2024 | 2023 | ||
52 weeks | 52 weeks | ||
Note | £’m | £’m | |
Continuing operations | |||
Revenue | 5 | ||
Cost of sales | 7 | ( | ( |
Gross profit | |||
Distribution costs | 7 | ( | ( |
Administrative expenses | 7 | ( | ( |
Share of profit in joint ventures and associates | 16 | ||
Operating profit | |||
Finance Income | 9 | ||
Finance costs | 9 | ( | ( |
Finance costs – net | ( | ( | |
Profit before income tax | |||
Income tax expense | 10 | ( | ( |
Profit for the period | |||
Attributable to: | |||
Owners of the parent | |||
Non–controlling interests | |||
| |||
Earnings per share attributable to owners of the parent during the period | |||
Basic (pence) | 11 | ||
Diluted (pence) | 11 |
2024 | 2023 | |
52 weeks | 52 weeks | |
£’m | £’m | |
Profit for the period | ||
Other comprehensive (expense)/income | ||
Items that may be subsequently reclassified to the income statement | ||
Exchange differences on translation of foreign operations | ( | ( |
(Loss)/gain on cash flow hedges during the period | ( | |
Less: Cumulative loss/(gain) arising on hedging instruments reclassified to profit or loss | ||
( | ||
Other comprehensive (expense)/income for the period net of tax | ( | |
Total comprehensive income for the period | ||
Total comprehensive income attributable to: | ||
Owners of the parent | ||
Non–controlling interests | ||
|
Group | Company | |||||
2023 | 2 January 2023 | |||||
2024 | 2023 | 2024 | Restated* | Restated* | ||
Note | £’m | £’m | £’m | £’m | £’m | |
Assets | ||||||
Non-current assets | ||||||
Property, plant and equipment | 13 | – | – | – | ||
Intangible assets | 14 | – | – | – | ||
Lease: right of use assets | 15 | – | – | – | ||
Investments | 16 | 256.7 | 254.7 | 252.9 | ||
Deferred income tax assets | 22 | – | – | – | ||
256.7 | 254.7 | 252.9 | ||||
Current assets | ||||||
Inventories | 17 | – | – | – | ||
Trade and other receivables | 18 | 8.7 | 5.7 | 5.7 | ||
Current tax assets | – | – | – | |||
Derivative financial assets | 30 | – | – | – | ||
Cash and cash equivalents | 19 | – | 0.4 | 0.4 | ||
8.7 | 6.1 | 6.1 | ||||
Total assets | 265.4 | 260.8 | 259.0 |
Group | Company | |||||
2023 | 2 January 2023 | |||||
2024 | 2023 | 2024 | Restated* | Restated* | ||
Note | £’m | £’m | £’m | £’m | £’m | |
Equity | ||||||
Equity attributable to owners of the parent | ||||||
Ordinary shares | 23 | 9.0 | 9.0 | 9.0 | ||
Share premium | 144.9 | 144.9 | 144.9 | |||
Employee share schemes reserve | 8.9 | 6.9 | 5.1 | |||
Foreign currency translation reserve | ( | ( | – | – | – | |
Cashflow hedging reserve | – | – | – | |||
Other reserves | ( | ( | 71.0 | 71.0 | 71.0 | |
Retained earnings | 31.6 | 29.0 | 29.0 | |||
265.4 | 260.8 | 259.0 | ||||
Non-controlling interests | – | – | – | |||
Total equity | 265.4 | 260.8 | 259.0 | |||
Liabilities | ||||||
Non-current liabilities | ||||||
Borrowings | 20 | – | – | – | ||
Lease liabilities | 15 | – | – | – | ||
Deferred income tax liabilities | 22 | – | – | – | ||
– | – | – | ||||
Current liabilities | ||||||
Borrowings | 20 | – | – | – | ||
Lease liabilities | 15 | – | – | – | ||
Trade and other payables | 21 | – | – | – | ||
Derivative financial liabilities | 30 | – | – | – | ||
Current tax liabilities | – | – | – | |||
– | – | – | ||||
Total liabilities | – | – | – | |||
Total equity and liabilities | 265.4 | 260.8 | 259.0 |
Attributable to owners of the parent | |||||||||||
Employee | Foreign | ||||||||||
share | currency | Cash | Non- | ||||||||
Share | Share | schemes | translation | flow hedge | Other | Retained | controlling | Total | |||
capital | premium | reserve | reserve | reserve | reserves | earnings | Total | interests | equity | ||
Group | Note | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m |
Balance at 1 January 2023 | ( | ( | |||||||||
Profit for the period | |||||||||||
Other comprehensive (expense)/income | |||||||||||
Currency translation differences | ( | ( | ( | ( | |||||||
Gain on cash flow hedging | |||||||||||
Total comprehensive income for the period | ( | ||||||||||
Transactions with non-controlling interests | |||||||||||
Employee share schemes – value of employee services | 8 | ||||||||||
Dividends paid | 12 | ( | ( | ( | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | |||||||
Balance at 31 December 2023 | ( | ( | |||||||||
Profit for the period | |||||||||||
Other comprehensive (expense)/income | |||||||||||
Currency translation differences | ( | ( | ( | ( | |||||||
(Loss) on cash flow hedging | ( | ( | ( | ||||||||
Loss arising on hedging instruments reclassified to profit or loss | |||||||||||
Tax on cash flow hedge reserves | |||||||||||
Total comprehensive income for the period | ( | ( | |||||||||
Transactions with non-controlling interests | ( | ( | ( | ( | |||||||
Employee share schemes – value of employee services | 8 | ||||||||||
Tax on employee share schemes | |||||||||||
Dividends paid | 12 | ( | ( | ( | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | |||||||
Balance at | ( | ( |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
52 weeks | 52 weeks | 52 weeks | 52 weeks | ||
Note | £’m | £’m | £’m | £’m | |
Cash flows from operating activities | |||||
Cash generated from operations | 25 | – | – | ||
Interest paid | ( | ( | – | – | |
Income tax paid | ( | ( | – | – | |
Net cash generated from operating activities | – | – | |||
Cash flows from investing activities | |||||
Acquisition of subsidiary, net of cash acquired | ( | – | – | ||
Acquisition of investments | ( | ( | – | – | |
Issue of inter-company loan | – | 0.2 | |||
Repayment of inter-company loan | (3.0) | – | |||
Purchases of property, plant and equipment | ( | ( | – | – | |
Proceeds from sale of property, plant and equipment | – | – | |||
Purchases of intangible assets | ( | ( | – | – | |
Interest received | – | – | |||
Dividends received | 31.8 | 28.3 | |||
Dividends received from joint venture | – | – | |||
Insurance proceeds for property, plant, and equipment | – | – | |||
Net cash (used in)/generated from investing activities | ( | ( | 28.8 | 28.5 | |
Cash flows from financing activities | |||||
Proceeds from borrowings | 26 | – | – | ||
Repayments of borrowings | ( | ( | – | – | |
Payment on lease liability | ( | ( | – | – | |
Transaction with non-controlling interests | ( | – | |||
Dividends paid to owners of the parent | 12 | ( | ( | (29.2) | (28.3) |
Dividends paid to non-controlling interests | ( | ( | – | – | |
Net cash (used in) financing activities | ( | ( | (29.2) | (28.3) | |
Net (decrease)/increase in cash and cash equivalents | ( | (0.4) | 0.2 | ||
Cash and cash equivalents at beginning of the period | 19 | 0.4 | 0.2 | ||
Exchange losses on cash and cash equivalents | 26 | ( | ( | – | – |
Cash and cash equivalents at end of the period | 19 | – | 0.4 |
2024 | 2023 | 2 January 2023 | |
Company | £’m | £’m | £’m |
Statement of financial position (extract) | |||
Investments | 8.9 | 6.9 | 5.1 |
Increase in net assets | 8.9 | 6.9 | 5.1 |
Annual rate | |
Buildings (including leasehold improvements) | 4–14% |
Plant and machinery | 12.5–33% |
Fixtures and fittings | 14–33% |
Motor vehicles | 25% |
2024 | 2023 | |||
Income statement | Equity | Income statement | Equity | |
Group | £’m | £’m | £’m | £’m |
Annual effect of a change in Group-wide interest rates by -0.5% | 1.1 | 1.1 | 1.5 | 1.5 |
Annual effect of a change in Group-wide interest rates by +0.5% | (1.1) | (1.1) | (1.5) | (1.5) |
Annual effect of a change in exchange rates to the GBP £ by +10% | 4.8 | 19.6 | 4.3 | 24.4 |
Annual effect of a change in exchange rates to the GBP £ by -10% | (3.9) | (16.0) | (3.5) | (20.0) |
2024 | 2023 | |||||||
Derivative | Trade and | Derivative | Trade and | |||||
Borrowings | financial liabilities | Leases | other payables | Borrowings | financial liabilities | Leases | other payables | |
Group | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m |
Less than one year | 29.5 | 3.1 | 24.5 | 440.6 | 28.6 | 0.2 | 22.9 | 448.8 |
Between one and two years | 26.0 | – | 22.9 | – | 32.1 | – | 22.7 | – |
Between two and five years | 187.8 | – | 58.1 | – | 26.6 | – | 57.8 | – |
Over five years | – | – | 164.4 | – | 179.1 | – | 198.4 | – |
Total | 243.3 | 3.1 | 269.9 | 440.6 | 266.4 | 0.2 | 301.8 | 448.8 |
2024 | 2023 | |||||||||
UK and Ireland | Europe | APAC | Central costs | Total | UK and Ireland | Europe | APAC | Central costs | Total | |
Group | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m |
Total revenue | 1,505.2 | 1,060.9 | 1,463.4 | – | 4,029.5 | 1,389.1 | 1,061.4 | 1,614.9 | – | 4,065.4 |
Inter-co revenue | (39.3) | (1.9) | – | – | (41.2) | (59.8) | (16.1) | – | – | (75.9) |
Third-party revenue | 1,465.9 | 1,059.0 | 1,463.4 | – | 3,988.3 | 1,329.3 | 1,045.3 | 1,614.9 | – | 3,989.5 |
Adjusted operating profit/(loss) segment | ||||||||||
result (see note 31) | 50.9 | 40.8 | 29.8 | (16.8) | 104.7 | 35.5 | 40.9 | 30.2 | (11.6) | 95.0 |
Amortisation of acquired intangibles | (5.1) | (4.4) | – | – | (9.5) | (5.1) | (4.4) | – | – | (9.5) |
Adjusting/exceptional items | (1.0) | 0.5 | – | (0.1) | (0.6) | (1.8) | (2.0) | – | (0.1) | (3.9) |
Impact of IFRS 16 | (0.3) | 1.0 | 3.5 | – | 4.2 | 0.6 | 0.6 | 3.3 | – | 4.5 |
Operating profit/(loss) segment result | 44.5 | 37.9 | 33.3 | (16.9) | 98.8 | 29.2 | 35.1 | 33.5 | (11.7) | 86.1 |
Finance income | – | 1.1 | 0.7 | – | 1.8 | 0.1 | 0.1 | 0.4 | – | 0.6 |
Finance costs | (8.3) | (12.1) | (12.4) | (6.8) | (39.6) | (9.2) | (10.5) | (13.8) | (4.6) | (38.1) |
Income tax (expense)/credit | (8.9) | (9.2) | (7.2) | 5.9 | (19.4) | (2.7) | (4.8) | (6.1) | 3.0 | (10.6) |
Profit/(loss) for the period | 27.3 | 17.7 | 14.4 | (17.8) | 41.6 | 17.4 | 19.9 | 14.0 | (13.3) | 38.0 |
Depreciation, amortisation and impairment | 24.4 | 32.4 | 31.0 | 0.5 | 88.3 | 23.3 | 19.6 | 36.0 | 0.5 | 79.4 |
Additions to non-current assets | 40.3 | 24.9 | 8.1 | 1.2 | 74.5 | 29.6 | 21.1 | 8.3 | 0.7 | 59.7 |
Segment assets | 456.9 | 343.5 | 371.4 | 47.2 | 1,219.0 | 404.8 | 397.5 | 431.7 | 36.1 | 1,270.1 |
Current income tax assets | 0.4 | – | ||||||||
Deferred income tax assets | 17.0 | 19.1 | ||||||||
Total assets | 1,236.4 | 1,289.2 | ||||||||
Segment liabilities | 209.0 | 178.9 | 325.1 | 191.2 | 904.2 | 187.2 | 199.9 | 380.6 | 184.6 | 952.3 |
Current income tax liabilities | 5.8 | 0.7 | ||||||||
Deferred income tax liabilities | 9.6 | 14.7 | ||||||||
Total liabilities | 919.6 | 967.7 |
Revenues from | Non-current assets excluding | |||
external customers | deferred tax assets | |||
2024 | 2023 | 2024 | 2023 | |
Group | £’m | £’m | £’m | £’m |
Analysis by geographical area | ||||
United Kingdom – country of domicile | 1,360.8 | 1,265.3 | 253.4 | 223.0 |
Netherlands | 492.6 | 475.8 | 99.2 | 117.8 |
Belgium | 14.3 | 19.0 | 0.1 | 0.1 |
Sweden | 271.2 | 245.2 | 22.4 | 24.4 |
Republic of Ireland | 100.6 | 89.1 | 14.7 | 5.2 |
Denmark | 126.2 | 123.1 | 15.3 | 16.2 |
Central Europe | 159.5 | 154.7 | 22.1 | 23.7 |
APAC | 1,463.1 | 1,617.3 | 228.4 | 271.8 |
3,988.3 | 3,989.5 | 655.6 | 682.2 | |
Group | ||||
Analysis by principal customer | ||||
Customer 1 | 1,211.3 | 1,107.3 | ||
Customer 2 | 356.2 | 337.8 | ||
Customer 3 | 268.2 | 243.5 | ||
Customer 4 | 119.4 | 120.8 | ||
Customer 5 | 1,291.7 | 1,447.5 | ||
Other | 741.5 | 732.6 | ||
3,988.3 | 3,989.5 |
2024 | 2023 | |
Group | £’m | £’m |
Fees payable to the Group’s auditors for the audit of the parent Group and consolidated financial statements | 0.5 | 0.3 |
Fees payable to the Group’s auditors and their associates for other services: | ||
▶The audit of the Group’s subsidiaries pursuant to legislation | 1.2 | 0.9 |
▶Other services pursuant to legislation | 0.1 | 0.1 |
Total fees payable to the Group’s auditors and their associates | 1.8 | 1.3 |
2024 | 2023 | |
Group | £’m | £’m |
Changes in inventories of finished goods and goods for resale | 8.3 | 7.1 |
Raw materials and consumables used | 3,199.0 | 3,240.1 |
Employee benefit expense (note 8) | 302.0 | 268.6 |
Depreciation, amortisation and impairment – owned assets | 67.5 | 60.4 |
Depreciation and amortisation – leased assets | 20.8 | 19.0 |
Repairs and maintenance expenditure on property, plant and equipment | 36.9 | 33.2 |
Transportation expenses | 46.1 | 46.3 |
Foreign exchange (gain) | – | (0.3) |
Other expenses | 209.3 | 229.6 |
Total cost of sales, distribution costs and administrative expenses | 3,889.9 | 3,904.0 |
Cost of sales | 3,531.4 | 3,559.2 |
Distribution costs | 48.3 | 47.7 |
Administrative expenses | 310.2 | 297.1 |
Total cost of sales, distribution costs and administrative expenses | 3,889.9 | 3,904.0 |
2024 | 2023 | |
Group | £’m | £’m |
Staff costs during the period | ||
Wages and salaries | 262.9 | 235.4 |
Social security costs | 21.7 | 18.3 |
Share options granted to Directors and employees | 2.0 | 1.8 |
Pension costs – defined contribution plan | 15.4 | 13.1 |
302.0 | 268.6 |
2024 | 2023 | |
Group | Number | Number |
Average number of monthly persons employed (including Executive Directors) during the period by activity | ||
Production | 5,510 | 5,165 |
Administration | 1,485 | 1,411 |
6,576 |
2024 | 2023 | |
Group | £’m | £’m |
Key management compensation (including Directors) | ||
Salaries and short-term employee benefits, including termination benefits | 14.6 | 12.1 |
Post-employment benefits | 0.2 | 0.3 |
Share-based payments | 2.2 | 2.1 |
17.0 | 14.5 |
2024 | 2023 | |
Group | £’m | £’m |
Directors’ emoluments | ||
Aggregate emoluments | 3.2 | 2.7 |
Group contribution to money purchase pension scheme | 0.1 | 0.1 |
3.3 | 2.8 |
2024 | 2023 | |
Group | £’m | £’m |
Finance income | ||
Interest income on short-term bank deposits | 1.4 | 0.6 |
Other interest income | 0.4 | – |
Finance income | 1.8 | 0.6 |
Finance costs | ||
Bank borrowings | (18.9) | (20.1) |
Interest on lease liabilities | (8.6) | (8.6) |
Customer provided supply chain finance interest | (9.6) | (8.2) |
Other interest expense | (2.5) | (1.2) |
Finance costs | (39.6) | (38.1) |
Finance costs – net | (37.8) | (37.5) |
2024 | 2023 | |
Group | £’m | £’m |
Current income tax | ||
Current tax on profits for the period | 22.5 | 17.1 |
Adjustments to tax in respect of previous periods | (0.7) | (0.2) |
Total current tax | 21.8 | 16.9 |
Deferred income tax | ||
Origination and reversal of temporary differences | (2.1) | (5.8) |
Adjustments to tax in respect of previous periods | (0.3) | (0.5) |
Total deferred tax | (2.4) | (6.3) |
Income tax expense | 19.4 | 10.6 |
2024 | 2023 | |
£’m | £’m | |
Profit before income tax | 61.0 | 48.6 |
Tax calculated at the standard rate of UK Corporation Tax 25.0% (2023: 23.5%) | 15.3 | 11.4 |
Effects of: | ||
Expense/(income) not deductible/(taxable) | 2.0 | (0.2) |
Joint venture results received | (0.1) | (0.1) |
Adjustments to tax in respect of previous periods | (1.0) | (0.7) |
Profits taxed at rates other than 25.0% (2023: 23.5%) | 0.1 | 1.3 |
Impact of change in tax rates | 0.2 | – |
Double tax relief | 0.1 | – |
Derecognition/(recognition) of deferred tax assets | 2.3 | 0.6 |
Deferred tax recognised in reserves | 0.2 | – |
Non-qualifying depreciation | 0.3 | (1.7) |
Income tax expense | 19.4 | 10.6 |
2024 | 2023 | ||||
Group | Basic | Diluted | Basic | Diluted | |
Profit attributable to owners of the parent | (£’m) | 39.3 | 39.3 | 36.4 | 36.4 |
Weighted average number of ordinary shares in issue | (millions) | 89.7 | 89.7 | 89.5 | 89.5 |
Adjustment for share options | (millions) | – | 0.9 | – | 0.9 |
Adjusted weighted average number of ordinary shares | (millions) | 89.7 | 90.6 | 89.5 | 90.4 |
Basic and diluted earnings per share | (pence) | 43.7 | 43.3 | 40.6 | 40.2 |
2024 | 2023 | |
Group and Company | £’m | £’m |
Final dividend in respect of 2023 paid 23.0p per ordinary share (2023: 22.6p) | 20.6 | 20.2 |
Interim dividend in respect of 2024 paid 9.6p per ordinary share (2023: 9.0p) | 8.6 | 8.1 |
Total dividends paid | 29.2 | 28.3 |
Land and buildings | ||||||
(including leasehold | Asset under | |||||
improvements) | Plant and machinery | Fixtures and fittings | Motor vehicles | construction | Total | |
Group | £’m | £’m | £’m | £’m | £’m | £’m |
Cost | ||||||
Restated at 1 January 2023* | 147.3 | 580.5 | 30.1 | 1.1 | – | 759.0 |
Exchange adjustments | (0.5) | (12.6) | (0.3) | – | – | (13.4) |
Additions | 3.0 | 51.8 | 0.5 | 0.1 | – | 55.4 |
Transfer | 0.4 | (43.9) | 7.6 | – | 34.4 | (1.5) |
Disposals | (0.9) | (31.0) | (1.9) | (0.1) | – | (33.9) |
Restated at 31 December 2023* | 149.3 | 544.8 | 36.0 | 1.1 | 34.4 | 765.6 |
Accumulated depreciation and impairment | ||||||
Restated at 1 January 2023* | 51.5 | 358.3 | 21.0 | 0.6 | – | 431.4 |
Exchange adjustments | (0.6) | (5.5) | (0.2) | – | – | (6.3) |
Charge for the period | 7.0 | 37.3 | 3.3 | 0.1 | – | 47.7 |
Impairment | – | 1.2 | – | – | – | 1.2 |
Disposals | (0.8) | (29.7) | (1.9) | (0.1) | – | (32.5) |
Restated at 31 December 2023* | 57.1 | 361.6 | 22.2 | 0.6 | – | 441.5 |
Net book value | ||||||
Restated at 1 January 2023* | 95.8 | 222.2 | 9.1 | 0.5 | – | 327.6 |
Restated at 31 December 2023* | 92.2 | 183.2 | 13.8 | 0.5 | 34.4 | 324.1 |
Land and buildings | |||||||
(including leasehold | Asset under | ||||||
improvements) | Plant and machinery | Fixtures and fittings | Motor vehicles | construction | Total | ||
Group | £’m | £’m | £’m | £’m | £’m | £’m | |
Cost | |||||||
Restated at | 149.3 | 544.8 | 36.0 | 1.1 | 34.4 | 765.6 | |
Exchange adjustments | (3.3) | (26.1) | (1.9) | – | 0.9 | (30.4) | |
Additions | 15.6 | 10.5 | 1.2 | 0.1 | 40.6 | 68.0 | |
Transfers | 1.7 | 29.0 | 5.2 | – | (36.0) | (0.1) | |
Disposals | (5.2) | (14.5) | (0.5) | (0.2) | – | (20.4) | |
At 29 December 2024 | 158.1 | 543.7 | 40.0 | 1.0 | 39.9 | 782.7 | |
Accumulated depreciation and impairment | |||||||
Restated at 1 January 2024* | 57.1 | 361.6 | 22.2 | 0.6 | – | 441.5 | |
Exchange adjustments | (1.1) | (14.3) | (0.9) | – | – | (16.3) | |
Charge for the period | 7.4 | 35.5 | 4.1 | 0.1 | – | 47.1 | |
Impairment | – | (0.4) | – | – | 0.4 | – | |
Transfers | – | 1.8 | (1.8) | – | – | – | |
Disposals | (5.1) | (13.7) | (0.4) | (0.1) | – | (19.3) | |
At 29 December 2024 | 58.3 | 370.5 | 23.2 | 0.6 | 0.4 | 453.0 | |
Net book value | |||||||
At 29 December 2024 | 99.8 | 173.2 | 16.8 | 0.4 | 39.5 | 329.7 |
Brand and customer | Asset under | ||||
Computer software | relationships | construction | Goodwill | Total | |
Group | £’m | £’m | £’m | £’m | £’m |
Cost | |||||
Restated at 1 January 2023* | 24.7 | 78.9 | – | 82.5 | 186.1 |
Exchange adjustments | (0.4) | – | – | – | (0.4) |
Acquisition | – | 0.3 | – | 1.3 | 1.6 |
Additions | 4.2 | – | – | – | 4.2 |
Transfers | (3.1) | – | 4.6 | – | 1.5 |
Restated at 31 December 2023* | 25.4 | 79.2 | 4.6 | 83.8 | 193.0 |
Accumulated amortisation and impairment | |||||
Restated at 1 January 2023* | 9.2 | 16.4 | – | – | 25.6 |
Exchange adjustments | (0.2) | – | – | – | (0.2) |
Charge for the period | 2.5 | 8.3 | – | – | 10.8 |
Impairment | 0.7 | – | – | – | 0.7 |
Restated at 31 December 2023* | 12.2 | 24.7 | – | – | 36.9 |
Net book value | |||||
Restated at 1 January 2023* | 15.5 | 62.5 | – | 82.5 | 160.5 |
Restated at 31 December 2023* | 13.2 | 54.5 | 4.6 | 83.8 | 156.1 |
Brand and customer | Asset under | ||||
Computer software | relationships | construction | Goodwill | Total | |
Group | £’m | £’m | £’m | £’m | £’m |
Cost | |||||
Restated at 1 January 2024* | 25.4 | 79.2 | 4.6 | 83.8 | 193.0 |
Exchange adjustments | (1.1) | (0.7) | – | (0.5) | (2.3) |
Additions | 2.6 | – | 3.9 | – | 6.5 |
Transfers | 1.2 | – | (0.6) | (0.5) | 0.1 |
At 29 December 2024 | 28.1 | 78.5 | 7.9 | 82.8 | 197.3 |
Accumulated amortisation and impairment | |||||
Restated at 1 January 2024* | 12.2 | 24.7 | – | – | 36.9 |
Exchange adjustments | (0.8) | (0.2) | – | – | (1.0) |
Charge for the period | 2.5 | 8.1 | – | – | 10.6 |
Impairment | – | – | – | 9.8 | 9.8 |
At 29 December 2024 | 13.9 | 32.6 | – | 9.8 | 56.3 |
Net book value | |||||
At 29 December 2024 | 14.2 | 45.9 | 7.9 | 73.0 | 141.0 |
Land and buildings | Equipment | Vehicles | Total | |
Group | £’m | £’m | £’m | £’m |
Opening net book amount as at 1 January 2023 | 206.3 | 7.8 | 2.5 | 216.6 |
Exchange adjustments | (9.7) | (0.1) | – | (9.8) |
Additions | – | 4.1 | 1.0 | 5.1 |
Reclassification | 4.0 | (2.6) | (1.4) | – |
Remeasurements, reclassification and scope changes | 1.0 | 0.2 | – | 1.2 |
Depreciation | (16.1) | (2.2) | (0.7) | (19.0) |
Closing net book amount at 31 December 2023 | 185.5 | 7.2 | 1.4 | 194.1 |
Exchange adjustments | (13.6) | (0.2) | (0.1) | (13.9) |
Additions | 8.8 | 4.7 | 1.4 | 14.9 |
Remeasurements, reclassification and scope changes | 1.8 | 0.9 | 0.2 | 2.9 |
Depreciation | (16.7) | (3.3) | (0.8) | (20.8) |
Disposals | (3.9) | (0.4) | (0.1) | (4.4) |
Closing net book amount at 29 December 2024 | 161.9 | 8.9 | 2.0 | 172.8 |
2024 | 2023 | |
Group | £’m | £’m |
Current | 16.9 | 15.3 |
Non-current | 189.1 | 211.6 |
206.0 | 226.9 |
2024 | 2023 | |
Group | £’m | £’m |
Less than one year | 24.5 | 22.9 |
One to five years | 81.0 | 80.5 |
More than five years | 164.4 | 198.4 |
Total lease liabilities | 269.9 | 301.8 |
2024 | 2023 | |
Group | £’m | £’m |
Buildings | 16.7 | 16.1 |
Plant and equipment | 3.3 | 2.2 |
Vehicles | 0.8 | 0.7 |
20.8 | 19.0 | |
Interest expenses (included in finance costs) | 8.6 | 8.5 |
Expenses relating to short-term leases (included in costs of goods sold and administrative expenses) | 0.1 | 1.1 |
2024 | 2023 | |||||
Joint Ventures | Associates | Total | Joint Ventures | Associates | Total | |
Group | £’m | £’m | £’m | £’m | £’m | £’m |
At the beginning of the period | 4.4 | 3.5 | 7.9 | 4.4 | 1.8 | 6.2 |
Acquisitions | – | 4.4 | 4.4 | – | 1.7 | 1.7 |
Profit for the period | 0.4 | – | 0.4 | 0.6 | – | 0.6 |
Dividends received | (0.6) | – | (0.6) | (0.5) | – | (0.5) |
Effect of movements in foreign exchange | – | – | – | (0.1) | – | (0.1) |
At the end of the period | 4.2 | 7.9 | 12.1 | 4.4 | 3.5 | 7.9 |
Ownership percentage | |||
Name | (Voting rights and equity shares) | Address | |
Joint venture | |||
Australia | |||
Agito Group Pty Limited* | 50 | C/O Brealey Quill Kenny, Market City Commercial Centre (Mp24), Unit 6, 280 Bannister Road, | |
Canning Vale, Western Australia, 6155 | |||
Ireland | |||
Agito Global Limited | 50 | Floor 3, Block 3, Miesian Plaza, Dublin 2, Dublin, D02 Y754 | |
Portugal | |||
Agito Global, Unipessoal LDA | 50 | nº 249 - 1º, Avenida da Liberdade, Lisboa Concelho, Santo António, Lisboa 1250 143 | |
Sohi Meat Solutions – Distribuicao de Carnes SA | 50 | Zona Industrial de Santarem – Quinta de Mocho District, Santarem, 2005 002 Varzea | |
UK | |||
Agito Global Limited | 50 | First Floor Offices, Unit 6b, Vantage Park, Huntingdon PE29 6SR | |
Agito Holdings Limited | 50 | 2–8 Interchange, Latham Road, Huntingdon PE29 6YE | |
Associates | |||
UK | |||
A Turner and Sons Sausage Limited (2023: 16.25%) | 25 | 205 | North Lane, Aldershot, Hampshire GU12 4SY |
Cellular Agriculture Ltd (2023: 29.23%) | 38.94 | Felin Y Glyn, Pontnewydd, Llanelli SA15 5TL |
2024 | 2023 | |
Summarised balance sheet | £’m | £’m |
Current assets | ||
Cash and cash equivalents | 0.2 | 0.2 |
Other current assets | 51.8 | 50.6 |
Total current assets | 52.0 | 50.8 |
Non-current assets | 14.6 | 18.7 |
Total current liabilities | (58.8) | (59.3) |
Total non-current liabilities | (2.2) | (4.7) |
Net assets | 5.6 | 5.5 |
Reconciliation to carrying amounts | ||
Opening net assets | 5.5 | 5.3 |
Profit for the period | 1.4 | 1.2 |
Dividends paid | (1.1) | (0.9) |
Exchange adjustments | (0.2) | (0.1) |
Closing net assets | 5.6 | 5.5 |
Group’s share – % | 50.0 | 50.0 |
Group’s share – £m | 2.8 | 2.8 |
2024 | 2023 | |
Summarised statement of comprehensive income | £’m | £’m |
Revenue | 369.5 | 354.9 |
Depreciation and amortisation | (4.8) | (4.7) |
Net finance costs | (1.7) | (1.5) |
Income tax expense | (0.2) | (0.3) |
Profit for the period | 1.4 | 1.2 |
Dividends received from joint venture entity | 0.6 | 0.5 |
2024 | 2023 | |
Other joint ventures: | £’m | £’m |
Aggregate carrying amount of other joint venture | 1.4 | 1.7 |
Aggregate Group share of profit for the year | (0.3) | – |
2024 | 2023 | |
Summarised balance sheet | £’m | £’m |
Current assets | 77.5 | 87.8 |
Current liabilities | (58.0) | (64.7) |
Current net assets | 19.5 | 23.1 |
Non-current assets | 10.7 | 7.0 |
Non-current liabilities | (0.3) | (0.6) |
Non-current net assets | 10.4 | 6.4 |
Net assets | 29.9 | 29.5 |
Accumulated non-controlling interests | 6.0 | 5.9 |
2024 | 2023 | |
Summarised statement of comprehensive income | £’m | £’m |
Revenue | 349.9 | 345.0 |
Profit for the period | 7.6 | 7.6 |
Other comprehensive income | 1.3 | 0.7 |
Total comprehensive income | 8.9 | 8.3 |
Profit allocated to non-controlling interests | 1.5 | 1.5 |
Dividends paid to non-controlling interests | 1.2 | 1.2 |
2024 | 2023 | |
Summarised cash flows | £’m | £’m |
Cash flows from operating activities | 5.4 | 12.3 |
Cash flows from investing activities | (3.7) | (2.2) |
Cash flows from financing activities | (5.9) | (6.1) |
Impact of foreign exchange | (0.7) | (0.3) |
Net increase/(decrease) in cash and cash equivalents | (4.9) | 3.7 |
2024 | 2023 | |
Company | £’m | £’m |
Carrying amount of non-controlling interests acquired | 0.1 | – |
Consideration paid to non-controlling interests | (2.2) | – |
Excess of consideration paid recognised in the transaction with non-controlling interests reserve within equity | (2.1) | – |
2023 | ||
2024 | Restated | |
Company | £’m | £’m |
At the beginning of the period | 254.7 | 252.9 |
Additions | 2.0 | 1.8 |
At 31 December 2023 and 29 December 2024 | 256.7 | 254.7 |
Name | Address | |
Directly Held | ||
Hilton Foods Limited | Carson McDowell LLP, Murray House, Murray | |
Street, Belfast BT1 6DN, UK | ||
Indirectly Held | ||
Australia | ||
Hilton Foods Australia Pty Limited | 267 | Dohertys Road, Truganina, VIC 3029 |
Hilton Foods Global (Australia) Pty Limited | ||
Foods Connected Australia | Moore Stephens, 62–64, Burwood Road, | |
Pty Limited (65%) | Burwood, NSW 2134 | |
Belgium | ||
Hilton Foods Belgium BV | Guldensporenpark 120, Stratenplan, 9820 | |
Merelbeke | ||
Canada | ||
Foppen Seafood Canada Inc | Suite 1000, | Brunswick House, 44, Chipman Hill, |
Saint John, New Brunswick, E2L 2A9 | ||
Hilton Foods Canada Inc | 199, Bay Street, 5300 Commerce Court West, | |
Toronto, Ontario, M5L 1B9 | ||
China | ||
Hong Kong Fu-Peng Co Limited | Room 1001, | 10/F Boss Commercial Centre, |
28, Ferry Street, Kowloon, Hong Kong | ||
Shanghai Fu Peng Food Trading Co Limited | Room 710, Tower A, Building 2, 555, Lansong | |
Road, Pudong New Area, Shanghai | ||
Denmark | ||
Hilton Foods Danmark A/S | Brunagervej 2, Kolt 8361 Hasselager |
Name | Address |
Indirectly Held | |
Greece | |
Olympic Eel & Salmon Industry SA | Industrial Area of Preveza, Preveza 481 00 |
Ireland | |
Hilton Foods (Ireland) Limited | Termonfeckin Road, Drogheda, Co Louth |
Netherlands | |
Dalco Food BV | Everdenberg 50, Oosterhout, 4902 TT |
Foppen Eel & Salmon BV | 82, Fahrenheitstraat, Harderwijk, 3846 CC |
Hilton Seafood Holland BV | |
(formerly Dutch Seafood Company BV) | |
Foppen Groep BV | 24–26, Daltonstraat, Harderwijk, 3846 BX |
Paling En Zalmfileerderij J. Foppen Jzn. BV | |
Hilton Food Solutions Holland BV (2023: 65%) | Grote Tocht 31, 1507 CG Zaandam |
Hilton Foods Holland BV (80%)** | |
Hilton Logistics BV | |
New Zealand | |
Hilton Foods New Zealand Limited | 11 Puaki Drive, Wiri, Auckland 2104 |
Hilton Foods Global (NZ) Limited | |
Poland | |
Hilton Foods Ltd Sp zo o | Ul Strefowa 31, 43–100 Tychy |
Sweden | |
Hilton Foods Sverige AB | Saltangsvagen 53, 721 32 Vasteras |
Name | Address |
Indirectly Held | |
UK | |
Coldwater Seafood UK Limited | 2–8 Interchange, Latham Road, |
Huntingdon PE29 6YE | |
Evolve 4 Group Limited (80%) | |
Evolve 4 Limited (80%) | |
Evolve 4 Solutions Limited (80%) | |
Fairfax Meadow Europe Limited | |
Fairfax Meadow Limited | |
(formerly Fairfax London Limited) | |
Greenchain Solutions Limited | |
Hilton Foods Asia Pacific Limited | |
Hilton Seafood UK Limited | |
Hilton Services Limited | |
Hilton Food Solutions Limited (2023: 65%) | |
Hilton Foods Trading Limited | |
Icelandic UK Limited | |
Seachill Limited | |
Seachill UK Limited trading as Hilton | |
Seafood UK | |
SV Cuisine Limited (Struck off 18 March 2025) | |
Hilton Foods Limited | Carson McDowell LLP, Murray House, |
Murray Street, Belfast BT1 6DN | |
Hilton Foods UK Limited | |
Foods Connected Ltd (65%) | City Factory, 100 Patrick Street, Lower Ground |
Floor, Londonderry BT48 7EL | |
Hilton Food Group (Europe) Limited | St George's Building 3rd Floor, 37–41 High |
Street, Belfast BT1 2AB | |
Hilton Food.com Limited | |
Hilton Meats Holland Limited (80%)** |
Name | Address |
Indirectly Held | |
USA | |
Foods Connected America Inc (65%) | National Registered Agents Inc, 1209 Orange |
Street, Wilmington, New Castle County, | |
Delaware 19081 | |
Foppen USA Inc | United Corporate Services Inc, 800 North State |
Street Suite 304, Dover, Delaware 19901 | |
All subsidiary undertakings are included in the consolidation. The Company’s voting rights in its subsidiary undertakings are the same as its effective interest in its subsidiary undertakings | |
unless otherwise stated. |
2024 | 2023 | |
Group | £’m | £’m |
Raw materials and consumables | 141.8 | 128.9 |
Finished goods and goods for resale | 55.9 | 50.9 |
197.7 | 179.8 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
Trade receivables | 194.1 | 219.8 | – | – |
Less: allowance for impairment of trade receivables | (0.8) | (0.9) | – | – |
Trade receivables – net | 193.3 | 218.9 | – | – |
Amounts owed by Group undertakings | – | – | 8.7 | 5.7 |
Amounts owed by related parties (see note 29) | 6.9 | 4.1 | – | – |
Other receivables | 35.2 | 41.8 | – | – |
Prepayments | 18.3 | 13.0 | – | – |
253.7 | 277.8 | 8.7 | 5.7 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
Currency | £’m | £’m | £’m | £’m |
UK Pound | 34.4 | 80.8 | 8.7 | 5.7 |
Euro | 92.3 | 66.5 | – | – |
Swedish Krona | 15.8 | 26.1 | – | – |
Danish Krone | 8.6 | 18.1 | – | – |
Polish Zloty | 7.0 | 6.5 | – | – |
Australian Dollar | 67.6 | 58.1 | – | – |
New Zealand Dollar | 13.8 | 15.0 | – | – |
US Dollar | 12.6 | 5.7 | – | – |
Chinese Renminbi | 1.6 | 1.0 | – | – |
253.7 | 277.8 | 8.7 | 5.7 |
2024 | 2023 | |
Group | £’m | £’m |
At the beginning of the period | 0.9 | 1.1 |
Acquisition | – | 0.1 |
Allowance for receivables impairment | 0.1 | 0.4 |
Receivables impairment released | (0.1) | (0.7) |
Receivables written off during the period as uncollectable | (0.2) | – |
Exchange differences | 0.1 | – |
At the end of period | 0.8 | 0.9 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
Cash at bank and on hand | 111.9 | 126.7 | – | 0.4 |
2024 | 2023 | |
Group | £’m | £’m |
Current | ||
Bank overdraft | 4.0 | 2.8 |
Bank borrowings | 25.5 | 25.8 |
29.5 | 28.6 | |
Non-current | ||
Bank borrowings | 213.8 | 237.8 |
Total borrowings | 243.3 | 266.4 |
2024 | 2023 | |
Currency | £’m | £’m |
UK Pound | 146.3 | 83.2 |
Euro | 28.8 | 82.6 |
Polish Zloty | 5.0 | 7.8 |
Australian Dollar | 51.1 | 73.5 |
New Zealand Dollar | 12.1 | 19.3 |
243.3 | 266.4 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
Trade payables | 370.4 | 376.6 | – | – |
Amounts owed to related parties (see note 29) | 1.5 | 0.5 | – | – |
Social security and other taxes | 11.3 | 10.0 | – | – |
Accruals | 68.6 | 71.7 | – | – |
451.8 | 458.8 | – | – |
Accelerated | Share- | Other | ||||||||
capital | Revenue | General | based | IFRS 16 | Acquired | timing | ||||
allowances | in capital | Pension | provisions | payments | Losses | Leases | assets | differences | Total | |
Group | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m |
At 1 January 2023 | 6.3 | – | – | – | – | – | 6.8 | (15.9) | 0.7 | (2.1) |
Exchange differences | – | – | – | – | – | – | (0.4) | – | 0.6 | 0.2 |
Income statement credit | 0.8 | – | – | – | – | – | 2.9 | 2.7 | (0.1) | 6.3 |
At 31 December 2023 | 7.1 | – | – | – | – | – | 9.3 | (13.2) | 1.2 | 4.4 |
Exchange differences | – | (0.2) | (0.1) | (0.2) | – | (0.2) | (0.4) | – | (0.1) | (1.2) |
Income statement credit/(charged) | (1.4) | 0.5 | 0.1 | (1.2) | 0.4 | 0.4 | 0.9 | 2.4 | 0.3 | 2.4 |
Tax charged to other comprehensive income | – | – | – | – | – | – | – | – | 1.6 | 1.6 |
Tax charged to equity | – | – | – | – | 0.2 | – | – | – | – | 0.2 |
Reclassification | (13.5) | 1.9 | 0.3 | 3.0 | 1.1 | 8.9 | (0.3) | (2.3) | 0.9 | – |
At 29 December 2024 | (7.8) | 2.2 | 0.3 | 1.6 | 1.7 | 9.1 | 9.5 | (13.1) | 3.9 | 7.4 |
2024 | 2023 | |
Group | £’m | £’m |
Deferred tax liabilities | (9.6) | (14.7) |
Deferred tax assets | 17.0 | 19.1 |
7.4 | 4.4 |
Group | Company | ||||
Number of | |||||
shares | 2024 | 2023 | 2024 | 2023 | |
(thousands) | £’m | £’m | £’m | £’m | |
Authorised, issued and fully paid ordinary shares of 10p each At 1 January 2024/2 January 2023 | 89,602 | 9.0 | 9.0 | 9.0 | 9.0 |
Issue of new shares relating to employee incentive schemes | 225 | – | – | – | – |
At 29 December 2024/31 December 2023 | 89,827 | 9.0 | 9.0 | 9.0 | 9.0 |
Performance basis | Threshold vesting | Maximum vesting |
EPS | 5–11% compound per year | 12–17% compound per year |
TSR – performance against the constituents of the FTSE 250 (excluding investment trusts) | Median | Upper quartile |
ESG – Scope 1 and 2 energy | 6.5–35% reduction over period | 43.9–52% reduction over period |
ESG – Scope 3 energy | 21% reduction over period | 33% reduction over period |
ESG – Recycled packaging | 11.7% increase over period | 28.3% increase over period |
ESG – Food waste | 15.0% reduction over period | 30.0% reduction over period |
ESG – People gender, inclusion and human rights | Various | Various |
Sharesave | Long-term incentive | |||
Options | Exercise price | Options | Exercise price | |
Group | (’000) | (pence) | (’000) | (pence) |
At 1 January 2023 | 505 | 1,174.95 | 1,579 | – |
Granted | 743 | 672.00 | 769 | – |
Exercised | – | – | (97) | – |
Lapsed | (358) | 1,068.40 | (393) | – |
At 31 December 2023 | 890 | 797.99 | 1,858 | – |
Granted | 603 | 728.00 | 818 | – |
Exercised | – | – | (270) | – |
Lapsed | (227) | 929.04 | (368) | – |
At 29 December 2024 | 1,266 | 741.25 | 2,038 | – |
Number of options | ||||||
Group | Exercise price | 2024 | 2023 | |||
Expiry date | Type of scheme | Status | (pence) | (‘000) | (‘000) | |
February 2024 | Sharesave | Exercisable | 1228.00 | – | 68 | |
February 2025 | Sharesave | Exercisable | 1200.00 | 52 | 63 | |
February 2026 | Sharesave | Not exercisable | 1204 | .00 | 54 | 77 |
February 2027 | Sharesave | Not exercisable | 672.00 | 600 | 682 | |
February 2028 | Sharesave | Not exercisable | 728.00 | 560 | – | |
April 2025 | Long Term Incentive Plan | Exercisable | nil cost | – | 55 | |
April 2026 | Long Term Incentive Plan | Exercisable | nil cost | 7 | 61 | |
April 2027 | Long Term Incentive Plan | Exercisable | nil cost | 19 | 53 | |
May/July 2028 | Long Term Incentive Plan | Exercisable | nil cost | 43 | 84 | |
May 2029 | Long Term Incentive Plan | Exercisable | nil cost | 114 | 172 | |
May 2031 | Long Term Incentive Plan | Exercisable | nil cost | 6 | 344 | |
May 2032 | Long Term Incentive Plan | Not exercisable | nil cost | 326 | 341 | |
May 2033 | Long Term Incentive Plan | Not exercisable | nil cost | 736 | 748 | |
May 2034 | Long Term Incentive Plan | Not exercisable | nil cost | 787 | – | |
Total | 3,304 | 2,748 |
2024 | 2023 | |
Group | £’m | £’m |
Profit before income tax | 61.0 | 48.6 |
Finance costs – net | 37.8 | 37.5 |
Operating profit | 98.8 | 86.1 |
Adjustments for non-cash items: | ||
Share of post-tax profits of joint venture | (0.4) | (0.6) |
Depreciation of property, plant and equipment | 47.1 | 47.7 |
Depreciation of leased assets | 20.8 | 19.0 |
Impairment of property, plant and equipment | – | 1.2 |
Impairment of intangible asset | 9.8 | 0.7 |
Insurance proceeds adjustments for property, plant, and equipment | (13.2) | (4.9) |
Amortisation of intangible assets | 10.6 | 10.8 |
Gain on disposal of fixed assets | 0.1 | (0.1) |
Adjustment in respect of employee share schemes | 2.0 | 1.9 |
Changes in working capital: | ||
Inventories | (18.0) | 22.8 |
Trade and other receivables | 24.2 | (14.9) |
Trade and other payables | (7.0) | 46.4 |
Net exchange differences | 9.0 | – |
Cash generated from operations | 183.8 | 216.1 |
2024 | 2023 | |
Group | £’m | £’m |
Cash and cash equivalents | 111.9 | 126.7 |
Borrowings (including overdrafts) | (243.3) | (266.4) |
Net bank debt | (131.4) | (139.7) |
Lease liabilities | (206.0) | (226.9) |
Net debt | (337.4) | (366.6) |
Cash/other | Borrowings | ||||
financial assets | (including overdrafts) | Net bank debt | Lease liabilities | Net debt | |
Net debt reconciliation | £’m | £’m | £’m | £’m | £’m |
At 1 January 2023 | 87.2 | (298.8) | (211.6) | (246.2) | (457.8) |
Cash flows | 40.8 | 26.9 | 67.7 | 14.6 | 82.3 |
Lease additions | – | – | – | (5.1) | (5.1) |
Exchange adjustments | (1.3) | 5.5 | 4.2 | 9.8 | 14.0 |
At 31 December 2023 | 126.7 | (266.4) | (139.7) | (226.9) | (366.6) |
Cash flows | (10.4) | 21.0 | 10.6 | 17.5 | 28.1 |
Lease additions | – | – | – | (13.4) | (13.4) |
Exchange adjustments | (4.4) | 2.1 | (2.3) | 16.8 | 14.5 |
At 29 December 2024 | 111.9 | (243.3) | (131.4) | (206.0) | (337.4) |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
Property, plant and equipment | 14.7 | 7.0 | – | – |
2024 | 2023 | |
Group Sales | £’m | £’m |
Sohi Meat Solutions Distribuicao de Carnes SA – fee for services | 3.7 | 3.4 |
Sohi Meat Solutions Distribuicao de Carnes SA – recharge of joint venture costs | 0.7 | 0.5 |
Agito Holdings Limited | – | 0.2 |
2024 | 2023 | |
Group Purchases | £’m | £’m |
Agito Holdings Limited | 9.2 | 6.2 |
Owed from related parties | ||
2024 | 2023 | |
Group | £’m | £’m |
Agito Holdings Limited | 3.0 | 1.9 |
Sohi Meat Solutions Distribuicao de Carnes SA | 3.9 | 1.6 |
Sphere Design Limited | – | 0.2 |
Cellular Agriculture Ltd | – | 0.4 |
6.9 | 4.1 |
Owed to related parties | ||
2024 | 2023 | |
Group | £’m | £’m |
Agito Holdings Limited | 1.0 | 0.4 |
Sohi Meat Solutions Distribuicao de Carnes SA | 0.5 | 0.1 |
1.5 | 0.5 |
2024 | 2023 | |||||
Financial Assets at | Financial Assets at | Financial Assets | Financial Assets at | |||
Fair Value | Amortised Cost | Total | at Fair Value | Amortised Cost | Total | |
Group | £’m | £’m | £’m | £’m | £’m | £’m |
Assets | ||||||
Cash and cash equivalents | – | 111.9 | 111.9 | – | 126.7 | 126.7 |
Derivative financial assets | 0.1 | – | 0.1 | 3.6 | – | 3.6 |
Trade and other receivables | – | 235.4 | 235.4 | – | 264.8 | 264.8 |
0.1 | 347.3 | 347.4 | 3.6 | 391.5 | 395.1 |
2024 | 2023 | |||||
Financial Liabilities at | Financial Liabilities at | Financial Assets | Financial Liabilities at | |||
Fair Value | Amortised Cost | Total | at Fair Value | Amortised Cost | Total | |
Group | £’m | £’m | £’m | £’m | £’m | £’m |
Liabilities | ||||||
Trade and other payables | – | 440.6 | 440.6 | – | 448.8 | 448.8 |
Derivative financial liabilities | 3.1 | – | 3.1 | 0.2 | – | 0.2 |
Borrowings | – | 243.3 | 243.3 | – | 266.4 | 266.4 |
Lease liabilities | – | 206.0 | 206.0 | – | 226.9 | 226.9 |
3.1 | 889.9 | 893.0 | 0.2 | 942.1 | 942.3 |
52 weeks ended | 52 weeks ended | |
29 December 2024 | 31 December 2023 | |
£’m | £’m | |
Operating profit | 98.8 | 86.1 |
Add back IFRS 16 depreciation | 20.6 | 18.9 |
Less: IAS 17 lease accounting | (24.8) | (23.4) |
Add back: Amortisation of acquired intangibles and fair value adjustments | 9.5 | 9.5 |
Other adjusting/exceptional items: | ||
Costs related to the Belgium fire 1 | (0.6) | 7.7 |
Insurance proceeds 2 | (13.2) | (9.8) |
Restructuring costs 3 | 4.2 | 4.0 |
Impairment 4 | 10.2 | 2.0 |
Adjusting items | 5.9 | 8.9 |
Adjusted operating profit | 104.7 | 95.0 |
Profit before tax | 61.0 | 48.6 |
Adjustment to operating profit as above | 5.9 | 8.9 |
Add back: IFRS 16 interest | 8.6 | 8.5 |
Other adjusting/exceptional items: | ||
Costs relating to the Belgium fire 1 | 0.6 | – |
Adjusting items | 15.1 | 17.4 |
Adjusted PBT | 76.1 | 66.0 |
Profit attributable to share holders | 39.3 | 36.4 |
Adjustments to PBT | 15.1 | 17.4 |
Tax effect of adjustments to PBT | 0.5 | (6.6) |
Impact on non-controlling interest of adjustments to PBT | (0.2) | – |
Adjusting items | 15.4 | 10.8 |
Adjusted profit attributable to members of the parent | 54.7 | 47.2 |
Adjusted earnings per share | ||
Basic | 61.0 | 52.8 |
Diluted | 60.4 | 52.2 |
52 weeks ended | 52 weeks ended | |
29 December 2024 | 31 December 2023 | |
£’m | £’m | |
Operating profit | 98.8 | 86.1 |
Add back: Depreciation, amortisation and impairment | 88.3 | 79.4 |
EBITDA | 187.1 | 165.5 |
Add back: IFRS 16 lease accounting | (0.1) | – |
Less: IAS 17 lease accounting | (24.8) | (23.4) |
Other adjusting/exceptional items: | ||
Costs related to the Belgium fire 1 | (0.6) | 7.7 |
Insurance proceeds 2 | (13.2) | (9.8) |
Restructuring costs 3 | 4.2 | 4.0 |
Adjusting items | (34.5) | (21.5) |
Adjusted EBITDA | 152.6 | 144.0 |
52 weeks ended | 52 weeks ended | |
29 December 2024 | 31 December 2023 | |
£’m | £’m | |
Net cash generated from operating activities | 124.5 | 166.9 |
Net cash used in investing activities | (62.3) | (54.8) |
Free cash flow | 62.2 | 112.1 |
Add back: | ||
Other investments | 4.4 | 2.1 |
Dividends received from joint venture | (0.6) | (0.5) |
Belgium fire | (0.6) | 7.7 |
Belgium fire interest | 0.6 | – |
Insurance proceeds | (13.2) | (9.8) |
Restructuring costs | 4.2 | 4.0 |
Less IAS 17 lease accounting | (24.8) | (23.4) |
IFRS 16 interest | 8.6 | 8.5 |
IFRS 16 working capital adjustment | (1.1) | – |
Adjusting items | (22.5) | (11.4) |
39.7 | 100.7 | |
Add back: Canada growth capex | 5.7 | – |
Adjusted free cash flow | 45.4 | 100.7 |
UK&I | Europe | APAC | Central | Total | |
52 weeks end 29 December 2024 | £’m | £’m | £’m | £’m | £’m |
Operating profit | 44.5 | 37.9 | 33.3 | (16.9) | 98.8 |
Add back IFRS 16 depreciation | 3.5 | 6.5 | 10.5 | 0.1 | 20.6 |
Less: IAS 17 lease accounting | (3.2) | (7.5) | (14.0) | (0.1) | (24.8) |
Add back: Amortisation of acquired intangibles and fair value adjustments | 5.1 | 4.4 | – | – | 9.5 |
Other adjusting/exceptional items: | |||||
Costs related to the Belgium fire 1 | – | (0.6) | – | – | (0.6) |
Insurance proceeds 2 | – | (13.2) | – | – | (13.2) |
Restructuring costs 3 | 1.0 | 3.1 | – | 0.1 | 4.2 |
Impairment 4 | – | 10.2 | – | – | 10.2 |
Adjusting items | 6.4 | 2.9 | (3.5) | 0.1 | 5.9 |
Adjusted operating profit | 50.9 | 40.8 | 29.8 | (16.8) | 104.7 |
UK&I | Europe | APAC | Central | Total | |
52 weeks end 31 December 2023 | £’m | £’m | £’m | £’m | £’m |
Operating profit | 29.2 | 35.1 | 33.5 | (11.7) | 86.1 |
Add back IFRS 16 depreciation | 3.2 | 4.1 | 11.5 | 0.1 | 18.9 |
Less: IAS 17 lease accounting | (3.8) | (4.7) | (14.8) | (0.1) | (23.4) |
Add back: Amortisation of acquired intangibles and fair value adjustments | 5.1 | 4.4 | – | – | 9.5 |
Costs related to the Belgium fire 1 | – | 7.7 | – | – | 7.7 |
Insurance proceeds 2 | – | (9.8) | – | – | (9.8) |
Restructuring costs 3 | 1.8 | 2.1 | – | 0.1 | 4.0 |
Dalco Impairment 4 | – | 2.0 | – | – | 2.0 |
Adjusting items | 6.3 | 5.8 | (3.3) | 0.1 | 8.9 |
Adjusted operating profit | 35.5 | 40.9 | 30.2 | (11.6) | 95.0 |