |
| £m | £m | |
Keller Fondations Speciales SPA | 0.3 | 0.3 |
Other interests | 0.1 | 0.1 |
0.4 | 0.4 |
| 2025 | 2024 | |
| £m | £m | |
Keller Fondations Speciales SPA | 2.4 | 2.7 |
Other interests | 0.4 | 0.3 |
2.8 | 3.0 |
| 2025 | 2024 | |
| £m | £m | |
| Keller Fondations | Keller Fondations | |
| Speciales SPA | Speciales SPA | |
Revenue | 3.2 | 1.5 |
Operating costs | (2.6) | (1.1) |
Operating profit | 0.6 | 0.4 |
Finance costs | – | – |
Profit before taxation | 0.6 | 0.4 |
Taxation | (0.3) | (0.1) |
Profit attributable to non-controlling interests | 0.3 | 0.3 |
| The Keller Group | The Keller Group | German 1 , | German 1 , | |
| Pension Scheme | Pension Scheme | Austrian and | Austrian and | |
| (UK) | (UK) | other schemes | other schemes | |
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Changes in scheme liabilities | ||||
Opening balance | (37.0) | (41.8) | (15.2) | (16.2) |
Current service cost | – | – | (0.5) | (0.7) |
Interest cost | (2.1) | (1.8) | (0.4) | (0.4) |
Benefits paid | 3.2 | 2.3 | 1.3 | 1.2 |
Exchange movements | – | – | (0.3) | 0.6 |
Experience loss on defined benefit obligation | (0.2) | (0.1) | – | – |
Changes to demographic assumptions | – | – | – | – |
Changes to financial assumptions | 0.1 | 4.4 | (0.3) | 0.3 |
Closing balance | (36.0) | (37.0) | (15.4) | (15.2) |
| Changes in scheme assets | ||||
Opening balance | 43.3 | 46.0 | – | – |
Interest on assets | 2.3 | 2.0 | – | – |
Administration costs | (0.1) | (0.2) | – | – |
Employer contributions | – | 1.6 | – | – |
Benefits paid | (3.2) | (2.3) | – | – |
Return on plan assets less interest | (0.7) | (3.8) | – | – |
Closing balance | 41.6 | 43.3 | – | – |
Actual return on scheme assets | 1.6 | (1.8) | – | – |
| Statement of comprehensive income | ||||
Return on plan assets less interest | (0.7) | (3.8) | – | – |
Experience loss on defined benefit obligation | (0.2) | (0.1) | – | – |
Changes to financial assumptions | 0.1 | 4.4 | (0.3) | 0.3 |
Change in irrecoverable surplus | 0.7 | (0.6) | – | – |
Remeasurements of defined benefit plans | (0.1) | (0.1) | (0.3) | 0.3 |
Cumulative remeasurements of defined benefit plans | (26.0) | (25.9) | (6.4) | (6.1) |
| Expense recognised in the income statement | ||||
Current service cost | – | – | (0.5) | (0.7) |
Administration costs | (0.1) | (0.2) | – | – |
Operating costs | (0.1) | (0.2) | (0.5) | (0.7) |
Net pension interest income | 0.2 | 0.2 | – | – |
Net pension interest cost | – | – | (0.4) | (0.4) |
Income/(expense) recognised in the income statement | 0.1 | – | (0.9) | (1.1) |
| Movements in the balance sheet liability | ||||
Net liability at start of year | – | 1.5 | 15.2 | 16.2 |
(Income)/expense recognised in the income statement | (0.1) | – | 0.9 | 1.1 |
Employer contributions | – | (1.6) | – | – |
Benefits paid | – | – | (1.3) | (1.2) |
Exchange movements | – | – | 0.3 | (0.6) |
Remeasurements of defined benefit plans | 0.1 | 0.1 | 0.3 | (0.3) |
Net liability at end of year | – | – | 15.4 | 15.2 |
| 2025 | 2024 | |
| £m | £m | |
| Keller | Keller | |
| Fondations | Fondations | |
| Speciales SPA | Speciales SPA | |
Non-current assets | 0.6 | 0.5 |
Current assets | 3.4 | 2.9 |
Current liabilities | (1.6) | (0.7) |
Non-current liabilities | – | – |
Share of net assets | 2.4 | 2.7 |