2023 | 2022 | ||
Tota l | Total | ||
Note | £’000 | £’000 | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative costs | ( | ( | |
Other operating expense | 12.1 | ( | |
Operating loss | 3 | ( | ( |
Finance income | 8 | ||
Finance costs | 8 | ( | ( |
Loss before taxation | ( | ( | |
Income tax (charge) / credit | 9 | ||
Loss for the financial year | ( | ( |
| Items that may be subsequently reclassified to profit or loss: | |||
Exchange differences on translating foreign operations, net of tax | ( | ||
Net (loss) / gain in cash flow hedges | ( | ||
Total comprehensive expense for the financial year | ( | ( | |
Basic and diluted loss per share (£) | 26 | ( | ( |
| Adjusted EBITDA | 2023 | 2022 | |
Notes | £’000 | £’000 | |
Operating loss | ( | ( | |
| Adjustments for: | |||
Amortisation | 11 | ||
Amortisation of acquired intangibles | 11 | ||
Depreciation | 12.1,22 | ||
Adjusted items - cash | 4 | ||
Adjusted items – non-cash | 4 | ||
Other operating expense – non-cash loss on disposal of freehold assets | |||
Share-based payments | 7 | ||
| Adjusted EBITDA | |||
| 1. Adjusted EBITDA is defined as operating profit before depreciation, amortisation, share-based payments, other operating expense - non-cash loss on disposal of freehold assets |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
Note | £'000 | £'000 | |
| Non-current assets | |||
Intangible assets | 11 | ||
Property, plant and equipment | 12 .1 | ||
Right-of-use assets | 22 | ||
Investments | |||
Other financial assets | 14 | ||
| Current assets | |||
Assets held for sale | 12.2 | ||
Inventories | 13 | ||
Trade and other receivables | 15 | ||
Other financial assets | 14 | ||
Current tax asset | |||
Cash and cash equivalents | 16 | ||
Total assets | |||
| Equity | |||
Ordinary shares | 23 | ||
Share premium | |||
Merger reserve | |||
Capital redemption reserve | |||
Hedging reserve | ( | ( | |
Cost of hedging reserve | |||
FX reserve | |||
Retained earnings | ( | ( | |
| Non-current liabilities | |||
Borrowings | 18 | ||
Other financial liabilities | 14 | ||
Lease liabilities | 22 | ||
Provisions | 19 | ||
Deferred tax | 21 | ||
| Current liabilities | |||
Contract liability | 20 | ||
Trade and other payables | 17 | ||
Borrowings | 18 | ||
| Current tax liability | |||
Lease liabilities | 22 | ||
Provisions | 19 | ||
Other financial liabilities | 14 | ||
Total liabilities | |||
Total equity and liabilities |
| Ordinary | Share | Merger | Capital | FX | Hedging | Cost of | Retained | |||
| shares | premium | reserve | Redemption | reserve | reserve | Hedging | earnings | Total equity | ||
| reserve | reserve | |||||||||
Note | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £’000 | £'000 | £'000 | |
Balance at 1 January 2022 | ( | ( | ( | |||||||
Loss for the year | ( | ( | ||||||||
| Other comprehensive | ||||||||||
| expense: | ||||||||||
Impact of foreign exchange | ||||||||||
| Movement on hedging | ||||||||||
| instruments | ||||||||||
| Total comprehensive | ||||||||||
(expense) / income for the year | ( | ( | ||||||||
| Issue of ordinary share | ||||||||||
| capital | ||||||||||
Share based payments | 7 | |||||||||
| Deferred tax in equity | ||||||||||
| Balance at 31 December | ( | ( | ||||||||
| 2022 | ||||||||||
Balance at 1 January 2023 | ( | ( | ||||||||
| Loss for the year | ( | ( | ||||||||
Other comprehensive income: | ||||||||||
Impact of foreign exchange | ( | ( | ||||||||
| Movement on hedging | ( | ( | ||||||||
| instruments | ||||||||||
Total comprehensive income / (expense) income | ( | ( | ( | ( | ||||||
| for the year | ||||||||||
| Issue of ordinary share | ||||||||||
| capital | ||||||||||
Share based payments | 7 | |||||||||
Deferred tax in equity | 21 | |||||||||
| Balance at 31 December | ( | ( | ||||||||
| 2023 |
2023 | 2022 | ||
Notes | £’000 | £’000 | |
| Cash flows from operating activities before adjusted cash flows | |||
Cash generated from operations | 25 | ||
Income tax paid | ( | ( | |
| Net cash generated from operating activities before adjusted cash flows | |||
Cash flows relating to adjusted items | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Acquisition of subsidiaries net of cash acquired | 10 | ( | ( |
Proceeds from sale of non-core freehold assets | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Interest received | 8 | ||
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuance of ordinary shares net of fees | ( | ||
Interest paid | ( | ( | |
Repayment of lease liabilities | 22 | ( | ( |
(Repayment of) / proceeds from bank borrowings | ( | ||
Net cash flow from financing activities | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | 16 |
Platform development costs | 5-10 years |
New product development | 1-5 years |
Brands | 5-20 years |
| Intellectual property (including customer | 2-20 years |
| lists, domain and trade names) |
Plant and machinery | 5-10 years |
Fixtures and fittings | 3-20 years |
Computer equipment and software | 1-10 years |
Freehold buildings | 20-50 years |
Motor vehicles | 3-7 years |
Leasehold improvements | Lower of lease term or asset life |
Plant and machinery | 1-6 years |
Motor vehicles | 3-6 years |
Buildings | 1-28 years |
Segment | Activities |
| A digital-first brand owner, retailer and manufacturer in the prestige beauty market, with a portfolio | |
| of own-brands across skincare, haircare and cosmetics. Through its retail websites, including | |
| THG Beauty | Lookfantastic, Dermstore, Cult Beauty and the beauty subscription box brand Glossybox, it is a route to |
| market globally for over 1,300 third-party premium brands. THG Beauty also operates prestige spa and | |
| experience venues, in addition to luxury clothing and homeware D2C sites. | |
| A group of digital-first nutrition brands, which includes the world’s largest online sports nutrition brand | |
| THG Nutrition | Myprotein and its family of brands (Myvegan, Myvitamins, MP Activewear and MyPRO), with a vertical- |
| ly integrated business model supported by global THG production facilities. | |
| THG Ingenuity provides a complete digital commerce solution for consumer brand owners across its | |
| THG Ingenuity | three pillars of technology, digital marketing and operations. Being part of the THG group, Ingenuity is |
| uniquely placed to bring relevant, practical and international expertise in every area of commerce. THG | |
| Ingenuity also includes media related services. | |
| During the year, certain loss-making categories and territories primarily within THG OnDemand along | |
| with some additional small legacy brands within THG Beauty and THG Nutrition have been approved | |
| Discontinued | for disposal, or exited. These exits do not meet the criteria under IFRS 5: Discontinued operations at |
| categories | the balance sheet date, as these categories and territories are not a major component of the Group |
| as defined by the accounting standard, however, management began to report the financial results of | |
| these categories separately in their reporting to the CODM, as such the result has also been shown in | |
| the same format within this note. |
| THG | THG | THG | Central | Inter-group | Result before | Discontinued | 2023 | |||
| Beauty | Nutrition | Ingenuity | PLC | elimination | discontinued | categories | Tota l | |||
| categories | ||||||||||
| 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
External revenue | 1,171,742 | 65 7,9 1 1 | 154,052 | - | - | 1,983,705 | 61,673 | 2,045,378 | ||
Internal revenue | - | - | 519,871 | - | (519,871) | - | - | - | ||
Total revenue | 1,171,742 | 6 57,9 1 1 | 673,923 | - | (519,871) | 1,983,705 | 61,673 | 2,045,378 | ||
| Adjusted | 44,238 | 88,929 | 9,039 | (21,757) | - | 120,449 | (6,343) | 114,106 | ||
| EBITDA | ||||||||||
Margin % | 3.8% | 13.5% | 1.3% | - | - | 6.1% | -10.3% | 5.6% | ||
Depreciation | - | - | - | - | - | - | - | (95,113) | ||
Amortisation | - | - | - | - | - | - | - | (119,372) | ||
| Share-based | - | - | - | - | - | - | - | (16,723) | ||
| payments | ||||||||||
Adjusted items | - | - | - | - | - | - | - | (50,627) | ||
| Other operating | - | - | - | - | - | - | - | 4) | (1 | 7,66 |
| expense | ||||||||||
Operating loss | - | - | - | - | - | - | - | (185,393) | ||
Finance income | - | - | - | - | - | - | - | 13,329 | ||
Finance costs | - | - | - | - | - | - | - | (79,900) | ||
Loss before taxation | - | - | - | - | - | - | - | (251,964) | ||
| (Restated) | (Restated) | (Restated) | Central | Inter-group | Result before | (Restated) | 2022 | |
| THG | THG | THG | PLC | elimination | discontinued | Discontinued | Tota l | |
| Beauty | Nutrition | Ingenuity | categories | categories | ||||
| 2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
External revenue | 1,225,977 | 662,737 | 159,541 | - | - | 2,048,255 | 190,974 | 2,239,229 |
Internal revenue | - | - | 597,420 | - | (597,420) | - | - | - |
Total revenue | 1,225,977 | 662,737 | 756,961 | - | (597,4 2 0) | 2,048,255 | 190,974 | 2,239,229 |
Adjusted EBIT- DA pre SaaS | 33,585 | 51,647 | 29,304 | (23,178) | - | 91,358 | (17,061) | 74,297 |
| costs | ||||||||
| Adjusted | 33,585 | 51,647 | 19,1 2 1 | (23,178) | - | 81,1 7 5 | (17,061) | 6 4,114 |
| EBITDA | ||||||||
Margin % | 2.7% | 7.8% | 2.5% | - | - | 4.0% | -8.9% | 2.9% |
Depreciation | - | - | - | - | - | - | - | (94,191) |
Amortisation | - | - | - | - | - | - | - | (108,975) |
| Share-based | - | - | - | - | - | - | - | (10,734) |
| payments | ||||||||
Adjusted items | (345,779) | |||||||
Operating loss | - | - | - | - | - | - | (495,565) | |
Finance income | - | - | - | - | - | - | 2,359 | |
Finance costs | - | - | - | - | - | - | (56,522) | |
Loss before taxation | - | - | - | - | - | - | - | (549,728) |
2023 | 2022 | |
£’000 | £'000 | |
UK | 937,125 | 960,535 |
USA | 379,977 | 446,542 |
Europe | 42 7,7 1 3 | 449,783 |
Rest of the world | 300,563 | 382,369 |
2,045,378 | 2,239,229 |
2023 | 2022 | |
£’000 | £'000 | |
UK | 918,351 | 899,656 |
USA | 348,414 | 370,330 |
Europe | 421,032 | 423,905 |
Rest of the world | 295,908 | 354,364 |
1,983,705 | 2,048,255 |
2023 | 2022 | |
£’000 | £'000 | |
UK | 1,189,386 | 1, 2 5 7, 6 89 |
Europe | 120,459 | 145,057 |
Rest of the world | 475,744 | 550,333 |
1,785,589 | 1,953,079 |
2023 | 2022 | ||
Note | £'000 | £'000 | |
| Operating loss has been arrived at after charging / (crediting): | |||
Adjusted items – cash | 4 | 15,824 | 40,090 |
Adjusted items – non-cash | 4 | 34,803 | 305,689 |
Other operating expense – non-cash loss on disposal of freehold assets | 12.1 | 17,664 | - |
Employee costs | 253,446 | 275,145 | |
Share-based payments | 7 | 16,723 | 10,734 |
Depreciation on fixed assets | 12.1 | 55,691 | 50,896 |
Depreciation on right-of-use assets | 22 | 39,422 | 43,295 |
Amortisation | 11 | 68,829 | 58,581 |
Amortisation of acquired intangibles | 11 | 50,543 | 50,394 |
Government grants | (1,598) | (1,752) | |
Net foreign exchange (loss) / gain | (201) | 1,424 |
2023 | 2022 | |
£'000 | £'000 | |
| Within Cost of sales | ||
| Non-cash loss on disposal of discontinued and the exiting of loss making | 10,465 | 25,517 |
| categories | ||
Inventory provision following strategic review | 4,786 | - |
15,251 | 25,517 | |
| Within Distribution costs | ||
Transportation and delivery costs in relation to Covid-19 | 2,456 | 18,504 |
Commissioning - new facilities | 2,605 | 3,613 |
5,061 | 2 2 ,117 | |
| Within Administrative costs | ||
| Non-cash loss on property portfolio restructure | 18,369 | - |
| Loss on property portfolio restructure | 851 | - |
| Non-cash loss on disposal of (or exit from) discontinued and loss making categories | 5,969 | 3,763 |
| Other costs following the outcome of strategic review | 1,515 | 6,942 |
| Restructuring costs | 2,708 | 6,803 |
| Acquisitions – restructuring and integration | 703 | 8,046 |
| Other legal and professional costs | 200 | 570 |
| Donations | - | 362 |
| Non-cash impairment of assets | - | 269,828 |
| Non-cash impairment of non-core assets held for sale | - | 1,831 |
30,315 | 298 ,14 5 | |
Total adjusted items before finance costs | 50,627 | 345,779 |
| Within Finance costs | ||
Non-cash – revaluation of SBM option | - | (601) |
Total adjusted items before tax | 50,627 | 345,178 |
Tax impact | (2,835) | (11,634) |
Total adjusted items | 47,7 9 2 | 333,544 |
| Cash adjusting items before tax | 15,824 | 40,090 |
2023 | 2022 | |
£'000 | £'000 | |
Fees in respect of the audit of the Consolidated and Parent Company Financial Statements | 2,300 | 2,300 |
Total audit fees | 2,300 | 2,300 |
| Other services: | ||
- other assurance services * | 480 | 100 |
Total non-audit services | 480 | 100 |
Total fees | 2,780 | 2,400 |
2023 | 2022 | ||
Note | £’000 | £’000 | |
Wages and salaries | 259,955 | 283,080 | |
Social security costs | 29,525 | 32,091 | |
Pension costs | 10,728 | 10,407 | |
Share-based payments | 7 | 16,723 | 10,734 |
316,931 | 336,312 |
2023 | 2022 | |
£’000 | £’000 | |
Wages and salaries | 1,786 | 1,056 |
Social security costs | 267 | 124 |
Pension costs | 2 | 1 |
2,055 | 1,181 |
2023 | 2022 | ||
Number | Number | ||
Retail | 2,108 | 3,287 | |
Administration | 1,483 | 1,051 | |
Distribution | 3,465 | 3,834 | |
Information technology | 908 | 869 | |
7,96 | 4 | 9,041 |
2023 | 2022 | ||
£'000 | £'000 | ||
| Finance income | |||
Bank interest receivable | 13,329 | 2,359 | |
| Finance costs | |||
Bank interest payable and charges | 65,14 | 0 | 42,791 |
Interest on lease liabilities | 14,760 | 14,332 | |
Revaluation of SBM option | - | (601) | |
79,900 | 56,522 |
2023 | 2022 | |
£’000 | £’000 | |
Expense arising from equity-settled share-based payment transactions | 16,723 | 10,734 |
| 2023 | 2023 | 2022 | 2022 | |
| Number of | Weighted average | Number of | Weighted average | |
| shares | exercise price | shares | exercise price | |
| As at 1 January | 41,796,012 | £0.06 | - | £0.00 |
| Granted during the year | 35,529,824 | £0.01 | 43,352,699 | £0.05 |
| Forfeited during the year | (5,324,678) | £0.00 | (1,556,687) | £0.02 |
| Exercised during the year | (3,283,098) | £0.00 | - | £0.00 |
| As at 31 December | 68,718,060 | £0.03 | 41,796,012 | £0.06 |
| Exercisable as at 31 December | 19,975,803 | £0.00 | 12,308,805 | £0.10 |
2023 | 2022 | ||
Note | £'000 | £'000 | |
| Current tax | |||
Tax charge for the year | 3,478 | 2,218 | |
Adjustments in respect of prior year | 5,292 | (3,025) | |
8,770 | (807) | ||
| Deferred tax | |||
Origination and reversal of temporary differences | (9,303) | (6,493) | |
Adjustments in respect of prior year | (4,841) | (764) | |
Change in tax rates | 1,782 | (1,707) | |
21 | (12,362) | (8,964) | |
Total income tax credit | (3,592) | (9,771) |
2023 | 2022 | |
£'000 | £'000 | |
Loss before tax | (251,964) | (549,728) |
Tax at statutory rate of 23.5% (2022: 19%) | (59,212) | (104,448) |
| Tax effects of: | ||
Adjustments in respect of prior year | 452 | (3,789) |
Expenses not deductible | 13,1 61 | 5 7,1 1 5 |
Effect of higher tax rates in other jurisdictions | (682) | 350 |
Losses not recognised in the year | 40,907 | 42,708 |
Effect of change in tax rate | 1,782 | (1,707) |
(3,592) | (9,771) |
Business | Country | Nature | Date | Percentage |
| of incorporation | of activity | of acquisition | ownership | |
City AM | UK | Publishing of newspapers | 26 July 2023 | 100% |
Biossance | USA | Online retailer | 28 December 2023 | 100% |
| £'000 | |
| Assets acquired at fair value | |
Intangible assets | 6,145 |
Accounts receivable | 1,798 |
Inventories | 9,340 |
Liabilities at fair value | (877) |
Cash consideration | 15,707 |
Transaction fees and other costs | 699 |
Goodwill | Platform | Intellectual | Brands | New product | Tota l | ||||||
| development costs | property | development | |||||||||
| Cost or valuation | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |||||
At 1 January 2022 | 755,082 | 218,827 | 197,590 | 607,358 | 8,671 | 1,787,528 | |||||
Transfers | - | 2,592 | - | - | - | 2,592 | |||||
Additions | - | 55,513 | 20,736 | 353 | 4,513 | 81,115 | |||||
Business combinations | 2,375 | - | - | - | - | 2,375 | |||||
Currency translation | 33,520 | 348 | 6 | ,11 0 | 33,045 | 29 | 73,052 | ||||
Disposals | - | (9,031) | (464) | - | - | (9,495) | |||||
At 31 December 2022 | 790,977 | 268,249 | 223,972 | 640,756 | 13,213 | 1,937,167 | |||||
At 1 January 2023 | 790,977 | 268,249 | 223,972 | 640,756 | 13,213 | 1,937,167 | |||||
Transfers | - | - | (1,627) | 103 | 1,524 | - | |||||
Additions | - | 60,775 | 19,988 | 83 | 798 | 81,644 | |||||
Business combinations (note 10) | 2,318 | - | 1,816 | 4,329 | - | 8,463 | |||||
Currency translation | (18,901) | (199) | (8,730) | (17,606) | (8) | (45,444) | |||||
Disposals | (1,1 75) | (31,226) | (24,078) | (376) | (310) | (57,165) | |||||
At 31 December 2023 | 773,219 | 297,599 | 211,341 | 627,289 | 15,217 | 1,924,665 | |||||
| Accumulated amortisation | |||||||||||
At 1 January 2022 | 33,629 | 13 | 7, | 08 3 | 61,350 | 46,273 | 2,901 | 281,236 | |||
Transfers | - | - | - | - | - | - | |||||
Amortisation | - | 39,837 | 28,980 | 38,274 | 1,884 | 108,975 | |||||
Impairment loss | 271,003 | - | 2,194 | 20 | 373 | 273,590 | |||||
Currency translation | - | 443 | 3,263 | 3,386 | 7 | 7,099 | |||||
Disposals | - | (9,031) | (464) | - | - | (9,495) | |||||
At 31 December 2022 | 304,632 | 168,332 | 95,323 | 8 | 7, | 95 3 | 5,165 | 661,405 | |||
At 1 January 2023 | 304,632 | 168,332 | 95,323 | 87,9 5 3 | 5,165 | 661,405 | |||||
Transfers | - | 97 | (130) | 33 | - | - | |||||
Amortisation | - | 38,520 | 26,893 | 52,474 | 1,485 | 119,372 | |||||
Impairment loss | - | 240 | - | - | - | 240 | |||||
Currency translation | (1,651) | 766 | (5,418) | (2,437) | (2) | (8,742) | |||||
Disposals | - | (30,853) | (23,468) | (362) | (310) | (54,993) | |||||
At 31 December 2023 | 302,981 | 177,102 | 93,200 | 1 3 | 7, | 66 1 | 6,338 | 7 1 7, 28 2 | |||
| NBV | |||||||||||
At 1 January 2022 | 721,453 | 81,744 | 136,240 | 561,085 | 5,770 | 1,506,292 | |||||
At 31 December 2022 | 486,345 | 99,917 | 128,649 | 552,803 | 8,048 | 1,275,762 | |||||
At 31 December 2023 | 470,238 | 120,497 | 118,1 41 | 489,628 | 8,879 | 1,207,383 |
Discount rate | The post tax discount rate used is 9.5% (pre-tax rate 12.7%). |
Forecast cash flows | Forecasts are based on assumptions from the Board approved budget with projections covering a five |
| year period. The key assumptions within the cashflow forecasts are the future revenue growth and | |
| EBITDA margin. The projections are based on the best estimate of future cash flows, taking in to account | |
| externally available expectations that the beauty and online markets will continue to grow at a medium to | |
| high single digit rate. The directors believe the forecasts are reasonable and consistent with the strategy, | |
| in addition to the medium-term outlook as publicly communicated to the market on a regular basis. | |
Long-term growth rate | A long-term growth rate of 3.0% was used for cash flows after the five year period which is based on long-term |
| growth rate across the beauty market. |
Discount rate | The post tax discount rate used is 8.1% (pre-tax rate 10.8%). |
Forecast cash flows | The VIU calculation uses cash flow projections from financial budgets approved by the Board covering a five |
| year period. The key assumptions within the forecasts are the future revenue growth and EBITDA margin. | |
Long-term growth rate | A long-term growth rate of 3.0% was used for cash flows after the five year period which is based on the long- |
| term growth rate across sports and nutrition retailing. |
| Motor | Plant and | Fixtures | Computer | Leasehold | Tota l | ||||||
| vehicles | machinery | and fittings | equipment | improvements | |||||||
| and software | and freehold | ||||||||||
| buildings | |||||||||||
Cost | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |||||
At 1 January 2022 | 2,332 | 126,448 | 107,450 | 100,474 | 123,003 | 459,707 | |||||
Additions | 12 | 16,370 | 40,461 | 21,446 | 1 | 7, | 30 9 | 95,598 | |||
Transfers to assets held for sale | - | - | (6,831) | - | (17,071) | (23,902) | |||||
Transfers | - | (2,592) | - | - | - | (2,592) | |||||
Currency translation differences | - | 3,137 | 2,461 | 2,031 | 478 | 8,107 | |||||
Disposals | (27) | (263) | (2,148) | (5,232) | - | ( 7, 6 7 0) | |||||
At 31 December 2022 | 2,317 | 14 3,100 | 141,393 | 118,719 | 123,719 | 529,248 | |||||
At 1 January 2023 | 2,317 | 1 4 3,100 | 141,393 | 118,719 | 123,719 | 529,248 | |||||
Additions | 111 | 11,209 | 6,707 | 12,224 | 2,829 | 33,080 | |||||
| Business combinations | - | - | 8 | 11 | 19 | 38 | |||||
Transfers | - | 5,430 | (37,869) | 3,009 | 29,430 | - | |||||
Currency translation differences | - | (302) | 743 | (532) | (515) | (606) | |||||
Disposals | (165) | (6,474) | (4,117 ) | (281) | (45,875) | (56,912) | |||||
At 31 December 2023 | 2,263 | 152,963 | 106,865 | 133,150 | 109,607 | 504,848 | |||||
| Accumulated depreciation | |||||||||||
At 1 January 2022 | 1,291 | 26,185 | 28,339 | 38,010 | 30,262 | 124,087 | |||||
Depreciation (note 3) | 323 | 16,238 | 9,799 | 21,018 | 3,518 | 50,896 | |||||
Impairment of assets held for sale | - | - | 1,831 | - | - | 1,831 | |||||
Transfers to assets held for sale (note 12.2) | - | - | (1,831) | - | (674) | (2,505) | |||||
Currency translation differences | - | 840 | 409 | 1,083 | 131 | 2,463 | |||||
Disposals | (27) | (160) | (2,148) | (5,230) | - | ( 7, 5 65) | |||||
At 31 December 2022 | 1,587 | 4 3,103 | 36,399 | 54,881 | 33,237 | 169,207 | |||||
At 1 January 2023 | 1,587 | 4 3,103 | 36,399 | 54,881 | 33,237 | 169,207 | |||||
Depreciation (note 3) | 340 | 14,494 | 13,489 | 21,310 | 6,058 | 55,691 | |||||
Impairment loss | - | 1,064 | 987 | 115 | 10,950 | 13,116 | |||||
Currency translation differences | - | (342) | 232 | (581) | (187) | (878) | |||||
Disposals | (170) | (1,949) | (51) | (257) | (3,032) | (5,459) | |||||
At 31 December 2023 | 1,757 | 56,370 | 51,056 | 75,468 | 4 7,0 2 6 | 231,677 | |||||
| NBV | |||||||||||
At 1 January 2022 | 1,041 | 100,263 | 79,111 | 62,464 | 92,741 | 335,620 | |||||
At 31 December 2022 | 730 | 99,997 | 104,994 | 63,838 | 90,482 | 360,041 | |||||
At 31 December 2023 | 506 | 96,593 | 55,809 | 5 7,6 8 2 | 62,581 | 2 | 7 | 3 | ,17 1 |
2023 | 2022 | |
Assets classified as held for sale | £'000 | £'000 |
Transfer from property, plant and equipment (note 12.1) | - | 21,397 |
- | 21,397 |
2023 | 2022 | ||||
£'000 | £'000 | ||||
Goods held for resale | 225,600 | 296,133 | |||
Raw materials | 67,42 | 7 | 72,327 | ||
Goods in transit | 4 | ,11 6 | 4,811 | ||
2 | 9 | 7,1 | 4 3 | 373,271 |
Note 2023 | 2022 | ||
Assets as per balance sheet - financial assets | £’000 | £’000 | |
Trade and other receivables excluding non-financial assets | 15 | 147,686 | 162,835 |
Cash and cash equivalents | 16 | 416,162 | 473,783 |
Investments | 1,400 | 1,400 | |
| Assets as per balance sheet - held at fair value through OCI | |||
Derivative financial instruments designated as hedging instruments | 9,613 | 21,567 | |
Derivative financial instruments held at fair value through profit and loss | 301 | 301 | |
575,1 62 | 659,886 |
Note 2023 | 2022 | ||
Liabilities as per balance sheet - other financial liabilities at amortised cost | £'000 | £'000 | |
Bank borrowings | 18 | 650,037 | 679,189 |
Lease liabilities | 22 | 344,977 | 334,376 |
Trade and other payables excluding non-financial liabilities | 17 | 553,656 | 574,994 |
| Liabilities as per balance sheet - other financial liabilities at fair value | |||
Derivative financial instruments designated as hedging instruments | 19,763 | 4,189 | |
1,568,433 | 1,592,748 | ||
| Derivative financial instruments designated as hedging instruments | |||
FX forwards hedging foreign exchange risk on borrowings | (19,763) | (3,377) | |
Interest rate swaps | 7,999 | 21,567 | |
FX forwards hedging foreign exchange risk on highly probable future cash flows | 1,615 | (812) | |
(10,149) | 1 7, 3 7 8 |
2023 | Notional | Impact | Impact on | Recycled through |
on OCI * | OCI | interest payable | ||
| in the statement | ||||
| of comprehensive | ||||
| income | ||||
Notional | £'000 | £’000 | £'000 | |
Derivatives hedging foreign exchange risk on borrowings | €600,000,000 | (3,138) | (4,183) | (20,568) |
Derivatives hedging interest rate risk on borrowings | €600,000,000 | 10,1 76 | 13,568 | (6,993) |
Derivatives hedging foreign exchange risk on future cash flows | £69,655,812 | (1,820) | (2,426) | (5,130) |
| Contractual amount | ||||||||||||
| Carrying | Total | Less than | 3 to 12 months | 1 to 2 years | 2 to 5 years | More than | ||||||
| amount | 3 months | 5 years | ||||||||||
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||||||
| 31 December 2023: | ||||||||||||
Bank borrowings | 650,037 | 65 7, 9 3 4 | - | 29,026 | 109,000 | 519,908 | - | |||||
Lease liabilities | 344,977 | 5 | 5 | 7,1 | 0 0 | 11,636 | 3 | 3 | ,12 8 | 44,764 | 134,290 | 333,282 |
Trade payables | 553,656 | 553,656 | 524,387 | 29,269 | - | - | - | |||||
Derivative financial liabilities | 19,763 | 19,763 | - | 19,763 | - | - | - | |||||
| 31 December 2022: | ||||||||||||
Bank borrowings | 679,189 | 691,808 | - | 30,991 | - | 660,817 | - | |||||
Lease liabilities | 334,376 | 447,847 | 12,188 | 31,942 | 44,289 | 8 7,1 4 8 | 272,280 | |||||
Trade payables | 574,145 | 5 | 74 | ,14 5 | 568,486 | 5,659 | - | - | - | |||
Derivative financial liabilities | 4,189 | 4,189 | - | - | 4,189 | - | - | |||||
| Change in foreign | Effect on change | Effect on change | Effect on change | |
| exchange rate | in EUR rate * | in USD rate | in PLN rate | |
£'000 | £'000 | £'000 | ||
2023 | +5% | (372) | 2,766 | 2,367 |
2023 | -5% | 411 | (3,057) | (2,617) |
2022 | +5% | (271) | 3,222 | 2,834 |
2022 | -5% | 300 | (3,561) | (3,132) |
1 January 2023 | Cash flows | New leases | Repayment | Foreign exchange | Other | 31 December | |
| & Lease | of bank | movement | 2023 | ||||
| modifications | borrowings | ||||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Borrowings | 679,189 | (47,8 04) | - | (25,000) | (9,133) | 52,785 | 650,037 |
Lease liabilities | 334,376 | (49,486) | 47,844 | - | (2,396) | 14,639 | 344,977 |
Total liabilities from financing activities | 1,013,565 | (97, 2 90) | 47,8 4 4 | (25,000) | (11,529) | 6 7,424 | 995,014 |
1 January 2022 | Cash flows | New leases | Proceeds | Foreign exchange | Other | 31 December | |
| & Lease | from bank | movement | 2022 | ||||
| modifications | borrowings | ||||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Borrowings | 489,865 | (24,469) | - | 156,000 | 2 7, 326 | 30,467 | 679,189 |
Lease liabilities | 349,173 | (49,013) | 10,930 | - | 9,156 | 14,130 | 334,376 |
Total liabilities from financing activities | 839,038 | (73,482) | 10,930 | 156,000 | 36,482 | 44,597 | 1,013,565 |
2023 | 2022 | |
£'000 | £'000 | |
Trade receivables | 110,912 | 121,122 |
Less: loss allowance | (2,056) | (1,805) |
Net trade receivables | 108,856 | 119,317 |
Prepayments | 28,483 | 28,362 |
Accrued income | 36,428 | 40,004 |
Other taxation and social security | 59,185 | 33,748 |
Other receivables | 38,830 | 43,518 |
271,782 | 264,949 |
2023 | 2022 | |
£'000 | £'000 | |
Not due | 68,952 | 61,1 78 |
0 to 3 months overdue | 25,041 | 45,318 |
More than 3 months overdue | 16,919 | 14,626 |
110,912 | 121,122 |
| £'000 | |
At 1 January 2023 | 1,805 |
Charge for the year | 4,091 |
Released | (3,817) |
Utilised | (16) |
Foreign exchange movement | (7) |
At 31 December 2023 | 2,056 |
| Current | 0-30 | 31-60 | 61-90 | 90+ | Tota l | |
| days | days | days | days | |||
Expected credit loss rate | 1.72% | 1.83% | 1.95% | 2.06% | 2.41% | |
Estimated total gross carrying amount at default | 68,952 | 21,202 | 3,228 | 611 | 16,919 | 110,912 |
Expected credit loss | (1,183) | (389) | (63) | (13) | (408) | (2,056) |
At 31 December 2023 | 67,769 | 20,813 | 3,165 | 598 | 16,511 | 108,856 |
2023 | 2022 | |
£'000 | £'000 | |
Cash and cash equivalents | 416,162 | 473,783 |
2023 | 2022 | |
£'000 | £'000 | |
Trade payables | 368,855 | 321,709 |
Accruals | 182,922 | 244,553 |
Other taxation and social security | 82,351 | 58,811 |
Other payables | - | 1,880 |
Government grants | 2,343 | 2,635 |
Contingent consideration on acquisitions | 1,879 | 6,852 |
638,350 | 636,440 |
2023 | 2022 | ||
Note | £’000 | £’000 | |
| Current | |||
Bank borrowings | 29,026 | 30,992 | |
Lease liabilities | 22 | 43,537 | 43,995 |
72,563 | 74,987 | ||
| Non-current | |||
Bank borrowings | 621,011 | 6 4 8,197 | |
Lease liabilities | 22 | 301,440 | 290,381 |
922,451 | 938,578 |
2023 | 2022 | |
£'000 | £'000 | |
Loans and other borrowings | (650,037) | (679,189) |
Lease liabilities | (344,977) | (334,376) |
Cash and cash equivalents | 416,162 | 473,783 |
Sub-total | (578,852) | (539,782) |
| Adjustments: | ||
Retranslate debt balance at swap rate where hedged by foreign exchange derivatives | 15,653 | 24,782 |
Net debt | (5 6 3,199) | (515,000) |
Net debt before lease liabilities | (218,222) | (180,624) |
Dilapidations | Other | Total | |
£’000 | £’000 | £'000 | |
At 1 January 2023 | 20,805 | 1,565 | 22,370 |
Acquired | - | - | - |
Utilised | (380) | (614) | (994) |
Created | 6,001 | 1,933 | 7, 9 3 4 |
Released | (3,201) | - | (3,201) |
Interest | 119 | - | 119 |
FX on retranslation | (260) | - | (260) |
At 31 December 2023 | 23,084 | 2,884 | 25,968 |
Current | 2,712 | 1,126 | 3,838 |
Non-current | 20,372 | 1,758 | 22 ,130 |
| Current | 1-5 years | 6-10 years | 11-15 years | 16-20 years | 21-25 years | Tota l | |
| £'000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 31 December 2023 | 2,544 | 5,488 | 1,1 78 | 3,145 | 456 | 11,019 | 23,830 |
At 31 December 2022 | 3,025 | 5,490 | 2,609 | 2,367 | 456 | 9,736 | 23,683 |
2023 | 2022 | |
£’000 | £'000 | |
Contract liabilities | 22,864 | 34,256 |
| The deferred tax balance comprises: | ||
2023 | 2022 | |
£’000 | £’000 | |
Short term timing differences | (6,920) | 106 |
Accelerated capital allowances | (5,754) | 3,361 |
Business combinations | 135,335 | 150,827 |
Tax losses | (29,821) | (54,809) |
Loan relationships | (38,577) | (25,627) |
Derivatives | 2,253 | 3,558 |
Other balance sheet amounts | (818) | (818) |
55,698 | 76,598 |
| Accelerated | Short term | Tax losses | Loan | Business | Other | Tota l | |
| capital | timing | relationships | combinations | ||||
| allowances | differences | ||||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Opening balance 1 January 2023 | 3,361 | 106 | (54,810) | (25,627) | 150,827 | 2,741 | 76,598 |
Charged / (credited) to the statement of comprehensive income | (8,534) | (4,370) | 24,852 | (12,950) | (11,360) | - | (12,362) |
Credited to equity | - | (2,511) | - | - | - | - | (2,511) |
Charged to OCI | - | - | - | - | - | (1,306) | (1,306) |
Other / FX | (580) | (145) | 137 | - | (4,132) | - | (4,720) |
Closing balance 31 December 2023 | (5,753) | (6,920) | (29,821) | (38,577) | 135,335 | 1,435 | 55,699 |
| Motor | Plant and | Computer | Land and | Tota l | |
| vehicles | machinery | equipment | buildings | ||
| and software | |||||
£’000 | £’000 | £’000 | £’000 | £’000 | |
As at 1 January 2022 | 378 | 374 | 2 | 309,528 | 310,282 |
Additions | - | - | - | 13,608 | 13,608 |
Depreciation (note 3) | (173) | (213) | (1) | (42,908) | (43,295) |
Lease modifications | - | - | (1) | 1 7, 8 5 6 | 1 7, 8 55 |
Disposals | - | - | - | (11,426) | (11,426) |
Currency translation differences | 5 | 3 | - | 7, 2 7 7 | 7, 2 8 5 |
As at 31 December 2022 | 210 | 164 | - | 293,935 | 294,309 |
As at 1 January 2023 | 210 | 164 | - | 293,935 | 294,309 |
Additions | 1,920 | (3) | - | 59,475 | 61,392 |
Depreciation (note 3) | (568) | (45) | - | (38,809) | (39,422) |
Lease modifications | 98 | - | - | (10,377) | (10,279) |
Disposals | - | - | - | - | - |
Currency translation differences | (4) | (3) | - | (2,358) | (2,365) |
As at 31 December 2023 | 1,656 | 113 | - | 301,866 | 303,635 |
2023 | 2022 | |
£'000 | £'000 | |
| As at 1 January | 334,376 | 349,1 73 |
| Additions | 56,708 | 6,620 |
| Accretion of interest | 14,641 | 14,130 |
| Payments | (49,487) | (49,012) |
| Lease modifications | (8,864) | 1 7, 8 2 0 |
| Disposals | - | (13,510) |
| Currency translation differences | (2,397) | 9,155 |
| As at 31 December | 344,977 | 334,376 |
| Current | 43,537 | 43,995 |
| Non-current | 301,440 | 290,381 |
2023 | 2022 | |
£'000 | £'000 | |
Depreciation expense on right-of-use assets | 39,422 | 43,295 |
Interest expense on lease liabilities | 14,641 | 14,130 |
54,063 | 5 7, 4 25 |
Class | 2023 | Number | 2022 | Number | Nominal value £ each | ||
Ordinary Shares | 1,299,700,302 | 1,265,377,243 | 0.005 | ||||
D1 Shares | 56,082,651 | 56,082,651 | 0.005 | ||||
D2 Shares | 1 7, 4 4 1 | 1 7, | 74 1 | 1 | |||
E Shares | 48,944,593 | 48,995,797 | 0.005 | ||||
F Shares 27, | 01 4 , 2 4 7 | 27,1 | 2 2 , 2 8 7 | 0.005 | |||
G Shares | 1 7, 2 6 7,0 6 6 | 17,494,614 | 0.005 | ||||
H Shares | - | - | 0.005 | ||||
Special Share | - | 1 | 1 | ||||
Deferred 1 Shares | 317,613 | 313,257 | 0.005 | ||||
Deferred 2 Shares | 21,563,860 | 21,563,860 | 0.005 | ||||
1,470,907,773 | 1,436,967,451 |
2023 | 2022 | ||
Note | £'000 | £'000 | |
Loss before taxation | (251,964) | (549,728) | |
| Adjustments for: | |||
Depreciation of property, plant and equipment | 12.1 | 55,691 | 50,896 |
Depreciation of right-of-use assets | 22 | 39,422 | 43,295 |
Amortisation | 11 | 68,829 | 58,581 |
Amortisation of acquired intangibles | 11 | 50,543 | 50,394 |
Share-based payments | 7 | 16,723 | 10,734 |
Adjusted items | 4 | 50,627 | 345,178 |
Other operating expense | 12.1 | 17,664 | - |
Net finance costs | 8 | 66,571 | 54,764 |
Operating cash flow before adjusting items and before movements in working capital and provisions | 11 4 ,106 | 6 4 ,114 | |
Decrease in inventories | 70,678 | 79,262 | |
(Increase) / Decrease in trade and other receivables | (10,414) | 1,027 | |
Increase / (Decrease) in trade and other payables* | (11,336) | (56,893) | |
Increase/(Decrease) in provisions | (575) | (1,292) | |
Foreign exchange (loss) /gain | (201) | 1,424 | |
Cash generated from operations before adjusting items | 162,258 | 87,6 4 2 | |
| Free cash flow | |||
Free cash flow 2 | (1,135) | (213,353) |
2023 | 2022 | |
Loss for the financial year (£'000) | (248,372) | (539,957) |
Weighted average number of ordinary shares for basic EPS | 1,296,925,602 | 1,239,485,253 |
Basic and Diluted EPS (£’s) | (0.19) | (0.44) |
£ per share | Ordinary Shares | Ordinary Shares | |
| 2023 | 2022 | ||
Number | Number | ||
M J Moulding | 0.005 | 249,294,545 | 249,294,545 |
M J Moulding | 1 | 360 | 361 |
J A Gallemore | 0.005 | 4,216,826 | 3,638,116 |
J A Gallemore | 1 | 3,1 74 | 3,174 |
I McDonald | 0.005 | 2,505,943 | 2,505,943 |
D Sanders | 0.005 | 21,926 | 21,926 |
C Allen | 0.005 | 2,400,000 | 2,400,000 |
S Farr | 0.005 | 6 7, 3 9 7 | n/a |
258,510,171 | 257,864,065 |
2023 | 2022 | 2023 | 2022 | |||
| Subscription/ | Subscription/ | |||||
| Date of award | exercise price | exercise price | Number | Number | ||
| £ | £ | |||||
M J Moulding | Dec-19 | 0.23 | 0.23 | 43,641,266 | 43,641,266 | |
M J Moulding | Aug-20 | 0.33 | 0.33 | 2 0,1 | 9 7, 8 08 | 20,197,808 |
M J Moulding | Aug-20 | 0.28 | 0.28 | 7,733,792 | 7,733,792 | |
M J Moulding | Aug-20 | 0.26 | 0.26 | - | - | |
J A Gallemore | Dec-19 | 0.23 | 0.23 | 185,476 | 185,476 | |
J A Gallemore | Aug-20 | 0.33 | 0.33 | 2,666,963 | 2,666,963 | |
J A Gallemore | Aug-20 | 0.28 | 0.28 | 4,000,537 | 4,000,537 | |
I McDonald | Dec-19 | 0.23 | 0.23 | 185,476 | 185,476 | |
78,611,318 | 78,611,318 |
2023 | 2022 | |
£'000 | £'000 | |
Right-of-use asset | 154,682 | 159,000 |
Lease liability | 174,457 | 178,694 |
2023 | 2022 | |
£'000 | £'000 | |
Depreciation arising on right-of-use assets | 10,066 | 11,277 |
Expense recognised in financing costs | 7,198 | 8,812 |
Impairment arising on property plant and equipment | 9,663 | - |
Number of properties | Residual lease term date | FY23 rent |
| divestment | £’000 | |
9 | 0-4 years | 962 |
12 | 12-14 years | 3,285 |
7 | 18-24 years | 9,923 |
28 | 14,170 |
2023 | 2022 | |||
| Related party | Amounts owed by | Amounts owed to | Amounts owed by | Amounts owed to |
| related parties | related parties | related parties | related parties | |
£’000 | £’000 | £’000 | £’000 | |
Aghoco 1442 Ltd | - | 29 | - | 100 |
Allenby Square Ltd | - | 7 | - | 190 |
MCL Alpha PropCo Ltd | - | - | - | 161 |
MCL Icon Unit 3 PropCo S.à r.l. | - | 74 | - | 296 |
MCL Gadbrook PropCo Ltd | - | 34 | - | 242 |
MCL Icon Unit 4 PropCo Ltd | - | 45 | - | 217 |
MCL PV PropCo Ltd | - | - | - | 45 |
MCL A&A PropCo Ltd | - | - | - | 241 |
MCL GJS PropCo Ltd | - | 35 | - | 195 |
MCL HCC PropCo Ltd | - | 75 | - | 285 |
MCL KS PropCo Ltd | - | 63 | - | 225 |
Moulding Capital Limited | - | - | - | 10,454 |
MCL Wroclaw sp. Z.o.o | - | 1 | - | - |
MCL ICON S.à r.l | - | 170 | - | 1,101 |
MCL Icon Unit 2 PropCo Limited | - | 292 | - | 953 |
- | 825 | - | 14,705 |
Subsidiary | Registered Office | Country of | Nature of business |
| incorporation | |||
The Hut.com Limited | 1 | England and Wales | Online retailing |
The Hut Platform Limited | 1 | England and Wales | Provision of website development services |
The Hut Holdings Limited | 1 | England and Wales | Dormant |
The Hut.com (Trading) Limited | 2 | Jersey | Online retailing |
Cend Limited | 1 | England and Wales | Holding company |
Guco Internet Supplies Limited | 3 | Guernsey | Holding company |
Iwantoneofthose Limited | 3 | Guernsey | Holding company |
Ensco 818 Limited | 1 | England and Wales | Holding company |
Mankind Holdings Limited | 3 | Guernsey | Dormant |
Mankind Direct Limited | 1 | England and Wales | Procurement company |
Moo Limited | 1 | England and Wales | Online advertising |
Lookfantastic Group Limited | 1 | England and Wales | Holding company |
Lookfantastic.com Ltd | 1 | England and Wales | Online retailing |
Lookfantastic Franchising Limited | 1 | England and Wales | Franchising and consultancy services |
Lookfantastic London Limited | 1 | England and Wales | Dormant |
Lookfantastic Salons Limited | 1 | England and Wales | Hairdressing salon |
Exante Diet Limited | 1 | England and Wales | Dormant |
Bike Kit Limited | 1 | England and Wales | Dormant |
CNP Professional Holdings Limited | 3 | Guernsey | Procurement company |
MyVitamins Limited | 1 | England and Wales | Dormant |
HQ Hair Limited | 3 | Guernsey | Holding company |
Cend International Limited | 1 | England and Wales | Online retailing |
THGPP LLC | 4 | USA | Holding company |
THG International LLC | 4 | USA | Warehouse and distribution |
Mama Mio Limited | 1 | England and Wales | Online retailing |
Mama Mio Distribution Limited | 1 | England and Wales | Dormant |
Mama Mio US Inc. | 29 | USA | Online retailing |
Hale Country Club Limited | 1 | England and Wales | Retail and leisure company | ||
Gadbrook Limited | 1 | England and Wales | Holding company | ||
THG International Limited | 1 | England and Wales | Marketing company | ||
| The Hut Group International | 15 | China | License holding company | ||
| (Shanghai) Co Limited | |||||
PC Beauty Inc. | 4 | USA | Holding company | ||
Ideal Shape LLC | 30 | USA | Marketing company | ||
Performance Supplements LLC | 30 | USA | Marketing company | ||
Salu Australia PTY Limited | 20 | Australia | Holding company | ||
Skincarestore Australia PTY Limited | 20 | Australia | Online retailing | ||
Salu Beauty Inc. | 4 | USA | Online retailing | ||
UK-2 Limited | 1 | England and Wales | Webhosting | ||
Another.com Limited | 1 | England and Wales | Webhosting | ||
Virtual Internet Holdings Limited | 1 | England and Wales | Holding company | ||
Hosting Services Inc. | 5 | USA | Webhosting | ||
UK2 Ukraine LLC | 9 | Ukraine | Webhosting | ||
Virtual Internet (UK) Limited | 1 | England and Wales | Webhosting | ||
The Hut.com (Poland) sp. z.o.o. | 10 | Poland | Warehouse and distribution | ||
RY.com.au Pty Limited | 20 | Australia | Online retailing | ||
Media Ark Limited | 1 | England and Wales | Visual content producer | ||
| THG Studios Limited (previously | 1 | England and Wales | Visual content producer | ||
| Hangar Seven Limited) | |||||
H7P Portugal Unipessoal LDA | 16 | Portugal | Visual content producer | ||
Illamasqua (Holdings) Limited | 1 | England and Wales | Holding company | ||
Illamasqua Limited | 1 | England and Wales | Online retailing | ||
Beauty Box Beteiligungen GmbH | 22 | Germany | Holding company | ||
Beauty Trend Holding GmbH | 22 | Germany | Online retailing | ||
Beauty Trend GmbH | 22 | Germany | Online retailing | ||
Jade | 1150 | . GmbH | 22 | Germany | Holding company |
Beauty Trend S.A.S France | 8 | France | Online retailing | ||
GlossyBox Sweden Holding UG | 22 | Germany | Holding company | ||
GlossyBox Sweden AB | 32 | Sweden | Online retailing | ||
GlossyBox United Kingdom Holding GmbH | 22 | Germany | Holding company | ||
Beauty Trend UK Limited | 1 | England and Wales | Online retailing | ||
VRB GmbH & Co. B-149 KG | 22 | Germany | Holding company | ||
Beauty Trend USA Inc. | 11 | USA | Online retailing |
EI Spa Holdings (UK) Limited | 1 | England and Wales | Holding company | ||
ESPA International (UK) Limited | 1 | England and Wales | Online retailing | ||
Primavera Aromatherapy Limited | 1 | England and Wales | Manufacturing | ||
ESPA International (US) Inc. | 6 | USA | Online retailing | ||
ESPA International FZE | 17 | UAE | Online retailing | ||
Make Money Limited | 1 | England and Wales | Holding company | ||
M Beauty Limited | 1 | England and Wales | Online retailing | ||
Language Connect International Ltd | 1 | England and Wales | Translation and interpretation | ||
Language Connect, Inc. | 7 | USA | Translation and interpretation | ||
THG Ingenuity Singapore Pte. Limited | 33 | Singapore | Translation and interpretation | ||
Acheson & Acheson Limited | 1 | England and Wales | Manufacturing | ||
1010 | Products Limited | 1 | England and Wales | Dormant | |
Ameliorate Skincare Limited | 1 | England and Wales | Holding company | ||
Eddie Rockers Limited | 1 | England and Wales | Holding company | ||
Great John Street Hotel Limited | 1 | England and Wales | Hotel operator | ||
King Street Investments Limited | 1 | England and Wales | Hotel operator | ||
THG Trustee Limited* | 1 | England and Wales | Trustee of EBT | ||
THG Nutrition US Inc. (previously MP, Inc.) | 1 | USA | Holding company | ||
Myprotein Japan K.K. | 12 | Japan | Online retailing | ||
Colorist Christophe Robin S.A.S. | 8 | France | Online retailing | ||
Colorist Christophe Robin US, Inc | 11 | USA | Online retailing | ||
THG General Trading LLC | 25 | UAE | Online retailing | ||
David Berryman Ltd | 1 | England and Wales | Online retailing | ||
David Berryman Holdings Limited | 1 | England and Wales | Holding company | ||
Fair Juice Limited | 1 | England and Wales | Dormant | ||
Claremont Ingredients Ltd | 1 | England and Wales | Online retailing | ||
THG | 100 | KING STREET LIMITED | 1 | England and Wales | Hotel operator |
The Hut Group Limited | 1 | England and Wales | Dormant | ||
THG Hangar Holdco Limited | 1 | England and Wales | Holding company | ||
THG Hangar 2 Limited | 1 | England and Wales | Holding company | ||
Lion/Wrinkle Holdings, Inc | 1 | USA | Holding company | ||
Lion/Wrinkle Parent Corp | 1 | USA | Holding company | ||
Lion/Wrinkle Intermediate LLC | 1 | USA | Holding company | ||
N.V. Perricone LLC | 13 | USA | Online retailing | ||
Perricone MD Cosmeceuticals UK Limited | 1 | England and Wales | Online retailing | ||
The Hut Group, S.L | 14 | Spain | Online retailing |
THG Intermediate OpCo Limited | 1 | England and Wales | Holding company |
THG Operations Holdings Limited | 1 | England and Wales | Holding company |
THG Intermediate Holdings Limited * | 1 | England and Wales | Holding company |
THG Ingenuity Limited | 1 | England and Wales | Holding company |
THG Shelfco Limited | 1 | England and Wales | Holding company |
| THG Beauty USA LLC (previously | 11 | USA | Online retailing |
| Dermstore LLC) | |||
Arrow Film Distributors Limited | 1 | England and Wales | Motion picture distributor |
The Engine House Media Services Limited | 1 | England and Wales | Film processing |
Indigo Environmental Limited | 1 | England and Wales | Environmental consulting activities |
Indigo Environmental Holdings Limited | 1 | England and Wales | Holding company |
Indigo Polymers Limited | 1 | England and Wales | Dormant |
Three Counties Reclamation Limited | 1 | England and Wales | Recovery of sorted metals |
The Protein Lab (UK) Limited | 1 | England and Wales | Manufacturing |
Preston Plastics (Holdings) Limited | 1 | England and Wales | Holding company |
Preston Plastics Limited | 1 | England and Wales | Recovery of sorted metals |
Eco Credits Limited | 1 | England and Wales | Environmental consulting activities |
Brighter Foods Limited | 1 | England and Wales | Manufacturing |
Bentley Laboratories Blocker Company | 11 | USA | Holding company |
Bentley Laboratories LLC | 19 | USA | Online retailing |
Cult Beauty Limited | 1 | England and Wales | Online retailing |
THG AUS Fulfilment PTY Limited | 20 | Australia | Fulfilment |
THG Eco Ltd | 1 | England and Wales | Holding company |
THG EU PP Limited | 21 | Ireland | Holding company |
THG Ingenuity Germany GmbH | 22 | Germany | Online retailing |
THG Beauty Limited | 1 | England and Wales | Online retailing |
THG Beauty Singapore PTE Limited | 23 | Singapore | Online retailing |
THG Beauty PP EU Limited | 21 | Ireland | Holding company |
THG Beauty PP US LLC | 18 | USA | Holding company |
THG Experience Limited | 1 | England and Wales | Holding company |
THG Luxury Limited | 1 | England and Wales | Online retailing |
THG Luxury PP EU Limited | 21 | Ireland | Holding company |
THG Nutrition Limited | 1 | England and Wales | Online retailing |
THG AUS Nutrition PTY Limited | 20 | Australia | Online retailing |
THG Nutrition India Private Limited | 24 | India | Online retailing |
THG Nutrition Singapore PTE Limited | 23 | Singapore | Online retailing |
THG Nutrition Poland s.p.z.o.o | 10 | Poland | Online retailing |
THG Nutrition PP EU Limited | 21 | Ireland | Holding company |
THG OnDemand Limited | 1 | England and Wales | Online retailing |
| THG Beauty Europe GmbH (previously | 22 | Germany | Online retailing |
| THG OnDemand Germany GmbH) | |||
THG OnDemand Netherlands B.V | 26 | Netherlands | Online retailing |
THG OnDemand PP EU Limited | 21 | Ireland | Holding company |
THG OnDemand US LLC | 18 | USA | Online retailing |
THG Shared Services Limited | 1 | England and Wales | Shared Service centre |
THG Shared Services AUS PTY Limited | 20 | Australia | Shared Service centre |
THG Shared Services Poland sp.z.o.o | 10 | Poland | Shared Service centre |
THG Shared Services US LLC | 18 | USA | Shared Service centre |
THG Beauty Trading LLC | 27 | UAE | Online retailing |
THG Ingenuity General Trading LLC | 28 | UAE | Holding company |
THG Insurance Limited* | 3 | Guernsey | Holding company |
THG Icon CP PropCo Limited | 1 | England and Wales | Holding company |
Dermstore LLC (previously Inteladerm LLC) | 31 | USA | Holding company |
City A.M. Limited | 1 | England and Wales | Financial and businesses newspaper |
Name | Company | Name | Company | Name | Company | ||
| number | number | number | |||||
Ensco 818 Ltd | 7459909 | UK-2 Ltd | 3550739 | David Berryman Holdings Ltd | 10392135 | ||
Lookfantastic Group Ltd | 5381562 | Virtual Internet (UK) Ltd | 3203095 | Claremont Ingredients Ltd | 2817306 | ||
Illamasqua (Holdings) Ltd | 6116121 | Beauty Trend UK Ltd | 7569585 | David Berryman Ltd | 2185279 | ||
El Spa Holdings (UK) Ltd | 9317257 | THG International Ltd | 10523712 | THG Hangar 2 Ltd | 12746651 | ||
Make Money Ltd | 5880897 | Illamasqua Ltd | 6301971 | Perricone MD | 6471993 | ||
| Cosmeceuticals UK Ltd | |||||||
Eddie Rockers Ltd | 3009737 | Primavera Aromatherapy Ltd | 2053064 | Guco Internet Supplies Ltd | 49249 | ||
Eco Credits Ltd | 12933421 | M Beauty Ltd | 5850964 | The Hut.com (Trading) Ltd | 87702 | ||
THG Intermediate Holdings Ltd | 12526036 | THG | 100 | King Street Ltd | 12938227 | HQ Hair Ltd | 52888 |
Lookfantastic.com Ltd | 3519634 | Cend International Ltd | 8651475 | THG Studios Limited (previously | 6293681 | ||
| Hangar Seven Limited) |
Mankind Direct Ltd | 4112104 | ESPA International (UK) Ltd | 2742156 | Lookfantastic Franchising Ltd | 5382066 | |
Cend Ltd | 4067712 | Language Connect International Ltd | 7364250 | Lookfantastic Salons Ltd | 6310534 | |
The Hut Platform Ltd | 6473891 | Acheson & Acheson Ltd | 2764368 | Moo Ltd | 5158225 | |
Another.com Ltd | 3661600 | King Street Investments Ltd | 8242806 | Mama Mio Ltd | 5251791 | |
THG Shared Services Ltd | 13515579 | Great John Street Hotel Ltd | 7973960 | Hale Country Club Ltd | 6970110 | |
Indigo Environmental Holdings Ltd | 11738577 | The Engine House Media Services Ltd | 10597642 | Indigo Environmental Ltd | 10695826 | |
The Protein Lab (UK) Ltd | 8491800 | THG Hangar Holdco Ltd | 12698636 | Three Counties Reclamation Ltd | 3792922 | |
THG Nutrition Ltd | 13400484 | Preston Plastics (Holdings) Ltd | 13265838 | Preston Plastics Ltd | 3377914 | |
THG Ingenuity Ltd | 13414244 | THG Beauty Ltd | 13400467 | THG OnDemand Ltd | 13400489 | |
The Hut.com Limited | 5016010 | THG Luxury Ltd | 13515580 | THG Experience Ltd | 13515614 | |
Iwantoneofthose.com Limited | 52189 | Media Ark Limited | 6127322 | Arrow Film Distributors Limited | 2584648 | |
CNP Professional Holdings Limited | 53443 | Ameliorate Skincare Limited | 3427037 | Brighter Foods Limited | 8815259 | |
Gadbrook Limited | 9867117 | THG Trustee Limited | 10511000 | Cult Beauty Limited | 6195011 | |
Virtual Internet Holdings Limited | 5943486 | THG Intermediate OpCo Limited | 12297092 | THG Eco Limited | 13400476 | |
THG Icon CP PropCo Limited | 12940601 | THG Shelfco Limited | 13120197 | THG Insurance Limited | 2770512 | |
Lookfantastic London Limited | 6338404 | Exante Diet Limited | 7126424 | Bike Kit Limited | 8317188 | |
Mama Mio Distribution Limited | 7721655 | Mankind Holdings Limited | 52666 | The Hut Holdings Limited | 7002848 | |
Fair Juice Limited | 6494686 | 1010 | Products Limited | 3402920 | Indigo Polymers Limited | 11526560 |
Myvitamins Limited | 8179216 | The Hut Group Limited | 12526836 | City A.M. Limited | 15016484 |