| 2025 | 2024* | ||
| 52 weeks | 52 weeks | ||
| Note | £’m | £’m | |
| Continuing operations | |||
Revenue | 5 | ||
Cost of sales | 7 | ( | ( |
Gross profit | |||
Distribution costs | 7 | ( | ( |
Administrative expenses | 7 | ( | ( |
Gain from disposal of a subsidiary | 26 | ||
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 from continuing operations | |||
| Discontinued operations | |||
Profit for the period from discontinued operations | 17 | ||
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 | |||
| From continuing operations: | |||
Basic (pence) | 11 | ||
Diluted (pence) | 11 | ||
| From continuing and discontinued operations: | |||
Basic (pence) | 11 | ||
Diluted (pence) | 11 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Profit for the period | ||
| Other comprehensive income/(expense) | ||
| Items that may be subsequently reclassified to the income statement | ||
Exchange differences on translation of foreign operations | ( | |
Gain/(loss) on cash flow hedges during the period | ( | |
Less: Cumulative (gain)/loss arising on hedging instruments reclassified to profit or loss | ( | |
Tax on cash flow hedges reserves | ( | |
( | ||
Other comprehensive income/(expense) for the period net of tax | ( | |
Total comprehensive income for the period | ||
| Total comprehensive income attributable to: | ||
Owners of the parent | ||
Non-controlling interests | ||
| Non-current assets | |||||
Property, plant and equipment | 13 | – | – | ||
Intangible assets | 14 | – | – | ||
Right-of-use assets | 15 | – | – | ||
Investment in joint ventures and associates | 16 | 257.0 | 256.7 | ||
Trade and other receivables | 19 | – | – | ||
Deferred tax assets | 23 | – | – | ||
257.0 | 256.7 | ||||
| Current assets | |||||
Inventories | 18 | – | – | ||
Trade and other receivables | 19 | 10.3 | 8.7 | ||
Current tax assets | – | – | |||
Derivative financial assets | 27 | – | – | ||
Cash and cash equivalents | 20 | – | – | ||
10.3 | 8.7 | ||||
Total assets | 267.3 | 265.4 | |||
| Equity | |||||
| Equity attributable to owners of the parent | |||||
Ordinary shares | 24 | 9.0 | 9.0 | ||
Share premium | 144.9 | 144.9 | |||
Employee share schemes reserve | 9.2 | 8.9 | |||
Foreign currency translation reserve | ( | ( | – | – | |
Cashflow hedging reserve | – | – | |||
Other reserves | ( | ( | 71.0 | 71.0 | |
Retained earnings | 33.2 | 31.6 | |||
267.3 | 265.4 | ||||
Non-controlling interests | – | – | |||
Total equity |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | £’m | £’m | £’m | £’m | |
| Liabilities | |||||
| Non-current liabilities | |||||
Borrowings | 21 | – | – | ||
Lease liabilities | 15 | – | – | ||
Deferred tax liabilities | 23 | – | – | ||
– | – | ||||
| Current liabilities | |||||
Borrowings | 21 | – | – | ||
Lease liabilities | 15 | – | – | ||
Trade and other payables | 22 | – | – | ||
Derivative financial liabilities | 27 | – | – | ||
Current tax liabilities | – | – | |||
– | – | ||||
Total liabilities | – | – | |||
Total equity and liabilities | 267.3 | 265.4 |
| Attributable to owners of the parent | |||||||||||
| Employee | Foreign | Cash | |||||||||
| share | currency | flow | Non- | ||||||||
| Ordinary | Share | schemes | translation | hedge | Other | Retained | controlling | Total | |||
| shares | 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 2024 | ( | ( | |||||||||
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 (loss)/income for the period | ( | ( | |||||||||
Transactions with non-controlling interest | ( | ( | ( | ( | |||||||
Employee share schemes – value of employee services | 8 | ||||||||||
Tax on employee share schemes | |||||||||||
Dividends paid | 12 | ( | ( | ( | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | |||||||
Balance at 29 December 2024 | ( | ( | |||||||||
Profit for the period | |||||||||||
Currency translation differences | |||||||||||
Gain on cash flow hedging | 27 | ||||||||||
| Gain 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 | ( | ( | ( | ||||||||
Other equity movement | ( | ( | ( | ||||||||
Dividends paid | 12 | ( | ( | ( | ( | ||||||
Total transactions with owners | ( | ( | ( | ( | |||||||
Balance at | ( | ( |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| 52 weeks | 52 weeks | 52 weeks | 52 weeks | ||
| Note | £’m | £’m | £’m | £’m | |
| Cash flows from operating activities | |||||
Cash generated from operations | 28 | – | – | ||
Interest paid | ( | ( | – | – | |
Income tax paid | ( | ( | – | – | |
Net cash generated from operating activities | – | – | |||
| Cash flows from investing activities | |||||
Acquisition of joint ventures and associates | ( | ( | – | – | |
Cash payments to acquire leasehold property | ( | – | – | ||
Disposal of subsidiary, net of cash disposed | 26 | – | – | ||
Disposal of discontinued operations, net of cash disposed | 26 | – | – | ||
Purchases of property, plant and equipment | ( | ( | – | – | |
Proceeds from sale of property, plant and equipment | – | – | |||
Purchases of intangible assets | ( | ( | – | – | |
Interest received | – | – | |||
Dividends received | 33.1 | 31.8 | |||
Dividends received from joint venture | – | – | |||
Insurance proceeds for property, plant, and equipment | – | – | |||
Net cash (used in)/generated from investing activities | ( | ( | 33.1 | 31.8 |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| 52 weeks | 52 weeks | 52 weeks | 52 weeks | ||
| Note | £’m | £’m | £’m | £’m | |
| Cash flows from financing activities | |||||
Proceeds from borrowings | – | – | |||
Repayments of borrowings | ( | ( | – | – | |
Payment of lease liability | ( | ( | – | – | |
Transaction with non-controlling interests | ( | – | – | ||
Repayment of inter-company loan | (1.6) | (3.0) | |||
Dividends paid to owners of the parent | 12 | ( | ( | (31.5) | – |
Dividends paid to non-controlling interests | ( | ( | – | – | |
Net cash used in financing activities | ( | ( | (33.1) | 32.2 | |
Net increase/(decrease) in cash and cash equivalents | ( | – | (0.4) | ||
Cash and cash equivalents at beginning of the period | 20 | – | 0.4 | ||
Exchange gain/(losses) on cash and cash equivalents | 29 | ( | – | – | |
Cash and cash equivalents at end of the period | 20 | – | – |
Applicable standard | Annual rate |
| Amendments to IFRS 9 and IFRS 7 ‘The | In May 2024, the International Accounting Standards Board (IASB) amended IFRS 7 and IFRS 9, which includes clarifications on |
| Classification and Measurement of Financial | recognition and derecognition dates of certain financial assets and liabilities, including exceptions for liabilities settled through |
| instruments’ Effective from 1 January 2026 | electronic cash transfer systems. |
| IFRS 18 Presentation and Disclosure in | IFRS 18 will replace IAS 1 Presentation of Financial Statements. The amendment impacts presentation and disclosure |
| Financial Statements Effective 1 January 2027 | of the consolidated income statement with new defined categories being operating, investing and financing to provide |
| a consistent structure. | |
| Disclosures about Management-defined Performance Measures (MPMs) (i.e. certain non-GAAP measures) will have to be | |
| disclosed in the financial statement with reconciliations to GAAP measures. The new standard will also provide guidance | |
| on grouping of information (aggregation/disaggregation). | |
| The standard will be applied from its mandatory effective date of 1 January 2027 and will impact the FY27 financial statements. | |
| The Group plans to carry out its impact assessment and begin transitions activities during 2026. |
| Annual rate | |
Buildings (including leasehold improvements) | 2–14% |
Plant and machinery | 10–33% |
Fixtures and fittings | 10–33% |
Motor vehicles | 7–25% |
2025 | 2024 | |||
| Income statement | Equity | Income statement | Equity | |
| Group | £’m | £’m | £’m | £’m |
Annual effect of a change in Group-wide interest rates by - 0.5% | 2.1 | 2.1 | 1.1 | 1.1 |
Annual effect of a change in Group-wide interest rates by +0.5% | (2.1) | (2.1) | (1.1) | (1.1) |
Annual effect of a change in exchange rates to the GBP £ by +10% | 2.2 | 20.6 | 4.8 | 19.6 |
Annual effect of a change in exchange rates to the GBP £ by -10% | (1.8) | (16.8) | (3.9) | (16.0) |
2025 | 2024 | |||||||
| 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 | 82.5 | 1.0 | 24.3 | 496.7 | 29.5 | 3.1 | 24.5 | 440.6 |
Between one and two years | 194.7 | – | 21.7 | – | 26.0 | – | 22.9 | – |
Between two and five years | – | – | 56.0 | – | 187.8 | – | 58.1 | – |
Over five years | – | – | 157.9 | – | – | – | 164.4 | – |
Total | 277.2 | 1.0 | 259.9 | 496.7 | 243.3 | 3.1 | 269.9 | 440.6 |
2025 | 2024 | |||||||||
| UK and | UK and | |||||||||
| Ireland | Europe | APAC | Central costs | Total | Ireland | Europe | APAC | Central costs | Total | |
| Group | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m |
Total revenue | 1,679.1 | 1,156.2 | 1,552.5 | – | 4,387.8 | 1,505.2 | 1,060.9 | 1,463.4 | – | 4,029.5 |
Inter-co revenue | (37.5) | (1.5) | (2.5) | – | (41.5) | (39.3) | (1.9) | – | – | (41.2) |
Third party revenue | 1,641.6 | 1,154.7 | 1,550.0 | – | 4,346.3 | 1,465.9 | 1,059.0 | 1,463.4 | – | 3,988.3 |
| Third party revenue from discontinued | ||||||||||
operation | (131.7) | – | – | – | (131.7) | (166.9) | – | – | – | (166.9) |
Third party revenue from continuing operations | 1,509.9 | 1,154.7 | 1,550.0 | – | 4,214.6 | 1,299.0 | 1,059.0 | 1,463.4 | – | 3,821.4 |
2025 | 2024 | |||||||||
| UK and | UK and | |||||||||
| Ireland | Europe | APAC | Central costs | Total | Ireland | Europe | APAC | Central costs | Total | |
| Group | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m |
| Adjusted operating profit/(loss) | ||||||||||
segment result (see note 34) | 41.7 | 43.0 | 29.7 | (15.1) | 99.3 | 50.9 | 40.8 | 29.8 | (16.8) | 104.7 |
Share of loss from Alimenta Topco | (0.7) | – | – | – | (0.7) | – | – | – | – | – |
Amortisation of acquired intangibles | (4.4) | (4.3) | – | – | (8.7) | (5.1) | (4.4) | – | – | (9.5) |
Adjusting/exceptional items | (0.8) | (30.5) | (0.2) | 60.8 | 29.3 | (1.0) | 0.5 | – | (0.1) | (0.6) |
Impact of IFRS 16 | 1.0 | 0.7 | 3.1 | – | 4.8 | (0.3) | 1.0 | 3.5 | – | 4.2 |
Operating profit/(loss) segment result | 36.8 | 8.9 | 32.6 | 45.7 | 124.0 | 44.5 | 37.9 | 33.3 | (16.9) | 98.8 |
| Operating profit from discontinued | ||||||||||
operation | (2.8) | – | – | (31.0) | (33.8) | (3.9) | – | – | – | (3.9) |
Operating profit/(loss) from continuing operations | 34.0 | 8.9 | 32.6 | 14.7 | 90.2 | 40.6 | 37.9 | 33.3 | (16.9) | 94.9 |
Finance income | 0.2 | 0.7 | 0.3 | – | 1.2 | – | 1.1 | 0.7 | – | 1.8 |
Finance costs | (9.5) | (7.5) | (9.6) | (9.0) | (35.6) | (8.3) | (12.1) | (12.4) | (6.8) | (39.6) |
Income tax (expense)/credit | (9.1) | 0.7 | (8.0) | 6.8 | (9.6) | (8.9) | (9.2) | (7.2) | 5.9 | (19.4) |
Profit/(loss) for the period | 18.4 | 2.8 | 15.3 | 43.5 | 80.0 | 27.3 | 17.7 | 14.4 | (17.8) | 41.6 |
Profit from discontinued operations | (1.5) | – | – | (31.0) | (32.5) | (2.4) | – | – | – | (2.4) |
Profit/(loss) from continuing operations | 16.9 | 2.8 | 15.3 | 12.5 | 47.5 | 24.9 | 17.7 | 14.4 | (17.8) | 39.2 |
Depreciation, amortisation and impairment | 23.6 | 24.3 | 28.7 | 0.7 | 77.3 | 24.4 | 32.4 | 31.0 | 0.5 | 88.3 |
Additions to non-current assets | 54.0 | 13.8 | 8.1 | 4.3 | 80.2 | 40.3 | 24.9 | 8.1 | 1.2 | 74.5 |
Segment assets | 513.3 | 358.6 | 364.7 | 82.4 | 1,319.0 | 456.9 | 343.5 | 371.4 | 47.2 | 1,219.0 |
Current tax assets | 0.8 | 0.4 | ||||||||
Deferred tax assets | 26.0 | 17.0 | ||||||||
Total assets | 1,345.8 | 1,236.4 | ||||||||
Segment liabilities | 245.8 | 190.1 | 312.9 | 215.6 | 964.4 | 209.0 | 178.9 | 325.1 | 191.2 | 904.2 |
Current tax liabilities | 4.4 | 5.8 | ||||||||
Deferred tax liabilities | 4.8 | 9.6 | ||||||||
Total liabilities | 973.6 | 919.6 |
| Revenues from | Non-current assets excluding | |||
| external customers | deferred tax assets | |||
| 2025 | 2024 1 | 2025 | 2024 1 | |
| Group | £’m | £’m | £’m | £’m |
| Analysis by geographical area | ||||
United Kingdom – country of domicile | 1,344.0 | 1,193.9 | 281.5 | 253.4 |
Netherlands | 538.0 | 492.6 | 96.6 | 99.2 |
Belgium | – | 14.3 | – | 0.1 |
Sweden | 298.2 | 271.2 | 24.0 | 22.4 |
Republic of Ireland | 163.8 | 100.6 | 25.7 | 14.7 |
Denmark | 147.6 | 126.2 | 15.4 | 15.3 |
Central Europe | 173.0 | 159.5 | 23.7 | 22.1 |
APAC | 1,550.0 | 1,463.1 | 202.4 | 228.4 |
4,214.6 | 3,821.4 | 669.3 | 655.6 | |
| Analysis by principal customer | ||||
Customer 1 | 1,415.7 | 1,211.3 | ||
Customer 2 | 407.3 | 356.2 | ||
Customer 3 | 297.6 | 268.2 | ||
Customer 4 | 144.8 | 119.4 | ||
Customer 5 | 1,375.9 | 1,291.7 | ||
Other | 573.3 | 574.6 | ||
4,214.6 | 3,821.4 |
| 2025 | 2024 | |
| Group | £’m | £’m |
Fees payable to the Group’s auditors for the audit of the parent Company and consolidated financial statements | 0.7 | 0.5 |
| Fees payable to the Group’s auditors and their associates for other services: | ||
– The audit of the Group's subsidiaries pursuant to legislation | 1.1 | 1.2 |
– Other services pursuant to legislation | 0.1 | 0.1 |
Total fees payable to the Group’s auditors and their associates | 1.9 | 1.8 |
| 2025 | 2024 1 | |
| Group | £’m | £’m |
Changes in inventories of finished goods and goods for resale | 8.4 | 7.0 |
Raw materials and consumables used | 3,443.5 | 3,065.0 |
Employee benefit expense (note 8) | 295.9 | 285.8 |
Depreciation, amortisation and impairment – owned assets (notes 13 and 14) | 55.0 | 65.1 |
Depreciation and amortisation – leased assets (note 15) | 19.4 | 19.2 |
Repairs and maintenance expenditure on property, plant and equipment | 36.0 | 35.7 |
Transportation expenses | 46.1 | 42.3 |
Foreign exchange (gain) | (2.6) | – |
Other expenses | 258.6 | 206.8 |
Total cost of sales, distribution costs and administrative expenses | 4,160.3 | 3,726.9 |
Cost of sales | 3,778.0 | 3,388.7 |
Distribution costs | 45.8 | 42.1 |
Administrative expenses | 336.5 | 296.1 |
Total cost of sales, distribution costs and administrative expenses | 4,160.3 | 3,726.9 |
| 2025 | 2024 1 | |
| Group | £’m | £’m |
| Staff costs during the period | ||
Wages and salaries | 256.3 | 248.4 |
Social security costs | 23.1 | 20.3 |
Share options granted to Directors and employees | 0.3 | 2.0 |
Pension costs – defined contribution plan | 16.2 | 15.1 |
295.9 | 285.8 |
| 2025 | 2024 | |
| Group | Number | Number |
| Average number of monthly persons employed (including Executive Directors) during the period by activity | ||
Production | 5,315 | 5,510 |
Administration | 1,587 | 1,485 |
6,995 |
| 2025 | 2024 | |
| Group | £’m | £’m |
| Key management compensation (including Directors) | ||
Salaries and short-term employee benefits, including termination benefits | 13.2 | 14.6 |
Post-employment benefits | 0.2 | 0.2 |
Share-based payments | 0.2 | 2.2 |
13.6 | 17.0 |
| 2025 | 2024 | |
| Group | £’m | £’m |
| Directors’ emoluments | ||
Aggregate emoluments | 2.4 | 3.2 |
Group contribution to money purchase pension scheme | 0.1 | 0.2 |
2.5 | 3.4 |
| 2025 | 2024 1 | |
| Group | £’m | £’m |
| Finance income | ||
Interest income on short-term bank deposits | 0.9 | 1.4 |
Other interest income | 0.2 | 0.4 |
Finance income | 1.1 | 1.8 |
| Finance costs | ||
Interest expense on bank borrowings | (19.0) | (18.9) |
Less: amounts included in the costs of qualifying assets | 1.7 | – |
(17.3) | (18.9) | |
Interest on lease liabilities | (7.5) | (8.3) |
Interest expense on customer-provided supply chain financing | (9.0) | (9.6) |
Other interest expense | (1.4) | (2.4) |
Finance costs | (35.2) | (39.2) |
Finance costs – net | (34.1) | (37.5) |
| 2025 | 2024 1 | |
| Group | £’m | £’m |
| Current income tax | ||
Current tax on profits for the period | 17.0 | 21.2 |
Adjustments to current tax in respect of previous periods | 2.5 | (0.8) |
Total current tax | 19.5 | 20.4 |
| Deferred income tax | ||
Origination and reversal of temporary differences | (10.5) | (1.9) |
Adjustments to deferred tax in respect of previous periods | (0.4) | (0.3) |
Total deferred tax (credit) | (10.9) | (2.2) |
Income tax expense | 8.6 | 18.2 |
| 2025 | 2024 | |
| £’m | £’m | |
Profit before income tax on continuing operations | 56.1 | 57.4 |
Profit before income tax on discontinued operations | 33.5 | 3.6 |
Profit before income tax | 89.6 | 61.0 |
Tax calculated at the standard rate of UK Corporation Tax 25.0% (2024: 25.0%) | 22.4 | 15.3 |
| Effects of: | ||
Expense not deductible | 0.4 | 2.0 |
Joint venture results received | (0.1) | (0.1) |
Adjustments to tax in respect of previous periods | 2.1 | (1.0) |
Profits taxed at rates other than 25.0% (2024: 25.0%) | 0.1 | 0.1 |
Capital gains | 0.1 | – |
Impact of change in tax rates | – | 0.2 |
Non-taxable income/expense | (17.2) | – |
Double tax relief | 0.1 | 0.1 |
Tax deduction arising from exercise of employee options | (0.1) | – |
Derecognition of deferred tax assets | – | 2.3 |
Non-recognition of current year losses | 0.2 | – |
Tax losses for which no deferred income tax asset was recognised | 0.6 | – |
Deferred tax on share-based payment | 0.6 | 0.2 |
Non-qualifying depreciation | 0.4 | 0.3 |
Income tax expense | 9.6 | 19.4 |
Income tax expense for discounted operations | (1.0) | (1.2) |
Income tax expense for continuing operations | 8.6 | 18.2 |
2025 | 2024 | ||||
Group | Basic | Diluted | Basic | Diluted | |
Profit from continuing operations attributable to owners of the parent | (£'m) | 46.4 | 46.4 | 36.9 | 36.9 |
Profit from discontinued operations attributable to owners of the parent | (£'m) | 32.5 | 32.5 | 2.4 | 2.4 |
Profit attributable to owners of the parent | (£'m) | 78.9 | 78.9 | 39.3 | 39.3 |
Weighted average number of ordinary shares in issue | (millions) | 89.9 | 89.9 | 89.7 | 89.7 |
Adjustment for share options | (millions) | – | 0.5 | – | 0.9 |
Adjusted weighted average number of ordinary shares | (millions) | 89.9 | 90.4 | 89.7 | 90.6 |
Basic and diluted earnings per share from continuing operations | (pence) | 51.6 | 51.3 | 41.1 | 40.7 |
Basic and diluted earnings per share from discontinued operations | (pence) | 36.2 | 36.0 | 2.6 | 2.6 |
Basic and diluted earnings per share | (pence) | 87.8 | 87.3 | 43.7 | 43.3 |
| 2025 | 2024 | |
| Group and Company | £’m | £’m |
Final dividend in respect of 2024 paid 24.9p per ordinary share (2024: 23.0p) | 22.4 | 20.6 |
Interim dividend in respect of 2025 paid 10.1p per ordinary share (2024: 9.6p) | 9.1 | 8.6 |
Total dividends paid | 31.5 | 29.2 |
| Land and buildings | ||||||
| (including leasehold | Plant and | Fixtures and | Motor | Asset under | ||
| improvements) | machinery | fittings | vehicles | construction | Total | |
| Group | £’m | £’m | £’m | £’m | £’m | £’m |
| Cost | ||||||
At 1 January 2024 | 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 | ||||||
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 1 January 2024 | 92.2 | 183.2 | 13.8 | 0.5 | 34.4 | 324.1 |
At 29 December 2024 | 99.8 | 173.2 | 16.8 | 0.4 | 39.5 | 329.7 |
| Land and buildings | ||||||
| (including leasehold | Plant and | Fixtures | Motor | Asset under | ||
| improvements) | machinery | and fittings | vehicles | construction | Total | |
| Group | £’m | £’m | £’m | £’m | £’m | £’m |
| Cost | ||||||
At | 158.1 | 543.7 | 40.0 | 1.0 | 39.9 | 782.7 |
Exchange adjustments | 3.7 | 12.3 | 2.2 | 0.1 | 0.6 | 18.9 |
Additions | 6.8 | 4.2 | 0.9 | 0.1 | 57.8 | 69.8 |
Transfers | – | – | – | – | (1.5) | (1.5) |
Reclassification | 11.1 | 31.2 | 3.5 | 0.4 | (32.9) | 13.3 |
Disposals | (18.6) | (34.7) | (1.8) | (0.1) | (2.7) | (57.9) |
At 28 December 2025 | 161.1 | 556.7 | 44.8 | 1.5 | 61.2 | 825.3 |
| Accumulated depreciation and impairment | ||||||
At 30 December 2024 | 58.3 | 370.5 | 23.2 | 0.6 | 0.4 | 453.0 |
Exchange adjustments | 1.3 | 10.5 | 1.2 | 0.1 | – | 13.1 |
Charge for the period | 6.6 | 36.5 | 3.9 | 0.1 | – | 47.1 |
Impairment | – | 0.1 | – | – | – | 0.1 |
Reclassification* | 7.4 | (0.5) | 5.9 | 0.5 | – | 13.3 |
Disposals | (2.0) | (28.1) | (1.6) | (0.1) | – | (31.8) |
At 28 December 2025 | 71.6 | 389.0 | 32.6 | 1.2 | 0.4 | 494.8 |
| Net book value | ||||||
At 30 December 2024 | 99.8 | 173.2 | 16.8 | 0.4 | 39.5 | 329.7 |
At 28 December 2025 | 89.5 | 167.7 | 12.2 | 0.3 | 60.8 | 330.5 |
| Brand and | |||||
| Computer | customer | Asset under | |||
| software | relationships | construction | Goodwill | Total | |
| Group | £’m | £’m | £’m | £’m | £’m |
| Cost | |||||
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 | |||||
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 1 January 2024 | 13.2 | 54.5 | 4.6 | 83.8 | 156.1 |
At 29 December 2024 | 14.2 | 45.9 | 7.9 | 73.0 | 141.0 |
| Brand and | |||||
| Computer | customer | Asset under | |||
| software | relationships | construction | Goodwill | Total | |
| Group | £’m | £’m | £’m | £’m | £’m |
| Cost | |||||
At 30 December 2024 | 28.1 | 78.5 | 7.9 | 82.8 | 197.3 |
Exchange adjustments | 0.5 | 2.2 | – | 1.0 | 3.7 |
Additions | 3.2 | – | 7.2 | – | 10.4 |
Transfers | 1.5 | – | – | – | 1.5 |
Reclassification* | 1.4 | – | (1.3) | – | 0.1 |
Disposals | (13.6) | (18.7) | (0.5) | (7.0) | (39.8) |
At 28 December 2025 | 21.1 | 62.0 | 13.3 | 76.8 | 173.2 |
| Accumulated amortisation and impairment | |||||
At 30 December 2024 | 13.9 | 32.6 | – | 9.8 | 56.3 |
Exchange adjustments | 0.4 | 1.0 | – | – | 1.4 |
Charge for the period | 2.1 | 7.4 | – | – | 9.5 |
Reclassification* | 0.1 | – | – | – | 0.1 |
Disposals | (2.1) | (8.0) | – | – | (10.1) |
At 28 December 2025 | 14.4 | 33.0 | – | 9.8 | 57.2 |
| Net book value | |||||
At 30 December 2024 | 14.2 | 45.9 | 7.9 | 73.0 | 141.0 |
At 28 December 2025 | 6.7 | 29.0 | 13.3 | 67.0 | 116.0 |
| 2025 | 2024 | |
| Group | £’m | £’m |
UK & Ireland | 48.5 | 55.4 |
Europe | 18.5 | 17.6 |
67.0 | 73.0 |
| Land and buildings | Equipment | Vehicles | Total | |
| Group | £’m | £’m | £’m | £’m |
Opening net book amount as at 1 January 2024 | 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 as at 29 December 2024 | 161.9 | 8.9 | 2.0 | 172.8 |
Exchange Adjustments | (1.6) | 0.2 | 0.1 | (1.3) |
Additions | 13.5 | 2.2 | 1.5 | 17.2 |
Remeasurements, reclassification and scope changes | 1.1 | 0.6 | 0.1 | 1.8 |
Depreciation | (15.9) | (3.5) | (1.2) | (20.6) |
Disposals | (3.0) | (2.8) | (0.3) | (6.1) |
Closing net book amount as at 28 December 2025 | 156.0 | 5.6 | 2.2 | 163.8 |
| 2025 | 2024 | |
| Group | £’m | £’m |
Current | 17.1 | 16.9 |
Non‑current | 181.0 | 189.1 |
198.1 | 206.0 |
| 2025 | 2024 | |
| Group | £’m | £’m |
Less than one year | 24.3 | 24.5 |
One to five years | 77.7 | 81.0 |
More than five years | 157.9 | 164.4 |
Total lease liabilities | 259.9 | 269.9 |
| 2025 | 2024 | |
| Group | £’m | £’m |
Land and Buildings | 15.9 | 16.7 |
Equipment | 3.5 | 3.3 |
Vehicles | 1.2 | 0.8 |
20.6 | 20.8 | |
Interest expenses including discontinued operations (included in finance costs) | 7.8 | 8.6 |
Expenses relating to short‑term leases (included in costs of goods sold and administrative expenses) | – | 0.1 |
2025 | 2024 | |||||
| Joint ventures | Associates | Total | Joint ventures | Associates | Total | |
| Group | £’m | £’m | £’m | £’m | £’m | £’m |
At the beginning of the period | 4.2 | 7.9 | 12.1 | 4.4 | 3.5 | 7.9 |
Acquisitions | 1.1 | 24.3 | 25.4 | – | 4.4 | 4.4 |
Profit/(loss) for the period | 1.1 | (0.7) | 0.4 | 0.4 | – | 0.4 |
Dividends received | (0.7) | – | (0.7) | (0.6) | (0.6) | |
At the end of the period | 5.7 | 31.5 | 37.2 | 4.2 | 7.9 | 12.1 |
| Ownership percentage | |||
| (Voting rights and equity | |||
| Name | shares) | Address | |
| Joint Ventures | |||
| Australia | |||
Agito Group Pty Limited* | 50 | Mia Yellagonga Tower 2, 5 Spring Street, Perth, Western Australia, 6000 | |
| Canada | |||
Agito Global Canada Limited * | 50 | 20 Wellington Street East, Suite 500, Toronto, Ontario, M5E1C5 | |
| 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 | |
| Saudi Arabia | |||
NADEC Hilton Limited (Incorporated 19 May 2025) | 49 | Riyadh, Saudi Arabia | |
| UK | |||
Agito Global Limited | 50 | ||
Agito Holdings Limited | 50 | ||
| Associates | |||
| Guernsey | |||
Alimenta Topco Limited (Incorporated 4 June 2025)* | 26.3 | East Wing, Trafalgar Court, Les Banques, St Peter Port, GY1 3PP | |
| UK | |||
A Turner and Sons Sausage Limited | 25 | 205 | North Lane, Aldershot, Hampshire GU12 4SY |
Cellular Agriculture Ltd | 38.94 | Felin Y Glyn, Pontnewydd, Llanelli, SA15 5TL |
| 2025 | 2024 | |
| Summarised balance sheet | £’m | £’m |
| Current assets | ||
Cash and cash equivalents | 1.5 | 0.2 |
Other current assets | 67.7 | 51.8 |
Total current assets | 69.2 | 52.0 |
Non‑current assets | 12.9 | 14.6 |
Total current liabilities | (74.4) | (58.8) |
Total non‑current liabilities | (1.5) | (2.2) |
Net assets | 6.2 | 5.6 |
| Reconciliation to carrying amounts | ||
Opening net assets | 5.6 | 5.5 |
Profit for the period | 1.7 | 1.4 |
Dividends paid | (1.3) | (1.1) |
Exchange adjustments | 0.2 | (0.2) |
Closing net assets | 6.2 | 5.6 |
Group’s share – % | 50.0 | 50.0 |
Group’s share – £m | 3.1 | 2.8 |
| 2025 | 2024 | |
| Summarised statement of comprehensive income | £’m | £’m |
Revenue | 435.0 | 369.5 |
Depreciation and amortisation | (4.4) | (4.8) |
Net finance costs | (1.3) | (1.7) |
Income tax expense | (0.2) | (0.2) |
Profit for the period | 1.7 | 1.4 |
Dividends received from joint venture entity | (0.7) | 0.6 |
| 2025 | 2024 | |
| Other joint ventures: | £’m | £’m |
Aggregate carrying amount of other joint ventures | 2.8 | 1.4 |
Aggregate Group share of profit/(loss) for the period | 0.3 | (0.3) |
| 2025 | 2024 | |
| Summarised balance sheet | £’m | £’m |
Current assets | – | |
Cash and cash equivalents | 19.0 | – |
Other current assets | 40.2 | – |
Total current assets | 59.2 | |
Non‑current assets | 46.5 | – |
Total current liabilities | (4.0) | – |
Total non‑current liabilities | (55.8) | – |
Net assets | 45.9 | |
Reconciliation to carrying amounts | – | |
Acquisitions | 49.0 | – |
Loss for the period | (3.1) | – |
Closing net assets | 45.9 | |
Group's share – % | 24.0 | – |
Group's share – £'m | 11.0 | – |
| Summarised statement of comprehensive income | ||
Revenue | 9.1 | – |
Depreciation and amortisation | (0.9) | – |
Net finance costs | (0.6) | – |
Loss for the period | (3.1) | – |
| 2025 | 2024 | |
| Summarised balance sheet | £’m | £’m |
Current assets | 81.3 | 77.5 |
Current liabilities | (59.4) | (58.0) |
Current net assets | 21.9 | 19.5 |
Non‑current assets | 8.8 | 10.7 |
Non‑current liabilities | – | (0.3) |
Non-current net assets | 8.8 | 10.4 |
Net assets | 30.7 | 29.9 |
Accumulated non‑controlling interests | 6.1 | 6.0 |
| 2025 | 2024 | |
| Summarised statement of comprehensive income | £’m | £’m |
Revenue | 387.3 | 349.9 |
Profit for the period | 6.1 | 7.6 |
Other comprehensive income | 1.6 | 1.3 |
Total comprehensive income | 7.7 | 8.9 |
Profit allocated to non‑controlling interests | 1.2 | 1.5 |
Dividends paid to non‑controlling interests | 1.4 | 1.2 |
| 2025 | 2024 | |
| Summarised cash flows | £’m | £’m |
Cash flows from operating activities | 8.0 | 5.4 |
Cash flows (used in) investing activities | (0.2) | (3.7) |
Cash flows (used in) financing activities | (6.8) | (5.9) |
Impact of foreign exchange | 0.7 | (0.7) |
Net increase/(decrease) in cash and cash equivalents | 1.7 | (4.9) |
| 2024 | ||
| 2025 | Restated | |
| Company | £’m | £’m |
At the beginning of the period | 256.7 | 254.7 |
Additions | 0.3 | 2.0 |
At 28 December 2025 and 29 December 2024 | 257.0 | 256.7 |
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 | ||
| 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 | Room 710, Tower A, Building | |
| Limited | 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 | 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 |
| Portugal | |
| Vale Escondido, Unipessoal LDA | 249 , 1, Avenida da Liberdade, Lisboa, Santo |
| (Incorproated 20 May 2025) | António, 1250 143 |
| Sweden | |
Hilton Foods Sverige AB | Saltangsvagen 53, 721 32 Vasteras |
N | ||
| Period ended | Period ended | |
| 28 September 2025 | 29 December 2024 | |
| Group | £’m | £’m |
Revenue | 131.7 | 166.9 |
Expenses | (129.2) | (163.3) |
Profit before tax | 2.5 | 3.6 |
Attributable tax expense | (1.0) | (1.2) |
Profit from discontinued operations | 1.5 | 2.4 |
Gain on disposal of discontinued operations | 31.0 | – |
Attributable tax expense | – | – |
Net profit attributable to discontinued operations | 32.5 | 2.4 |
| Cash flows from discontinued operations | ||
Net cash from operating activities | 1.3 | 1.4 |
Net cash (used in) from investing activities | (1.0) | (6.1) |
Net cash (used in) from financing activities | (0.1) | (1.1) |
| 2025 | 2024 | |
| Group | £’m | £’m |
Raw materials, work in progress and consumables | 181.0 | 141.8 |
Finished goods and goods for resale | 59.9 | 55.9 |
240.9 | 197.7 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | |
Trade receivables | 204.8 | 194.1 | – | – |
Less: allowance for impairment of trade receivables | (0.3) | (0.8) | – | – |
Trade receivables – net | 204.5 | 193.3 | – | – |
Amounts owed by Group undertakings | – | – | 10.3 | 8.7 |
Amounts owed by related parties (see note 32) | 10.3 | 6.9 | – | – |
Other receivables | 50.2 | 35.2 | – | – |
Prepayments | 22.0 | 18.3 | – | – |
Total trade and other receivables | 287.0 | 253.7 | 10.3 | 8.7 |
Less: Non‑current prepayments, contract costs, and other receivables | (21.9) | – | – | – |
Current | 265.1 | 253.7 | 10.3 | 8.7 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Currency | £’m | £’m | £’m | £’m |
UK Pound | 52.7 | 34.4 | 10.3 | 8.7 |
Euro | 51.1 | 92.3 | – | – |
Swedish Krona | 21.6 | 15.8 | – | – |
Danish Krone | 18.1 | 8.6 | – | – |
Polish Zloty | 10.6 | 7.0 | – | – |
Australian Dollar | 66.1 | 67.6 | – | – |
New Zealand Dollar | 15.1 | 13.8 | – | – |
US Dollar | 4.1 | 12.6 | – | – |
Chinese Renminbi | 1.7 | 1.6 | – | |
Canadian Dollar | 45.9 | – | – | – |
287.0 | 253.7 | 10.3 | 8.7 |
| 2025 | 2024 | |
| Group | £’m | £’m |
At the beginning of the period | 0.8 | 0.9 |
Allowance for receivables impairment | 0.1 | 0.1 |
Receivables impairment released | (0.4) | (0.1) |
Receivables written off during the period as uncollectable | (0.1) | (0.2) |
Disposal | (0.1) | – |
Exchange differences | – | 0.1 |
At the end of the period | 0.3 | 0.8 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | |
Cash at bank and on hand | 150.5 | 111.9 | – | – |
| 2025 | 2024 | |
| Group | £’m | £’m |
| Current | ||
Bank overdraft | 11.7 | 4.0 |
Bank borrowings | 46.3 | 25.5 |
Supplier finance arrangements | 24.5 | – |
82.5 | 29.5 | |
| Non-current | ||
Bank borrowings | 194.7 | 213.8 |
Total borrowings | 277.2 | 243.3 |
| 2025 | 2024 | |
| Currency | £’m | £’m |
UK Pound | 177.7 | 146.3 |
Euro | 54.7 | 28.8 |
Polish Zloty | 3.1 | 5.0 |
Australian Dollar | 35.3 | 51.1 |
New Zealand Dollar | 6.4 | 12.1 |
277.2 | 243.3 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | |
Trade payables | 423.7 | 370.4 | – | – |
Amounts owed to related parties (see note 32) | 0.5 | 1.5 | – | – |
Social security and other taxes | 10.3 | 11.3 | – | – |
Accruals | 62.2 | 68.6 | – | – |
496.7 | 451.8 | – | – |
| 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 2024 | 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 |
Exchange differences | (0.2) | – | – | – | – | 0.2 | – | – | 0.1 | 0.1 |
Income statement credit/(charged) | (1.1) | 2.0 | – | – | (0.6) | 7.9 | 0.6 | 2.2 | (0.1) | 10.9 |
Tax charged to other comprehensive income | – | – | – | – | – | – | – | – | (1.0) | (1.0) |
Tax charged to equity | – | – | – | – | (0.2) | – | – | – | – | (0.2) |
Disposal | 0.5 | – | – | – | – | – | – | 3.5 | – | 4.0 |
At 28 December 2025 | (8.6) | 4.2 | 0.3 | 1.6 | 0.9 | 17.2 | 10.1 | (7.4) | 2.9 | 21.2 |
| 2025 | 2024 | |
| Group | £’m | £’m |
Deferred tax liabilities | (4.8) | (9.6) |
Deferred tax assets | 26.0 | 17.0 |
21.2 | 7.4 |
Group | Company | ||||
| Number of | |||||
| shares | 2025 | 2024 | 2025 | 2024 | |
| (thousands) | £’m | £’m | £’m | £’m | |
Authorised, issued and fully paid ordinary shares of 10p each At 30 December 2024/1 January 2024 (2024: 89,602) | 89,827 | 9.0 | 9.0 | 9.0 | 9.0 |
Issue of new shares relating to employee incentive schemes (2024: 225) | 129 | – | – | – | – |
At 28 December 2025/29 December 2024 (2024: 89,827) | 89,956 | 9.0 | 9.0 | 9.0 | 9.0 |
Performance basis | Threshold vesting | Maximum vesting |
EPS | 6.3% compound per year | 11.2% compound per year |
TSR – performance against the constituents of the FTSE 250 (excluding investment trusts) | Median | Upper quartile |
ESG 1 – Scope 1 & 2 energy efficiencyy | 37.3% reduction over period | 66.1% reduction over period |
ESG 1 – Scope 3 energy efficiency | 10.7% reduction over period | 14.3 reduction over period |
ESG 1 – Proportion of leadership roles filled by women | 11% increase over period | 25% increase over period |
Sharesave | Long-term incentive | |||
| Options | Exercise price | Options | Exercise price | |
| Group | (’000) | (pence) | (’000) | (pence) |
At 1 January 2024 | 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 | – |
Granted | 367 | 705.00 | 950 | – |
Exercised | – | – | (89) | – |
Lapsed | (486) | 808.82 | (374) | – |
At 28 December 2025 | 1,147 | 741.25 | 2,525 | – |
| Number of options | ||||||
| Group | Exercise price | 2025 | 2024 | |||
Expiry date | Type of scheme | Status | (pence) | (’000) | (’000) | |
February 2025 | Sharesave | Exercisable | 1200 | .00 | – | 52 |
February 2026 | Sharesave | Exercisable | 1204.00 | 3 | 54 | |
February 2027 | Sharesave | Not exercisable | 672.00 | 459 | 600 | |
February 2028 | Sharesave | Not exercisable | 728.00 | 391 | 560 | |
February 2029 | Sharesave | Not exercisable | 705.00 | 295 | – | |
April 2026 | Long‑Term Incentive Plan | Exercisable | nil cost | 5 | 7 | |
April 2027 | Long‑Term Incentive Plan | Exercisable | nil cost | 4 | 19 | |
May/July 2028 | Long‑Term Incentive Plan | Exercisable | nil cost | 6 | 43 | |
May 2029 | Long‑Term Incentive Plan | Exercisable | nil cost | 90 | 114 | |
May 2031 | Long‑Term Incentive Plan | Exercisable | nil cost | – | 6 | |
May 2032 | Long‑Term Incentive Plan | Exercisable | nil cost | 20 | 326 | |
May 2033 | Long‑Term Incentive Plan | Not exercisable | nil cost | 720 | 736 | |
May 2034 | Long‑Term Incentive Plan | Not exercisable | nil cost | 749 | 787 | |
May 2035 | Long‑Term Incentive Plan | Not exercisable | nil cost | 934 | – | |
Total | 3,676 | 3,304 |
| Foods | Fairfax Meadow | |
| Connected Ltd | Europe Limited | |
| Disposal of subsidiaries | £’m | £’m |
Property, plant and equipment | 0.1 | 9.9 |
Intangible assets | 16.1 | 6.6 |
Right‑of‑use assets | 0.2 | 5.7 |
Inventories | – | 12.8 |
Trade and other receivables | 2.9 | 16.0 |
Current tax assets | 0.4 | – |
Cash and cash equivalents | 0.1 | 0.3 |
Lease liabilities | (0.2) | (6.0) |
Provisions | – | (1.1) |
Deferred tax liability | (1.2) | (2.7) |
Current tax liability | – | (2.3) |
Trade payables | (12.3) | (20.1) |
Attributable goodwill | 3.3 | 3.7 |
Non‑controlling interest | (3.9) | – |
Net assets disposed of | 5.5 | 22.8 |
Gain on disposal | 35.5 | 31.0 |
Total consideration, net of transaction costs | 41.0 | 53.8 |
| Satisfied by: | ||
Cash and cash equivalents, net of transaction costs | 16.7 | 53.8 |
Non‑cash consideration | 24.3 | – |
Total consideration transferred | 41.0 | 53.8 |
| Cash flows from disposal: | ||
Consideration received in cash and cash equivalents, net of transaction costs | 16.7 | 53.8 |
Less: cash and cash equivalents disposed of | (0.1) | (0.3) |
16.6 | 53.5 |
Currency | < 3 months | 3–6 months | 6–12 months |
AUD | 0.3 | 1.4 | – |
CAD | 125.9 | – | – |
GBP | 2.0 | 2.3 | – |
NOK | 213.0 | 480.0 | 490.0 |
USD | 28.1 | 3.6 | 15.0 |
| Weighted-average | |
| Currency | forward rate |
AUD | 2.050 |
CAD | 1.730 |
GBP | 0.979 |
NOK | 13.571 |
USD | 1.345 |
| Assets | Liabilities | |
| £’m | £’m | |
Derivatives financial instruments | 1.7 | 1.0 |
Currency | £’m |
Opening balance | (3.0) |
Effective portion recognised in statement of comprehensive income | 6.3 |
Amount reclassified from cash flow hedge reserve due to hedged item affecting profit or loss | (3.9) |
Amounts reclassified to inventory | 1.3 |
Closing balance | 0.7 |
| 2025 | 2024 | |
| Group | £’m | £’m |
| Profit before income tax | ||
Continuing operations | 56.1 | 57.4 |
Discontinued operations | 33.5 | 3.6 |
Profit before income tax including discontinued operations | 89.6 | 61.0 |
Finance costs – net | 34.4 | 37.8 |
Operating profit including discontinued operations | 124.0 | 98.8 |
| Adjustments for non‑cash items: | ||
Share of post‑tax profits of joint venture | (0.4) | (0.4) |
Depreciation of property, plant and equipment | 47.1 | 47.1 |
Depreciation of leased assets | 20.6 | 20.8 |
Impairment of intangible asset | – | 9.8 |
Insurance proceeds adjustments for property, plant, and equipment | – | (13.2) |
Amortisation of intangible assets | 9.5 | 10.6 |
Gain on disposal of subsidiaries | (66.5) | – |
Loss on disposal of property, plant and equipment | 2.4 | 0.1 |
Adjustment in respect of employee share schemes | 0.4 | 2.0 |
Movement in inventories | (52.2) | (18.0) |
Movement in trade and other receivables | (33.8) | 24.2 |
Movement in trade and other payables | 63.8 | (7.0) |
Net exchange differences | 9.3 | 9.0 |
Cash generated from operations | 124.2 | 183.8 |
| 2025 | 2024 | |
| Group | £’m | £’m |
Cash and cash equivalents | 150.5 | 111.9 |
Borrowings (including overdrafts) | (277.2) | (243.3) |
Net bank debt | (126.7) | (131.4) |
Lease liabilities | (198.1) | (206.0) |
Net debt | (324.8) | (337.4) |
| Borrowings | |||||
| Cash/other | (including | ||||
| financial assets | overdrafts) | Net bank debt | Lease liabilities | Net debt | |
| Net debt reconciliation | £’m | £’m | £’m | £’m | £’m |
1 January 2024 | 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 |
29 December 2024 | 111.9 | (243.3) | (131.4) | (206.0) | (337.4) |
Cash flows | 35.6 | (36.1) | (0.5) | 19.0 | 18.5 |
Lease additions | – | – | – | (17.2) | (17.2) |
Exchange adjustments | 3.0 | 2.2 | 5.2 | 6.1 | 11.3 |
28 December 2025 | 150.5 | (277.2) | (126.7) | (198.1) | (324.8) |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | |
Property, plant and equipment | 21.8 | 14.7 | – | – |
Name of subsidiary | Company number |
Hilton Foods Asia Pacific Limited | 08298339 |
Hilton Food Group (Europe) Limited | NI043899 |
| 2025 | 2024 | |
| Group Sales | £’m | £’m |
Sohi Meat Solutions Distribuicao de Carnes SA – fees for services | 2.2 | 3.7 |
Sohi Meat Solutions Distribuicao de Carnes SA – recharge of joint venture costs | 0.6 | 0.7 |
| 2025 | 2024 | |
| Group Purchases | £’m | £’m |
Agito Holdings Limited | 26.6 | 9.2 |
| Owed from related parties | ||
| 2025 | 2024 | |
| Group | £’m | £’m |
Agito Holdings Limited | 2.6 | 3.0 |
Sohi Meat Solutions Distribuicao de Carnes SA | 2.1 | 3.9 |
NADEC Hilton Limited | 0.5 | – |
Cellular Agriculture Ltd | 5.1 | – |
10.3 | 6.9 |
| Owed to related parties | ||
| 2025 | 2024 | |
| Group | £’m | £’m |
Agito Holdings Limited | 0.5 | 1.0 |
Sohi Meat Solutions Distribuicao de Carnes SA | – | 0.5 |
0.5 | 1.5 |
2025 | 2024 | |||||
| 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 | – | 150.5 | 150.5 | – | 111.9 | 111.9 |
Derivative financial assets | 1.7 | – | 1.7 | 0.1 | – | 0.1 |
Trade and other receivables | – | 234.9 | 234.9 | – | 224.3 | 224.3 |
1.7 | 385.4 | 387.1 | 0.1 | 336.2 | 336.3 |
2025 | 2024 | |||||
| Financial Liabilities | Financial Liabilities | Financial Liabilities | Financial Liabilities | |||
| at Fair Value | at Amortised Cost | Total | at Fair Value | at Amortised Cost | Total | |
| Group | £’m | £’m | £’m | £’m | £’m | £’m |
| Liabilities | ||||||
Trade and other payables | – | 486.4 | 486.4 | – | 440.6 | 440.6 |
Derivative financial liabilities | 1.0 | – | 1.0 | 3.1 | – | 3.1 |
Borrowings | – | 277.2 | 277.2 | – | 243.3 | 243.3 |
Lease liabilities | – | 198.1 | 198.1 | – | 206.0 | 206.0 |
1.0 | 961.7 | 962.7 | 3.1 | 889.9 | 893.0 |
| 52 weeks ended 28 December 2025 | 52 weeks ended 29 December 2024 | |||||
| £’m | £’m | |||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
Revenue | 4,214.6 | 131.7 | 4,346.3 | 3,821.4 | 166.9 | 3,988.3 |
Operating profit | 90.2 | 33.8 | 124.0 | 94.9 | 3.9 | 98.8 |
Add back: IFRS 16 depreciation and impairment | 19.4 | 1.2 | 20.6 | 19.0 | 1.6 | 20.6 |
Less: IAS 17 lease accounting | (24.1) | (1.3) | (25.4) | (22.8) | (2.0) | (24.8) |
Add back: Amortisation of acquired intangibles and fair value adjustments | 7.4 | 1.3 | 8.7 | 7.7 | 1.8 | 9.5 |
Add back: Share of loss from Alimenta 1 | 0.7 | – | 0.7 | – | – | – |
| Other adjusting/exceptional items: | ||||||
Gain on disposal of subsidiaries 2 | (35.5) | (31.0) | (66.5) | – | – | – |
Foppen inventory write‑off and operational disruption 3 | 27.6 | – | 27.6 | – | – | – |
Strategic project and transformation costs 4 | 4.6 | – | 4.6 | – | – | – |
Restructuring costs 5 | 4.8 | 0.2 | 5.0 | 3.9 | 0.3 | 4.2 |
Costs related to the Belgium fire | – | – | – | (0.6) | – | (0.6) |
Insurance proceeds | – | – | – | (13.2) | – | (13.2) |
Impairment | – | – | – | 10.2 | – | 10.2 |
Adjusting/exceptional items | 4.9 | (29.6) | (24.7) | 4.2 | 1.7 | 5.9 |
Adjusted operating profit | 95.1 | 4.2 | 99.3 | 99.1 | 5.6 | 104.7 |
| 52 weeks ended 28 December 2025 | 52 weeks ended 29 December 2024 | |||||
| £’m | £’m | |||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
Profit before income tax | 56.1 | 33.5 | 89.6 | 57.4 | 3.6 | 61.0 |
Adjustment to operating profit as above | 4.9 | (29.6) | (24.7) | 4.2 | 1.7 | 5.9 |
Add back: IFRS 16 interest | 7.5 | 0.3 | 7.8 | 8.3 | 0.3 | 8.6 |
| Other adjusting/exceptional items: | ||||||
Foppen inventory write‑off and operational disruption 3 | 0.5 | – | 0.5 | – | – | – |
Costs relating to the Belgium fire | – | – | – | 0.6 | – | 0.6 |
Adjusting/exceptional items | 12.9 | (29.3) | (16.4) | 13.1 | 2.0 | 15.1 |
Adjusted PBT | 69.0 | 4.2 | 73.2 | 70.5 | 5.6 | 76.1 |
Profit attributable to shareholders | 46.4 | 32.5 | 78.9 | 36.9 | 2.4 | 39.3 |
Adjustments to PBT | 12.9 | (29.3) | (16.4) | 13.1 | 2.0 | 15.1 |
Tax effect of adjustments to PBT | (11.9) | (0.3) | (12.2) | 1.0 | (0.5) | 0.5 |
Impact on non‑controlling interest of adjustments to PBT | – | – | – | (0.2) | – | (0.2) |
Adjusting/exceptional items | 1.0 | (29.6) | (28.6) | 13.9 | 1.5 | 15.4 |
Adjusted profit attributable to members of the parent | 47.4 | 2.9 | 50.3 | 50.8 | 3.9 | 54.7 |
| Adjusted earnings per share | ||||||
Basic | 52.7 | 3.2 | 56.0 | 56.6 | 4.3 | 61.0 |
Diluted | 52.4 | 3.2 | 55.7 | 56.1 | 4.3 | 60.4 |
| 52 weeks ended 28 December 2025 | 52 weeks ended 29 December 2024 | |||||
| £’m | £’m | |||||
| Continuing | Discontinued | Continuing | Discontinued | |||
| operations | operations | Total | operations | operations | Total | |
Operating profit | 90.2 | 33.8 | 124.0 | 94.9 | 3.9 | 98.8 |
| Add back: | ||||||
Depreciation, amortisation and impairment from continuing operations | 74.4 | 2.9 | 77.3 | 84.3 | 4.0 | 88.3 |
EBITDA | 164.6 | 36.7 | 201.3 | 179 | 7.9 | 187.1 |
Add back: IFRS 16 lease accounting | – | – | – | (0.1) | – | (0.1) |
Less: IAS 17 lease accounting | (24.1) | (1.3) | (25.4) | (22.8) | (2.0) | (24.8) |
Add back: Share of loss from Alimenta 1 | 0.7 | – | 0.7 | – | – | – |
| Other adjusting/exceptional items: | ||||||
Profit from disposal of a subsidiaries 2 | (35.5) | (31.0) | (66.5) | – | – | – |
Foppen inventory write‑off and operational disruption 3 | 27.6 | – | 27.6 | – | – | – |
Strategic project and transformation costs 4 | 4.6 | – | 4.6 | – | – | – |
Restructuring costs 5 | 4.8 | 0.2 | 5.0 | 3.9 | 0.3 | 4.2 |
Costs related to the Belgium fire | – | – | – | (0.6) | – | (0.6) |
Insurance proceeds | – | – | – | (13.2) | – | (13.2) |
Adjusting/exceptional items | (21.9) | (32.1) | (54.0) | (32.8) | (1.7) | (34.5) |
Adjusted EBITDA | 142.7 | 4.6 | 147.3 | 146.4 | 6.2 | 152.6 |
| 52 weeks ended | 52 weeks ended | |
| 28 December 2025 | 29 December 2024 | |
| £’m | £’m | |
Net cash generated from operating activities | 68.2 | 124.5 |
Net cash used in investing activities | (14.6) | (62.3) |
Free cash flow | 53.6 | 62.2 |
| Add back: | ||
Cash on disposal of discontinued operation | (53.5) | – |
Cash on disposal of subsidiary | (16.6) | – |
Cash on disposal of PPE | (9.7) | – |
Other investments | – | 4.4 |
Dividends received from joint venture | (0.7) | (0.6) |
Belgium fire | – | (0.6) |
Belgium fire interest | – | 0.6 |
Insurance proceeds | – | (13.2) |
Foppen inventory write‑off and operational disruption | 9.3 | – |
Strategic project and transformation costs | 4.6 | – |
Restructuring costs | 5.0 | 4.2 |
Less IAS 17 lease accounting | (25.5) | (24.8) |
IFRS 16 interest | 7.8 | 8.6 |
IFRS 16 working capital adjustment | (1.1) | (1.1) |
Adjusting/exceptional items | (80.4) | (22.5) |
(26.8) | 39.7 | |
Add back: Canada growth capex | 29.6 | 5.7 |
Add back: Canada payment to acquire leasehold property | 19.1 | – |
Adjusted free cash flow | 21.9 | 45.4 |
| 52 weeks ended | 52 weeks ended | |
| 28 December | 29 December | |
| 2025 | 2024 | |
| £’m | £’m | |
Total equity | 372.2 | 316.8 |
| Add back: | ||
Net debt | 126.7 | 131.4 |
Lease liabilities | 198.1 | 206.0 |
Right‑of‑use assets | (163.8) | (172.8) |
Deferred tax, net | (21.2) | (7.4) |
Derivatives financial assets, net | (0.7) | 3.0 |
Capital employed | 511.3 | 477.0 |
Average capital employed | 494.2 | 481.6 |
Adjusted operating profit | 99.3 | 104.7 |
Return on capital employed (%) | 20.1 | 21.7 |
| UK&I | Europe | APAC | Central | Total | |
| 52 weeks ended 28 December 2025 | £’m | £’m | £’m | £’m | £’m |
Operating profit | 34.0 | 8.9 | 32.6 | 14.7 | 90.2 |
Operating profit from discontinued operations | 2.8 | – | – | 31.0 | 33.8 |
Total operating profit | 36.8 | 8.9 | 32.6 | 45.7 | 124.0 |
Operating profit | 34.0 | 8.9 | 32.6 | 14.7 | 90.2 |
Add back: IFRS 16 depreciation and impairment | 2.2 | 7.2 | 9.7 | 0.3 | 19.4 |
Less: IAS 17 lease accounting | (3.1) | (7.9) | (12.8) | (0.3) | (24.1) |
| Add back: Amortisation of acquired intangibles and fair value | |||||
adjustments | 3.1 | 4.3 | – | – | 7.4 |
Share of loss from Alimenta 1 | 0.7 | – | – | – | 0.7 |
| Other adjusting/exceptional items: | |||||
Gain on disposal of subsidiaries 2 | – | – | – | (35.5) | (35.5) |
Foppen inventory write-off and operational disruption 3 | – | 27.6 | – | – | 27.6 |
Strategic project and transformation costs 4 | – | 1.5 | 0.2 | 2.9 | 4.6 |
Restructuring costs 5 | 0.6 | 1.4 | – | 2.8 | 4.8 |
Adjusting/exceptional items from continuing operations | 3.5 | 34.1 | (2.9) | (29.8) | 4.9 |
Adjusted operating profit/(loss) from continuing operations | 37.5 | 43.0 | 29.7 | (15.1) | 95.1 |
Adjusted operating profit from discontinued operations | 4.2 | – | – | – | 4.2 |
Adjusted total operating profit/(loss) | 41.7 | 43.0 | 29.7 | (15.1) | 99.3 |
| UK&I | Europe | APAC | Central | Total | |
| 52 weeks ended 29 December 2024 | £’m | £’m | £’m | £’m | £’m |
Operating profit | 40.6 | 37.9 | 33.3 | (16.9) | 94.9 |
Operating profit from discontinued operations | 3.9 | – | – | – | 3.9 |
Total operating profit | 44.5 | 37.9 | 33.3 | (16.9) | 98.8 |
Operating profit | 40.6 | 37.9 | 33.3 | (16.9) | 94.9 |
Add back: IFRS 16 depreciation | 1.9 | 6.5 | 10.5 | 0.1 | 19.0 |
Less: IAS 17 lease accounting | (1.2) | (7.5) | (14.0) | (0.1) | (22.8) |
Add back: Amortisation of acquired intangibles and fair value adjustments | 3.3 | 4.4 | – | – | 7.7 |
Costs related to the Belgium fire | – | (0.6) | – | – | (0.6) |
Insurance proceeds | – | (13.2) | – | – | (13.2) |
Restructuring costs | 0.7 | 3.1 | – | 0.1 | 3.9 |
Impairment | – | 10.2 | – | – | 10.2 |
Adjusting/exceptional items from continuing operations | 4.7 | 2.9 | (3.5) | 0.1 | 4.2 |
Adjusted operating profit/(loss) from continuing operations | 45.3 | 40.8 | 29.8 | (16.8) | 99.1 |
Adjusted operating profit from discontinued operations | 5.6 | – | – | – | 5.6 |
Adjusted total operating profit/(loss) | 50.9 | 40.8 | 29.8 | (16.8) | 104.7 |