2024* | 2023* | ||||||
| Pre- | Pre- | ||||||
| exceptional | Exceptional | Total | exceptional | Exceptional | Total | ||
| Notes | £m | (Note 7) | £m | £m | (Note 7) | £m | |
Revenue | 2 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
| Operating costs before acquisition-related | |||||||
amortisation | 3 | ( | ( | ( | ( | ( | ( |
Impairment of trade receivables | 22 | ( | ( | ( | ( | ||
| Group operating profit/(loss) before acquisition | |||||||
related amortisation | ( | ( | |||||
Amortisation of acquisition-related intangibles | ( | ( | ( | ( | |||
Group operating profit/(loss) | ( | ( | |||||
Finance income | 8 | ||||||
Finance costs | 8 | ( | ( | ( | ( | ||
Profit/(loss) before taxation | ( | ( | |||||
Taxation | 9 | ( | ( | ( | ( | ||
Profit/(loss) for the financial year attributable to the equity holders | ( | ( | |||||
| Earnings per share (pence) | |||||||
Basic earnings per share | 10 | ||||||
Diluted earnings per share | 10 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Other comprehensive income for the financial year | |||
| Items that will not be reclassified to profit or loss: | |||
Actuarial loss on Group legacy defined benefit pension schemes | 5 | ( | ( |
Tax on Group legacy defined benefit pension schemes | 9 | ( | |
( | ( | ||
| Items that may subsequently be reclassified to profit or loss: | |||
Currency translation adjustment | ( | ( | |
Translation reserve transferred to Income Statement on disposal of subsidiary | ( | ||
| Cash flow hedges: | |||
fair value movement taken to equity | ( | ( | |
transferred to Income Statement for the financial year | ( | ( | |
( | ( | ||
Other comprehensive income for the financial year | ( | ( | |
Profit for the financial year | |||
Total comprehensive income for the financial year attributable to equity holders |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
Goodwill and intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 14 | ||
Investment property | 15 | ||
Retirement benefit assets | 24 | ||
Derivative financial instruments | 21 | ||
Deferred tax assets | 9 | ||
Trade and other receivables | |||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Cash and cash equivalents | 19 | ||
Derivative financial instruments | 21 | ||
Current tax receivable | |||
Total current assets | |||
Total assets | |||
| EQUITY | |||
| Capital and reserves attributable to equity holders of the Company | |||
Share capital | 25 | ||
Share premium | |||
Other reserves | |||
Retained Earnings | |||
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Borrowings | 20 | ||
Lease liabilities | 14 | ||
Other payables | 18 | ||
Derivative financial instruments | 21 | ||
Provisions | 23 | ||
Retirement benefit obligations | 24 | ||
Deferred tax liabilities | 9 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Borrowings | 20 | ||
Trade and other payables | 18 | ||
Lease liabilities | 14 | ||
Derivative financial instruments | 21 | ||
Provisions | 23 | ||
Current tax payable | |||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Profit before taxation | |||
Finance income | 8 | ( | ( |
Finance costs | 8 | ||
Exceptional items | 7 | ||
Group operating profit before exceptional items | |||
Depreciation and impairment of property, plant and equipment and right-of-use assets | 13, 14 | ||
Amortisation and impairment of intangible assets | 12 | ||
Employee share-based payment expense | |||
Contributions to Group legacy defined benefit pension scheme | 24 | ( | ( |
Working capital movement | 26 | ( | |
Net cash inflow from operating activities before exceptional items, interest and tax | |||
Cash outflow related to exceptional items | 7 | ( | ( |
Interest paid (including lease liability interest) | ( | ( | |
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flow from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Disposal of investment property | 15 | ||
Disposal of undertakings | 28 | ||
Net cash outflow from investing activities | ( | ( | |
| Cash flow from financing activities | |||
Proceeds from issue of shares | 25 | ||
Ordinary Shares purchased – own shares | 25 | ( | ( |
Capital return via share buyback | 25 | ( | ( |
Repayment of bank borrowings | 22 | ( | ( |
Drawdown of bank borrowings | 22 | ||
Repayment of Private Placement Notes | 22 | ( | ( |
Settlement of swaps on maturity of Private Placement Notes | ( | ( | |
Repayment of lease liabilities | 14 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents and bank overdrafts | ( | ( | |
| Reconciliation of opening to closing cash and cash equivalents and bank overdrafts | |||
Cash and cash equivalents and bank overdrafts at beginning of the financial year | 19 | ||
Translation adjustment | ( | ||
Net decrease in cash and cash equivalents and bank overdrafts | ( | ( | |
Cash and cash equivalents and bank overdrafts at end of the financial year | 19 |
| Share | Share | Other | Retained | Total | |
| capital | premium | reserves | earnings | equity | |
| £m | £m | £m | £m | £m | |
At 29 September 2023 | |||||
| Total comprehensive income for the financial year | |||||
Actuarial gain on Group legacy defined benefit pension schemes | ( | ( | |||
Tax on Group legacy defined benefit pension schemes | |||||
Currency translation adjustment | ( | ( | |||
Cash flow hedge fair value movement taken to equity | ( | ( | |||
Cash flow hedge transferred to Income Statement | ( | ( | |||
Profit for the financial year | |||||
Total comprehensive income for the financial year | ( | ||||
| Transactions with equity holders of the Company | |||||
| Contributions and distributions | |||||
Employee share-based payments expense | |||||
Tax on employee share-based payments | |||||
Exercise, lapse or forfeit of share-based payments | ( | ||||
Shares acquired by Employee Benefit Trust (A) | ( | ( | |||
| Transfer to retained earnings on grant of shares to beneficiaries of the Employee | |||||
Benefit Trust (B) | ( | ||||
Capital return via share buyback (C) | ( | ( | ( | ||
Total transactions with equity holders of the Company | ( | ( | ( | ( | |
At 27 September 2024 |
| Share | Share | Other | Retained | Total | |
| capital | premium | reserves | earnings | equity | |
| £m | £m | £m | £m | £m | |
At 30 September 2022 | |||||
| Total comprehensive income for the financial year | |||||
Actuarial gain on Group legacy defined benefit pension schemes | ( | ( | |||
Tax on Group legacy defined benefit pension schemes | ( | ( | |||
Currency translation adjustment | ( | ( | |||
Translation reserve transferred to Income Statement on disposal of subsidiary | ( | ( | |||
Cash flow hedge fair value movement taken to equity | ( | ( | |||
Cash flow hedge transferred to Income Statement | ( | ( | |||
Profit for the financial year | |||||
Total comprehensive income for the financial year | ( | ||||
| Transactions with equity holders of the Company | |||||
| Contributions and distributions | |||||
Employee share-based payments expense | |||||
Tax on employee share-based payments | |||||
Exercise, lapse or forfeit of share-based payments | ( | ||||
Shares acquired by Employee Benefit Trust (A) | ( | ( | |||
| Transfer to retained earnings on grant of shares to beneficiaries of the Employee | |||||
Benefit Trust (B) | ( | ||||
Capital return via share buyback (C) | ( | ( | ( | ||
Total transactions with equity holders of the Company | ( | ( | ( | ( | |
At 29 September 2023 |
| Share- | Foreign | |||||
| based | Undenominated | currency | ||||
| payment | Own | capital | Hedging | translation | ||
reserve (D) | shares (E) | reserve (F) | reserve (G) | reserve (H) | Total | |
| £m | £m | £m | £m | £m | £m | |
At 29 September 2023 | ( | ( | ||||
| Total comprehensive income for the financial year | ||||||
Currency translation adjustment | ( | ( | ||||
Cash flow hedge fair value movement taken to equity | ( | ( | ||||
Cash flow hedge transferred to Income Statement | ( | ( | ||||
Total recognised income and expense for the financial year | ( | ( | ( | |||
| Transactions with equity holders of the Company | ||||||
| Contributions and distributions | ||||||
Employee share-based payments expense | ||||||
Exercise, lapse or forfeit of share based payments | ( | ( | ||||
Shares acquired by Employee Benefit Trust (A) | ( | ( | ||||
Transfer to retained earnings on grant of shares to beneficiaries of the Employee Benefit Trust (B) | ||||||
Capital return via share buyback (C) | ||||||
Total transactions with equity holders of the Company | ( | ( | ||||
At 27 September 2024 | ( | ( | ( |
| Share- | Foreign | |||||
| based | Undenominated | currency | ||||
| payment | Own | capital | Hedging | translation | Total | |
reserve (D) | shares (E) | reserve ((F) | reserve (G) | reserve (H) | £m | |
At 30 September 2022 | ( | ( | ||||
| Total comprehensive income for the financial year | ||||||
Currency translation adjustment | ( | ( | ||||
| Translation reserve transferred to Income Statement on disposal | ||||||
of subsidiary | ( | ( | ||||
Cash flow hedge fair value movement taken to equity | ( | ( | ||||
Cash flow hedge transferred to Income Statement | ( | ( | ||||
Total recognised income and expense for the financial year | ( | ( | ( | |||
| Transactions with equity holders of the Company | ||||||
| Contributions and distributions | ||||||
Employee share-based payments expense | ||||||
Exercise, lapse or forfeit of share based payements | ( | ( | ||||
Shares acquired by Employee Benefit Trust (A) | ( | ( | ||||
Transfer to retained earnings on grant of shares to beneficiaries of the Employee Benefit Trust (B) | ||||||
Capital return via share buyback (C) | ||||||
Total transactions with equity holders of the Company | ( | ( | ||||
At 29 September 2023 | ( | ( |
| Convenience Foods | ||
| 2024 | 2023 | |
| £m | £m | |
Revenue | 1,807. 1 | 1,913.7 |
Group operating profit before exceptional items and amortisation of acquisition-related intangible assets | 97.5 | 76.3 |
Amortisation of acquisition-related intangible assets | (3.0) | (3.6) |
Group operating profit before exceptional items | 94.5 | 72.7 |
Finance income | 1.0 | 0.7 |
Finance costs | (23.8) | (21.5) |
Exceptional items | (10.2) | (6.7) |
Taxation | (15.2) | (9.3) |
Profit for the financial year | 46.3 | 35.9 |
| 2024 | 2023 | |
| £m | £m | |
| Revenue for Convenience Foods | ||
Food to go categories | 1,244.6 | 1,252.6 |
Other convenience categories | 562.5 | 661.1 |
Total revenue | 1,807. 1 | 1,913.7 |
| Convenience Foods | ||
| 2024 | 2023 | |
| £m | £m | |
Capital additions* | 32.7 | 37.8 |
Right-of-use asset additions | 16.1 | 13.3 |
Depreciation of property plant and equipment and right-of-use assets | 53.9 | 53.8 |
Amortisation of computer software and other intangibles (computer software and other intangible assets) | 2.3 | 2.7 |
Amortisation of acquisition related intangible assets – Customer related | 3.0 | 3.6 |
Non-current assets (excluding derivative financial instruments, retirement benefit assets and deferred tax assets) | 801.7 | 822.3 |
Ireland | UK | Convenience Foods | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | – | 80.1 | 1 ,807.1 | 1,833.6 | 1,807. 1 | 1,913.7 |
Capital additions* | 1.2 | – | 31.5 | 37.8 | 32.7 | 37.8 |
Right-of-use asset additions | 2.5 | 0.3 | 13.6 | 13.0 | 16.1 | 13.3 |
Non-current assets (excluding derivative financial instruments, retirement benefit assets and deferred tax assets) | 7.0 | 5.2 | 794.7 | 817.1 | 801.7 | 822.3 |
| 2024 | 2023 | |
| £m | £m | |
| Directors’ remuneration | ||
Emoluments and fees | 2.1 | 2.4 |
Pension costs – defined contribution plans | 0.1 | 0.1 |
Gain on share awards under short term incentive schemes | – | 0.3 |
Compensation for loss of office | – | 0.4 |
Total | 2.2 | 3.2 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Auditor’s remuneration | ||
Audit of the Group Financial Statements | 930 | 882 |
Other assurance services | 90 | 72 |
Tax advisory services | – | – |
Other non-audit services | – | – |
Total | 1,020 | 954 |
| 2024 | 2023 | |
| Number | Number | |
Production | 9,335 | 9,890 |
Distribution | 1,566 | 1,553 |
Administration | 2,528 | 2,559 |
13,429 | 14,002 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 415.2 | 398.6 |
Social insurance costs | 38.4 | 35.6 |
Employee share-based payment expense (Note 6) | 5.7 | 3.6 |
Termination costs | 0.6 | 6.2 |
Pension costs – defined contribution plans (Note 24) | 16.3 | 15.5 |
476.2 | 459.5 | |
Legacy defined benefit interest cost (Note 24) | 1.0 | 1.2 |
477.2 | 460.7 |
| 2024 | 2023 | |
| £m | £m | |
Return on plan assets (Note 24) | 16.0 | (36.0) |
Actuarial (loss)/gain arising on scheme liabilities (Note 24) | (20.7) | 26.8 |
Total loss taken directly to equity | (4.7) | (9.2) |
| 2024 | 2023 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 594,032 | 1,319,090 |
Granted | 689,409 | 766,481 |
Vested | (400,701) | (1,491,539) |
At end of financial year | 882,740 | 594,032 |
Exercisable at end of financial year | – | – |
| 2024 | 2023 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 10,752,522 | 6,089,094 |
Granted | 5,336,843 | 8,749,839 |
Expired | (1,237,012) | (1,642,783) |
Forfeited | (941,494) | (2,443,628) |
At end of financial year | 13,910,859 | 10,752,522 |
Exercisable at end of financial year | – | – |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average exercise | average exercise | |||
| Number | price | Number | price | |
| outstanding | £ | outstanding | £ | |
At beginning of financial year | 17,288,527 | 0.75 | 13,506,159 | 1.04 |
Granted | 2,851,819 | 1.36 | 12,209,146 | 0.63 |
Exercised | (710,342) | 1.06 | – | – |
Expired | (330,580) | 1.03 | (653,706) | 1.56 |
Forfeited | (3,094,649) | 0.96 | (7,773,072) | 0.99 |
At end of financial year | 16,004,775 | 0.80 | 17,288,527 | 0.75 |
Exercisable at end of financial year | 544,148 | 1.06 | 1,713,484 | 1.14 |
| Weighted | Weighted | ||||
| Weighted | average exercise | average exercise | |||
| Number | average contract | price | Number | price | |
| outstanding | life years | £ | exercisable | £ | |
| At 27 September 2024 | |||||
£0.01-£1.00 | 12,673,180 | 2.16 | 0.67 | – | – |
£1.01-£2.00 | 3,331,595 | 2.79 | 1.31 | 544,148 | 1.06 |
16,004,775 | 2.29 | 0.80 | 544,148 | 1.06 | |
| At 29 September 2023 | |||||
£0.01-£1.00 | 14,053,982 | 3.13 | 0.67 | – | – |
£1.01-£2.00 | 3,234,545 | 0.74 | 1.10 | 1,713,484 | 1.14 |
17,288,527 | 2.68 | 0.75 | 1,713,484 | 1.14 |
2024 | 2023 | |||
| Weighted | Weighted | |||
| average exercise | average exercise | |||
| Number | price | Number | price | |
| outstanding | € | outstanding | € | |
At beginning of financial year | 62,016 | 1.19 | 81,376 | 1.26 |
Exercised | (15,126) | 1.19 | ||
Expired | (62,016) | 1.19 | (10,285) | 1.75 |
Forfeited | – | – | (9,075) | 1.19 |
At end of financial year | – | – | 62,016 | 1.19 |
Exercisable at end of financial year | – | – | 62,016 | 1.19 |
| Weighted | Weighted | ||||
| Weighted | average exercise | average exercise | |||
| Number | average contract | price | Number | price | |
| outstanding | life years | € | exercisable | € | |
| At 27 September 2024 | |||||
€1.01-€2.00 | – | – | – | – | – |
– | – | – | – | – | |
| At 29 September 2023 | |||||
€1.01-€2.00 | 62,016 | 0.26 | 1.19 | 62,016 | 1.19 |
62,016 | 0.26 | 1.19 | 62,016 | 1.19 |
| 2024 | 2023 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 1,838,712 | 1,911,392 |
Exercised | (54,832) | (46,920) |
Forfeited | (312,064) | (25,760) |
At end of financial year | 1,471,816 | 1,838,712 |
Exercisable at end of financial year | – | – |
| 2024 | 2023 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 2,623,773 | – |
Granted | 326,971 | 2,623,773 |
Vested | (1,261,747) | – |
Forfeited | (100,249) | – |
At end of financial year | 1,588,748 | 2,623,773 |
Exercisable at end of financial year | – | – |
| FY24 | FY23 | |
| PSP TSR | PSP TSR | |
Dividend yield (%) | 0.00% | 4.43% |
Expected volatility (%) | 35.72% | 41.26% |
Risk-free interest rate (%) | 3.98% | 3.16% |
Expected life of option (years) | 3 | 3 |
Share price at grant (£) | £0.98 | £0.63 |
Fair value (£) | £0.77 | £0.27 |
2024 | UK | 2023 | UK | |
| ShareSave | ShareSave | |||
Dividend yield (%) | 2.69% | 5.96% | ||
Expected volatility (%) | 34.89% | 42.24% | ||
Risk-free interest rate (%) | 4.09% | 5.23% | ||
Employee failure-to-save rate (p.a.) (%) | 20.63% | 20.63% | ||
Expected life of option (years) | 3 | 3 | ||
Share price at grant (£) | £1.77 | £0.84 | ||
Exercise price (£) | £1.36 | £0.63 | ||
Fair value (£) | £0.29 | £0.14 |
| 2024 | 2023 | |
| £m | £m | |
Transformation costs (A) | (4.0) | – |
Manufacturing site consolidation (B) | (6.0) | – |
Non-core property-related (expense)/income (C) | (0.2) | 0.2 |
Profit on disposal of trading business (D) | – | 0.1 |
Reorganisation costs (E) | – | (8.9) |
Defined benefit pension schemes restructuring (F) | – | (0.4) |
Release of legacy business liability (G) | – | 1.7 |
Reversal of Impairment (H) | – | 0.6 |
Total exceptional items before taxation | (10.2) | (6.7) |
Tax credit on exceptional items | 0.8 | 1.2 |
Total exceptional items | (9.4) | (5.5) |
| 2024 | 2023 | |
| £m | £m | |
| Finance Income | ||
Interest on bank deposits | 1.0 | 0.7 |
Total finance income | 1.0 | 0.7 |
| Finance Costs | ||
Finance costs on interest bearing cash and cash equivalents, borrowings and other financing costs | (21.5) | (17.6) |
Interest on lease obligations (Note 14) | (1.4) | (1.2) |
Net pension financing charge (Note 24) | (1.0) | (1.2) |
Unwind of discount on liabilities | (0.1) | (0.1) |
Change in fair value of derivative financial instruments and related debt adjustments | 0.5 | (1.2) |
Foreign exchange on inter-company and external balances where hedge accounting is not applied | (0.3) | (0.2) |
Total finance costs | (23.8) | (21.5) |
| Recognised Directly in Equity | ||
Currency translation adjustment | (0.3) | (0.5) |
Effective portion of changes in fair value of cash flow hedges | (0.8) | (3.1) |
(1.1) | (3.6) |
| 2024 | 2023 | |
| £m | £m | |
| Current tax | ||
Overseas tax charge | 8.3 | 7.6 |
Adjustment in respect of prior financial years | (9.7) | (1.4) |
Total current tax (credit)/charge (pre-exceptional) | (1.4) | 6.2 |
| Deferred tax | ||
Origination and reversal of temporary differences | 9.5 | 6.0 |
Legacy defined benefit pension obligations | 3.2 | 2.7 |
Effect of tax rate change | – | 0.8 |
Employee share-based payments | (0.6) | (0.8) |
Adjustment in respect of prior financial years | 5.3 | (4.4) |
Total deferred tax charge (pre-exceptional) | 17.4 | 4.3 |
Income tax expense (pre-exceptional) | 16.0 | 10.5 |
| Tax on exceptional items | ||
Tax credit on exceptional items | (0.8) | (1.2) |
Total tax charge for the financial year | 15.2 | 9.3 |
| Tax relating to items taken directly to equity | ||
| Deferred tax relating to items taken directly to equity | ||
Actuarial loss on Group legacy defined benefit pension schemes | (1.3) | 0.6 |
Employee share-based payments | (5.5) | (0.3) |
Total deferred tax in equity for the financial year | (6.8) | 0.3 |
| 2024 | 2023 | |
| £m | £m | |
Profit for the financial year | 46.3 | 35.9 |
| Adjusted For: | ||
Tax charge for the financial year | 15.2 | 9.3 |
Profit before tax | 61.5 | 45.2 |
Tax charge at Irish corporation tax rate of 12.5% (2023: 12.5%) | 7.7 | 5.7 |
| Effects of: | ||
Expenses not deductible for tax purposes | 4.6 | 2.2 |
Differences in effective tax rates on overseas earnings | 7.0 | 4.6 |
Effect of deferred tax asset not recognised | 0.3 | – |
Effect of trading losses not recognised | – | 1.8 |
Effect of rate change in the UK | – | 0.8 |
Adjustment in respect of prior financial years | (4.4) | (5.8) |
Total tax charge for the financial year | 15.2 | 9.3 |
| Property, | Acquisition- | Retirement | Employee | ||||
| plant and | related | benefit | Tax | share-based | |||
| equipment | intangibles | obligations | losses | payment | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Year ended 27 September 2024 | |||||||
At 29 September 2023 | (8.3) | (1.7) | 7.3 | 12.4 | 1.2 | 2.7 | 13.6 |
Income Statement credit/(charge) | (14.8) | 0.7 | (3.2) | (1.3) | 0.9 | 0.3 | (17.4) |
Tax recorded in equity | – | – | 1.3 | – | 5.5 | – | 6.8 |
Tax transferred from deferred tax to current tax payable | – | – | – | – | (0.3) | – | (0.3) |
At 27 September 2024 | (23.1) | (1.0) | 5.4 | 11.1 | 7. 3 | 3.0 | 2.7 |
Deferred tax assets (deductible temporary differences) | 1.3 | – | 7.3 | 11.1 | 7.3 | 3.2 | 30.2 |
Deferred tax liabilities (taxable temporary differences) | (24.4) | (1.0) | (1.9) | – | – | (0.2) | (27.5) |
Net deferred tax asset/(liability) | (23.1) | (1.0) | 5.4 | 11.1 | 7. 3 | 3.0 | 2.7 |
| Property, | Acquisition | Retirement | Employee | ||||
| plant and | related | benefit | Tax | share-based | |||
| equipment | intangibles | obligations | losses | payment | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Year ended 29 September 2023 | |||||||
At 30 September 2022 | (11.3) | (2.7) | 9.9 | 18.9 | 0.5 | 2.9 | 18.2 |
Income Statement credit/(charge) | 3.0 | 1.0 | (2.0) | (6.5) | 0.4 | (0.2) | (4.3) |
Tax recorded in equity | – | – | (0.6) | – | 0.3 | – | (0.3) |
At 29 September 2023 | (8.3) | (1.7) | 7.3 | 12.4 | 1.2 | 2.7 | 13.6 |
Deferred tax assets (deductible temporary differences) | 2.8 | – | 9.6 | 12.4 | 1.2 | 2.8 | 28.8 |
Deferred tax liabilities (taxable temporary differences) | (11.1) | (1.7) | (2.3) | – | – | (0.1) | (15.2) |
Net deferred tax asset/(liability) | (8.3) | (1.7) | 7.3 | 12.4 | 1.2 | 2.7 | 13.6 |
| 2024 | 2023 | |
| £m | £m | |
Profit attributable to equity holders of the Company (numerator for earnings per share calculations) | 46.3 | 35.9 |
Exceptional items (net of tax) | 9.4 | 5.5 |
Movement on fair value of derivative financial instruments and related debt adjustments | (0.5) | 1.2 |
FX effect on inter-company and external balances where hedge accounting is not applied | 0.3 | 0.2 |
Amortisation of acquisition related intangible assets (net of tax) | 2.2 | 2.7 |
Pension financing (net of tax) | 0.7 | 0.7 |
Numerator for adjusted earnings per share calculations | 58.4 | 46.2 |
| 2024 | 2023 | |
| ‘000 | ‘000 | |
Shares in issue at the beginning of the financial year | 483,454 | 516,837 |
Effect of share buyback and cancellation in the financial year | (15,225) | (16,135) |
Effect of shares held by Employee Benefit Trust | (8,400) | (5,330) |
Effect of shares issued during the financial year | 10 | – |
Weighted average number of Ordinary Shares in issue during the financial year | 459,839 | 495,372 |
| 2024 | 2023 | |
| ‘000 | ‘000 | |
Weighted average number of Ordinary Shares in issue during the financial year | 459,839 | 495,372 |
Dilutive effect of share awards and options | 10,205 | 1,165 |
Weighted average number of Ordinary Shares for diluted earnings per share | 470,044 | 496,537 |
| 2024 | 2023 | |
| Total | Total | |
| pence | pence | |
Basic earnings per Ordinary Share | 10.1 | 7.2 |
Adjusted earnings per Ordinary Share | 12.7 | 9.3 |
Diluted earnings per Ordinary Share | 9.9 | 7.2 |
| Acquisition- | ||||
| related | Computer | |||
| intangible assets | software | |||
| – Customer | and other | |||
| Goodwill | related | intangibles | Total | |
| £m | £m | £m | £m | |
| Financial year ended 27 September 2024 | ||||
At 29 September 2023 | 447. 3 | 7.5 | 6.3 | 461.1 |
Additions | – | – | 0.9 | 0.9 |
Impairment | – | – | (0.6) | (0.6) |
Amortisation charge | – | (3.0) | (2.3) | (5.3) |
At 27 September 2024 | 447.3 | 4.5 | 4.3 | 456.1 |
| Financial year ended 27 September 2024 | ||||
Cost | 457.9 | 52.3 | 20.3 | 530.5 |
Accumulated impairment/amortisation | (10.6) | (47.8) | (16.0) | (74.4) |
At 27 September 2024 | 447.3 | 4.5 | 4.3 | 456.1 |
| Acquisition | ||||
| related | Computer | |||
| intangible assets | software | |||
| – Customer | and other | |||
| Goodwill | related | intangibles | Total | |
| £m | £m | £m | £m | |
| Financial year ended 29 September 2023 | ||||
At 30 September 2022 | 449.4 | 11.1 | 7.6 | 468.1 |
Additions | – | – | 1.4 | 1.4 |
Amortisation charge | – | (3.6) | (2.7) | (6.3) |
Disposal of undertakings | (2.0) | – | – | (2.0) |
Currency translation adjustment | (0.1) | – | – | (0.1) |
At 29 September 2023 | 447.3 | 7. 5 | 6.3 | 461.1 |
| Financial year ended 29 September 2023 | ||||
Cost | 457.9 | 52.3 | 18.5 | 528.7 |
Accumulated impairment/amortisation | (10.6) | (44.8) | (12.2) | (67.6) |
At 29 September 2023 | 447.3 | 7. 5 | 6.3 | 461.1 |
Key assumptions | Basis for determining values assigned to key assumptions |
| Cash flow projections | The cash flow projections are based on the 2025 budget, which has been approved by the Board, |
| and a four-year strategic plan, which specifically excludes incremental profits and other cash flows | |
| stemming from any potential future acquisitions or future operational restructuring. | |
| In preparing the 2025 budget and the 2026 – 2029 strategic plan cash flow projections, the Group | |
| has utilised industry experience with changes in selling prices and direct costs based on past practices | |
| and expectations of future changes in the market. Future cash flows also take account of cost inflation, | |
| price recovery and growth in future volumes. The cash flows include an assumption on maintenance | |
| capital expenditure required by the business over the future projected period. | |
| The impact of expenditure relating to the Group’s near-term strategy as part of our Better Future | |
| Plan including investments in effluent treatment, capital expenditure to assist in our carbon emission | |
| reduction targets, and impairment considerations on transition of the Group’s distribution fleet to | |
| electric vehicles and alternative fuels have been considered as part of the goodwill impairment testing | |
| process through cash flow projections. | |
| Long-term growth rate | A long-term growth rate of 2% (2023: 2%) has been used in extrapolating the cashflows beyond the |
| budget and strategic plan period to perpetuity. This growth rate does not exceed the long-term | |
| average growth rate for industries in which the CGU operates. | |
| Discount rate | The pre-tax discount rate has decreased in the current financial year for the Convenience Foods UK |
| CGU, from 13% at 29 September 2023 to 12% at 27 September 2024. The pre-tax discount rates are | |
| based on the Group’s weighted average cost of capital, calculated using the Capital Asset Pricing | |
| Model adjusted for the Group’s specific beta coefficient together with a country risk premium to take | |
| account where the CGU derives its cash flows. |
| Land and | Plant and | Fixtures and | Capital work in | ||
| buildings | machinery | fittings | progress | Total | |
| £m | £m | £m | £m | £m | |
| Year ended 27 September 2024 | |||||
At 29 September 2023 | 156.2 | 128.0 | 12.4 | 18.9 | 315.5 |
Additions | – | 1.9 | 1.2 | 28.7 | 31.8 |
Depreciation charge | (11.9) | (22.6) | (4.0) | – | (38.5) |
Impairments | (1.1) | (5.8) | (0.2) | (1.0) | (8.1) |
Reclassifications | 4.4 | 21.2 | 6.2 | (31.8) | – |
At 27 September 2024 | 147.6 | 122.7 | 15.6 | 14.8 | 300.7 |
| Year ended 27 September 2024 | |||||
Cost | 255.2 | 315.9 | 52.9 | 14.8 | 638.8 |
Accumulated depreciation | (107.6) | (193.2) | (37.3) | – | (338.1) |
At 27 September 2024 | 147.6 | 122.7 | 15.6 | 14.8 | 300.7 |
| Year ended 29 September 2023 | |||||
At 30 September 2022 | 158.5 | 134.5 | 12.7 | 13.7 | 319.4 |
Additions | 0.2 | 1.0 | 1.4 | 33.8 | 36.4 |
Depreciation charge | (11.6) | (21.8) | (4.1) | – | (37.5) |
Impairments | (0.6) | (1.9) | (0.2) | (0.3) | (3.0) |
Reversal of Impairment | 0.4 | 0.2 | – | – | 0.6 |
Reclassifications | 9.7 | 16.0 | 2.6 | (28.3) | – |
Disposal of undertakings | (0.4) | – | – | – | (0.4) |
At 29 September 2023 | 156.2 | 128.0 | 12.4 | 18.9 | 315.5 |
| Year ended 29 September 2023 | |||||
Cost | 266.4 | 332.2 | 50.7 | 18.9 | 668.2 |
Accumulated depreciation | (110.2) | (204.2) | (38.3) | – | (352.7) |
At 29 September 2023 | 156.2 | 128.0 | 12.4 | 18.9 | 315.5 |
| Land and | Plant and | Motor | ||
| Buildings | Machinery | Vehicles | Total | |
| £m | £m | £m | £m | |
| Financial year ended 27 September 2024 | ||||
At 29 September 2023 | 29.8 | 6.2 | 5.0 | 41.0 |
Additions | 7.3 | 2.2 | 6.6 | 16.1 |
Disposals | – | (0.2) | (0.1) | (0.3) |
Depreciation charge for the financial year | (7.7) | (3.2) | (4.5) | (15.4) |
Right-of-use assets at 27 September 2024 | 29.4 | 5.0 | 7.0 | 41.4 |
| Land and | Plant and | Motor | ||
| Buildings | Machinery | Vehicles | Total | |
| £m | £m | £m | £m | |
| Financial year ended 29 September 2023 | ||||
At 30 September 2022 | 29.3 | 7.6 | 7.5 | 44.4 |
Additions | 7.3 | 1.9 | 4.1 | 13.3 |
Disposals | – | (0.1) | (0.3) | (0.4) |
Depreciation charge for the financial year | (6.8) | (3.2) | (6.3) | (16.3) |
Right-of-use assets at 29 September 2023 | 29.8 | 6.2 | 5.0 | 41.0 |
| 2024 | 2023 | |
| £m | £m | |
At beginning of financial year | 45.0 | 48.0 |
Additions | 15.9 | 13.0 |
Disposals | (0.3) | (0.4) |
Payments for lease liabilities | (15.7) | (15.6) |
Payments for lease interest | (1.4) | (1.2) |
Lease interest charge | 1.4 | 1.2 |
At end of financial year | 44.9 | 45.0 |
| 2024 | 2023 | |
| £m | £m | |
Within one year | 13.6 | 14.3 |
Between one and five years | 28.2 | 25.9 |
Over 5 years | 3.1 | 4.8 |
Total | 44.9 | 45.0 |
| Analysed as: | ||
Current liabilities | 13.6 | 14.3 |
Non-current liabilities | 31.3 | 30.7 |
Total | 44.9 | 45.0 |
| 2024 | 2023 | |
| £m | £m | |
Short-term leases | 6.8 | 6.3 |
Leases of low-value assets | 0.2 | 0.1 |
Total | 7.0 | 6.4 |
| 2024 | 2023 | |
| £m | £m | |
Cash outflow for short-term leases and leases of low value assets | 7.0 | 6.4 |
Lease payments relating to capitalised right-of-use leased assets | 15.7 | 15.6 |
Interest payments relating to lease obligations | 1.4 | 1.2 |
Total | 24.1 | 23.2 |
| 2024 | 2023 | |
| £m | £m | |
At beginning of the financial year | 4.6 | 3.1 |
Disposal | (0.9) | – |
Reversal of impairment | – | 1.6 |
Currency translation adjustment | (0.2) | (0.1) |
At end of financial year | 3.5 | 4.6 |
| Analysed as: | ||
Cost | 3.5 | 4.6 |
Accumulated depreciation | – | – |
At end of financial year | 3.5 | 4.6 |
| 2024 | 2023 | |
| £m | £m | |
Raw materials and consumables | 38.5 | 39.8 |
Work in progress | 0.5 | 0.3 |
Finished goods and goods for resale | 27.4 | 32.8 |
66.4 | 72.9 | |
| None of the above carrying amounts have been pledged as security for liabilities entered into by the Group. | ||
Inventory recognised within cost of sales | 893.3 | 1,032.3 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Trade receivables | 174.1 | 170.6 |
Other receivables | 35.0 | 40.3 |
Prepayments | 13.6 | 12.9 |
VAT | 9.8 | 10.3 |
Contract costs | 0.1 | 0.1 |
Total | 232.6 | 234.2 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Trade payables | 297.8 | 316.3 |
Employment related taxes | 9.1 | 9.7 |
Other payables and accrued expenses* | 124.1 | 120.0 |
Current trade and other payables | 431.0 | 446.0 |
| Non-current | ||
Other payables | 2.2 | 2.4 |
Total trade and other payables | 433.2 | 448.4 |
| 2024 | 2023 | |
| £m | £m | |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank and in hand | 57. 3 | 116.5 |
Bank overdraft (Note 20) | (42.9) | (83.7) |
Total cash and cash equivalents and bank overdrafts | 14.4 | 32.8 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Bank overdrafts | 42.9 | 83.7 |
Bank borrowings | – | 45.0 |
Private placement notes | 14.9 | 16.0 |
Total current borrowings | 57.8 | 144.7 |
| Non-current | ||
Bank borrowings | 132.6 | 94.0 |
Private placement notes | 15.0 | 31.8 |
Total non-current borrowings | 147.6 | 125.8 |
Total borrowings | 205.4 | 270.5 |
| 2024 | 2023 | |
| £m | £m | |
Less than 1 year | 57.8 | 144.7 |
Between 1 and 2 years | 64.8 | 16.0 |
Between 2 and 5 years | 82.8 | 109.8 |
205.4 | 270.5 |
| 2024 | 2023 | |
| £m | £m | |
6 months or less | – | 139.0 |
1 – 5 years | 162.5 | 47.8 |
162.5 | 186.8 |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Floating rate net debt | – | 0.4 | (78.6) | (78.2) |
Fixed rate net debt | (20.9) | – | (49.0) | (69.9) |
Total | (20.9) | 0.4 | (127.6) | (148.1) |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Floating rate net debt | 0.1 | 5.2 | (21.5) | (16.2) |
Fixed rate net debt | (34.3) | – | (103.5) | (1 37.8) |
Total | (34.2) | 5.2 | (125.0) | (154.0) |
| 2024 | |||
| Assets | Liabilities | Net | |
| £m | £m | £m | |
| Current | |||
Cross-currency interest rate swaps – cash flow hedges | – | (0.5) | (0.5) |
Interest rate swaps – not designated as cash flow hedges | 0.5 | – | 0.5 |
Forward foreign exchange contracts – not designated as hedges | – | (0.1) | (0.1) |
0.5 | (0.6) | (0.1) | |
| Non-current | |||
Cross-currency interest rate swaps – cash flow hedges | – | (0.4) | (0.4) |
Interest rate swaps – cash flow hedges | – | (0.5) | (0.5) |
– | (0.9) | (0.9) | |
Total | 0.5 | (1.5) | (1.0) |
| 2023 | |||
| Assets | Liabilities | Net | |
| £m | £m | £m | |
| Current | |||
Cross-currency interest rate swaps – cash flow hedges | 0.4 | – | 0.4 |
Interest rate swaps – cash flow hedges | 0.5 | – | 0.5 |
Forward foreign exchange contracts – not designated as hedges | – | (0.0) | (0.0) |
0.9 | (0.0) | 0.9 | |
| Non-current | |||
Cross-currency interest rate swaps – cash flow hedges | 1.2 | – | 1.2 |
Interest rate swaps – cash flow hedges | 2.5 | – | 2.5 |
3.7 | – | 3.7 | |
Total | 4.6 | (0.0) | 4.6 |
| 2024 | |||||||
| Financial | |||||||
| Fair value | liabilities at | ||||||
| Loans and | through | Cash flow | amortised | Carrying | |||
| Fair value | receivables | profit or loss | hedges | cost | value | Fair value | |
| hierarchy | £m | £m | £m | £m | £m | £m | |
Cash and cash equivalents | Level 1 | 57. 3 | – | – | – | 57.3 | 57. 3 |
Bank overdrafts | Level 1 | – | – | – | (42.9) | (42.9) | (42.9) |
Derivative financial instruments | Level 2 | – | 0.4 | (1.4) | – | (1.0) | (1.0) |
Bank borrowings | Level 2 | – | – | – | (132.6) | (132.6) | (132.6) |
Private Placement Notes | Level 2 | – | – | – | (29.9) | (29.9) | (29.5) |
| 2023 | |||||||
| Financial | |||||||
| Fair value | liabilities at | ||||||
| Loans and | through | Cash flow | amortised | Carrying | |||
| Fair value | receivables | profit or loss | hedges | cost | value | Fair value | |
| hierarchy | £m | £m | £m | £m | £m | £m | |
Cash and cash equivalents | Level 1 | 116.5 | – | – | – | 116.5 | 116.5 |
Bank overdrafts | Level 1 | – | – | – | (83.7) | (83.7) | (83.7) |
Derivative financial instruments | Level 2 | – | (0.0) | 4.6 | – | 4.6 | 4.6 |
Bank borrowings | Level 2 | – | – | – | (139.0) | (139.0) | (138.9) |
Private Placement Notes | Level 2 | – | – | – | (47.8) | (47.8) | (45.9) |
On profit after tax | On equity | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Effect of a downward movement of 100 basis points | 0.5 | 0.5 | (0.4) | 0.0 |
Effect of an upward movement of 100 basis points | (0.5) | (0.5) | 0.4 | (0.0) |
2024 | 2023 | |||||
| Euro | US dollars | Sterling | Euro | US dollars | Sterling | |
| Denominated in: | £m | £m | £m | £m | £m | £m |
Trade receivables and other receivables | – | – | – | 0.3 | – | – |
Trade payables and other payables | (0.8) | – | – | (5.2) | – | – |
Cash and cash equivalents and bank overdrafts | – | – | – | 5.1 | 0.1 | – |
Gross balance sheet exposure | (0.8) | – | – | 0.2 | 0.1 | – |
On Profit after tax | On Equity | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Impact of 10% strengthening of sterling vs. euro gain | 0.4 | 0.8 | 1.4 | 4.5 |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Cash and cash equivalents and bank overdrafts | – | 0.4 | 14.0 | 14.4 |
Current borrowings (excluding bank overdrafts) | (10.4) | – | (4.5) | (14.9) |
Non-current borrowings | (10.5) | – | (137.1) | (147.6) |
Other derivative financial instruments | – | – | (1.0) | (1.0) |
Total | (20.9) | 0.4 | (128.6) | (149.1) |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Cash and cash equivalents and bank overdrafts | 0.1 | 5.2 | 27.5 | 32.8 |
Current borrowings (excluding bank overdrafts) | (11.4) | – | (49.6) | (61.0) |
Non-current borrowings | (22.9) | – | (102.9) | (125.8) |
Other derivative financial instruments | – | – | 4.6 | 4.6 |
Total | (34.2) | 5.2 | (120.4) | (149.4) |
| Carrying | Contractual | Period 1-6 | Period 6-12 | Period 1-5 | Period > 5 | |
| amount | amount | months | months | years | years | |
| 27 September 2024 | £m | £m | £m | £m | £m | £m |
| Non-derivative financial instruments | ||||||
Bank overdrafts | (42.9) | (42.9) | (42.9) | – | – | – |
Bank borrowings | (132.6) | (159.2) | (4.3) | (4.0) | (150.9) | – |
Private Placement Notes | (29.9) | (31.5) | (0.7) | (15.4) | (15.4) | – |
Lease liabilities | (44.9) | (47.5) | (8.0) | (6.2) | (30.0) | (3.3) |
Trade and other payables | (424.1) | (424.1) | (421.9) | – | (2.2) | – |
| Derivative Financial Instruments | ||||||
Interest rate swaps – cash flow hedges | (0.5) | |||||
Inflow/(outflow) | (0.2) | 0.1 | (0.1) | (0.2) | – | |
Interest rate swaps – not designated as cash flow hedges | 0.5 | |||||
Inflow | 0.2 | 0.2 | – | – | – | |
Cross-currency interest rate swaps – cash flow hedges | (0.9) | |||||
Inflow | 22.1 | 0.5 | 10.8 | 10.8 | – | |
(Outflow) | (23.2) | (0.4) | (11.4) | (11.4) | – | |
Forward foreign exchange contracts | (0.1) | |||||
Inflow | 2.0 | 1.8 | 0.2 | – | – | |
(Outflow) | (2.1) | (2.0) | (0.1) | – | – |
| Carrying | Contractual | Period 1-6 | Period 6-12 | Period 1-5 | Period > 5 | |
| amount | amount | months | months | years | years | |
| 29 September 2023 | £m | £m | £m | £m | £m | £m |
| Non-Derivative Financial Instruments | ||||||
Bank overdrafts | (83.7) | (83.7) | (83.7) | – | – | – |
Bank borrowings | (139.0) | (158.1) | (5.0) | (49.3) | (103.8) | – |
Private Placement Notes | (47.8) | (51.6) | (1.1) | (16.8) | (33.7) | – |
Lease liabilities | (45.0) | (45.8) | (9.5) | (3.9) | (28.0) | (4.4) |
Trade and other payables | (438.7) | (438.7) | (436.3) | – | (2.4) | – |
| Derivative Financial Instruments | ||||||
Interest rate swaps – cash flow hedges | 3.0 | |||||
Inflow | 2.5 | 1.3 | 1.1 | 0.1 | – | |
Cross-currency interest rate swaps – cash flow hedges | 1.6 | |||||
Inflow | 37.2 | 0.8 | 12.1 | 24.3 | – | |
(Outflow) | (35.6) | (0.6) | (11.6) | (23.4) | – | |
Forward foreign exchange contracts | (0.0) | |||||
Inflow | 9.6 | 9.6 | – | – | – | |
(Outflow) | (9.6) | (9.6) | – | – | – |
| 2024 | 2023 | |
| £m | £m | |
Receivable within 1 months of the balance sheet date | 172.2 | 167.6 |
Receivable between 1 and 3 months of the balance sheet date | 0.7 | 1.5 |
Receivable greater than 3 months of the balance sheet date | 1.2 | 1.5 |
Total trade receivables | 174.1 | 170.6 |
| 2024 | 2023 | |
| £m | £m | |
At the beginning of the financial year | (3.4) | (3.4) |
Charge to the income statement | (1.2) | (1.1) |
Written off during the financial year | 0.6 | 0.7 |
Recovered during the financial year | – | 0.1 |
Disposal of undertaking | – | 0.3 |
At end of financial year | (4.0) | (3.4) |
| At | Foreign | Other and | Other | At | ||
| 29 September | Financing | currency | non-cash | operating cash | 27 September | |
| 2023 | cash flows | translation | movements | movements | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Bank borrowings | (139.0) | 7.7 | – | (1.3) | – | (132.6) |
Private Placement Notes | (47.8) | 15.5 | 2.4 | – | – | (29.9) |
Lease liabilities | (45.0) | 15.7 | – | (17.0) | 1.4 | (44.9) |
Total changes in liabilities arising from financing activities | (231.8) | 38.9 | 2.4 | (18.3) | 1.4 | (207.4) |
| At | Foreign | Other and | Other | At | ||
| 30 September | Financing | currency | non-cash | operating cash | 29 September | |
| 2022 | cash flows | translation | movements | movements | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Bank borrowings | (158.8) | 20.2 | – | (0.4) | – | (139.0) |
Private Placement Notes | (67.9) | 15.5 | 4.6 | – | – | (47.8) |
Lease liabilities | (48.0) | 15.6 | – | (13.8) | 1.2 | (45.0) |
Total changes in liabilities arising from financing activities | (274.7) | 51.3 | 4.6 | (14.2) | 1.2 | (231.8) |
| Lease | Remediation | ||||
| dilapidations | and closure | Reorganisation | Other | Total | |
| £m | £m | £m | £m | £m | |
| Year ended 27 September 2024 | |||||
At 29 September 2023 | 5.2 | 2.3 | 0.4 | 2.0 | 9.9 |
Provided in financial year | 0.2 | – | – | 0.5 | 0.7 |
Utilised in financial year | (0.1) | (0.7) | (0.4) | (0.1) | (1.3) |
Released in financial year | (0.2) | – | – | (0.4) | (0.6) |
Unwind of discount to present value in the financial year | – | 0.1 | – | – | 0.1 |
Currency translation adjustment | – | (0.1) | – | – | (0.1) |
At 27 September 2024 | 5.1 | 1.6 | – | 2.0 | 8.7 |
| 2024 | 2023 | |
| £m | £m | |
Non-current liabilities | 6.8 | 6.9 |
Current liabilities | 1.9 | 3.0 |
8.7 | 9.9 |
2024 | 2023 | |||||
| UK | Irish | UK | Irish | |||
| Schemes | Schemes | Total | Schemes | Schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Fair value of plan assets | 181.0 | 140.0 | 321.0 | 159.4 | 145.4 | 304.8 |
Present value of scheme liabilities | (210.4) | (125.4) | (335.8) | (197.2) | (127.7) | (324.9) |
(Deficit)/surplus in schemes | (29.4) | 14.6 | (14.8) | (37.8) | 17.7 | (20.1) |
Deferred tax asset/(liability) (Note 9) | 7.4 | (2.0) | 5.4 | 9.5 | (2.2) | 7.3 |
Net (liability)/asset at end of financial year | (22.0) | 12.6 | (9.4) | (28.3) | 15.5 | (12.8) |
| Presented as: | ||||||
Retirement benefit asset* | – | 15.3 | 15.3 | – | 18.4 | 18.4 |
Retirement benefit obligation | (29.4) | (0.7) | (30.1) | (37.8) | (0.7) | (38.5) |
| 2024 | 2023 | |
| £m | £m | |
| Change in fair value of plan assets | ||
Fair value of plan assets at beginning of financial year | 304.8 | 339.0 |
Interest income on plan assets | 15.2 | 15.0 |
Actuarial gain/(loss) | 16.0 | (36.0) |
Administrative expenses paid from plan assets | (0.9) | (1.3) |
Employer contributions | 12.4 | 12.4 |
Benefit payments | (21.2) | (22.1) |
Effect of exchange rate changes | (5.3) | (2.2) |
Fair value of plan assets at end of financial year | 321.0 | 304.8 |
| 2024 | 2023 | |
| £m | £m | |
| Change in present value of scheme liabilities | ||
Benefit obligation at beginning of financial year | 324.9 | 359.3 |
Interest expense | 16.2 | 16.2 |
Actuarial loss/(gain) on financial assumptions | 19.8 | (19.9) |
Actuarial loss/(gain) on experience | 2.2 | (1.8) |
Actuarial gain on demographic assumptions | (1.3) | (5.1) |
Benefit payments | (21.2) | (22.1) |
Effect of exchange rate changes | (4.8) | (1.7) |
Present value of scheme liabilities at end of financial year | 335.8 | 324.9 |
UK Schemes | Irish Schemes | |||
2024 | 2023 | 2024 | 2023 | |
Rate of increase in pension payments* | 2.95% | 3.05% | 1.00% | 1.50% |
Discount rate | 5.05% | 5.60% | 3.38% | 4.50% |
Inflation rate** | 3.15% | 3.30% | 1.90% | 2.50% |
UK Schemes | Irish Schemes | |||
| 2024 | 2023 | 2024 | 2023 | |
| years | years | years | years | |
Male | 21 | 22 | 23 | 23 |
Female | 23 | 24 | 24 | 24 |
| Impact on Scheme Liabilities | |||||
| UK Schemes | Irish Schemes | Total 2024 | Total 2023 | ||
Assumption | Change in assumption | £m | £m | £m | £m |
Discount rate | Decrease by 0.5% | 14.7 | 6.1 | 20.8 | 19.8 |
Discount rate | Increase by 0.5% | (13.2) | (5.6) | (18.8) | (17.9) |
Rate of inflation | Decrease by 0.5% | (10.9) | (1.8) | (12.7) | (11.4) |
Rate of inflation | Increase by 0.5% | 11.8 | 1.9 | 13.7 | 12.9 |
Rate of mortality | Members assumed to live 1 year longer | 5.2 | 5.4 | 10.6 | 10.2 |
| Impact on Scheme Assets | |||||
| UK Schemes | Irish Schemes | Total 2024 | Total 2023 | ||
Assumption | Change in assumption | £m | £m | £m | £m |
Change in bond yields | Decrease by 0.5% | 13.0 | 6.3 | 19.3 | 17.7 |
2024 | 2023 | |||||
| Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
| £m | £m | £m | £m | £m | £m | |
Cash | 1.4 | – | 1.4 | 2.5 | – | 2.5 |
Debt instruments | 50.4 | – | 50.4 | 50.5 | – | 50.5 |
Derivative financial instruments | 140.6 | – | 140.6 | 122.9 | – | 122.9 |
Investment funds* | 11.4 | 28.1 | 39.5 | 10.8 | 25.6 | 36.4 |
Insurance contract* | – | 89.1 | 89.1 | – | 92.5 | 92.5 |
Fair value of plan assets | 203.8 | 117.2 | 321.0 | 186.7 | 118.1 | 304.8 |
| UK Schemes % | Irish Schemes % | Total % of | |
| of benefits | of benefits | benefits | |
| Expected benefit payments: | |||
Within 5 years | 11% | 28% | 17% |
Between 6 and 10 years | 13% | 22% | 17% |
Between 11 and 15 years | 15% | 17% | 16% |
Between 16 and 20 years | 14% | 12% | 13% |
Between 21 and 25 years | 13% | 8% | 11% |
Over 25 years | 34% | 13% | 26% |
| 2024 | 2023 | ||
| Authorised | £m | £m | |
1,000,000,000 | Ordinary Shares of £0.01 each | 10.0 | 10.0 |
500,000,000 | Deferred Shares of €0.01 each | 4.3 | 4.3 |
300,000,000 | Deferred Shares of €0.62 each | 160.1 | 160.1 |
1 Special Rights Preference Share of €1.26 (A) | – | – | |
174.4 | 174.4 |
| 2024 | 2023 | ||
| Issued and fully paid | £m | £m | |
449,385,547 | (2023: 483,453,842) Ordinary Shares of £0.01 each | 4.5 | 4.8 |
1 Special Rights Preference Share of €1.26 (A) | – | – | |
4.5 | 4.8 |
| 2024 | 2023 | |
| Reconciliation of movements on Equity Share Capital | £’000 | £’000 |
Share capital, at beginning of financial year | 4,824 | 5,158 |
Exercise of share options (B) | 7 | – |
Share buyback and cancellation of share (C) | (348) | (334) |
Share capital, at end of financial year | 4,483 | 4,824 |
Number of shares | Nominal value of share | Total own share reserve | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||
| Number | Number | £ | £ | £m | £m | ||
At beginning of financial year | 7,025,1 27 | 2, | 87 7,009 | 0.071 | 0.029 | 6.4 | 4.4 |
Shares acquired by Employee Benefit Trust | 4,152,708 | 5,688,856 | 0.041 | 0.057 | 5.5 | 3.9 | |
Transferred to beneficiaries of the share scheme | (1,717,280) | (1,540,738) | (0.017) | (0.015) | (1.3) | (1.9) | |
At end of financial year | 9,460,555 | 7,025,127 | 0.095 | 0.071 | 10.6 | 6.4 | |
| 2024 | 2023 | |
| £m | £m | |
Inventories | 6.5 | (9.6) |
Trade and other receivables | 1.5 | 2.7 |
Trade and other payables | (16.0) | 9.1 |
(8.0) | 2.2 |
| 2024 | 2023 | |
| £m | £m | |
Capital expenditure that has been contracted but not been provided for | 9.9 | 9.1 |
Capital expenditure that has been authorised by the Directors but not yet contracted | 6.1 | 7.2 |
16.0 | 16.3 |
| 2023 | |
| £m | |
Total assets and liabilities disposed of | (10.8) |
Net consideration and disposal related costs | 10.3 |
Translation reserve transferred to Income Statement on disposal of subsidiary | 0.6 |
Profit on disposal | 0.1 |
| 2023 | |
| £m | |
Net consideration received on completion | 11.2 |
Cash and cash equivalents disposed of | (5.1) |
Net cash inflow arising on disposal | 6.1 |
| 2024 | 2023 | |
| £m | £m | |
Salaries and other short-term employee benefits | 2.1 | 2.8 |
Post-employment benefits – defined contribution costs | 0.1 | 0.1 |
Share-based payments* | 0.8 | 0.6 |
3.0 | 3.5 |
Name of undertaking | Nature of business | Percentage share | Registered office |
Greencore Advances Designated Activity Company (A)(C) | Finance Company | 100 | 4th Floor, Block 2, Dublin Airport |
| Central, Dublin Airport, K67 E2H3, | |||
| Ireland | |||
Greencore Beechwood Limited (A)(D) | Holding Company | 100 | Greencore Manton Wood, |
| Retford Road, Manton Wood | |||
| Enterprise Park, Worksop S80 2RS | |||
Greencore Convenience Foods Limited Partnership (B)(D) | Pension Funding | 100 | 1 George Square, Glasgow, |
| United Kingdom, G2 1AL | |||
| Greencore Convenience Foods I Limited Liability | Pension Funding | 100 | Greencore Manton Wood, Retford |
Partnership (B)(D) | Road, Manton Wood Enterprise | ||
| Park, Worksop, England, S80 2RS | |||
| Greencore Developments Designated | Property Company | 100 | 4th Floor, Block 2, Dublin Airport |
Activity Company (A)(C) | Central, Dublin Airport, K67 E2H3, | ||
| Ireland | |||
Greencore Finance Designated Activity Company (A)(C) | Finance Company | 100 | 4th Floor, Block 2, Dublin Airport |
| Central, Dublin Airport, K67 E2H3, | |||
| Ireland | |||
Greencore Foods Limited (A)(D) | Holding and Management | 100 | Greencore Manton Wood, |
| Services Company | Retford Road, Manton Wood | ||
| Enterprise Park, Worksop S80 2RS | |||
Greencore Food to Go Limited (A)(D) | Food Processor | 100 | Greencore Manton Wood, |
| Retford Road, Manton Wood | |||
| Enterprise Park, Worksop S80 2RS | |||
Greencore Funding Limited (A)(E) | Finance Company | 100 | IFC 5, St. Helier, Jersey, JE1 1ST |
Greencore Grocery Limited (A)(D) | Food Processor | 100 | Greencore Manton Wood, |
| Retford Road, Manton Wood | |||
| Enterprise Park, Worksop S80 2RS | |||
Greencore Prepared Meals Limited (A)(D) | Food Processor | 100 | Greencore Manton Wood, |
| Retford Road, Manton Wood | |||
| Enterprise Park, Worksop S80 2RS | |||
Greencore UK Holdings Limited (A)(D) | Holding Company | 100 | Greencore Manton Wood, Retford |
| Road, Manton Wood Enterprise | |||
| Park, Worksop S80 2RS | |||
Hazlewood Foods Limited (A)(D) | Holding Company | 100 | Greencore Manton Wood, Retford, |
| Road Manton, Wood Enterprise | |||
| Park, Worksop S80 2RS | |||
Irish Sugar Designated Activity Company (A)(C) | General Trading Company 100 | 4th Floor, Block 2, Dublin Airport | |
| Central, Dublin Airport, K67 E2H3, | |||
| Ireland | |||