| 2025 | 2025 | 2024 | 2024 | ||||
| Excluding | Exceptional items | 2025 | Excluding | Exceptional items | 2024 | ||
| exceptional items | (see Note 4) | Total | exceptional items | (see Note 4) | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 1 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution and selling costs | ( | ( | ( | ( | |||
Administrative expenses | ( | ( | ( | ( | ( | ||
Other income | |||||||
Operating profit | ( | ||||||
Finance income | 6 | ||||||
Finance expense | 6 | ( | ( | ( | ( | ( | |
Profit before tax | 3–6 | ( | |||||
Income tax | 8 | ( | ( | ( | ( | ( | |
Profit for the financial year attributable to equity holders of the Parent | ( | ||||||
Basic earnings per share | 9 | ( | |||||
Diluted earnings per share | 9 | ( |
| 2025 | 2024 | ||
| Note | £m | £m | |
Profit for the financial year | |||
| Other comprehensive income | |||
| Items that will not be reclassified to profit or loss: | |||
Remeasurements on defined benefit pension plans | 22 | ( | |
Tax on remeasurements on defined benefit pension plans | 8 | ||
Other comprehensive income for the financial year, net of income tax | ( | ||
Total comprehensive income for the financial year |
Group | Parent Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | £m | £m | £m | £m | |
| ASSETS | |||||
| Non-current assets | |||||
Intangible assets | 10 | 43.0 | 24.9 | ||
Property, plant and equipment | 12 | 832.7 | 665.3 | ||
Right-of-use assets | 11 | 413.0 | 387.2 | ||
Investments | 13 | 5.0 | 5.0 | ||
| Current assets | 1,293.7 | 1,082.4 | |||
Inventories | 15 | 55.7 | 55.2 | ||
Trade and other receivables | 16 | 69.4 | 62.4 | ||
Cash and cash equivalents | 17 | 70.8 | 125.3 | ||
195.9 | 242.9 | ||||
Total assets | 1,489.6 | 1,325.3 | |||
| LIABILITIES | |||||
| Current liabilities | |||||
Trade and other payables | 18 | ( | ( | (280.5) | (251.6) |
Current tax liabilities | 19 | ( | ( | (2.1) | (9.1) |
Lease liabilities | 11 | ( | ( | (62.5) | (53.8) |
Short-term provisions | 24 | ( | ( | (10.3) | (3.4) |
| Non-current liabilities | ( | ( | (355.4) | (317.9) | |
Borrowings | 20 | ( | (25.0) | – | |
Other payables | 21 | ( | ( | (1.4) | (1.8) |
Lease liabilities | 11 | ( | ( | (387.3) | (361.3) |
Deferred tax liability | 14 | ( | ( | (93.1) | (72.0) |
Long-term provisions | 24 | ( | ( | (3.4) | (2.9) |
Defined benefit pension liability | 22 | ( | ( | (0.3) | (0.4) |
( | ( | (510.5) | (438.4) | ||
Total liabilities | ( | ( | (865.9) | (756.3) | |
Net assets | 623.7 | 569.0 | |||
| EQUITY | |||||
| Capital and reserves | |||||
Issued capital | 25 | 2.0 | 2.0 | ||
Share premium account | 25 | 25.1 | 25.1 | ||
Capital redemption reserve | 25 | 0.4 | 0.4 | ||
Retained earnings | 596.2 | 541.5 | |||
Total equity attributable to equity holders of the Parent | 623.7 | 569.0 |
| Attributable to equity holders of the Company | ||||||
| Capital | ||||||
| Issued | Share | redemption | Retained | |||
| capital | premium | reserve | earnings | Total | ||
| Note | £m | £m | £m | £m | £m | |
Balance at 31 December 2023 | ||||||
| Total comprehensive income for the year | ||||||
Profit for the financial year | ||||||
Other comprehensive income | ( | ( | ||||
Total comprehensive income for the year | ||||||
| Transactions with owners, recorded directly in equity | ||||||
Purchase of own shares | 25 | ( | ( | |||
Sale of own shares | 25 | |||||
Share-based payment transactions | 23 | |||||
Dividends to equity holders | 25 | ( | ( | |||
Tax items taken directly to equity | 8 | ( | ( | |||
Total transactions with owners | ( | ( | ||||
Balance at 28 December 2024 |
| Attributable to equity holders of the Company | ||||||
| Capital | ||||||
| Issued | Share | redemption | Retained | |||
| capital | premium | reserve | earnings | Total | ||
| Note | £m | £m | £m | £m | £m | |
Balance at | ||||||
| Total comprehensive income for the year | ||||||
Profit for the financial year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
| Transactions with owners, recorded directly in equity | ||||||
Sale of own shares | 25 | |||||
Share-based payment transactions | 23 | |||||
Dividends to equity holders | 25 | ( | ( | |||
Tax items taken directly to equity | 8 | ( | ( | |||
Total transactions with owners | ( | ( | ||||
Balance at |
| Group and Parent Company | |||
| 2024 | |||
| 2025 | Restated | ||
| Note | £m | £m | |
| Operating activities | |||
Cash generated from operations | |||
Income tax paid | ( | ( | |
Interest received | |||
Interest paid on lease liabilities | 6 | ( | ( |
Interest paid on borrowings and other related charges | 6 | ( | ( |
Net cash inflow from operating activities | |||
| Investing activities | |||
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Net cash outflow from investing activities | ( | ( | |
| Financing activities | |||
Proceeds from borrowing | 20 | ||
Repayment of borrowing | 20 | ( | |
Sale of own shares | |||
Purchase of own shares | ( | ||
Dividends paid | ( | ( | |
Repayment of principal on lease liabilities | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the start of the year | 17 | ||
Cash and cash equivalents at the end of the year | 17 |
| Group and Parent Company | |||
| 2025 | 2024 | ||
| Note | £m | £m | |
Profit for the financial year | |||
Amortisation | 10 | ||
Depreciation – property, plant and equipment | 12 | ||
Depreciation – right-of-use assets | 11 | ||
Net impairment charge – property, plant and equipment | 12 | ||
Impairment charge – right-of-use assets | 11 | ||
Loss/(profit) on sale of property, plant and equipment | 3 | ( | |
Release of government grants | 3 | ( | ( |
Share-based payment expenses | 23 | ||
Finance income | 6 | ( | ( |
Finance expense | 6 | ||
Income tax expense | 8 | ||
Increase in inventories | ( | ( | |
Increase in receivables | ( | ( | |
Increase in payables | |||
Increase in provisions | |||
Defined benefit pension scheme special contribution | 22 | ( | |
Cash generated from operations |
| 2025 | 2025 | 2024 | 2024 | |||
| Retail company- | Business-to- | 2025 | Retail company- | Business-to- | 2024 | |
| managed shops | business | Total | managed shops | business | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 1,897.2 | 254.0 | 2,151.2 | 1,781.7 | 232.7 | 2,014.4 |
Cost of sales | (581.6) | (135.0) | (716.6) | (533.0) | (127.0) | (660.0) |
Gross profit | 1,315.6 | 119.0 | 1,434.6 | 1,248.7 | 105.7 | 1,354.4 |
Supply costs | (203.1) | (50.3) | (253.4) | (191.4) | (48.5) | (239.9) |
Retail costs | (861.1) | (2.2) | (863.3) | (780.0) | (1.7) | (781.7) |
Trading profit | 251.4 | 66.5 | 317.9 | 277.3 | 55.5 | 332.8 |
Overheads including profit share | (146.8) | (150.4) | ||||
Add back lease interest | 16.4 | 12.9 | ||||
Operating profit before exceptional items | 187.5 | 195.3 | ||||
Finance income | 1.8 | 8.1 | ||||
Finance expense (excluding exceptional items) | (17.4) | (13.6) | ||||
Profit before tax (excluding exceptional items) | 171.9 | 189.8 | ||||
Exceptional items (see Note 4) | (4.5) | 14.1 | ||||
Profit before tax | 167.4 | 203.9 |
| 2024 | 2024 | |||
| 2025 | Excluding | Exceptional items | 2024 | |
| Total | exceptional items | (see Note 4) | Total | |
| £m | £m | £m | £m | |
Amortisation of intangible assets | 4.7 | 4.2 | – | 4.2 |
Depreciation of owned property, plant and equipment | 90.7 | 76.6 | – | 76.6 |
Depreciation of right-of-use assets | 65.2 | 59.2 | – | 59.2 |
Net impairment of owned property, plant and equipment | 3.9 | 2.9 | – | 2.9 |
Net impairment of right-of-use assets | 3.0 | 2.1 | – | 2.1 |
Loss/(profit) on disposal of property, plant and equipment | 1.7 | 2.0 | (13.8) | (11.8) |
Release of government grants | (0.5) | (0.5) | – | (0.5) |
| 2025 | 2024 | |
| £m | £m | |
Redundancy/dilapidations provisions no longer required | – | 0.3 |
Profit on disposal of Twickenham bakery site (net of fees) | – | 13.8 |
Prior year VAT underpayment | (4.5) | – |
(4.5) | 14.1 |
| 2025 | 2024 | |
| Number | Number | |
Management | 853 | 789 |
Administration | 515 | 512 |
Production | 3,889 | 3,747 |
Shop | 28,026 | 27,210 |
32,258 |
| 2025 | 2024 | ||
| Note | £m | £m | |
Wages and salaries | 650.0 | 599.5 | |
Compulsory social security contributions | 64.5 | 46.9 | |
Pension costs – defined contribution plans | 22 | 40.8 | 35.5 |
Equity-settled transactions (including compulsory social security contributions) | 23 | 1.1 | 4.9 |
756.4 | 686.8 |
| 2025 | 2024 | |
| £m | £m | |
Cost of sales | 5.3 | 5.3 |
Distribution and selling costs | 12.4 | 12.7 |
Administrative expenses | 2.5 | 2.5 |
Amount shared with employees | 20.2 | 20.5 |
Compulsory social security contributions | 2.0 | 2.3 |
22.2 | 22.8 |
| 2025 | 2024 | |
| £m | £m | |
Salaries and fees | 3.7 | 3.5 |
Taxable benefits | 0.1 | 0.1 |
Annual bonus (including profit share) paid during the year in respect of the prior year | 1.3 | 2.2 |
Post-retirement benefits | 0.2 | 0.2 |
Equity-settled transactions | (0.6) | 2.2 |
4.7 | 8.2 |
| 2025 | 2024 | |
| £m | £m | |
Aggregate Directors’ remuneration | 2.1 | 2.8 |
Aggregate amount of gains on exercise of share options | 0.3 | 1.9 |
2.4 | 4.7 |
| 2025 | 2025 | ||||
| Excluding | Exceptional items | 2025 | |||
| exceptional items | (see Note 4) | Total | 2024 | ||
| Note | £m | £m | £m | £m | |
| Finance income | |||||
Interest income on cash balances | 1.8 | – | 1.8 | 8.1 | |
Total finance income | 1.8 | – | 1.8 | 8.1 | |
| Finance expense | |||||
Interest expense on borrowings and other related charges | 20 | (0.6) | (0.7) | (1.3) | (0.9) |
Foreign exchange loss | (0.1) | – | (0.1) | (0.1) | |
Interest on lease liabilities | 11 | (16.7) | – | (16.7) | (13.0) |
Net interest on defined benefit pension liability | 22 | – | – | – | 0.4 |
Total finance expense | (17.4) | (0.7) | (18.1) | (13.6) | |
Net finance expense | (15.6) | (0.7) | (16.3) | (5.5) |
| 2025 | 2025 | 2024 | 2024 | |||
| Excluding | Exceptional items | 2025 | Excluding | Exceptional items | 2024 | |
| exceptional items | (see Note 4) | Total | exceptional items | (see Note 4) | Total | |
| £m | £m | £m | £m | £m | £m | |
| Current tax | ||||||
Current year | 27.3 | (0.9) | 26.4 | 26.3 | – | 26.3 |
Adjustment for prior years | (1.6) | – | (1.6) | 7.1 | – | 7.1 |
25.7 | (0.9) | 24.8 | 33.4 | – | 33.4 | |
| Deferred tax | ||||||
Origination and reversal of temporary differences | 18.9 | – | 18.9 | 22.3 | 1.7 | 24.0 |
Adjustment for prior years | 1.5 | – | 1.5 | (6.9) | – | (6.9) |
20.4 | – | 20.4 | 15.4 | 1.7 | 17.1 | |
Total income tax expense in income statement | 46.1 | (0.9) | 45.2 | 48.8 | 1.7 | 50.5 |
| 2025 | 2024 | |||||||
| 2025 | Excluding | 2025 | 2024 | Excluding | 2024 | |||
| Excluding | exceptional items | 2025 | Total | Excluding | exceptional items | 2024 | Total | |
| exceptional items | £m | Total | £m | exceptional items | £m | Total | £m | |
Profit before tax | 171.9 | 167.4 | 189.8 | 203.9 | ||||
Income tax using the domestic corporation tax rate | 25.0% | 43.0 | 25.0% | 41.9 | 25.0% | 47.5 | 25.0% | 51.0 |
Items not taxable for tax purposes | 1.2% | 2.1 | 1.4% | 2.3 | – | – | (0.9%) | (1.8) |
Non-tax-deductible depreciation | 0.7% | 1.1 | 0.7% | 1.1 | 0.6% | 1.1 | 0.6% | 1.1 |
Adjustment for prior years | (0.1%) | (0.1) | (0.1%) | (0.1) | 0.1% | 0.2 | 0.1% | 0.2 |
Total income tax expense in income statement | 26.8% | 46.1 | 27.0% | 45.2 | 25.7% | 48.8 | 24.8% | 50.5 |
| 2025 | 2025 | 2025 | 2024 | |
| Current tax | Deferred tax | Total | Total | |
| £m | £m | £m | £m | |
| Debit/(credit): | ||||
Relating to equity-settled transactions | – | 0.4 | 0.4 | 0.2 |
Relating to defined benefit pension plans – remeasurement losses | (0.3) | 0.3 | – | (0.9) |
(0.3) | 0.7 | 0.4 | (0.7) |
| 2025 | 2025 | 2024 | 2024 | |||
| Excluding | Exceptional items | 2025 | Excluding | Exceptional items | 2024 | |
| exceptional items | (see Note 4) | Total | exceptional items | (see Note 4) | Total | |
| £m | £m | £m | £m | £m | £m | |
Profit for the financial year attributable to equity holders of the Parent | 125.8 | (3.6) | 122.2 | 141.0 | 12.4 | 153.4 |
Basic earnings per share | 123.5p | (3.5p) | 120.0p | 138.5p | 12.2p | 150.7p |
Diluted earnings per share | 122.8p | (3.5p) | 119.3p | 137.5p | 12.1p | 149.6p |
| 2025 | 2024 | |
| Number | Number | |
Issued ordinary shares at start of year | 102,255,675 | 102,255,675 |
Effect of own shares held | (366,219) | (480,247) |
Weighted average number of ordinary shares during the year | 101,889,456 | 101,775,428 |
Effect of share options in issue | 593,439 | 782,816 |
Weighted average number of ordinary shares (diluted) during the year | 102,482,895 | 102,558,244 |
| Assets under | |||
| Software | development | Total | |
| £m | £m | £m | |
| Cost | |||
Balance at 31 December 2023 | 42.0 | 5.3 | 47.3 |
Additions | 3.8 | 7.0 | 10.8 |
Transfers | 0.2 | (0.2) | – |
Balance at 28 December 2024 | 46.0 | 12.1 | 58.1 |
Balance at 29 December 2024 | 46.0 | 12.1 | 58.1 |
Additions | 3.4 | 19.4 | 22.8 |
Transfers | 6.6 | (6.6) | – |
Balance at 27 December 2025 | 56.0 | 24.9 | 80.9 |
| Amortisation | |||
Balance at 31 December 2023 | 29.0 | – | 29.0 |
Amortisation charge for the year | 4.2 | – | 4.2 |
Balance at 28 December 2024 | 33.2 | – | 33.2 |
Balance at 29 December 2024 | 33.2 | – | 33.2 |
Amortisation charge for the year | 4.7 | – | 4.7 |
Balance at 27 December 2025 | 37.9 | – | 37.9 |
| Carrying amounts | |||
At 31 December 2023 | 13.0 | 5.3 | 18.3 |
At 28 December 2024 | 12.8 | 12.1 | 24.9 |
At 29 December 2024 | 12.8 | 12.1 | 24.9 |
At 27 December 2025 | 18.1 | 24.9 | 43.0 |
| 2025 | 2024 | |
| £m | £m | |
| Right-of-use assets | ||
Land and buildings | 402.1 | 377.3 |
Plant and equipment | 10.9 | 9.9 |
413.0 | 387.2 |
| 2025 | 2024 | |
| £m | £m | |
| Lease liabilities | ||
Current | 62.5 | 53.8 |
Non-current | 387.3 | 361.3 |
449.8 | 415.1 |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 79.1 | 71.1 |
One to two years | 75.1 | 69.2 |
Two to three years | 66.9 | 61.7 |
Three to four years | 59.2 | 54.2 |
Four to five years | 51.8 | 46.5 |
Five to ten years | 171.0 | 149.6 |
Ten to twenty years | 65.0 | 62.5 |
More than twenty years | 14.2 | 18.2 |
Total undiscounted lease liability | 582.3 | 533.0 |
| 2025 | 2024 | |
| £m | £m | |
| Depreciation charge on right-of-use assets | ||
Land and buildings | 61.8 | 56.8 |
Plant and equipment | 3.4 | 2.4 |
65.2 | 59.2 | |
Impairment charge on right-of-use assets – land and buildings | 4.9 | 4.9 |
Impairment release on right-of-use assets – land and buildings | (1.9) | (2.8) |
Interest expense (included in finance expense) | 16.7 | 13.0 |
Expense included for short-term leases (included in cost of sales and administrative expenses) | 0.1 | 0.1 |
Expense related to lease of low-value assets that are not shown above as short-term leases (included in administrative expenses) | 0.3 | 0.3 |
Expense related to variable lease payments not included in lease liabilities (included in distribution and selling costs) | 11.8 | 11.4 |
| 2025 | 2024 | |
| £m | £m | |
Opening total liability | 415.1 | 319.6 |
Additions in respect of new leases | 74.8 | 143.8 |
Lease modifications | 20.3 | 8.4 |
Interest on lease liabilities recognised in the income statement | 16.7 | 13.0 |
Interest on lease liabilities capitalised to property, plant and equipment | 2.9 | 0.4 |
Rental payments (including interest paid on lease liabilities within operating activities) | (80.0) | (70.1) |
Closing total liability | 449.8 | 415.1 |
| Plant and | Fixtures and | Assets under | |||
| Land and buildings | equipment | fittings | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 31 December 2023 | 192.1 | 221.8 | 473.5 | 66.8 | 954.2 |
Additions | 11.2 | 25.7 | 124.4 | 76.9 | 238.2 |
Disposals | (3.8) | (3.6) | (42.9) | – | (50.3) |
Transfers | 56.7 | 4.6 | 0.2 | (61.5) | – |
Balance at 28 December 2024 | 256.2 | 248.5 | 555.2 | 82.2 | 1,142.1 |
Balance at 29 December 2024 | 256.2 | 248.5 | 555.2 | 82.2 | 1,142.1 |
Additions | 2.6 | 22.2 | 118.5 | 121.4 | 264.7 |
Disposals and adjustments | (0.5) | (2.2) | (12.9) | – | (15.6) |
Balance at 27 December 2025 | 258.3 | 268.5 | 660.8 | 203.6 | 1,391.2 |
| Depreciation | |||||
Balance at 31 December 2023 | 67.3 | 122.8 | 253.8 | – | 443.9 |
Depreciation charge for the year | 8.1 | 22.0 | 46.5 | – | 76.6 |
Impairment charge for the year | – | – | 4.1 | – | 4.1 |
Impairment release for the year | – | – | (1.2) | – | (1.2) |
Disposals | (2.0) | (3.5) | (40.5) | – | (46.0) |
Balance at 28 December 2024 | 73.4 | 141.3 | 262.7 | – | 477.4 |
Balance at 29 December 2024 | 73.4 | 141.3 | 262.7 | – | 477.4 |
Depreciation charge for the year | 9.7 | 23.5 | 57.5 | – | 90.7 |
Impairment charge for the year | – | – | 5.5 | – | 5.5 |
Impairment release for the year | – | – | (1.6) | – | (1.6) |
Disposals and adjustments | (0.4) | (2.2) | (10.3) | – | (12.9) |
Balance at 27 December 2025 | 82.7 | 162.6 | 313.8 | – | 559.1 |
| Carrying amounts | |||||
At 31 December 2023 | 124.8 | 99.0 | 219.7 | 66.8 | 510.3 |
At 28 December 2024 | 182.8 | 107.2 | 292.5 | 82.2 | 664.7 |
At 29 December 2024 | 182.8 | 107.2 | 292.5 | 82.2 | 664.7 |
At 27 December 2025 | 175.6 | 105.9 | 347.0 | 203.6 | 832.1 |
| Plant and | Fixtures and | Assets under | |||
| Land and buildings | equipment | fittings | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 31 December 2023 | 192.6 | 222.3 | 474.0 | 66.8 | 955.7 |
Additions | 11.2 | 25.7 | 124.4 | 76.9 | 238.2 |
Disposals | (3.8) | (3.6) | (42.9) | – | (50.3) |
Transfers | 56.7 | 4.6 | 0.2 | (61.5) | – |
Balance at 28 December 2024 | 256.7 | 249.0 | 555.7 | 82.2 | 1,143.6 |
Balance at 29 December 2024 | 256.7 | 249.0 | 555.7 | 82.2 | 1,143.6 |
Additions | 2.6 | 22.2 | 118.5 | 121.4 | 264.7 |
Disposals and adjustments | (0.5) | (2.2) | (12.9) | – | (15.6) |
Balance at 27 December 2025 | 258.8 | 269.0 | 661.3 | 203.6 | 1,392.7 |
| Depreciation | |||||
Balance at 31 December 2023 | 67.6 | 123.0 | 254.2 | – | 444.8 |
Depreciation charge for the year | 8.1 | 22.0 | 46.5 | – | 76.6 |
Impairment charge for the year | – | – | 4.1 | – | 4.1 |
Impairment release for the year | – | – | (1.2) | – | (1.2) |
Disposals | (2.0) | (3.5) | (40.5) | – | (46.0) |
Balance at 28 December 2024 | 73.7 | 141.5 | 263.1 | – | 478.3 |
Balance at 29 December 2024 | 73.7 | 141.5 | 263.1 | – | 478.3 |
Depreciation charge for the year | 9.7 | 23.5 | 57.5 | – | 90.7 |
Impairment charge for the year | – | – | 5.5 | – | 5.5 |
Impairment release for the year | – | – | (1.6) | – | (1.6) |
Disposals and adjustments | (0.4) | (2.2) | (10.3) | – | (12.9) |
Balance at 27 December 2025 | 83.0 | 162.8 | 314.2 | – | 560.0 |
| Carrying amounts | |||||
At 31 December 2023 | 125.0 | 99.3 | 219.8 | 66.8 | 510.9 |
At 28 December 2024 | 183.0 | 107.5 | 292.6 | 82.2 | 665.3 |
At 29 December 2024 | 183.0 | 107.5 | 292.6 | 82.2 | 665.3 |
At 27 December 2025 | 175.8 | 106.2 | 347.1 | 203.6 | 832.7 |
Group | Parent Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Freehold land | 11.6 | 11.6 | 11.6 | 11.6 |
Freehold property | 162.9 | 169.7 | 163.1 | 169.9 |
Long leasehold property | 0.2 | 0.3 | 0.2 | 0.3 |
Short leasehold improvements | 0.9 | 1.2 | 0.9 | 1.2 |
175.6 | 182.8 | 175.8 | 183.0 |
| Shares in | |
| subsidiary | |
| undertakings | |
| £m | |
| Cost | |
Balance at 31 December 2023, 29 December 2024 and 27 December 2025 | 5.8 |
| Impairment | |
Balance at 31 December 2023, 29 December 2024 and 27 December 2025 | 0.8 |
| Carrying amount | |
Balance at 31 December 2023, 28 December 2024, 29 December 2024 and 27 December 2025 | 5.0 |
| Proportion of | |||
| Address of | voting rights and | ||
| Principal activity | registered office | shares held | |
Charles Bragg (Bakers) Limited | Non-trading | 1 | 100% |
Greggs (Leasing) Limited | Dormant | 1 | 100% |
Thurston Parfitt Limited | Non-trading | 1 | 100% |
Greggs Properties Limited | Non-trading | 1 | 100% |
Olivers (UK) Limited | Dormant | 2 | 100% |
Olivers (UK) Development Limited* | Non-trading | 2 | 100% |
Birketts Holdings Limited | Dormant | 1 | 100% |
J.R. Birkett and Sons Limited* | Non-trading | 1 | 100% |
Greggs Trustees Limited | Trustees | 1 | 100% |
Solstice Zone A Management Company Limited | Non-trading | 3 | 28% |
Assets | Liabilities | Net | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (95.5) | (76.7) | (95.5) | (76.7) |
Employee benefits | 0.7 | 3.2 | – | – | 0.7 | 3.2 |
Short-term temporary differences | 1.1 | 0.9 | – | – | 1.1 | 0.9 |
Tax assets/(liabilities) | 1.8 | 4.1 | (95.5) | (76.7) | (93.7) | (72.6) |
| Balance at | Balance at | |||
| 31 December | Recognised in | Recognised in | 28 December | |
| 2023 | income | equity 2024 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (61.5) | (15.2) | – | (76.7) |
Employee benefits | 4.8 | (0.8) | (0.8) | 3.2 |
Short-term temporary differences | 0.7 | 0.2 | – | 0.9 |
Unused tax losses | 1.3 | (1.3) | – | – |
(54.7) | (17.1) | (0.8) | (72.6) |
| Balance at | Balance at | |||
| 29 December | Recognised in | Recognised in | 27 December | |
| 2024 | income | equity 2025 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (76.7) | (18.8) | – | (95.5) |
Employee benefits | 3.2 | (1.8) | (0.7) | 0.7 |
Short-term temporary differences | 0.9 | 0.2 | – | 1.1 |
(72.6) | (20.4) | (0.7) | (93.7) |
Assets | Liabilities | Net | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (94.9) | (76.1) | (94.9) | (76.1) |
Employee benefits | 0.7 | 3.2 | – | – | 0.7 | 3.2 |
Short-term temporary differences | 1.1 | 0.9 | – | – | 1.1 | 0.9 |
Tax assets/(liabilities) | 1.8 | 4.1 | (94.9) | (76.1) | (93.1) | (72.0) |
| Balance at | Balance at | |||
| 31 December | Recognised in | Recognised in | 28 December | |
| 2023 | income | equity 2024 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (60.9) | (15.2) | – | (76.1) |
Employee benefits | 4.8 | (0.8) | (0.8) | 3.2 |
Short-term temporary differences | 0.7 | 0.2 | – | 0.9 |
Unused tax losses | 1.3 | (1.3) | – | – |
(54.1) | (17.1) | (0.8) | (72.0) |
| Balance at | Balance at | |||
| 29 December | Recognised in | Recognised in | 27 December | |
| 2024 | income | equity 2025 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (76.1) | (18.8) | – | (94.9) |
Employee benefits | 3.2 | (1.8) | (0.7) | 0.7 |
Short-term temporary differences | 0.9 | 0.2 | – | 1.1 |
(72.0) | (20.4) | (0.7) | (93.1) |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Raw materials and consumables | 37.3 | 38.6 |
Work in progress | 18.4 | 16.6 |
55.7 | 55.2 |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 42.3 | 35.0 |
Other receivables | 10.5 | 13.8 |
Prepayments | 16.6 | 13.6 |
69.4 | 62.4 |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Not past due date | 38.7 | 30.6 |
Past due 1-30 days | 3.2 | 3.9 |
Past due 31-90 days | 0.2 | 0.2 |
Past due over 90 days | 0.2 | 0.3 |
42.3 | 35.0 |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Cash | 70.8 | 59.0 |
Call deposits with an original maturity of three months or less | – | 66.3 |
70.8 | 125.3 |
Group | Parent Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Trade payables – capital | 20.0 | 22.7 | 20.0 | 22.7 |
Trade payables – other | 123.4 | 97.8 | 123.4 | 97.8 |
Amounts owed to subsidiary undertakings | – | – | 7.7 | 7.7 |
Other taxes and social security | 12.5 | 10.3 | 12.5 | 10.3 |
Other payables | 55.0 | 63.0 | 55.0 | 63.0 |
Accruals | 40.0 | 33.5 | 40.0 | 33.5 |
Deferred income | 21.4 | 16.1 | 21.4 | 16.1 |
Deferred government grants | 0.5 | 0.5 | 0.5 | 0.5 |
272.8 | 243.9 | 280.5 | 251.6 |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
| Non-current | ||
Revolving credit facility | 25.0 | – |
Total non-current | 25.0 | – |
Total borrowings | 25.0 | – |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
At start of year | – | – |
RCF drawdown | 40.0 | – |
Interest expense | 0.6 | – |
RCF repayments including interest | (15.6) | – |
At end of year | 25.0 | – |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Deferred government grants | 1.4 | 1.8 |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Defined benefit obligation | (78.0) | (80.5) |
Fair value of plan assets | 77.7 | 80.1 |
Net defined benefit pension liability | (0.3) | (0.4) |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Opening defined benefit pension obligation | 80.5 | 82.8 |
Interest cost | 4.3 | 3.6 |
| Remeasurement losses/(gains): | ||
– changes in mortality assumptions | – | 1.4 |
– changes in financial assumptions | (1.8) | (8.6) |
– experience | 0.5 | 5.7 |
Benefits paid | (5.5) | (4.4) |
Closing defined benefit pension obligation | 78.0 | 80.5 |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Opening fair value of plan assets | 80.1 | 95.4 |
Net interest on plan assets | 4.3 | 4.3 |
Remeasurement losses | (1.2) | (19.7) |
Company special contribution | – | 4.5 |
Benefits paid | (5.5) | (4.4) |
Closing fair value of plan assets | 77.7 | 80.1 |
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
Interest income on net defined pension liability | – | 0.7 |
Associated movement in IFRIC 14 adjustment | – | (0.3) |
Net interest income | – | 0.4 |
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
Remeasurement losses on defined benefit pension plans | 0.1 | (18.2) |
Associated movement in IFRIC 14 adjustment | – | 6.3 |
Net remeasurement losses on defined benefit pension plans | 0.1 | (11.9) |
| Group and Parent Company | ||
| 2025 | 2024 | |
| £m | £m | |
Bulk annuity policy – UK | 77.3 | 79.3 |
Cash and cash equivalents/other | 0.4 | 0.8 |
77.7 | 80.1 |
| Group and Parent Company | ||
2025 | 2024 | |
Discount rate | 5.55% | 5.50% |
Future salary increases | n/a | n/a |
Future pension increases | 1.80%-2.50% | 1.90%-2.80% |
Rate of price inflation (RPI) | 2.90% | 3.15% |
Rate of price inflation (CPI) | 2.50% | 2.75% |
Change in assumption | Impact on scheme liabilities | |
Discount rate | 0.5% increase | Decrease of £4.0m |
Inflation | 0.5% decrease | Decrease of £2.6m |
Mortality rates | 1-year increase | Increase of £3.1m |
| Number of shares | ||||||
Date of grant | Employees entitled | Exercise price | granted | Vesting conditions | Contractual life | |
Executive Share Option Scheme 18 | March 2015 | Senior employees | £10.22 | 298,045 | Three years’ service and EPS growth of 1%-7% over RPI on average over those | 10 years |
| three years | ||||||
Executive Share Option Scheme 19 | April 2016 | Senior employees | £10.88 | 235,857 | Three years’ service and EPS growth of 2%-8% over RPI on average over | 10 years |
| those three years | ||||||
Executive Share Option Scheme 20 | April 2017 | Senior employees | £10.33 | 246,219 | Three years’ service and EPS growth of 5%-11% on average over those three | 10 years |
| years | ||||||
Performance Share Plan 10 | April 2019 | Senior executives | £nil | 128,534 | Three years’ service, EPS average annual growth of 5%-11% over those three | 10 years |
| years and average annual ROCE of 24%-28% over those three years | ||||||
Executive Share Option Scheme 22 | April 2019 | Senior employees | £18.30 | 140,913 | Three years’ service, EPS average annual growth of 5%-11% over those three | 10 years |
| years and average annual ROCE of 24%-28% over those three years | ||||||
Executive Share Option Scheme 23 | November 2020 Senior employees | £17.20 | 121,202 | Three years’ service, EPS performance in FY2022, ROCE performance in | 10 years | |
| FY2022 and two strategic objectives | ||||||
Savings-Related Share Option Scheme 22 | April 2021 | All employees | £16.72 | 291,979 | Three years’ service | 3.5 years |
Performance Share Plan 12 | April 2021 | Senior executives | £nil | 120,022 | Three years’ service, EPS performance in FY2023, ROCE performance in | 10 years |
| FY2023 | ||||||
Performance Share Plan 12 (retained) | April 2021 | Senior executives | £nil | 29,512 | Three years’ service | 10 years |
Executive Share Option Scheme 24 | April 2021 | Senior employees | £22.63 | 120,994 | Three years’ service, EPS performance in FY2023, ROCE performance in | 10 years |
| FY2023 | ||||||
Savings-Related Share Option Scheme 23 | April 2022 | All employees | £19.68 | 265,209 | Three years’ service | 3.5 years |
Performance Share Plan 13 | March 2022 | Senior executives | £nil | 91,305 | Three years’ service, EPS average annual growth of 3%-8% over those three | 10 years |
| years and average annual ROCE of 19.6%-22.6% over those three years | ||||||
Performance Share Plan 13a | May 2022 | Senior executives | £nil | 36,014 | Three years’ service, EPS average annual growth of 3%-8% over those three | 10 years |
| years and average annual ROCE of 19.6%-22.6% over those three years | ||||||
| Number of shares | |||||||
Date of grant | Employees entitled | Exercise price | granted | Vesting conditions | Contractual life | ||
Executive Share Option Scheme 25 | March 2022 | Senior employees | £24.31 | 118,357 | Three years’ service, EPS average annual growth of 3%-8% over those three | 10 years | |
| years and average annual ROCE of 19.6%-22.6% over those three years | |||||||
Savings-Related Share Option Scheme 24 | May 2023 | All employees | £21.06 | 268,478 | Three years’ service | 3.5 years | |
Performance Share Plan 14 | May 2023 | Senior executives | £nil | 109,583 | Three years’ service, EPS average annual growth of 4%-9% over those three | 10 years | |
| years, average annual ROCE of 18.7%-21.2% over those three years and a CO | |||||||
| 2 | |||||||
| emissions reduction target | |||||||
Executive Share Option Scheme 26 | May 2023 | Senior employees | £27.92 | 130,075 | Three years’ service, EPS average annual growth of 4%-9% over those three | 10 years | |
| years, average annual ROCE of 18.7%-21.2% over those three years and a CO | |||||||
| 2 | |||||||
| emissions reduction target | |||||||
Performance Share Plan 15 | March 2024 | Senior executives | £nil | 114,763 | Three years’ service, EPS average annual growth of 5%-10% over those three | 10 years | |
| years, average annual ROCE of 18.4%-20.8% over those three years and a | |||||||
| Scope 3 CO | emissions target | ||||||
| 2 | |||||||
Executive Share Option Scheme 27 | March 2024 | Senior employees | £28.29 | 148,587 | Three years’ service, EPS average annual growth of 5%-10% over those three | 10 years | |
| years, average annual ROCE of 18.4%-20.8% over those three years and a | |||||||
| Scope 3 CO | emissions target | ||||||
| 2 | |||||||
Savings-Related Share Option Scheme 25 | May 2024 | All employees | £22.50 | 340,160 | Three years’ service | 3.5 years | |
Performance Share Plan 15a (retained) | December 2024 Senior executive | £nil | 2,000 | One year’s service | 1 year | ||
Performance Share Plan 15b (retained) | December 2024 Senior executive | £nil | 2,000 | Two years’ service | 2 years | ||
Performance Share Plan 16 | March 2025 | Senior executives | £nil | 184,511 | Three years’ service, EPS average annual growth of 2%-5% over those three | 10 years | |
| years, average annual ROCE of 16.1%-18.5% over those three years and a CO | |||||||
| 2 | |||||||
| emissions target | |||||||
Executive Share Option Scheme 28 | March 2025 | Senior employees | £18.12 | 183,130 | Three years’ service, EPS average annual growth of 2%-5% over those three | 10 years | |
| years, average annual ROCE of 16.1%-18.5% over those three years and a CO | |||||||
| 2 | |||||||
| emissions target | |||||||
Savings-Related Share Option Scheme 26 | May 2025 | All employees | £14.30 | 517,172 | Three years’ service | 3.5 years | |
Performance Share Plan 16a (retained) | January 2025 | Senior executive | £nil | 3,000 | Three year’s service | 3 years | |
Performance Share Plan 16b (retained) | February 2025 | Senior executive | £nil | 1,500 | One year’s service | 1 year | |
Performance Share Plan 16c (retained) | February 2025 | Senior executive | £nil | 1,500 | Two years’ service | 2 years | |
2025 | 2024 | |||
| Weighted average | Weighted average | |||
exercise price | Number of options | exercise price | Number of options | |
Outstanding at the beginning of the year | £17.70 | 1,716,618 | £14.60 | 1,680,816 |
Forfeited during the year | £18.29 | (388,038) | £24.77 | (55,906) |
Exercised during the year | £12.08 | (135,887) | £9.04 | (516,902) |
Granted during the year | £12.03 | 890,813 | £19.56 | 608,610 |
Outstanding at the end of the year | £15.53 | 2,083,506 | £17.70 | 1,716,618 |
Exercisable at the end of the year | £17.05 | 271,067 | £17.53 | 206,449 |
2025 | 2024 | ||||||||||
| Savings-Related | Performance | Performance | Performance | Savings-Related | Performance | Performance | |||||
| Performance | Executive Share | Share Option | Share Plan 16a | Share Plan | Share Plan | Performance | Executive Share | Share Option | Share Plan | Share Plan | |
| Share Plan 16 | Option Scheme 28 | Scheme 26 | (retained) | 16b (retained) | 16c (retained) | Share Plan 15 | Option Scheme 27 | Scheme 25 | 15a (retained) | 15b (retained) | |
| March 2025 | March 2025 | May 2025 | January 2025 | February 2025 | February 2025 | March 2024 | March 2024 | May 2024 | December 2024 | December 2024 | |
Fair value at grant date | £16.18 | £3.48 | £5.28 | £25.87 | £20.42 | £19.76 | £26.49 | £6.12 | £8.65 | £27.19 | £26.59 |
Share price | £18.14 | £18.14 | £18.57 | £27.86 | £21.10 | £21.10 | £28.29 | £28.29 | £28.12 | £27.80 | £27.80 |
Exercise price | £nil | £18.14 | £14.30 | £nil | £nil | £nil | £nil | £28.29 | £22.50 | £nil | £nil |
Expected volatility | 30.94% | 30.94% | 30.85% | 28.69% | 30.96% | 30.96% | 30.52% | 30.52% | 29.99% | 28.66% | 28.66% |
Option life | 3 years | 3 years | 3 years | 3 years | 1 year | 2 years | 3 years | 3 years | 3 years | 1 year | 2 years |
Expected dividend yield | 3.80% | 3.80% | 3.72% | 2.48% | 3.27% | 3.27% | 2.19% | 2.19% | 2.20% | 2.23% | 2.23% |
Risk-free rate | 4.14% | 4.14% | 3.68% | 4.23% | 4.00% | 4.05% | 4.07% | 4.07% | 4.47% | 4.32% | 4.26% |
| 2025 | 2024 | |
| £m | £m | |
Share options granted in 2021 | – | 0.4 |
Share options granted in 2022 | 0.3 | 1.2 |
Share options granted in 2023 | (0.1) | 1.7 |
Share options granted in 2024 | 0.4 | 1.2 |
Share options granted in 2025 | 0.9 | – |
1.5 | 4.5 | |
Social security contributions | (0.4) | 0.4 |
Total expense recognised as employee costs | 1.1 | 4.9 |
| 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2024 | |
| Dilapidations | National Insurance | Other | Total | Dilapidations | National Insurance | Redundancy | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at start of the year | 5.1 | 0.9 | 0.3 | 6.3 | 4.1 | 1.3 | 0.1 | 0.7 | 6.2 |
| Additional provision in the year | |||||||||
– Ordinary provisions | 2.7 | 0.1 | 2.3 | 5.1 | 2.8 | 0.5 | – | 0.1 | 3.4 |
– Exceptional provisions | – | – | 4.5 | 4.5 | – | – | – | – | – |
Utilised in the year | (1.1) | (0.2) | (0.1) | (1.4) | (1.0) | (0.9) | – | (0.2) | (2.1) |
| Provisions reversed during the year | |||||||||
– Ordinary provisions | (0.3) | (0.5) | – | (0.8) | (0.6) | – | – | (0.3) | (0.9) |
– Exceptional provisions (Note 4) | – | – | – | – | (0.2) | – | (0.1) | – | (0.3) |
Balance at end of the year | 6.4 | 0.3 | 7.0 | 13.7 | 5.1 | 0.9 | – | 0.3 | 6.3 |
Included in current liabilities | 3.1 | 0.2 | 7.0 | 10.3 | 2.7 | 0.6 | – | 0.1 | 3.4 |
Included in non-current liabilities | 3.3 | 0.1 | – | 3.4 | 2.4 | 0.3 | – | 0.2 | 2.9 |
6.4 | 0.3 | 7.0 | 13.7 | 5.1 | 0.9 | – | 0.3 | 6.3 |
Ordinary | 6.4 | 0.3 | 2.5 | 9.2 | 5.1 | 0.9 | – | 0.3 | 6.3 |
Exceptional | – | – | 4.5 | 4.5 | – | – | – | – | – |
6.4 | 0.3 | 7.0 | 13.7 | 5.1 | 0.9 | – | 0.3 | 6.3 |
| Ordinary shares | ||
| 2025 | 2024 | |
| Number | Number | |
In issue and fully paid at start of year – ordinary shares of 2p | 102,255,675 | 102,255,675 |
| 2025 | 2024 | |
| Per share | Per share | |
| pence | pence | |
2023 final dividend | – | 46.0p |
2023 special dividend | – | 40.0p |
2024 interim dividend | – | 19.0p |
2024 final dividend | 50.0p | – |
2025 interim dividend | 19.0p | – |
69.0p | 105.0p |
| 2025 | 2024 | |
| £m | £m | |
2023 final dividend | – | 46.8 |
2023 special dividend | – | 40.7 |
2024 interim dividend | – | 19.3 |
2024 final dividend | 50.9 | – |
2025 interim dividend | 19.4 | – |
70.3 | 106.8 |
Amounts owed to related parties | Amounts owed by related parties | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Dormant subsidiaries | 7.7 | 7.7 | – | – |