| Group | |||
| 2025 | 2024 | ||
| Notes | £’m | £’m | |
Revenue | 3, 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Share of profit from joint ventures and associates | |||
Gain on revaluation of investment properties | 13 | ||
Operating profit | 4, 5 | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
Profit before income tax | |||
Income tax charge | 8 | ( | ( |
Profit for the year | |||
| Earnings per Share for profit attributable to the equity holders | |||
– basic (pence) | 10 | ||
– diluted (pence) | 10 |
| Group | ||
| 2025 | 2024 | |
| £’m | £’m | |
Profit for the year | ||
| Other comprehensive income | ||
| Items that may be reclassified subsequently to profit or loss: | ||
Currency translation differences | ( | |
Net investment hedge | ( | |
Other comprehensive income, net of tax | ( | |
Total comprehensive income for the year |
| Group | |||
| 2025 | 2024 | ||
| Notes | £’m | £’m | |
| Assets | |||
| Non-current assets | |||
Investment properties | 13 | ||
Property, plant and equipment | 14 | ||
Investments in associates | 11 | ||
Investment in joint ventures | 12 | ||
Deferred tax assets | 22 | ||
| Current assets | |||
Inventories | |||
Current income tax receivables | |||
Trade and other receivables | 16 | ||
Cash and cash equivalents | 17 | ||
Total assets | |||
| Current liabilities | |||
Borrowings | 19 | ( | |
Trade and other payables | 18 | ( | ( |
Lease liabilities | 21 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Borrowings | 19 | ( | ( |
Deferred tax liabilities | 22 | ( | ( |
Lease liabilities | 21 | ( | ( |
Provisions | 27 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Ordinary share capital | 23 | ||
Share premium | |||
Translation reserve | ( | ||
Retained earnings | |||
Total equity |
| Group | |||||
| Share | Share | Translation | Retained | ||
| capital | premium | reserve | earnings | Total | |
| £’m | £’m | £’m | £’m | £’m | |
Balance at 1 November 2023 | |||||
| Comprehensive income | |||||
Profit for the year | |||||
| Other comprehensive income | |||||
Currency translation differences | ( | ( | |||
Net investment hedge | |||||
Total other comprehensive income | ( | ( | |||
Total comprehensive income | ( | ||||
| Transactions with owners | |||||
Dividends (note 9) | ( | ( | |||
Increase in share capital and share premium | |||||
Employee share options | ( | ( | |||
Transactions with owners | ( | ( | |||
Balance at 1 November 2024 | ( | ||||
| Comprehensive income | |||||
Profit for the year | |||||
| Other comprehensive income | |||||
Currency translation differences | |||||
Net investment hedge | ( | ( | |||
Total other comprehensive income | |||||
Total comprehensive income | |||||
| Transactions with owners | |||||
Dividends (note 9) | ( | ( | |||
Employee share options | |||||
Transactions with owners | ( | ( | |||
Balance at 31 October 2025 |
| Group | |||
| 2025 | 2024 | ||
| Notes | £’m | £’m | |
| Cash flows from operating activities | |||
Cash generated from operations | 24 | ||
Interest received | |||
Interest paid | ( | ( | |
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Investment in joint ventures and associates | 11, 12 | ( | ( |
Expenditure on investment properties | ( | ( | |
Net proceeds from disposal of investment properties | |||
Purchase of property, plant and equipment | ( | ( | |
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Issue of share capital | |||
Equity dividends paid | 9 | ( | ( |
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Debt issuance costs | ( | ( | |
Principal payment of lease liabilities | ( | ( | |
Net cash inflow from financing activities | |||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Exchange loss on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 1 November | |||
Cash and cash equivalents at 31 October | 17 |
| 2025 | 2024 | |
| £’m | £’m | |
Self-storage income | 196.5 | 186.6 |
Customer goods protection income | 26.1 | 25.1 |
Other non-storage income | 11.7 | 11.7 |
Total revenue | 234.3 | 223.4 |
| Expansion | ||||
| UK | Paris | Markets | Group | |
| Year ended 31 October 2025 | £’m | £’m | £’m | £’m |
| Continuing operations | ||||
Revenue | 167.5 | 44.6 | 22.2 | 234.3 |
Underlying EBITDAR | 96.9 | 29.8 | 10.3 | 137.0 |
Share-based payments | (1.2) | 0.1 | — | (1.1) |
Exceptional costs | (0.6) | — | (0.1) | (0.7) |
Depreciation | (1.3) | (0.1) | (0.1) | (1.5) |
Share of joint ventures’ and associates’ profit | — | — | 2.5 | 2.5 |
Gain on investment properties | (14.9) | 12.6 | 25.4 | 23.1 |
Operating profit | 78.9 | 42.4 | 38.0 | 159.3 |
Net finance expense | (23.3) | (2.9) | (6.0) | (32.2) |
Profit before tax | 55.6 | 39.5 | 32.0 | 127.1 |
Total investment properties | 2,350.3 | 747.9 | 381.9 | 3,480.1 |
Total investments in joint ventures and associates | — | 1.8 | 49.1 | 50.9 |
| Expansion | ||||
| UK | Paris | Markets | Group | |
| Year ended 31 October 2024 | £’m | £’m | £’m | £’m |
| Continuing operations | ||||
Revenue | 162.2 | 43.7 | 17.5 | 223.4 |
Underlying EBITDAR | 99.3 | 28.7 | 7.4 | 135.4 |
Share-based payments | (0.1) | (0.1) | (0.1) | (0.3) |
Depreciation | (1.4) | (0.1) | — | (1.5) |
Gain on investment properties | 226.8 | 40.9 | 24.5 | 292.2 |
Operating profit | 324.6 | 69.4 | 31.8 | 425.8 |
Net finance expense | (17.2) | (1.3) | (8.7) | (27.2) |
Profit before tax | 307.4 | 68.1 | 23.1 | 398.6 |
Total investment properties | 2,293.2 | 668.6 | 322.3 | 3,284.1 |
Total investments in joint ventures and associates | — | 1.8 | 4.8 | 6.6 |
| 2025 | 2024 | ||
| Notes | £’m | £’m | |
Staff costs | 26 | 37.1 | 30.9 |
Inventories: cost of inventories recognised as an expense (included in cost of sales) | 1.2 | 1.0 | |
Exceptional costs | 0.7 | — | |
Depreciation on property, plant, and equipment | 14 | 1.5 | 1.5 |
Gain on revaluation of investment properties | 13 | (23.1) | (292.2) |
| 2025 | 2024 | |
| £’m | £’m | |
| Audit services | ||
| Fees payable to the Company’s auditor and its associates for the audit of the parent company and consolidated | 0.5 | 0.4 |
| financial statements | ||
| Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant | 0.1 | 0.1 |
| to legislation | ||
Total audit fees | 0.6 | 0.5 |
Audit-related assurance services (half year review) | 0.1 | 0.1 |
Other assurance services | — | 0.1 |
Total non-audit services | 0.1 | 0.2 |
Total | 0.7 | 0.7 |
| 2025 | 2024 | |
| £’m | £’m | |
| Finance income | ||
Other interest and similar income | 0.3 | 0.1 |
Interest receivable from loan to associates | 0.2 | — |
Underlying finance income | 0.5 | 0.1 |
Total finance income | 0.5 | 0.1 |
| Finance costs | ||
Interest payable on borrowings | (25.5) | (19.9) |
Amortisation of debt issuance costs on borrowings | (1.4) | (1.6) |
Underlying finance charges | (26.9) | (21.5) |
Interest on lease liabilities | (5.8) | (5.8) |
Total finance costs | (32.7) | (27.3) |
Net finance costs | (32.2) | (27.2) |
| 2025 | 2024 | ||
| Note | £’m | £’m | |
| Current tax: | |||
– current year | 4.5 | 4.3 | |
– prior year | (0.1) | — | |
4.4 | 4.3 | ||
| Deferred tax: | |||
– current year | 14.4 | 21.7 | |
– prior year | (2.8) | 0.3 | |
22 | 11.6 | 22.0 | |
Tax charge | 16.0 | 26.3 |
| 2025 | 2024 | |
| £’m | £’m | |
Profit before tax | 127.1 | 398.6 |
Profit before tax multiplied by the standard rate of corporation tax in the UK of 25% (FY 2024: 25%) | 31.8 | 99.7 |
| Effect of: | ||
– permanent differences | 3.0 | 1.5 |
– profits from the tax exempt business | (17.2) | (78.2) |
– difference from overseas tax rates | 0.4 | 1.5 |
– potential deferred tax assets not recognised | 0.9 | 1.7 |
– prior year adjustment | (2.9) | 0.1 |
Tax charge | 16.0 | 26.3 |
Year ended 31 October 2025 | Year ended 31 October 2024 | |||||
| Earnings | Shares | Pence | Earnings | Shares | Pence | |
| £’m | million | per share | £’m | million | per share | |
Basic EPS | 111.1 | 218.4 | 50.9 | 372.3 | 218.3 | 170.5 |
Dilutive securities | — | 1.3 | (0.3) | — | 0.6 | (0.4) |
Diluted EPS | 111.1 | 219.7 | 50.6 | 372.3 | 218.9 | 170.1 |
Year ended 31 October 2025 | Year ended 31 October 2024 | |||||
| Earnings | Shares | Pence | Earnings | Shares | Pence | |
| £’m | million | per share | £’m | million | per share | |
Basic EPS | 111.1 | 218.4 | 50.9 | 372.3 | 218.3 | 170.5 |
| Adjustments: | ||||||
Gain on revaluation of investment properties | (23.1) | — | (10.6) | (292.2) | — | (133.9) |
Exceptional items | 0.7 | — | 0.3 | — | — | — |
| Fair value re-measurement of investment | (10.3) | — | (4.7) | (9.7) | — | (4.5) |
| properties lease liabilities | ||||||
| Non-underlying joint venture and associate | (2.6) | — | (1.2) | — | — | — |
| earnings | ||||||
Tax on adjustments | 11.6 | — | 5.4 | 22.0 | — | 10.1 |
Adjusted Basic EPRA EPS | 87.4 | 218.4 | 40.1 | 92.4 | 218.3 | 42.2 |
Share-based payments charge | 1.1 | — | 0.5 | 0.3 | — | 0.1 |
Dilutive shares | — | 1.3 | (0.3) | — | 0.9 | — |
Adjusted Diluted EPRA EPS 1 | 88.5 | 219.7 | 40.3 | 92.7 | 219.2 | 42.3 |
PBC | CERF II | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
At 1 November 2024 | 1.8 | 1.8 | 4.8 | 2.3 | 6.6 | 4.1 |
Additions | — | — | — | 2.5 | — | 2.5 |
Share of profit | — | — | (0.4) | — | (0.4) | — |
Exchange movements | — | — | 0.3 | — | 0.3 | — |
At 31 October 2025 | 1.8 | 1.8 | 4.7 | 4.8 | 6.5 | 6.6 |
PBC | CERF II | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Group’s share | £’m | £’m | £’m | £’m | £’m | £’m |
Statutory profit after tax | — | — | (0.4) | — | (0.4) | — |
| Adjusted for: | ||||||
| Fair value re-measurement of investment | — | — | (0.2) | — | (0.2) | — |
| properties lease liabilities | ||||||
Adjusted Basic EPRA earnings | — | — | (0.6) | — | (0.6) | — |
| EasyBox | ||
| 2025 | 2024 | |
| £’m | £’m | |
At 1 November 2024 | — | — |
Additions | 38.9 | — |
Share of profit | 2.9 | — |
Exchange movements | 2.6 | — |
At 31 October 2025 | 44.4 | — |
| EasyBox | ||
| 2025 | 2024 | |
| Group’s share | £’m | £’m |
Statutory profit after tax | 2.9 | — |
| Adjusted for: | ||
Gain on investment properties and investment properties under construction | (2.4) | — |
Adjusted Basic EPRA earnings | 0.5 | — |
| Investment | Investment | Investment | Total | |
| properties, net of | properties lease | property under | investment | |
| lease liabilities | liabilities | construction | properties | |
| £’m | £’m | £’m | £’m | |
At 1 November 2024 | 3,052.8 | 100.6 | 130.7 | 3,284.1 |
Additions | 28.8 | 21.7 | 81.3 | 131.8 |
Disposals | (6.0) | (1.9) | — | (7.9) |
Reclassification at completed cost | 100.9 | — | (100.9) | — |
Revaluations | 23.3 | — | 10.1 | 33.4 |
Fair value re-measurement of investment properties lease liabilities | — | (10.3) | — | (10.3) |
Exchange movements | 46.1 | 1.3 | 1.6 | 49.0 |
At 31 October 2025 | 3,245.9 | 111.4 | 122.8 | 3,480.1 |
| Investment | Investment | Investment | Total | |
| properties, net of | properties lease | property under | investment | |
| lease liabilities | liabilities | construction | properties | |
| £’m | £’m | £’m | £’m | |
At 1 November 2023 | 2,681.1 | 101.2 | 108.6 | 2,890.9 |
Additions | 45.9 | 11.7 | 80.0 | 137.6 |
Disposals | — | (1.6) | — | (1.6) |
Reclassification at completed cost | 56.1 | — | (56.1) | — |
Revaluations | 301.9 | — | — | 301.9 |
Fair value re-measurement of investment properties lease liabilities | — | (9.7) | — | (9.7) |
Exchange movements | (32.2) | (1.0) | (1.8) | (35.0) |
At 31 October 2024 | 3,052.8 | 100.6 | 130.7 | 3,284.1 |
| Revaluation | |||
| Cost | on cost | Valuation | |
| £’m | £’m | £’m | |
| Freehold stores | |||
At 1 November 2024 | 1,094.8 | 1,470.4 | 2,565.2 |
Movement in year | 126.6 | 59.1 | 185.7 |
At 31 October 2025 | 1,221.4 | 1,529.5 | 2,750.9 |
| Leasehold stores | |||
At 1 November 2024 | 164.2 | 323.4 | 487.6 |
Movement in year | 12.3 | (4.9) | 7.4 |
At 31 October 2025 | 176.5 | 318.5 | 495.0 |
| All stores | |||
At 1 November 2024 | 1,259.0 | 1,793.8 | 3,052.8 |
Movement in year | 138.9 | 54.2 | 193.1 |
At 31 October 2025 | 1,397.9 | 1,848.0 | 3,245.9 |
| 2025 | 2024 | |
| £’m | £’m | |
Revaluations of investment property and investment property under construction | 33.4 | 301.9 |
Fair value re-measurement of investment properties lease liabilities | (10.3) | (9.7) |
Gain on revaluation of investment properties | 23.1 | 292.2 |
| Impact of change in | Impact of a change in stabilised | Impact of a delay in stabilised | |||
| capitalisation rates | occupancy assumption | occupancy assumption | |||
| £’m | £’m | £’m | |||
25 bps decrease | 25 bps increase | 1% increase | 1% decrease | 24-month delay | |
Reported group | 151.2 | (137.2) | 50.6 | (50.4) | (39.2) |
| Owner-occupied | Fixtures | ||||
| buildings | Motor vehicles | and fittings | IFRS 16 leases | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| Cost | |||||
At 1 November 2024 | 1.9 | 1.8 | 10.9 | 0.6 | 15.2 |
Additions | — | 0.4 | 2.5 | 0.2 | 3.1 |
Disposals | — | (0.1) | (0.2) | — | (0.3) |
At 31 October 2025 | 1.9 | 2.1 | 13.2 | 0.8 | 18.0 |
| Accumulated depreciation | |||||
At 1 November 2024 | 0.2 | 0.9 | 7.8 | 0.6 | 9.5 |
Charge for the year | — | 0.3 | 1.1 | 0.1 | 1.5 |
Disposals | — | (0.1) | (0.1) | — | (0.2) |
At 31 October 2025 | 0.2 | 1.1 | 8.8 | 0.7 | 10.8 |
| Net book value | |||||
At 31 October 2025 | 1.7 | 1.0 | 4.4 | 0.1 | 7.2 |
At 31 October 2024 | 1.7 | 0.9 | 3.1 | — | 5.7 |
| Owner-occupied | Motor | Fixtures | IFRS 16 | ||
| buildings | vehicles | and fittings | leases | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| Cost | |||||
At 1 November 2023 | 1.7 | 1.4 | 9.5 | 0.6 | 13.2 |
Additions | 0.2 | 0.4 | 1.4 | — | 2.0 |
At 31 October 2024 | 1.9 | 1.8 | 10.9 | 0.6 | 15.2 |
| Accumulated depreciation | |||||
At 1 November 2023 | 0.2 | 0.6 | 6.8 | 0.4 | 8.0 |
Charge for the year | — | 0.3 | 1.0 | 0.2 | 1.5 |
At 31 October 2024 | 0.2 | 0.9 | 7.8 | 0.6 | 9.5 |
| Net book value | |||||
At 31 October 2024 | 1.7 | 0.9 | 3.1 | — | 5.7 |
At 31 October 2023 | 1.5 | 0.8 | 2.7 | 0.2 | 5.2 |
| 2025 | 2024 | |
| Number | Number | |
| Shares in issue | ||
At year end | 218,490,500 | 218,490,500 |
Adjustment for Employee Benefit Trust (treasury) shares | (70,531) | (75,397) |
IFRS/EPRA number of shares (basic) | 218,419,969 | 218,415,103 |
Dilutive effect of Save As You Earn shares | 84,752 | 7,769 |
Dilutive effect of Long Term Incentive Plan shares | 1,194,321 | 567,621 |
IFRS/EPRA number of shares (diluted) | 219,699,042 | 218,990,493 |
2025 | 2024 | |||||
| Basic net | Diluted net | Basic net | Diluted net | |||
| Net assets | assets per share | assets per share | Net assets | assets per share | assets per share | |
| £’m | pence | pence | £’m | pence | pence | |
Statutory net asset value | 2,288.4 | 1,048 | 1,042 | 2,226.8 | 1,020 | 1,017 |
| Adjustments to exclude: | ||||||
| Deferred tax liabilities on the revaluation | ||||||
of investment properties | 176.7 | 155.4 | ||||
EPRA net asset value | 2,465.1 | 1,129 | 1,122 | 2,382.2 | 1,091 | 1,088 |
| 2025 | 2024 | |
| £’m | £’m | |
| Assets | ||
Non-current assets | 3,547.0 | 3,302.7 |
Current assets | 44.0 | 58.4 |
Total assets | 3,591.0 | 3,361.1 |
| Liabilities | ||
Current liabilities | (165.9) | (65.8) |
Non-current liabilities | (960.0) | (913.0) |
Total liabilities | (1,125.9) | (979.0) |
EPRA adjusted Net Asset Value | 2,465.1 | 2,382.2 |
EPRA adjusted basic net assets per share | 1,129 pence | 1,091 pence |
| 2025 | 2024 | |
| £’m | £’m | |
| Current | ||
Trade receivables | 25.2 | 21.9 |
Less: credit loss allowance | (8.7) | (6.6) |
Trade receivables – net | 16.5 | 15.3 |
Other receivables | 9.0 | 7.3 |
Prepayments | 6.1 | 9.1 |
31.6 | 31.7 |
UK | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 8.7% | 25.0% | 44.3% | 6.8% |
Estimated total gross carrying amount at default (£’m) | 7.7 | 2.3 | 1.2 | 0.7 | 11.9 |
Lifetime ECL (£’m) | — | (0.2) | (0.3) | (0.3) | (0.8) |
Net trade receivables as at 31 October 2025 | 7.7 | 2.1 | 0.9 | 0.4 | 11.1 |
France | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 9.9% | 25.5% | 74.0% | 62.3% |
Estimated total gross carrying amount at default (£’m) | 0.7 | 1.0 | 0.5 | 9.8 | 12.0 |
Lifetime ECL (£’m) | — | (0.1) | (0.1) | (7.3) | (7.5) |
Net trade receivables as at 31 October 2025 | 0.7 | 0.9 | 0.4 | 2.5 | 4.5 |
UK | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 11.8% | 20.0% | 83.3% | 8.4% |
Estimated total gross carrying amount at default (£’m) | 7.4 | 1.7 | 1.0 | 0.6 | 10.7 |
Lifetime ECL (£’m) | — | (0.2) | (0.2) | (0.5) | (0.9) |
Net trade receivables as at 31 October 2024 | 7.4 | 1.5 | 0.8 | 0.1 | 9.8 |
France | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 9.2% | 25.8% | 72.2% | 56.3% |
Estimated total gross carrying amount at default (£’m) | 1.1 | 0.9 | 0.5 | 7.7 | 10.2 |
Lifetime ECL (£’m) | — | (0.1) | (0.1) | (5.5) | (5.7) |
Net trade receivables as at 31 October 2024 | 1.1 | 0.8 | 0.4 | 2.2 | 4.5 |
| 2025 | 2024 | |
| £’m | £’m | |
Balance at the beginning of the year | 6.6 | 5.8 |
Amounts provided in the year | 3.2 | 3.2 |
Amounts written off as uncollectable | (1.1) | (2.4) |
Balance at the end of the year | 8.7 | 6.6 |
| 2025 | 2024 | |
| £’m | £’m | |
Sterling | 17.2 | 19.2 |
Euros | 14.4 | 12.5 |
31.6 | 31.7 |
| 2025 | 2024 | |
| £’m | £’m | |
Cash at bank and in hand | 11.0 | 25.3 |
| 2025 | 2024 | |
| £’m | £’m | |
Sterling | 2.3 | 12.2 |
Euros | 8.7 | 13.1 |
11.0 | 25.3 |
| 2025 | 2024 | |
| £’m | £’m | |
| Current | ||
Trade payables | 6.7 | 10.1 |
Other taxes and social security payable | 7.1 | 4.3 |
Other payables | 4.5 | 3.4 |
Accruals | 17.7 | 15.7 |
Deferred income | 18.0 | 18.3 |
54.0 | 51.8 |
| 2025 | 2024 | |
| £’m | £’m | |
Sterling | 33.2 | 33.7 |
Euros | 20.8 | 18.1 |
54.0 | 51.8 |
| 2025 | 2024 | |
| £’m | £’m | |
USPP Notes | 546.9 | 473.3 |
RCF – drawn | 347.8 | 355.7 |
Term loan | 68.2 | — |
Debt issue costs | (4.7) | (4.8) |
958.2 | 824.2 |
| Group | ||
| 2025 | 2024 | |
| £’m | £’m | |
Within one year | 96.5 | — |
Between one and two years | 65.1 | 93.7 |
Between two and five years | 634.3 | 630.9 |
After more than five years | 167.0 | 104.4 |
Borrowings | 962.9 | 829.0 |
Unamortised debt issue costs | (4.7) | (4.8) |
958.2 | 824.2 |
2025 | 2024 | ||
USPP Notes – GBP | 2.55% | 2.55% | |
USPP Notes – EUR | 2.24% | 1.83% | |
RCF – GBP | Monthly, quarterly or six-monthly SONIA | Monthly, quarterly or six-monthly SONIA | |
| plus 1.25% | plus 1.25% | ||
RCF – EUR | Monthly, quarterly or six-monthly EURIBOR | Monthly, quarterly or six-monthly EURIBOR | |
| plus 1.25% | plus 1.25% | ||
Term loan – | EUR | Three-month EURIBOR plus 1.25% | — |
| 2025 | 2024 | |
| £’m | £’m | |
Sterling | 387.5 | 464.5 |
Euros | 575.4 | 364.5 |
962.9 | 829.0 |
| Floating rate | ||
| 2025 | 2024 | |
| £’m | £’m | |
Expiring beyond one year | 152.2 | 144.3 |
| 2025 | 2024 | |
| £’m | £’m | |
Borrowings (note 19) | 958.2 | 824.2 |
Lease liabilities (note 21) | 111.4 | 100.6 |
Less: cash and cash equivalents (note 17) | (11.0) | (25.3) |
Net debt | 1,058.6 | 899.5 |
Less: lease liabilities | (111.4) | (100.6) |
Net debt (excluding lease liabilities) | 947.2 | 798.9 |
IPs and IPUCs (excluding investment property lease liabilities) | 3,368.7 | 3,183.5 |
Loan-to-value ratio | 28.1% | 25.1% |
2025 | 2024 | |||
| Book value | Fair value | Book value | Fair value | |
| £’m | £’m | £’m | £’m | |
Borrowings | 958.2 | 931.8 | 824.2 | 759.6 |
| 2025 | 2024 | |
| Assets per the balance sheet | £’m | £’m |
Amounts due from associates – Level 2 | 0.7 | 0.5 |
| 2025 | 2024 | |
| Liabilities per the balance sheet | £’m | £’m |
Borrowings – Level 2 | 962.9 | 829.0 |
| Notional | Fair value of derivative liability | Change in fair value of hedged | |||
| contract | at year end based on fair value | item used as a basis to | |||
| amount | of hedged item | Line item in statement of | determine ineffectiveness | Hedge effectiveness | |
| £’m | £’m | financial position | £’m | % | |
Interest rate swap | 68.2 | — | Borrowings | — | 100% |
| Less than | Three to | One to | Three to | ||
| three months | twelve months | three years | five years | Total | |
| £’m | £’m | £’m | £’m | £’m | |
Fixed payment | (0.4) | (1.1) | (3.0) | (2.5) | (7.0) |
Floating receipt | 0.3 | 1.0 | 2.9 | 2.8 | 7.0 |
Net (payment)/receipt | (0.1) | (0.1) | (0.1) | 0.3 | — |
| Assets at fair | |||
| Financial assets | value through | ||
| at amortised cost | profit and loss | Total | |
| Assets per the balance sheet | £’m | £’m | £’m |
Trade receivables and other receivables excluding prepayments | 25.5 | — | 25.5 |
Cash and cash equivalents | 11.0 | — | 11.0 |
At 31 October 2025 | 36.5 | — | 36.5 |
| Other financial | Liabilities at fair | ||
| liabilities at | value through | ||
| amortised cost | profit and loss | Total | |
| Liabilities per the balance sheet | £’m | £’m | £’m |
Borrowings (excluding lease liabilities) | 958.2 | — | 958.2 |
Lease liabilities | 111.4 | — | 111.4 |
Payables and accruals | 28.9 | — | 28.9 |
At 31 October 2025 | 1,098.5 | — | 1,098.5 |
| Assets at fair | |||
| Financial assets | value through | ||
| at amortised cost | profit and loss | Total | |
| Assets per the balance sheet | £’m | £’m | £’m |
Trade receivables and other receivables excluding prepayments | 22.6 | — | 22.6 |
Cash and cash equivalents | 25.3 | — | 25.3 |
At 31 October 2024 | 47.9 | — | 47.9 |
| Other financial | Liabilities at fair | ||
| liabilities at | value through | ||
| amortised cost | profit and loss | Total | |
| Liabilities per the balance sheet | £’m | £’m | £’m |
Borrowings (excluding lease liabilities) | 824.2 | — | 824.2 |
Lease liabilities | 100.6 | — | 100.6 |
Payables and accruals | 29.2 | — | 29.2 |
At 31 October 2024 | 954.0 | — | 954.0 |
2025 | 2024 | |||||
| Floating rate | Fixed rate | Total | Floating rate | Fixed rate | Total | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
Borrowings | 347.8 | 610.4 | 958.2 | 355.7 | 468.5 | 824.2 |
| Less than | One to two | Two to five | More than | |
| one year | years | years | five years | |
| £’m | £’m | £’m | £’m | |
| 31 October 2025 | ||||
Borrowings | 96.5 | 65.1 | 634.3 | 167.0 |
Lease liabilities | 16.3 | 15.7 | 38.2 | 79.5 |
Payables and accruals | 27.7 | — | — | — |
140.5 | 80.8 | 672.5 | 246.5 |
| Less than | One to two | Two to five | More than | |
| one year | years | years | five years | |
| £’m | £’m | £’m | £’m | |
| 31 October 2024 | ||||
Borrowings | 9.3 | 103.1 | 657.4 | 123.6 |
Lease liabilities | 14.7 | 14.2 | 35.0 | 75.5 |
Payables and accruals | 28.6 | — | — | — |
52.6 | 117.3 | 692.4 | 199.1 |
| Present value of minimum | ||||
| Minimum lease payments | lease payments | |||
| 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | |
Within one year | 16.3 | 14.7 | 15.4 | 14.0 |
Within two to five years | 53.9 | 49.2 | 46.0 | 42.3 |
Greater than five years | 79.5 | 75.5 | 50.0 | 44.3 |
149.7 | 139.4 | 111.4 | 100.6 | |
Less: future finance charges on lease liabilities | (38.3) | (38.8) | — | — |
Present value of lease liabilities | 111.4 | 100.6 | 111.4 | 100.6 |
| 2025 | 2024 | |
| £’m | £’m | |
Current | 15.4 | 14.0 |
Non-current | 96.0 | 86.6 |
111.4 | 100.6 |
| 2025 | 2024 | ||
| Note | £’m | £’m | |
At 1 November 2024 | 149.1 | 132.6 | |
Charge to income statement | 8 | 11.6 | 22.0 |
Exchange differences | 7.2 | (5.5) | |
At 31 October 2025 | 167.9 | 149.1 |
| Revaluation of | |||
| investment | Other timing | ||
| properties | differences | Total | |
| Deferred tax liability | £’m | £’m | £’m |
At 1 November 2023 | 139.2 | — | 139.2 |
Charge to income statement | 21.7 | — | 21.7 |
Exchange differences | (5.5) | — | (5.5) |
At 31 October 2024 | 155.4 | — | 155.4 |
At 1 November 2024 | 155.4 | — | 155.4 |
Charge to income statement | 13.9 | — | 13.9 |
Exchange differences | 7.4 | — | 7.4 |
At 31 October 2025 | 176.7 | — | 176.7 |
| Other timing | |||
| differences | Tax losses | Total | |
| Deferred tax asset | £’m | £’m | £’m |
At 1 November 2023 | 0.8 | 5.8 | 6.6 |
Charge to income statement | (0.2) | (0.1) | (0.3) |
At 31 October 2024 | 0.6 | 5.7 | 6.3 |
At 1 November 2024 | 0.6 | 5.7 | 6.3 |
Credit to income statement | 0.1 | 2.2 | 2.3 |
Exchange differences | — | 0.2 | 0.2 |
At 31 October 2025 | 0.7 | 8.1 | 8.8 |
| 2025 | 2024 | ||
| £’m | £’m | ||
| Called up, allotted, and fully paid | |||
218,490,500 (FY 2024: | 218,490,500) ordinary shares of 1 pence each | 2.2 | 2.2 |
| Grant date | ||
| August 2025 | ||
| (UK three years) | ||
Number of options granted | 136,738 | |
Share price at grant date | (pence) | 666 |
Exercise price | (pence) | 523 |
Risk-free rate of interest | (% per annum) | 3.78% |
Expected volatility | (% per annum) | 29.9% |
Expected dividend yield | (% per annum) | 4.58% |
Expected term to exercise | (years) | 3.23 |
Value per option | (pence) | 174 |
| Grant date January 2025 | ||||
(PBT EPS part) | (MLA part) | (ESG part) | ||
Number of options granted | 733,128 | 281,972 | 112,789 | |
Weighted average share price at grant date | (pence) | 613 | 613 | 613 |
Exercise price | (pence) | — | — | — |
Weighted average risk-free rate of interest | (% per annum) | 4.20% | 4.20% | 4.20% |
Expected volatility | (% per annum) | 31.0% | 31.0% | 31.0% |
Weighted average expected term to exercise | (years) | 3.0 | 3.0 | 3.0 |
Weighted average value per option | (pence) | 3.47 | 3.47 | 3.47 |
| Retention scheme | ||
Number of options granted | 558,452 | |
Share price at grant date | (pence) | 8.10 |
Exercise price | (pence) | — |
Risk-free rate of interest | (% per annum) | 3.99% |
Expected volatility | (% per annum) | 29.2% |
Expected dividend yield | (% per annum) | 3.73% |
Expected term to exercise | (years) | 3.29 |
Value per option | (pence) | 716 |
| At | At | |||||||
| 31 October | 31 October | Exercise | Expiry | |||||
| Date of grant | 2024 | Granted | Exercised | Lapsed | 2025 | price | date | |
| Safestore Holdings plc | ||||||||
| Sharesave scheme | ||||||||
20/08/2021 | 19,160 | — | — | (19,160) | — | 824.0p | 01/05/2025 | |
22/08/2022 | 21,653 | — | — | (11,419) | 10,234 | 896.0p | 01/05/2026 | |
22/08/2023 | 112,078 | — | — | (61,236) | 50,842 | 692.0p | 01/05/2027 | |
14/08/2024 | 93,100 | — | — | (69,424) | 23,676 | 645.0p | 01/05/2028 | |
08/08/2025 | — | 136,738 | — | (4,911) | 131,827 | 522.8p | 01/05/2029 | |
Total | 245,991 | 136,738 | — | (166,150) | 216,579 | |||
| Safestore Long Term | ||||||||
| Incentive Plan – 2017 | ||||||||
05/02/2019 | 17,500 | — | — | — | 17,500 | 0.1p | 28/09/2027 | |
23/01/2020 | 5,731 | — | (2,000) | — | 3,731 | 0.1p | 28/09/2027 | |
Total | 23,231 | — | (2,000) | — | 21,231 | |||
| Safestore Long Term | ||||||||
| Incentive Plan – 2020 | ||||||||
18/03/2020 | 28,916 | — | (739) | — | 28,177 | 0.0p | 17/03/2030 | |
Total | 28,916 | — | (739) | — | 28,177 | |||
| Safestore Long Term | ||||||||
| Incentive Plan – 2021 | ||||||||
28/01/2021 | 26,047 | — | (5,738) | — | 20,309 | 0.0p | 27/01/2031 | |
Total | 26,047 | — | (5,738) | — | 20,309 | |||
| Safestore Long Term | ||||||||
| Incentive Plan – 2022 | ||||||||
25/01/2022 | 213,499 | — | — | (213,499) | — | 0.0p | 24/01/2032 | |
29/09/2022 | 3,968 | — | — | (3,968) | — | 0.0p | 24/01/2032 | |
Total | 217,467 | — | — | (217,467) | — | |||
| Safestore Long Term | ||||||||
| Incentive Plan – 2023 | ||||||||
12/07/2023 | 644,507 | — | — | (18,983) | 625,524 | 0.0p | 11/07/2033 | |
Total | 644,507 | — | — | (18,983) | 625,524 | |||
| Safestore Long Term | ||||||||
| Incentive Plan – 2024 | ||||||||
27/02/2024 | 800,562 | — | — | (27,221) | 773,341 | 0.0p | 26/02/2034 | |
Total | 800,562 | — | — | (27,221) | 773,341 | |||
| Safestore retention scheme | ||||||||
– | 2025 | |||||||
17/07/2024 | — | 558,452 | — | (17,248) | 541,204 | 0.0p | 16/07/2034 | |
Total | — | 558,452 | — | (17,248) | 541,204 | |||
| Safestore Long Term | ||||||||
| Incentive Plan – 2025 | ||||||||
20/01/2025 | — | 1,127,889 | — | (44,454) | 1,083,435 | 0.0p | 19/01/2035 | |
Total | — | 1,127,889 | — | (44,454) | 1,083,435 |
| 2025 | 2024 | ||
Cash generated from continuing operations | Notes | £’m | £’m |
Profit before income tax | 127.1 | 398.6 | |
Gain on revaluation of investment properties | 13 | (23.1) | (292.2) |
Share of profit in joint ventures and associates | 11, 12 | (2.5) | — |
Depreciation | 14 | 1.5 | 1.5 |
Net finance expense | 7 | 32.2 | 27.2 |
Employee share options | 2.0 | (0.3) | |
| Changes in working capital: | |||
Decrease in trade and other receivables | 0.8 | 1.2 | |
Increase/(decrease) in trade and other payables | 0.5 | (2.6) | |
Decrease in provisions | — | (0.3) | |
Cash generated from continuing operations | 138.5 | 133.1 |
| Non-cash | ||||
| 2024 | Cash flows | movements | 2025 | |
| £’m | £’m | £’m | £’m | |
Borrowings | (824.2) | (105.2) | (28.8) | (958.2) |
Lease liabilities | (100.6) | 10.3 | (21.1) | (111.4) |
Total gross debt (liabilities from financing activities) | (924.8) | (94.9) | (49.9) | (1,069.6) |
Cash in hand | 25.3 | (13.9) | (0.4) | 11.0 |
Total net debt | (899.5) | (108.8) | (50.3) | (1,058.6) |
| Non-cash | ||||
| 2023 | Cash flows | movements | 2024 | |
| £’m | £’m | £’m | £’m | |
Borrowings | (725.8) | (110.3) | 11.9 | (824.2) |
Lease liabilities | (101.4) | 9.7 | (8.9) | (100.6) |
Total gross debt (liabilities from financing activities) | (827.2) | (100.6) | 3.0 | (924.8) |
Cash in hand | 16.9 | 8.7 | (0.3) | 25.3 |
Total net debt | (810.3) | (91.9) | 2.7 | (899.5) |
| 2025 | 2024 | |
| Staff costs (including Directors) for the Group during the year | £’m | £’m |
Wages and salaries | 30.6 | 26.9 |
Social security costs | 3.4 | 3.3 |
Other pension costs | 1.1 | 1.0 |
Share-based payments | 2.0 | (0.3) |
37.1 | 30.9 |
| 2025 | 2024 | |
| Average monthly number of people (including Executive Directors) employed | Number | Number |
Sales | 698 | 646 |
Administration | 138 | 142 |
788 |
| 2025 | 2024 | |
| Key management compensation | £’m | £’m |
Wages and salaries | 2.8 | 2.9 |
Social security costs | 0.7 | 0.4 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 0.8 | — |
4.4 | 3.4 |
| 2025 | 2024 | |
| Directors | £’m | £’m |
Aggregate emoluments | 2.5 | 2.2 |