Share Search
Visit the Share Search
Johnson Service Accounts Summary
| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 535.40 | 513.40 | 465.30 | 385.70 | 271.40 |
| Operating Profit / Loss | 58.80 | 54.70 | 43.60 | 33.30 | 8.40 |
| Net Interest | -8.00 | -7.50 | -6.00 | -3.00 | -3.30 |
| Pre Tax Profit | 50.80 | 47.20 | 37.60 | 30.30 | 5.10 |
| Post Tax Profit | 37.00 | 35.50 | 27.20 | 28.80 | 6.90 |
| Profit for the Period | 37.10 | 35.60 | 27.30 | 29.00 | 6.60 |
| Equity Holders of Parent Company | 37.10 | 35.60 | 27.30 | 29.00 | 6.60 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 9.30p | 8.50p | 6.40p | 6.50p | 1.60p |
| Earnings per Share (Diluted) | 9.20p | 8.40p | 6.40p | 6.50p | 1.60p |
| Earnings per Share (Adjusted) | 12.20p | 10.20p | 7.80p | 8.00p | 2.20p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 9.30p | 8.50p | 6.40p | 6.50p | 1.50p |
| Earnings per Share (Diluted) | 9.20p | 8.40p | 6.40p | 6.50p | 1.50p |
| Earnings per Share (Adjusted) | 12.20p | 10.20p | 7.80p | 8.00p | 2.20p |
| Dividend per Share | 4.80p | 4.00p | 2.80p | 2.40p | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 178.90 | 182.60 | 163.50 | 144.70 | 151.90 |
| Property, Plant and Equipment | 211.20 | 203.00 | 174.50 | 151.30 | 148.80 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | 0.30 |
| Other Non-Current Assets | 85.70 | 77.70 | 72.30 | 64.10 | 48.70 |
| Total Non-Current Assets | 475.80 | 463.30 | 410.30 | 360.10 | 349.70 |
| Current Assets | |||||
| Inventories | 2.90 | 2.30 | 1.90 | 1.80 | 2.20 |
| Trade and Other Receivables | 87.10 | 82.40 | 83.30 | 61.00 | 47.90 |
| Cash at Bank and in Hand | 11.00 | 11.50 | 9.60 | 6.10 | 5.20 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 2.70 | 2.80 | 3.90 | 4.50 | 7.90 |
| Total Current Assets | 103.70 | 99.00 | 98.70 | 73.40 | 63.20 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 579.50 | 562.30 | 509.00 | 433.50 | 412.90 |
| Current Liabilities | |||||
| Borrowings | 16.40 | 15.10 | 13.80 | 10.20 | 14.70 |
| Other Current Liabilities | 95.60 | 98.50 | 98.80 | 81.40 | 68.60 |
| Total Current Liabilities | 112.00 | 113.60 | 112.60 | 91.60 | 83.30 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 153.80 | 112.00 | 100.70 | 43.90 | 50.60 |
| Provisions | 38.20 | 29.30 | 15.80 | 2.60 | 4.20 |
| Other Non-Current Liabilities | 0.40 | 0.50 | 0.80 | 10.80 | 2.40 |
| Total Non-Current Liabilities | 192.40 | 141.80 | 117.30 | 57.30 | 57.20 |
| Net Assets | 275.10 | 306.90 | 279.10 | 284.60 | 272.40 |
| Capital and Reserves | |||||
| Share Capital | 37.80 | 41.50 | 41.40 | 43.90 | 44.50 |
| Share Premium Account | 17.50 | 17.30 | 16.80 | 16.80 | 16.80 |
| Other Reserves | 8.90 | 5.10 | 4.70 | 2.30 | 2.50 |
| Retained Earnings | 210.90 | 243.00 | 216.20 | 221.60 | 208.60 |
| Shareholders Funds | 275.10 | 306.90 | 279.10 | 284.60 | 272.40 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 275.10 | 306.90 | 279.10 | 284.60 | 272.40 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 10.98% | 10.65% | 9.37% | 8.63% | 3.10% |
| Return on Capital Employed | 19.30% | 19.49% | 17.73% | 16.94% | 4.42% |
| Dividend Cover | 2.54 | 2.55 | 2.79 | 3.33 | n/a |
| Dividend Yield | 3.60 | 2.90 | 2.00 | 2.50 | n/a |
| PE Ratio | 11.10 | 13.30 | 18.20 | 12.10 | 67.10 |
| PEG | 0.60 | 0.40 | n/a | n/a | n/a |
| Dividend per Share Growth | 20.00% | 42.86% | 16.67% | n/a% | n/a% |
| Net Asset Value per Share | 25.46p | 32.90p | 30.60p | 37.03p | 31.90p |