| 2025 | 2024 | ||
| Note | £’m | £’m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | 22 | ||
Operating expenses | 3 | ( | ( |
Operating profit | 3 | ||
Gain on bargain purchase | |||
Finance income | 6 | ||
Finance expense | 6 | ( | ( |
Profit before tax | |||
Taxation | 7 | ( | ( |
Profit for the year | |||
Earnings per share | Pence | Pence | |
– Basic | 9 | ||
– Diluted | 9 |
| 2025 | 2024 | ||
| £’m | £’m | ||
Profit for the year | |||
| Items that may be recycled subsequently into profit | |||
| or loss: | |||
| Exchange differences on translation of foreign | |||
operations | ( | ( | |
Cash flow hedges – changes in fair value | 24 | ( | |
Cost of hedging reserve – changes in fair value | 24 | ( | |
Tax relating to components of other comprehensive income | 13 | ( | |
Other comprehensive income for the period, net of income tax | ( | ||
| Total comprehensive income for the period | |||
attributable to equity shareholders of the parent |
| 2025 | 2024 | ||
| Note | £’m | £’m | |
| Non-current assets | |||
Intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Right of use assets | 12 | ||
Deferred tax assets | 13 | ||
Derivative financial instruments | 24 | ||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Tax receivable | |||
Derivative financial instruments | 24 | ||
Cash at bank and in hand | 16 | ||
Total assets | |||
| Current liabilities | |||
Borrowings | 17 | ( | ( |
Lease liabilities | 12 | ( | ( |
Trade and other payables | 18 | ( | ( |
Provisions | 22 | ( | ( |
Tax payable | ( | ||
Derivative financial instruments | 24 | ( | ( |
( | ( |
| 2025 | 2024 | ||
| Note | £’m | £’m | |
| Non-current liabilities | |||
Borrowings | 17 | ( | ( |
Lease liabilities | 12 | ( | ( |
Deferred tax liabilities | 13 | ( | |
Derivative financial instruments | 24 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 19 | ||
Share premium | 19 | ||
Hedging reserve | ( | ||
Cost of hedging reserve | ( | ||
Reverse acquisition reserve | ( | ( | |
Merger reserve | |||
Translation reserve | ( | ( | |
Retained earnings | |||
Equity attributable to equity holders of the parent |
| Reverse | |||||||||
| Cost of hedging | acquisition | Translation | Retained | ||||||
| Share capital | Share premium | Hedging reserve | reserve | reserve | Merger reserve | reserve | earnings | Total equity | |
| £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
At 31 January 2023 | ( | ( | |||||||
| Total comprehensive income for the period | |||||||||
Profit or loss | |||||||||
Other comprehensive income | ( | ( | ( | ||||||
( | ( | ||||||||
Hedging (losses) and costs of hedging transferred to the cost of inventory | ( | ( | |||||||
Deferred tax on transfers to inventory | |||||||||
Deferred tax related to Share-based payments | ( | ( | |||||||
| Transactions with owners, recorded directly in equity | |||||||||
Shares issued (note 19) | |||||||||
Share-based payment charges (note 25) | |||||||||
Dividends (note 8) | |||||||||
Total contributions by and distributions to owners | |||||||||
At 31 January 2024 | ( | ( | ( | ||||||
| Total comprehensive income for the period | |||||||||
Profit or loss | |||||||||
Other comprehensive income | ( | ( | ( | ||||||
( | ( | ||||||||
Hedging gains and costs of hedging transferred to the cost of inventory | |||||||||
Deferred tax related to Share-based payments | ( | ( | |||||||
| Transactions with owners, recorded directly in equity | |||||||||
Shares issued (note 19) | |||||||||
Share-based payment charges (note 25) | |||||||||
Dividends (note 8) 1 | ( | ( | |||||||
Total contributions by and distributions to owners | ( | ( | |||||||
At | ( | ( | ( |
| 2025 | 2024 | ||
| Note | £’m | £’m | |
Cash from operations | 20 | ||
Corporation tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Interest received on bank deposits | 6 | ||
Purchase of property, plant and equipment | 11 | ( | ( |
Purchase of intangible assets | 10 | ( | ( |
Acquisition of subsidiaries net of cash acquired | 29 | ( | ( |
Proceeds from disposal of fixed assets | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid on bank borrowings | 6 | ( | ( |
Proceeds from bank borrowings | 21 | ||
Repayment of bank borrowings | 21 | ( | ( |
Other financing costs paid | ( | ||
Shares issued under employee share schemes | 25 | ||
Payment of lease liabilities | 21 | ( | ( |
Interest paid in respect of lease liabilities | 21 | ( | ( |
Dividends paid | 8 | ( | |
Net cash outflow from financing activities | ( | ( | |
Impact of changes in foreign exchange rates | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the year | |||
Closing cash and cash equivalents | 16 |
| 2025 | 2024 | |
| £’m | £’m | |
| Revenue: | ||
cardfactory Stores | 506.8 | 478.9 |
cardfactory Online | 13.2 | 14.7 |
Partnerships | 22.2 | 17.0 |
Other | 0.3 | 0.3 |
Consolidated Group revenue | 542.5 | 510.9 |
Of which derived from customers in the UK | 509.8 | 484.8 |
Of which derived from customers overseas | 32.7 | 26.1 |
EBITDA 1 : | ||
cardfactory Stores | 131.8 | 127.4 |
cardfactory Online | (6.3) | (5.7) |
Partnerships | 1.0 | 1.2 |
Other | 1.0 | (0.3) |
Consolidated Group EBITDA 1 | 127.5 | 122.6 |
Consolidated Group depreciation, amortisation & impairment | (48.1) | (47.4) |
Consolidated Group gain on disposal | (0.1) | 1.2 |
Consolidated Group Operating Profit | 79.3 | 76.4 |
| 2025 | 2024 | |
| £’m | £’m | |
Revenue derived from customers in the UK | 509.8 | 484.8 |
| Revenue derived from customers overseas: | ||
– South Africa | 11.6 | 10.2 |
– Republic of Ireland | 15.4 | 11.1 |
– United States of America | 3.1 | – |
– Rest of the World | 2.6 | 4.8 |
Consolidated revenue | 542.5 | 510.9 |
| 2025 | 2024 | |
| £’m | £’m | |
Staff costs (note 5) | 174.5 | 162.4 |
| Depreciation expense | ||
– owned fixed assets (note 11) | 8.7 | 7.6 |
– right of use assets (note 12) | 36.3 | 35.9 |
Amortisation expense (note 10) | 3.5 | 2.8 |
Reversal of impairment of right-of-use assets (note 12) | (0.4) | (0.2) |
Impairment of tangible assets (note 11) | – | 0.2 |
Impairment of intangible assets (note 10) | – | 1.1 |
Loss/(profit) on disposal of fixed assets (notes 11 and 12) | 0.1 | (1.2) |
Foreign exchange loss | 2.3 | 0.6 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Audit of the consolidated and Company financial statements | 77 | 55 |
| Amounts receivable by the Company’s auditor and its associates | ||
| in respect of: | ||
Audit of financial statements of subsidiaries of the Company | 624 | 498 |
Audit-related assurance services | 92 | 85 |
Total fees | 793 | 638 |
| 2025 | 2024 | |
| £’m | £’m | |
Operating profit | 79.3 | 76.4 |
Depreciation, amortisation and impairment | 48.1 | 47.4 |
Loss/(gain) on disposal | 0.1 | (1.2) |
EBITDA 1 | 127.5 | 122.6 |
| 2025 | 2024 | |
| Number | Number | |
Management and administration | 773 | 534 |
Operations | 9,748 | 9,797 |
10,331 |
| 2025 | 2024 | |
| £’m | £’m | |
Employee wages and salaries | 154.3 | 143.1 |
Equity-settled share-based payment expense | 2.3 | 2.0 |
Social security costs | 11.1 | 9.3 |
Defined contribution pension costs | 2.3 | 2.1 |
Total employee costs | 170.0 | 156.5 |
Agency labour costs | 4.5 | 5.9 |
Total staff costs | 174.5 | 162.4 |
| 2025 | 2024 | |
| £’m | £’m | |
Salaries and short-term benefits | 7.9 | 7.4 |
Equity-settled share-based payment expense | 2.0 | 1.6 |
Social security costs | 1.1 | 1.0 |
Defined contribution pension costs | 0.1 | 0.2 |
11.1 | 10.2 |
| 2025 | 2024 | |
| £’m | £’m | |
Directors’ remuneration | 1.3 | 1.6 |
Amounts receivable under long-term incentive schemes | 0.8 | 0.5 |
Company contributions to defined contribution pension plans | – | – |
2.1 | 2.1 |
| 2025 | 2024 | |
| £’m | £’m | |
| Net finance expense | ||
Interest received | (0.2) | – |
Interest on bank loans and overdrafts | 6.4 | 6.5 |
Amortisation of loan issue costs 1 | 1.0 | 0.6 |
Lease interest | 8.0 | 6.3 |
15.2 | 13.4 |
| 2025 | 2024 | |
| £’m | £’m | |
| Current tax charge | ||
Current year | 16.5 | 13.8 |
Adjustments in respect of prior periods | (1.5) | 0.2 |
Total current tax charge | 15.0 | 14.0 |
| Deferred tax charge/(credit) | ||
Origination and reversal of temporary differences | (0.2) | 2.1 |
Adjustments in respect of prior periods | 1.5 | – |
Total deferred tax charge | 1.3 | 2.1 |
Total income tax charge | 16.3 | 16.1 |
| 2025 | 2024 | |
| £’m | £’m | |
Profit before tax | 64.1 | 65.6 |
Tax at the standard UK corporation tax rate of 25% (2024: 24% 1 ) | 16.0 | 15.8 |
| Tax effects of: | ||
Expenses not deductible for tax purposes | 0.5 | 0.6 |
Income not taxable for tax purposes | – | (0.6) |
Adjustments in respect of prior periods | – | 0.3 |
Effect of overseas tax rates | (0.2) | – |
Total income tax charge | 16.3 | 16.1 |
2025 | 2024 | |||||
| Current | Deferred | Total | Current | Deferred | Total | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
Income statement | 15.0 | 1.3 | 16.3 | 14.0 | 2.1 | 16.1 |
Other comprehensive income | – | 0.4 | 0.4 | – | (0.7) | (0.7) |
Equity | – | 0.1 | 0.1 | – | (0.4) | (0.4) |
Total tax | 15.0 | 1.8 | 16.8 | 14.0 | 1.0 | 15.0 |
| Pence per | 2025 | 2024 | |
| Dividends paid in the year: | share | £’m | £’m |
Total dividend for the year ended 31 January 2024 | 4.5p | 15.6 | – |
Interim dividend for the year ended 31 January 2025 | 1.2p | 4.2 | – |
Total dividends paid to shareholders in the year | 19.8 | – |
| 2025 | 2024 | |
| (Number) | (Number) | |
Weighted average number of shares in issue | 346,910,019 | 343,339,468 |
Weighted average number of dilutive share options | 2,295,420 | 3,940,467 |
| Weighted average number of shares for diluted | ||
earnings per share | 349,205,439 | 347,279,935 |
| 2025 | 2024 | |
| £’m | £’m | |
Profit for the financial period | 47.8 | 49.5 |
Pence | pence | |
Basic earnings per share 1 | 13.8 | 14.4 |
Diluted earnings per share | 13.7 | 14.3 |
| Customer | ||||
| relationships | ||||
| Goodwill | and brands | Software | Total | |
| £’m | £’m | £’m | £’m | |
| Cost | ||||
At 1 February 2024 | 328.2 | – | 35.0 | 363.2 |
Additions | – | – | 7.0 | 7.0 |
Acquisitions (note 29) | 8.7 | 12.9 | – | 21.6 |
At 31 January 2025 | 336.9 | 12.9 | 42.0 | 391.8 |
| Amortisation/impairment | ||||
At 1 February 2024 | 14.4 | – | 17.4 | 31.8 |
Amortisation in the period | – | 0.3 | 3.2 | 3.5 |
Impairment in the period | – | – | – | – |
At 31 January 2025 | 14.4 | 0.3 | 20.6 | 35.3 |
| Net book value | ||||
At 31 January 2025 | 322.5 | 12.6 | 21.4 | 356.5 |
At 31 January 2024 | 313.8 | – | 17.6 | 331.4 |
| Customer | ||||
| relationships | ||||
| Goodwill | and brands | Software | Total | |
| £’m | £’m | £’m | £’m | |
| Cost | ||||
At 1 February 2023 | 328.2 | – | 26.0 | 354.2 |
Additions | – | – | 9.0 | 9.0 |
At 31 January 2024 | 328.2 | – | 35.0 | 363.2 |
| Amortisation/impairment | ||||
At 1 February 2023 | 14.4 | – | 13.5 | 27.9 |
Amortisation in the period | – | – | 2.8 | 2.8 |
Impairment in the period | – | – | 1.1 | 1.1 |
At 31 January 2024 | 14.4 | – | 17.4 | 31.8 |
| Net book value | ||||
At 31 January 2024 | 313.8 | – | 17.6 | 331.4 |
At 31 January 2023 | 313.8 | – | 12.5 | 326.3 |
| Plant, | ||||
| equipment, | ||||
| Freehold | Leasehold | fixtures & | ||
| property | improvements | vehicles | Total | |
| £’m | £’m | £’m | £’m | |
| Cost | ||||
At 1 February 2024 | 22.6 | 40.8 | 95.7 | 159.1 |
Additions | 0.1 | – | 11.3 | 11.4 |
Acquisitions (note 29) | – | – | 0.2 | 0.2 |
Disposals | – | – | (0.7) | (0.7) |
At 31 January 2025 | 22.7 | 40.8 | 106.5 | 170.0 |
| Depreciation | ||||
At 1 February 2024 | 5.3 | 40.0 | 67.9 | 113. 2 |
Depreciation in the period | 0.4 | 0.4 | 7.9 | 8.7 |
Depreciation on disposals | – | – | (0.6) | (0.6) |
At 31 January 2025 | 5.7 | 40.4 | 75.2 | 121.3 |
| Net book value | ||||
At 31 January 2025 | 17.0 | 0.4 | 31.3 | 48.7 |
At 31 January 2024 | 17. 3 | 0.8 | 27. 8 | 45.9 |
| Plant, | ||||
| equipment, | ||||
| Freehold | Leasehold | fixtures & | ||
| property | improvements | vehicles | Total | |
| £’m | £’m | £’m | £’m | |
| Cost | ||||
At 1 February 2023 | 18.6 | 40.8 | 78.2 | 137.6 |
Additions | 1.3 | – | 17. 5 | 18.8 |
Acquisitions | 2.7 | – | – | 2.7 |
At 31 January 2024 | 22.6 | 40.8 | 95.7 | 159.1 |
| Depreciation | ||||
At 1 February 2023 | 4.9 | 39.0 | 61.5 | 105.4 |
Depreciation in the period | 0.4 | 1.0 | 6.2 | 7.6 |
Impairment in the period | – | – | 0.2 | 0.2 |
At 31 January 2024 | 5.3 | 40.0 | 67.9 | 113. 2 |
| Net book value | ||||
At 31 January 2024 | 17.3 | 0.8 | 27.8 | 45.9 |
At 31 January 2023 | 13.7 | 1.8 | 16.7 | 32.2 |
| 2025 | 2024 | |
| £’m | £’m | |
Buildings | 109.4 | 98.2 |
Motor Vehicles | 0.8 | 1.0 |
110.2 | 99.2 |
| 2025 | 2024 | |
| £’m | £’m | |
At the beginning of the year | 99.2 | 100.5 |
Acquisitions | 0.1 | 1.9 |
| Additions: | ||
Buildings | 47.5 | 32.0 |
Motor vehicles | 0.3 | 1.2 |
Disposals | (1.0) | (0.7) |
| Depreciation charge: | ||
Buildings | (35.7) | (35.4) |
Motor vehicles | (0.6) | (0.5) |
Net impairment reversal | 0.4 | 0.2 |
At the end of the year | 110.2 | 99.2 |
| 2025 | 2024 | |
| £’m | £’m | |
Current lease liabilities | (21.7) | (25.3) |
Non-current lease liabilities | (88.7) | (75.5) |
Total lease liabilities | (110.4) | (100.8) |
| 2025 | 2024 | |
| £’m | £’m | |
Depreciation expense on right of use assets | 36.3 | 35.9 |
(Reversal of impairment) / impairment of right of use assets | (0.4) | (0.2) |
Profit on disposal of right of use assets | – | (1.2) |
Lease interest | 8.0 | 6.3 |
Expense relating to short-term and low value leases 1 | – | – |
Expense relating to variable lease payments 2 | 0.2 | 0.6 |
Total lease related income statement expense | 44.1 | 41.4 |
| Derivative | ||||||
| financial | ||||||
| instruments | Other | |||||
| Share–based | and hedge | temporary | ||||
| Fixed assets | payments | accounting | Tax losses | differences | Total | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
At 31 January 2023 | 0.6 | 1.4 | (1.1) | – | 1.2 | 2.1 |
Acquisition of subsidiary | 0.1 | – | – | – | – | 0.1 |
Credit/(charge) to income statement | (2.4) | – | – | – | 0.3 | (2.1) |
Credit to other comprehensive income | – | – | 0.7 | – | – | 0.7 |
Credit/(Charge) to equity | – | (0.2) | 0.6 | – | – | 0.4 |
At 31 January 2024 | (1.7) | 1.2 | 0.2 | – | 1.5 | 1.2 |
Prior year adjustment | (0.6) | – | – | – | (1.1) | (1.7) |
Credit/(charge) to income statement | (0.5) | 0.3 | – | 0.6 | (0.2) | 0.2 |
(Charge) to other comprehensive income | – | – | (0.4) | – | – | (0.4) |
(Charge) to equity | – | (0.1) | – | – | – | (0.1) |
At 31 January 2025 | (2.8) | 1.4 | (0.2) | 0.6 | 0.2 | (0.8) |
| 2025 | 2024 | |
| £’m | £’m | |
Deferred tax assets | 1.6 | 2.9 |
Deferred tax liabilities | (3.0) | (1.7) |
Net deferred tax (liability)/asset | (1.4) | 1.2 |
| 2025 | 2024 | |
| £’m | £’m | |
Finished goods | 60.5 | 49.5 |
Work in progress | 0.6 | 0.5 |
61.1 | 50.0 |
| 2025 | 2024 | |
| £’m | £’m | |
| Current | ||
Trade receivables | 7.4 | 3.1 |
Other receivables | 0.4 | 0.2 |
Prepaid property costs | 5.0 | 3.8 |
Other prepayments | 4.2 | 4.5 |
17.0 | 11.6 |
| 2025 | 2024 | |
| £’m | £’m | |
Cash at bank and in hand | 16.5 | 11.3 |
Cash presented as current assets in the balance sheet | 16.5 | 11. 3 |
Bank overdraft | – | (0.2) |
Overdraft presented as current liabilities in the balance sheet | – | (0.2) |
Net cash and cash equivalents | 16.5 | 11.1 |
| 2025 | 2024 | |
| £’m | £’m | |
Sterling | 8.5 | 6.8 |
Euro | 2.5 | 3.3 |
US Dollar | 5.0 | 1.2 |
South African Rand | 0.5 | (0.2) |
16.5 | 11.1 |
| 2025 | 2024 | |
| £’m | £’m | |
| Current liabilities | ||
Bank loans and accrued interest | 0.1 | 6.9 |
Bank overdraft | – | 0.2 |
Total current liabilities | 0.1 | 7.1 |
| Non-current liabilities | ||
Bank loans | 73.9 | 37.9 |
| Interest | ||||
| margin | ||||
| Liability | Interest rate | ratchet range | ||
| £’m | % | % | ||
| 31 January 2025 | ||||
| Secured revolving | Total facility size | |||
credit facility | 75.0 | Margin + SONIA | 1.90 – 2.80 | = £125 million |
Property mortgage | 0.4 | |||
Debt issue costs | (1.4) | |||
| 74.0 | ||||
| 31 January 2024 | ||||
Secured term loans – Tranche ‘B’ | 18.8 | 5.50 + SONIA | – | |
| Secured revolving | Total facility size | |||
credit facility | 26.0 | Margin + SONIA | 2.75 – 4.50 | = £100 million |
Accrued interest | 0.1 | |||
Property mortgage | 0.6 | |||
Bank overdraft | 0.2 | |||
Debt issue costs | (0.7) | |||
| 45.0 |
| 2025 | 2024 | |
| £’m | £’m | |
| Current | ||
Trade payables | 20.7 | 25.1 |
Other taxation and social security | 21.4 | 21.8 |
Property accruals | 5.5 | 7.4 |
Payroll accruals | 8.9 | 12.8 |
Other accruals | 20.3 | 13.0 |
76.8 | 80.1 |
| 2025 | 2024 | |
| (Number) | (Number) | |
| Share capital | ||
| Allotted, called up and fully paid ordinary | ||
| shares of one pence: | ||
At the start of the period | 345,576,361 | 342,636,090 |
Issued in the period (note 25) | 2,428,355 | 2,940,271 |
At the end of the period | 348,004,716 | 345,576,361 |
| 2025 | 2024 | |
| £’m | £’m | |
| Share capital | ||
At the start of the period | 3.5 | 3.4 |
Issued in the period (note 25) | – | 0.1 |
At the end of the period | 3.5 | 3.5 |
£’m | £’m | |
| Share premium | ||
At the start of the period | 202.7 | 202.2 |
Issued in the period (note 25) | 0.5 | 0.5 |
At the end of the period | 203.2 | 202.7 |
| 2025 | 2024 | |
| £’m | £’m | |
Profit Before Tax | 64.1 | 65.6 |
Gain on bargain purchase | – | (2.6) |
Net finance expense | 15.2 | 13.4 |
Operating profit | 79.3 | 76.4 |
| Adjusted for: | ||
Depreciation and amortisation | 48.5 | 46.3 |
Reversal of impairment of right-of-use assets | (0.4) | (0.2) |
Impairment of tangible assets | – | 0.2 |
Impairment of intangible assets | – | 1.1 |
Gain on disposal of fixed assets | – | (1.2) |
Cash flow hedging foreign currency movements | (1.9) | (0.4) |
Unrealised foreign exchange (gains) / losses | (0.1) | 0.5 |
Share-based payments charge | 2.3 | 2.1 |
Operating cash flows before changes in working capital | 127.7 | 124.8 |
(Increase)/decrease in receivables | (3.3) | 3.6 |
(Increase)/decrease in inventories | (11.2) | (1.2) |
(Decrease) in payables | (4.1) | (6.5) |
Movement in provisions | (3.5) | (2.0) |
Cash inflow from operating activities | 105.6 | 118.7 |
| At 1 February | Non-cash | At 31 January | ||
| 2024 | Cash flow | changes | 2025 | |
| £’m | £’m | £’m | £’m | |
| Secured bank loans and accrued | ||||
interest (note 17) | (44.8) | (23.6) | (5.6) | (74.0) |
Lease liabilities | (100.8) | 45.6 | (55.2) | (110.4) |
Total debt | (145.6) | 22.0 | (60.8) | (184.4) |
Add: debt costs capitalised | (0.7) | (1.6) | 0.9 | (1.4) |
Add: bank overdraft | (0.2) | 0.2 | – | – |
| Less: cash and cash equivalents (note | ||||
16) | 11. 3 | 5.2 | – | 16.5 |
Net debt | (135.2) | 25.8 | (59.9) | (169.3) |
Lease liabilities | 100.8 | (45.6) | 55.2 | 110.4 |
Net debt excluding lease liabilities | (34.4) | (19.8) | (4.7) | (58.9) |
| At 1 February | Non-cash | At 31 January | ||
| 2023 | Cash flow | changes | 2024 | |
| £’m | £’m | £’m | £’m | |
| Secured bank loans and accrued | ||||
interest (note 17) | (65.7) | 30.1 | (9.2) | (44.8) |
Lease liabilities | (105.4) | 43.7 | (39.1) | (100.8) |
Total debt | (171.1) | 73.8 | (48.3) | (145.6) |
Add: debt costs capitalised | (1.4) | – | 0.7 | (0.7) |
Add: bank overdraft | (1.8) | 1.8 | (0.2) | (0.2) |
| Less: cash and cash equivalents (note | ||||
16) | 11.7 | (0.4) | – | 11.3 |
Net debt | (162.6) | 75.2 | (47.8) | (135.2) |
Lease liabilities | 105.4 | (43.7) | 39.1 | 100.8 |
Net debt excluding lease liabilities | (57.2) | 31.5 | (8.7) | (34.4) |
| Covid-19- | Property | Restructuring | ||
| related support | provisions | provision | Total | |
| £’m | £’m | £’m | £’m | |
At 1 February 2023 | 7.4 | 2.1 | – | 9.5 |
Provisions utilised during the year | – | (0.2) | – | (0.2) |
Provisions released during the year | (2.0) | 0.2 | – | (1.8) |
Amounts provided during the year | – | – | – | – |
At 31 January 2024 | 5.4 | 2.1 | – | 7. 5 |
Acquisitions | – | 0.6 | – | 0.6 |
Provisions utilised during the year | (3.3) | (0.3) | – | (3.6) |
Provisions released during the year | – | (0.8) | – | (0.8) |
Amounts provided during the year | – | 0.5 | 1.2 | 1.7 |
At 31 January 2025 | 2.1 | 2.1 | 1.2 | 5.4 |
| Less than one | One to two | Two to five | More than five | ||
| year | years | years | years | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| At 31 January 2025 | |||||
Bank loans | 0.1 | 0.1 | 75.2 | – | 75.4 |
Lease liabilities | 29.0 | 35.0 | 56.3 | 6.7 | 127.0 |
Trade and other payables | 76.8 | – | – | – | 76.8 |
105.9 | 35.1 | 131.5 | 6.7 | 279.2 | |
| At 31 January 2024 | |||||
Bank loans | 8.5 | 38.3 | – | – | 46.8 |
Lease liabilities | 29.5 | 29.7 | 49.4 | 6.9 | 115.5 |
Trade and other payables | 80.1 | – | – | – | 80.1 |
118.1 | 68.0 | 49.4 | 6.9 | 242.4 |
| Less than one | One to two | Two to five | More than five | ||
| year | years | years | years | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| At 31 January 2025 | |||||
| Foreign exchange | |||||
| contracts | |||||
– Inflow | 60.4 | 26.6 | 4.8 | – | 91.8 |
– Outflow | (58.3) | (25.2) | (4.6) | – | (88 .1) |
| Interest rate contracts | |||||
– Inflow | – | – | – | – | – |
– Outflow | – | – | – | – | – |
| At 31 January 2024 | |||||
| Foreign exchange | |||||
| contracts | |||||
– Inflow | 63.6 | 28.3 | – | – | 91.9 |
– Outflow | (64.5) | (28.1) | – | – | (92.6) |
| Interest rate contracts | |||||
– Inflow | 0.1 | – | – | – | 0.1 |
– Outflow | – | (0.1) | – | – | (0.1) |
2025 | 2024 | |||
| Impact on cash | Impact on cash | |||
| Impact on | flow hedging | Impact on | flow hedging | |
| profit after tax | reserve | profit after tax | reserve | |
| £’m | £’m | £’m | £’m | |
10 cent increase | (2.2) | (2.8) | (2.6) | (2.7) |
10 cent decrease | 2.6 | 3.3 | 3.0 | 3.2 |
2025 | 2024 | |||
| Impact on cash | Impact on cash | |||
| Impact on | flow hedging | Impact on | flow hedging | |
| profit after tax | reserve | profit after tax | reserve | |
| £’m | £’m | £’m | £’m | |
50 basis point interest rate increase | (0.3) | – | (0.3) | 0.1 |
50 basis point interest rate decrease | 0.3 | – | 0.3 | (0.1) |
| 2025 | 2024 | |
| £’m | £’m | |
| Derivative assets | ||
| Non-current | ||
Interest rate contracts | – | – |
Foreign exchange contracts | 0.9 | 0.6 |
0.9 | 0.6 | |
| Current | ||
Interest rate contracts | – | 0.2 |
Foreign exchange contracts | 2.4 | 0.7 |
2.4 | 0.9 | |
| Derivative liabilities | ||
| Current | ||
Interest rate contracts | – | (0.1) |
Foreign exchange contracts | (0.3) | (1.6) |
(0.3) | (1.7) | |
| Non-current | ||
Interest rate contracts | – | (0.1) |
Foreign exchange contracts | (0.4) | (0.7) |
(0.4) | (0.8) | |
| Net derivative financial instruments | ||
Interest rate contracts | – | – |
Foreign exchange contracts | 2.6 | (1.0) |
2.6 | (1.0) |
| Financial | Financial | |||
| Cash flow | assets at | liabilities at | ||
| Mandatorily | hedging | amortised | amortised | |
| at FVTPL | instruments | cost | cost | |
| At 31 January 2025 | £’m | £’m | £’m | £’m |
| Financial assets measured at fair value | ||||
Derivative financial instruments | 1.6 | 1.7 | – | – |
| Financial assets not measured at fair value | ||||
Trade receivables | – | – | 17.0 | – |
Cash and cash equivalents | – | – | 16.5 | – |
| Financial liabilities measured at fair value | ||||
Derivative financial instruments | (0.4) | (0.3) | – | – |
Financial liabilities not measured at fair value | ||||
Secured bank loans | – | – | – | (74.0) |
Unsecured bank overdrafts | – | – | – | – |
Trade and other payables | – | – | – | (76.8) |
1.2 | 1.4 | 33.5 | (150.8) | |
At 31 January 2024 | £’m | £’m | £’m | £’m |
| Financial assets measured at fair value | ||||
Derivative financial instruments | 0.9 | 0.6 | – | – |
| Financial assets not measured at fair value | ||||
Trade receivables | – | – | 3.1 | – |
Cash and cash equivalents | – | – | 11.3 | – |
| Financial liabilities measured at fair value | ||||
Derivative financial instruments | (1.2) | (1.3) | – | – |
| Financial liabilities not measured at fair value | ||||
Secured bank loans | – | – | – | (44.8) |
Unsecured bank overdrafts | – | – | – | (0.2) |
Trade and other payables | – | – | – | (80.1) |
(0.3) | (0.7) | 14.4 | (125.1) |
RSA/LTIP | SAYE | ||||
| Weighted | Weighted | ||||
| Number of | average | Number of | average | ||
| options | exercise price | options | exercise price | ||
Outstanding at 1 February 2023 | 6, | 847,140 | £0.01 | 5,192,229 | £0.42 |
Granted during the year | 2,162,869 | £0.01 | 1,476,343 | £0.72 | |
Exercised during the year | (1,170,305) | £0.01 | (1,769,966) | £0.27 | |
Forfeited during the year | (210,756) | £0.01 | (901,863) | £0.56 | |
Outstanding at 31 January 2024 | 7,628,948 | £0.01 | 3,996,743 | £0.56 | |
Granted during the year | 2,480,692 | £0.01 | 1,493,898 | £0.75 | |
Exercised during the year | (1,469,447) | £0.01 | (958,908) | £0.50 | |
Forfeited during the year | (791,808) | £0.01 | (613,838) | £0.61 | |
Outstanding at 31 January 2025 | 7,848,385 | £0.01 | 3,917,895 | £0.58 |
2025 | 2024 | ||||
RSA/LTIP (1) | RSA/LTIP (2) | SAYE | RSA/LTIP (1) | SAYE | |
Granted during the year | 2,431,769 | 48,923 | 1,493,898 | 2,162,869 | 1,476,343 |
Fair value at grant date | £0.93 | £0.99 | £0.46 | £0.92 | £0.43 |
Share price at grant date* | £0.93 | £0.99 | £1.12 | £0.92 | £0.87 |
Exercise price* | £0.01 | £0.01 | £0.75 | £0.01 | £0.72 |
Expected volatility | 48% | 43% | 47% | 63% | 58% |
Expected term (years) | 3 | 1.25 | 3 | 3 to 5 | 3 |
Expected dividend yield | N/A** | N/A** | 4% | N/A** | 0% |
Risk free interest rate | 4.38% | 4.24% | 4.30% | 4.32% | 5.05% |
| 2025 | 2024 | |
| All amounts exclude national insurance costs | £’m | £’m |
RSA or LTIP | 2.0 | 1.7 |
SAYE | 0.3 | 0.4 |
Total share-based payment expense | 2.3 | 2.1 |
| Garven | Garlanna | Total | |
| Holdings | Holdings | fair value | |
| £’m | £’m | £’m | |
Non-current assets | 0.1 | 0.2 | 0.3 |
Property, plant & equipment | – | 0.2 | 0.2 |
Right-of-use assets | 0.1 | – | 0.1 |
Current assets | 3.7 | 2.2 | 5.9 |
Inventories | 0.2 | 1.0 | 1.2 |
Trade & other receivables | 1.5 | 0.6 | 2.1 |
Cash at bank and in hand | 2.0 | 0.6 | 2.6 |
Total assets | 3.8 | 2.4 | 6.2 |
Current liabilities | (0.9) | (1.8) | (2.7) |
Trade & other payables | (0.8) | (0.3) | (1.1) |
Tax payable | – | (0.1) | (0.1) |
Lease liabilities | (0.1) | – | (0.1) |
Provisions | – | (1.4) | (1.4) |
Total liabilities | (0.9) | (1.8) | (2.7) |
Net assets of acquired subsidiaries | 2.9 | 0.6 | 3.5 |
Add: Intangible assets (note 10) | 10.0 | 2.9 | 12.9 |
Add: Goodwill (note 10) | 8.7 | – | 8.7 |
Total consideration paid | 21.6 | 3.5 | 25.1 |
Less cash acquired: | (2.0) | (0.6) | (2.6) |
Net cash outflow | 19.6 | 2.9 | 22.5 |