2025* | 2024* | ||||||
| Pre – | Exceptional | Pre – | Exceptional | ||||
| exceptional | (Note 7) | Total | exceptional | (Note 7) | Total | ||
| Notes | £m | £m | £m | £m | £m | £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 | 12 | ( | ( | ( | ( | ||
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 |
| 2025 | 2024 | ||
| 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 | ( | ||
| Cash flow hedges: | |||
fair value movement taken to equity | ( | ||
tax on derivative fair value movement | 9 | ||
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 |
| 2025 | 2024 | ||
| 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 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | | |
Trade and other receivables | 17 | | |
Cash at bank and in hand | 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 |
| 2025 | 2024 | ||
| 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 | ||
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 | 22 | ( | ( |
Repayment of lease liabilities | 14 | ( | ( |
Dividends paid to equity holders of the Company | 11 | ( | |
Net cash outflow from financing activities | ( | ( | |
Net increase/(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 financial year | 19 | | |
Increase/(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 27 September 2024 | |||||
| Total comprehensive income for the financial year | |||||
Actuarial loss on Group legacy defined benefit pension schemes | ( | ( | |||
Tax on Group legacy defined benefit pension schemes | ( | ( | |||
Tax on derivative fair value movement | |||||
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) | ( | ( | ( | ||
Dividends | ( | ( | |||
Total transactions with equity holders of the Company | ( | ( | ( | ( | |
At 26 September 2025 |
| Share | Share | Other | Retained | ||
| capital | premium | reserves | earnings | Total | |
| £m | £m | £m | £m | £m | |
At 29 September 2023 | |||||
| Total comprehensive income for the financial year | |||||
Actuarial loss 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- | 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 27 September 2024 | ( | ( | ( | |||
| 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 26 September 2025 | ( | ( | ( |
| 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 | ( | ( | ( |
| Convenience Foods | ||
| 2025 | 2024 | |
| £m | £m | |
Revenue | 1,947.0 | 1,807.1 |
Group operating profit before exceptional items and amortisation of acquisition-related intangible assets | 125.7 | 97.5 |
Amortisation of acquisition-related intangible assets | (2.5) | (3.0) |
Group operating profit before exceptional items | 123.2 | 94.5 |
Finance income | 1.1 | 1.0 |
Finance costs | (21.7) | (23.8) |
Exceptional items | (23.1) | (10.2) |
Taxation | (21.9) | (15.2) |
Profit for the financial year | 57.6 | 46.3 |
| 2025 | 2024 | |
| £m | £m | |
| Revenue | ||
Food to go categories | 1,337.8 | 1,244.6 |
Other convenience categories | 609.2 | 562.5 |
Total revenue for Convenience Foods | 1,947.0 | 1,807.1 |
| Convenience Foods | ||
| 2025 | 2024 | |
| £m | £m | |
Capital additions* | 43.1 | 32.7 |
Right-of-use asset additions | 29.0 | 16.1 |
Depreciation of property, plant and equipment and right-of-use assets | 54.1 | 53.9 |
Amortisation of computer software and other intangibles | 1.4 | 2.3 |
Amortisation of acquisition related intangible assets – Customer related | 2.5 | 3.0 |
Non-current assets (excluding derivative financial instruments, retirement benefit assets and deferred tax assets) | 810.2 | 801.7 |
Ireland | UK | Convenience Foods | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Revenue | – | – | 1,947.0 | 1,807.1 | 1,947.0 | 1,807.1 |
Capital additions* | – | 1.2 | 43.1 | 31.5 | 43.1 | 32.7 |
Right-of-use asset additions | – | 2.5 | 29.0 | 13.6 | 29.0 | 16.1 |
Non-current assets (excluding derivative financial instruments, retirement benefit assets and deferred tax assets) | 6.8 | 7.0 | 803.4 | 794.7 | 810.2 | 801.7 |
| 2025 | 2024 | |
| £m | £m | |
Employee costs | 251.7 | 242.4 |
Factory utility and overhead costs | 67.1 | 67.3 |
Distribution costs | 55.0 | 57.2 |
Other administrative costs** | 36.7 | 43.3 |
Professional fees | 16.6 | 14.5 |
Depreciation of property, plant and equipment (Note 4) | 38.5 | 38.5 |
Depreciation of right-of-use assets (Note 4) | 15.6 | 15.4 |
Amortisation of intangible assets | 1.4 | 2.3 |
Lease rentals for low value and short-term leases (Note 4) | 7.5 | 7.0 |
Research and development costs | 8.9 | 7.7 |
Impairment of property, plant and equipment | 5.3 | 3.1 |
Impairment of intangibles | 0.1 | 0.6 |
Other operating costs | 0.6 | 1.7 |
Rental income from investment properties | – | (0.1) |
Total operating costs before acquisition-related amortisation and exceptional items | 505.0 | 500.9 |
Exceptional charge (Note 7) | 22.1 | 10.2 |
Total operating costs before acquisition-related amortisation | 527.1 | 511.1 |
| 2025 | 2024 | |
| £m | £m | |
| Depreciation: | ||
Property, plant and equipment | 38.5 | 38.5 |
Right-of-use assets | 15.6 | 15.4 |
54.1 | 53.9 | |
Amortisation of intangible assets (Note 12) | 3.9 | 5.3 |
Lease rentals charge for low value and short-term leases (Note 14) | 7.5 | 7.0 |
| 2025 | 2024 | |
| £m | £m | |
| Directors’ remuneration | ||
Emoluments and fees | 2.3 | 2.1 |
Pension costs – defined contribution plans | 0.1 | 0.1 |
Total | 2.4 | 2.2 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Auditor’s remuneration | ||
Audit of the Group Financial Statements | 1,010 | 930 |
Other assurance services | – | 90 |
Tax advisory services | – | – |
Other non-audit services* | 1,311 | – |
Total | 2,321 | 1,020 |
| 2025 | 2024 | |
| Number | Number | |
Production | 9,262 | 9,335 |
Distribution | 1,583 | 1,566 |
Administration | 2,536 | 2,528 |
13,381 | 13,429 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 450.3 | 415.2 |
Social insurance costs | 47.8 | 38.4 |
Employee share-based payment expense (Note 6) | 5.8 | 5.7 |
Termination costs | 0.9 | 0.6 |
Pension costs – defined contribution plans (Note 24) | 18.1 | 16.3 |
522.9 | 476.2 | |
Legacy defined benefit interest cost (Note 24) | 0.7 | 1.0 |
523.6 | 477.2 |
| 2025 | 2024 | |
| £m | £m | |
Return on plan assets (Note 24) | (28.1) | 16.0 |
Actuarial gain/(loss) arising on scheme liabilities (Note 24) | 26.8 | (20.7) |
Total loss taken directly to equity | (1.3) | (4.7) |
| 2025 | 2024 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 882,740 | 594,032 |
Granted | 247,516 | 689,409 |
Vested | (159,510) | (400,701) |
At end of financial year | 970,746 | 882,740 |
Exercisable at end of financial year | – | – |
| 2025 | 2024 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 13,910,859 | 10,752,522 |
Granted | 2,749,971 | 5,336,843 |
Exercised | (869,670) | – |
Expired | – | (1,237,012) |
Forfeited | (338,336) | (941,494) |
Lapsed | (876,036) | – |
At end of financial year | 14,576,788 | 13,910,859 |
Exercisable at end of financial year | – | – |
2025 | 2024 | |||
| Weighted | Weighted | |||
| average exercise | average exercise | |||
| Number | price | Number | price | |
| outstanding | £ | outstanding | £ | |
At beginning of financial year | 16,004,775 | 0.80 | 17,288,527 | 0.75 |
Granted | 3,305,952 | 1.84 | 2,851,819 | 1.36 |
Exercised | (1,504,471) | 0.94 | (710,342) | 1.06 |
Expired | (44,382) | 0.94 | (330,580) | 1.03 |
Forfeited | (1,051,124) | 1.03 | (3,094,649) | 0.96 |
At end of financial year | 16,710,750 | 0.98 | 16,004,775 | 0.80 |
Exercisable at end of financial year | 587,991 | 0.91 | 544,148 | 1.06 |
| Weighted | Weighted | Weighted | |||
| average contract | average exercise | average exercise | |||
| Number | life | price | Number | price | |
| outstanding | years | £ | exercisable | £ | |
| At 26 September 2025 | |||||
£0.01-£1.00 | 11,053,612 | 1.24 | 0.64 | 587,991 | 0.91 |
£1.01-£2.00 | 5,657,138 | 2.85 | 1.63 | – | – |
16,710,750 | 1.79 | 0.98 | 587,991 | 0.91 | |
| 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 |
| 2024 | ||
| Weighted | ||
| average exercise | ||
| Number | price | |
| outstanding | € | |
At beginning of financial year | 62,016 | 1.19 |
Exercised | (15,126) | 1.19 |
Expired | (46,890) | 1.19 |
At end of financial year | – | – |
Exercisable at end of financial year | – | – |
| 2025 | 2024 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 1,471,816 | 1,838,712 |
Exercised | (507,283) | (54,832) |
Forfeited | (68,448) | (312,064) |
At end of financial year | 896,085 | 1,471,816 |
Exercisable at end of financial year | 896,085 | – |
| 2025 | 2024 | |
| Number | Number | |
| outstanding | outstanding | |
At beginning of financial year | 1,588,748 | 2,623,773 |
Granted | 961,587 | 326,971 |
Vested | (1,331,276) | (1,261,747) |
Forfeited | (93,985) | (100,249) |
At end of financial year | 1,125,074 | 1,588,748 |
Exercisable at end of financial year | – | – |
| FY25 | FY24 | |
| PSP TSR | PSP TSR | |
Expected volatility (%) | 33.9%–34.0% | 35.72% |
Risk-free interest rate (%) | 4.02%–4.34% | 3.98% |
Expected life of option (years) | 3–5 | 3 |
Share price at grant (£) | £1.74–£2.09 | £0.98 |
Fair value (£) | £0.93–£1.27 | £0.77 |
| 2025 | 2024 | |
| UK | UK | |
| ShareSave | ShareSave | |
Dividend yield (%) | 1.42% | 2.69% |
Expected volatility (%) | 35.36% | 34.89% |
Risk-free interest rate (%) | 3.87% | 4.09% |
Employee failure-to-save rate (p.a.) (%) | 20.63% | 20.63% |
Expected life of option (years) | 3 | 3 |
Share price at grant (£) | £2.34 | £1.77 |
Exercise price (£) | £1.84 | £1.36 |
Fair value (£) | £0.41 | £0.29 |
| 2025 | 2024 | ||
| £m | £m | ||
| Transformation costs | (A) | (12.0) | (4.0) |
| Acquisition related costs | (B) | (10.9) | – |
| Manufacturing site consolidation | (C) | – | (6.0) |
| Non core property-related income/(expense) | (D) | – | (0.2) |
| Defined benefit pension scheme restructuring | (E) | (0.2) | – |
Total exceptional items before taxation | (23.1) | (10.2) | |
Tax credit on exceptional items | 2.5 | 0.8 | |
Total exceptional items after taxation | (20.6) | (9.4) |
| 2025 | 2024 | |
| £m | £m | |
| Finance income | ||
Interest on bank deposits | 1.1 | 1.0 |
Total finance income | 1.1 | 1.0 |
| Finance costs | ||
Finance costs on interest bearing cash and cash equivalents, borrowings and other financing costs | (19.0) | (21.5) |
Interest on lease obligations (Note 14) | (1.3) | (1.4) |
Net pension financing charge (Note 24) | (0.7) | (1.0) |
Unwind of discount on liabilities (Note 23) | (0.2) | (0.1) |
Change in fair value of derivative financial instruments | 0.4 | 0.5 |
Foreign exchange on inter-company and external balances where hedge accounting is not applied | (0.9) | (0.3) |
Total finance costs before exceptional items | (21.7) | (23.8) |
Finance costs relating to the recommended acquisition of Bakkavor Group plc (Note 7) | (1.0) | – |
Total finance costs including exceptional items | (22.7) | (23.8) |
| Recognised directly in equity | ||
Currency translation adjustment | 0.5 | (0.3) |
Effective portion of changes in fair value of cash flow hedges | 0.9 | (0.8) |
1.4 | (1.1) |
| 2025 | 2024 | |
| £m | £m | |
| Current tax | ||
Irish corporation tax charge | 2.7 | – |
Overseas tax charge | 10.4 | 8.3 |
Adjustment in respect of prior financial years | (0.8) | (9.7) |
Total current tax charge/(credit) (pre-exceptional) | 12.3 | (1.4) |
| Deferred tax | ||
Origination and reversal of temporary differences | 11.5 | 9.5 |
Legacy defined benefit pension obligations | 2.6 | 3.2 |
Employee share-based payments | (0.5) | (0.6) |
Adjustment in respect of prior financial years | (1.5) | 5.3 |
Total deferred tax charge (pre-exceptional) | 12.1 | 17.4 |
Income tax expense (pre-exceptional) | 24.4 | 16.0 |
| Tax on exceptional items | ||
Current tax credit on exceptional items | (2.5) | (0.8) |
Total tax charge for the financial year | 21.9 | 15.2 |
| Tax relating to items recognised in other comprehensive income and equity | ||
| Deferred tax relating to items recognised in other comprehensive income | ||
Actuarial loss on Group legacy defined benefit pension schemes | 0.5 | (1.3) |
Derivative fair value movement | (0.1) | – |
Total deferred tax in other comprehensive income for the financial year | 0.4 | (1.3) |
| 2025 | 2024 | |
| £m | £m | |
Profit for the financial year | 57.6 | 46.3 |
| Adjusted for: | ||
Tax charge for the financial year | 21.9 | 15.2 |
Profit before taxation | 79.5 | 61.5 |
Tax charge at Irish corporation tax rate of 12.5% (2024: 12.5%) | 9.9 | 7.7 |
| Effects of: | ||
Expenses not deductible for tax purposes | 6.3 | 4.6 |
Differences in effective tax rates on overseas earnings | 9.9 | 7.0 |
Recognition of previously unrecognised deferred tax | (1.9) | 0.3 |
Adjustment in respect of prior financial years | (2.3) | (4.4) |
Total tax charge for the financial year | 21.9 | 15.2 |
| 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 | |
| Financial year ended 26 September 2025 | |||||||
At 27 September 2024 | (23.1) | (1.0) | 5.4 | 11.1 | 7.3 | 3.0 | 2.7 |
Income Statement credit/(charge) | (2.5) | 0.5 | (2.6) | (8.2) | 0.6 | 0.1 | (12.1) |
Tax recognised in other comprehensive income | – | – | (0.5) | – | – | 0.1 | (0.4) |
Tax recognised directly in equity | – | – | – | – | 7.0 | – | 7.0 |
Tax transferred from deferred tax to current tax creditor | – | – | – | – | (1.0) | – | (1.0) |
At 26 September 2025 | (25.6) | (0.5) | 2.3 | 2.9 | 13.9 | 3.2 | (3.8) |
Deferred tax assets (deductible temporary differences) | 0.7 | – | 3.7 | 2.9 | 13.9 | 3.5 | 24.7 |
Deferred tax liabilities (taxable temporary differences) | (26.3) | (0.5) | (1.4) | – | – | (0.3) | (28.5) |
Net deferred tax asset/(liability) | (25.6) | (0.5) | 2.3 | 2.9 | 13.9 | 3.2 | (3.8) |
| 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 | |
| Financial 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 recognised in other comprehensive income | – | – | 1.3 | – | – | – | 1.3 |
Tax recognised directly in equity | – | – | – | – | 5.5 | – | 5.5 |
Tax transferred from deferred tax to current tax creditor | – | – | – | – | (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 |
| 2025 | 2024 | |
| £m | £m | |
Profit attributable to equity holders of the Company (numerator for earnings per share calculations) | 57.6 | 46.3 |
Exceptional items (net of tax) | 20.6 | 9.4 |
Movement on fair value of derivative financial instruments | (0.4) | (0.5) |
FX effect on inter-company and external balances where hedge accounting is not applied | 0.9 | 0.3 |
Amortisation of acquisition related intangible assets (net of tax) | 1.9 | 2.2 |
Pension financing (net of tax) | 0.5 | 0.7 |
Numerator for Adjusted Earnings per Share calculations | 81.1 | 58.4 |
| 2025 | 2024 | |
| ‘000 | ‘000 | |
Shares in issue at the beginning of the financial year | 449,386 | 483,454 |
Effect of share buyback and cancellation in the financial year | (6,532) | (15,225) |
Effect of shares held by Employee Benefit Trust | (8,129) | (8,400) |
Effect of shares issued during the financial year | 411 | 10 |
Weighted average number of Ordinary Shares in issue during the financial year | 435,136 | 459,839 |
| 2025 | 2024 | |
| ‘000 | ‘000 | |
Weighted average number of Ordinary Shares in issue during the financial year | 435,136 | 459,839 |
Dilutive effect of share options | 20,326 | 10,205 |
Weighted average number of Ordinary Shares for diluted earnings per share | 455,462 | 470,044 |
| 2025 | 2024 | |
| Total | Total | |
| pence | pence | |
Basic earnings per Ordinary Share | 13.2 | 10.1 |
Adjusted earnings per Ordinary Share | 18.6 | 12.7 |
Diluted earnings per Ordinary Share | 12.6 | 9.9 |
| 2025 | 2024 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders in the financial year: | ||
| Equity dividends on Ordinary Shares: | ||
Final dividend of 2.00 pence for the financial year ended 27 September 2024 (2024: Nil pence) | 8.9 | – |
Total | 8.9 | – |
| Acquisition | ||||
| related | Computer | |||
| intangible assets | software | |||
| –Customer | and other | |||
| Goodwill | related | intangibles | Total | |
| £m | £m | £m | £m | |
| Financial year ended 26 September 2025 | ||||
At 27 September 2024 | 447.3 | 4.5 | 4.3 | 456.1 |
Additions | – | – | 0.7 | 0.7 |
Impairment | – | – | (0.1) | (0.1) |
Amortisation charge | – | (2.5) | (1.4) | (3.9) |
At 26 September 2025 | 447.3 | 2.0 | 3.5 | 452.8 |
| Financial year ended 26 September 2025 | ||||
Cost | 457.9 | 52.3 | 20.2 | 530.4 |
Accumulated impairment/amortisation | (10.6) | (50.3) | (16.7) | (77.6) |
At 26 September 2025 | 447.3 | 2.0 | 3.5 | 452.8 |
| 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 |
Key assumptions | Basis for determining values assigned to key assumptions |
| Cash flow projections | The cash flow projections are based on the 2026 budget and four-year strategic plan, which has been |
| approved by the Board, and specifically excludes incremental profits and other cash flows stemming | |
| from any potential future acquisitions or future operational restructuring. | |
| In preparing the 2026 budget and the 2027–2030 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% (2024: 2%) has been used in extrapolating the cash flows beyond the |
| budget and strategic plan period to perpetuity. This growth rate does not exceed the long-term average | |
| growth rate for the industry in which the CGU operates. | |
| Discount rate | The pre-tax discount rate for the Convenience Foods UK CGU is 12% in the current financial year (2024: |
| 12%). The pre-tax discount rates are based on the Group’s post tax weighted average cost of capital | |
| (using an iterative method), 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 | |
| Financial year ended 26 September 2025 | |||||
At 27 September 2024 | 147.6 | 122.7 | 15.6 | 14.8 | 300.7 |
Additions | 0.2 | 3.7 | 0.1 | 38.4 | 42.4 |
Depreciation charge | (11.2) | (23.8) | (3.5) | – | (38.5) |
Impairments | (0.8) | (2.1) | (1.0) | (1.4) | (5.3) |
Reclassifications | 3.5 | 26.1 | 5.7 | (35.3) | – |
At 26 September 2025 | 139.3 | 126.6 | 16.9 | 16.5 | 299.3 |
| Financial year ended 26 September 2025 | |||||
Cost | 251.6 | 324.8 | 55.4 | 16.5 | 648.3 |
Accumulated depreciation and impairment | (112.3) | (198.2) | (38.5) | – | (349.0) |
At 26 September 2025 | 139.3 | 126.6 | 16.9 | 16.5 | 299.3 |
| Financial 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 |
| Financial year ended 27 September 2024 | |||||
Cost | 255.2 | 315.9 | 52.9 | 14.8 | 638.8 |
Accumulated depreciation and impairment | (107.6) | (193.2) | (37.3) | – | (338.1) |
At 27 September 2024 | 147.6 | 122.7 | 15.6 | 14.8 | 300.7 |
| Land and | Plant and | Motor | ||
| buildings | machinery | vehicles | Total | |
| £m | £m | £m | £m | |
| Financial year ended 26 September 2025 | ||||
At 27 September 2024 | 29.4 | 5.0 | 7.0 | 41.4 |
Additions | 18.0 | 3.2 | 7.8 | 29.0 |
Disposals | (0.2) | (0.2) | – | (0.4) |
Depreciation charge | (8.3) | (2.7) | (4.6) | (15.6) |
At 26 September 2025 | 38.9 | 5.3 | 10.2 | 54.4 |
| 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 | (7.7) | (3.2) | (4.5) | (15.4) |
At 27 September 2024 | 29.4 | 5.0 | 7.0 | 41.4 |
| 2025 | 2024 | |
| £m | £m | |
At beginning of financial year | 44.9 | 45.0 |
Additions | 26.8 | 15.9 |
Disposals | (0.4) | (0.3) |
Lease payments relating to capitalised right-of-use leased assets | (15.5) | (15.7) |
Interest payments relating to lease obligations | (1.3) | (1.4) |
Lease interest charge | 1.3 | 1.4 |
At end of financial year | 55.8 | 44.9 |
| 2025 | 2024 | |
| £m | £m | |
Within one year | 16.6 | 13.6 |
Between one and five years | 31.0 | 28.2 |
Over five years | 8.2 | 3.1 |
Total | 55.8 | 44.9 |
| Analysed as: | ||
Current liabilities | 16.6 | 13.6 |
Non-current liabilities | 39.2 | 31.3 |
Total | 55.8 | 44.9 |
| 2025 | 2024 | |
| £m | £m | |
Short-term leases | 7.2 | 6.8 |
Leases of low-value assets | 0.3 | 0.2 |
Total | 7.5 | 7.0 |
| 2025 | 2024 | |
| £m | £m | |
Cash outflow for short-term leases and leases of low value | 7.5 | 7.0 |
Lease payments relating to capitalised right-of-use leased assets | 15.5 | 15.7 |
Interest payments relating to lease obligations | 1.3 | 1.4 |
Total | 24.3 | 24.1 |
| 2025 | 2024 | |
| £m | £m | |
At beginning of the financial year | 3.5 | 4.6 |
Disposal | – | (0.9) |
Currency translation adjustment | 0.2 | (0.2) |
At end of financial year | 3.7 | 3.5 |
| Analysed as: | ||
Cost | 3.7 | 3.5 |
Accumulated depreciation | – | – |
At end of financial year | 3.7 | 3.5 |
| 2025 | 2024 | |
| £m | £m | |
Raw materials and consumables | 41.9 | 38.5 |
Work in progress | 0.5 | 0.5 |
Finished goods and goods for resale | 25.6 | 27.4 |
68.0 | 66.4 |
| 2025 | 2024 | |
| £m | £m | |
Inventory recognised within cost of sales | 970.6 | 893.3 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Trade receivables | 207.8 | 174.1 |
Other receivables | 44.8 | 35.0 |
Prepayments | 14.1 | 13.6 |
VAT | 10.2 | 9.8 |
Contract costs | – | 0.1 |
Total | 276.9 | 232.6 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Trade payables | 324.1 | 297.8 |
Employment related taxes | 10.6 | 9.1 |
Other payables and accrued expenses* | 175.1 | 124.1 |
Current trade and other payables | 509.8 | 431.0 |
| Non-current | ||
Other payables | 1.9 | 2.2 |
Total trade and other payables | 511.7 | 433.2 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand | 81.8 | 57.3 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand | 81.8 | 57.3 |
Bank overdraft (Note 20) | (30.7) | (42.9) |
Total cash and cash equivalents and bank overdrafts | 51.1 | 14.4 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Bank overdrafts | 30.7 | 42.9 |
Bank borrowings | 50.0 | – |
Private placement notes | 14.9 | 14.9 |
Total current borrowings | 95.6 | 57.8 |
| Non-current | ||
Bank borrowings | 56.3 | 132.6 |
Private placement notes | – | 15.0 |
Total non-current borrowings | 56.3 | 147.6 |
Total borrowings | 151.9 | 205.4 |
| 2025 | 2024 | |
| £m | £m | |
Less than 1 year | 95.6 | 57.8 |
Between 1 and 2 years | – | 64.8 |
Between 2 and 5 years | 56.3 | 82.8 |
151.9 | 205.4 |
| 2025 | 2024 | |
| £m | £m | |
6 months or less | 50.0 | – |
1–5 years | 71.2 | 162.5 |
121.2 | 162.5 |
| 2025 | |||
| Assets | Liabilities | Net | |
| £m | £m | £m | |
| Current | |||
Cross-currency swaps – cash flow hedges | – | (0.7) | (0.7) |
Interest rate swaps – cash flow hedges | – | (0.1) | (0.1) |
Forward foreign exchange contracts – not designated as hedges | 0.1 | – | 0.1 |
0.1 | (0.8) | (0.7) | |
| Non-current | |||
Interest rate swaps – cash flow hedges | – | (0.1) | (0.1) |
Interest rate swaps – not designated as cash flow hedges | – | – | – |
– | (0.1) | (0.1) | |
Total | 0.1 | (0.9) | (0.8) |
| 2024 | |||
| Assets | Liabilities | Net | |
| £m | £m | £m | |
| Current | |||
Cross-currency 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 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) |
| 2025 | |||||||
| 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 | |
| Financial assets | |||||||
Cash at bank and cash in hand | Level 1 | 81.8 | – | – | – | 81.8 | 81.8 |
Derivative financial instruments | Level 2 | – | 0.1 | – | – | 0.1 | 0.1 |
Financial liabilities | – | ||||||
Bank overdrafts | Level 1 | – | – | – | (30.7) | (30.7) | (30.7) |
Derivative financial instruments | Level 2 | – | – | (0.9) | – | (0.9) | (0.9) |
Bank borrowings | Level 2 | – | – | – | (106.3) | (106.3) | (106.3) |
Private Placement Notes | Level 2 | – | – | – | (14.9) | (14.9) | (14.9) |
| 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 | |
| Financial assets | |||||||
Cash at bank and cash in hand | Level 1 | 57.3 | – | – | – | 57.3 | 57.3 |
Derivative financial instruments | Level 2 | – | 0.5 | – | – | 0.5 | 0.5 |
| Financial liabilities | |||||||
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) | (29.9) |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Floating rate cash and cash equivalents | 0.1 | 0.6 | 81.1 | 81.8 |
Floating rate borrowings | – | – | (79.2) | (79.2) |
Fixed rate net debt | (10.4) | – | (62.3) | (72.7) |
Net debt excluding lease liabilities | (10.3) | 0.6 | (60.4) | (70.1) |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Floating rate cash and cash equivalents | – | 0.4 | 56.9 | 57.3 |
Floating rate borrowings | – | – | (135.5) | (135.5) |
Fixed rate net debt | (20.9) | – | (49.0) | (69.9) |
Net debt excluding lease liabilities | (20.9) | 0.4 | (127.6) | (148.1) |
On profit after tax | On equity | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Effect of a downward movement of 100 basis points | 0.5 | 0.5 | 0.1 | (0.4) |
Effect of an upward movement of 100 basis points | (0.5) | (0.5) | (0.1) | 0.4 |
2025 | 2024 | |||||
| Euro | US dollar | Sterling | Euro | US dollar | Sterling | |
| Denominated in: | £m | £m | £m | £m | £m | £m |
Trade receivables and other receivables | – | – | – | – | – | – |
Trade payables and other payables | (1.0) | (0.0) | – | (0.8) | – | – |
Cash and cash equivalents and bank overdrafts | 0.6 | 0.1 | – | – | – | – |
Gross balance sheet exposure | (0.4) | 0.1 | – | (0.8) | – | – |
On Profit after tax | On Equity | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Impact of 10% strengthening of sterling vs. euro gain/(loss) | – | 0.4 | 0.9 | 1.4 |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Cash and cash equivalents and bank overdrafts | 0.1 | 0.6 | 50.4 | 51.1 |
Current borrowings | (10.4) | – | (54.5) | (64.9) |
Non-current borrowings | – | – | (56.3) | (56.3) |
Derivative financial instruments* | 10.4 | – | (11.2) | (0.8) |
Total | 0.1 | 0.6 | (71.6) | (70.9) |
| US dollar | Euro | Sterling | Total | |
| £m | £m | £m | £m | |
Cash and cash equivalents and bank overdrafts | – | 0.4 | 14.0 | 14.4 |
Current borrowings | (10.4) | – | (4.5) | (14.9) |
Non-current borrowings | (10.5) | – | (137.1) | (147.6) |
Derivative financial instruments* | 20.9 | – | (21.9) | (1.0) |
Total | – | 0.4 | (149.5) | (149.1) |
| Carrying | Contractual | Period | Period | Period | Period | |
| amount | amount | 1-6 months | 6-12 months | 1-5 years | > 5 years | |
| 26 September 2025 | £m | £m | £m | £m | £m | £m |
| Non-derivative financial instruments | ||||||
Bank overdrafts | (30.7) | (30.7) | (30.7) | – | – | – |
Bank borrowings | (106.3) | (125.0) | (52.6) | (1.7) | (70.7) | – |
Private Placement Notes | (14.9) | (15.4) | (0.3) | (15.1) | – | – |
Lease liabilities | (55.8) | (61.9) | (9.1) | (8.5) | (35.2) | (9.1) |
Trade and other payables | (501.1) | (501.1) | (499.2) | – | (1.9) | – |
| Derivative financial instruments | ||||||
Interest rate swaps – cash flow hedges | (0.2) | |||||
(Outflow) | (0.2) | (0.1) | (0.1) | – | – | |
Cross-currency swaps – cash flow hedges | (0.7) | |||||
Inflow | 10.8 | 0.2 | 10.6 | – | – | |
(Outflow) | (11.4) | (0.2) | (11.2) | – | – | |
Forward foreign exchange contracts | 0.1 | |||||
Inflow | 4.7 | 4.7 | – | – | – | |
(Outflow) | (4.7) | (4.7) | – | – | – |
| Carrying | Contractual | Period | Period | Period | Period | |
| amount | amount | 1-6 months | 6-12 months | 1-5 years | >5 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/(outflow) | 0.2 | 0.2 | – | – | – | |
Cross-currency 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) | – | – |
| 2025 | 2024 | |
| £m | £m | |
Receivable within 1 month of the balance sheet date | 205.4 | 172.2 |
Receivable between 1 and 3 months of the balance sheet date | 1.1 | 0.7 |
Receivable greater than 3 months of the balance sheet date | 1.3 | 1.2 |
Total trade receivables | 207.8 | 174.1 |
| 2025 | 2024 | |
| £m | £m | |
At the beginning of the financial year | (4.0) | (3.4) |
Charge to the Income Statement | (1.8) | (1.2) |
Written off during the financial year | 0.3 | 0.6 |
At end of financial year | (5.5) | (4.0) |
| At | Other and | At | ||||
| 27 September | Financing | Foreign currency | non-cash | Other operating | 26 September | |
| 2024 | cash flows | translation | movements | cash movements | 2025 | |
| £m | £m | £m | £m | £m | £m | |
Bank borrowings | (132.6) | 27.0 | – | (0.7) | – | (106.3) |
Private Placement Notes | (29.9) | 14.8 | 0.2 | – | – | (14.9) |
Lease liabilities | (44.9) | 15.5 | – | (27.7) | 1.3 | (55.8) |
Total changes in liabilities arising from financing activities | (207.4) | 57.3 | 0.2 | (28.4) | 1.3 | (177.0) |
| At | Other and | At | ||||
| 29 September | Financing | Foreign currency | non-cash | Other operating | 27 September | |
| 2023 | cash flows | translation | movements | cash 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) |
| 2025 | 2024 | 2023 | |
| £m | £m | £m | |
| Invested capital | |||
Total assets | 1,272.7 | 1,204.7 | 1,297.7 |
Total liabilities | (780.7) | (754.5) | (837.9) |
Net Debt (Note 20, including lease liabilities) | 125.9 | 193.0 | 199.0 |
Derivative financial instruments not designated as fair value hedges (Note 21) | 0.8 | 1.0 | (4.6) |
Retirement benefit obligation (net of deferred tax asset) (Note 24) | 2.7 | 9.4 | 12.8 |
Invested capital for the Group | 621.4 | 653.6 | 667.0 |
| At | Translation and | At | ||
| 27 September | non-cash | 26 September | ||
| 2024 | Cash flow | adjustments | 2025 | |
| £m | £m | £m | £m | |
Cash and cash equivalents and bank overdrafts | 14.4 | 36.7 | – | 51.1 |
Bank borrowings | (132.6) | 27.0 | (0.7) | (106.3) |
Private Placement Notes | (29.9) | 14.8 | 0.2 | (14.9) |
Net Debt excluding lease liabilities | (148.1) | 78.5 | (0.5) | (70.1) |
Lease liabilities | (44.9) | 16.8 | (27.7) | (55.8) |
Net Debt | (193.0) | 95.3 | (28.2) | (125.9) |
| At | Translation and | At | ||
| 29 September | non-cash | 27 September | ||
| 2023 | Cash flow | adjustments | 2024 | |
| £m | £m | £m | £m | |
Cash and cash equivalents and bank overdrafts | 32.8 | (18.4) | – | 14.4 |
Bank borrowings | (139.0) | 7.7 | (1.3) | (132.6) |
Private Placement Notes | (47.8) | 15.5 | 2.4 | (29.9) |
Net Debt excluding lease liabilities | (154.0) | 4.8 | 1.1 | (148.1) |
Lease liabilities | (45.0) | 17.1 | (17.0) | (44.9) |
Net Debt | (199.0) | 21.9 | (15.9) | (193.0) |
| Lease | Remediation | |||
| dilapidations | and closure | Other | Total | |
| £m | £m | £m | £m | |
| Financial year ended 26 September 2025 | ||||
At 27 September 2024 | 5.1 | 1.6 | 2.0 | 8.7 |
Provided in financial year | 2.2 | – | 2.3 | 4.5 |
Utilised in financial year | – | (0.5) | – | (0.5) |
Released in financial year | – | (0.4) | (0.2) | (0.6) |
Unwind of discount to present value in the financial year | – | 0.2 | – | 0.2 |
Currency translation adjustment | – | – | – | – |
At 26 September 2025 | 7.3 | 0.9 | 4.1 | 12.3 |
| 2025 | 2024 | |
| £m | £m | |
Non-current liabilities | 8.6 | 6.8 |
Current liabilities | 3.7 | 1.9 |
12.3 | 8.7 |
2025 | 2024 | |||||
| Irish | UK | Irish | ||||
| UK Schemes | Schemes | Total | Schemes | Schemes | Total | |
| £m | £m | £m | £m | £m | £m | |
Fair value of plan assets | 171.7 | 124.5 | 296.2 | 181.0 | 140.0 | 321.0 |
Present value of scheme liabilities | (186.4) | (114.8) | (301.2) | (210.4) | (125.4) | (335.8) |
(Deficit)/surplus in schemes | (14.7) | 9.7 | (5.0) | (29.4) | 14.6 | (14.8) |
Deferred tax asset (Note 9) | 3.7 | (1.4) | 2.3 | 7.4 | (2.0) | 5.4 |
Net (liability)/asset at end of financial year | (11.0) | 8.3 | (2.7) | (22.0) | 12.6 | (9.4) |
| Presented as: | ||||||
Retirement benefit asset* | – | 10.4 | 10.4 | – | 15.3 | 15.3 |
Retirement benefit obligation-funded schemes | (14.3) | – | (14.3) | (29.0) | – | (29.0) |
Retirement benefit obligation-unfunded scheme | (0.4) | (0.7) | (1.1) | (0.4) | (0.7) | (1.1) |
| 2025 | 2024 | |
| £m | £m | |
| Change in fair value of plan assets | ||
Fair value of plan assets at beginning of financial year | 321.0 | 304.8 |
Interest income on plan assets | 13.8 | 15.2 |
Actuarial (loss)/gain | (28.1) | 16.0 |
Administrative expenses paid from plan assets | (1.1) | (0.9) |
Employer contributions | 12.4 | 12.4 |
Benefit payments | (27.7) | (21.2) |
Effect of exchange rate changes | 5.9 | (5.3) |
Fair value of plan assets at end of financial year | 296.2 | 321.0 |
| 2025 | 2024 | |
| £m | £m | |
| Change in present value of scheme liabilities | ||
Benefit obligation at beginning of financial year | 335.8 | 324.9 |
Interest expense | 14.5 | 16.2 |
Actuarial (gain)/loss on financial assumptions | (26.2) | 19.8 |
Actuarial (gain)/loss on experience | (0.6) | 2.2 |
Actuarial gain on demographic assumptions | – | (1.3) |
Benefit payments | (27.7) | (21.2) |
Effect of exchange rate changes | 5.4 | (4.8) |
Present value of scheme liabilities at end of financial year | 301.2 | 335.8 |
UK Schemes | Irish Schemes | |||
2025 | 2024 | 2025 | 2024 | |
Rate of increase in pension payments* | 2.85% | 2.95% | 1.50% | 1.00% |
Discount rate | 6.00% | 5.05% | 3.80% | 3.38% |
Inflation rate** | 3.00% | 3.15% | 1.90% | 1.90% |
UK Schemes | Irish Schemes | |||
| 2025 | 2024 | 2025 | 2024 | |
| years | years | years | years | |
Male | 20.8 | 20.8 | 22.7 | 22.7 |
Female | 23.1 | 23.1 | 24.5 | 24.4 |
| Impact on Scheme Liabilities | |||||
| Total | Total | ||||
| UK Schemes | Irish Schemes | 2025 | 2024 | ||
Assumption | Change in assumption | £m | £m | £m | £m |
Discount rate | Decrease by 0.5% | 11.7 | 5.1 | 16.8 | 20.8 |
Discount rate | Increase by 0.5% | (10.6) | (4.8) | (15.4) | (18.8) |
Rate of inflation | Decrease by 0.5% | (8.9) | (1.0) | (9.9) | (12.7) |
Rate of inflation | Increase by 0.5% | 9.5 | 1.1 | 10.6 | 13.7 |
Rate of mortality | Members assumed to live 1 year longer | 4.3 | 5.1 | 9.4 | 10.6 |
| Impact on Scheme Assets | |||||
| Total | Total | ||||
| UK Schemes | Irish Schemes | 2025 | 2024 | ||
Assumption | Change in assumption | £m | £m | £m | £m |
Change in bond yields | Decrease by 0.5% | 10.4 | 5.3 | 15.7 | 19.3 |
2025 | 2024 | |||||
| Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
| £m | £m | £m | £m | £m | £m | |
Cash | 2.2 | – | 2.2 | 1.4 | – | 1.4 |
Debt instruments | 42.2 | – | 42.2 | 50.4 | – | 50.4 |
Derivative financial instruments | 129.6 | – | 129.6 | 140.6 | – | 140.6 |
Investment funds* | 11.8 | 28.9 | 40.7 | 11.4 | 28.1 | 39.5 |
Insurance contract* | – | 81.5 | 81.5 | – | 89.1 | 89.1 |
Fair value of plan assets | 185.8 | 110.4 | 296.2 | 203.8 | 117.2 | 321.0 |
| UK Schemes | Irish Schemes | Total % of | |
| % of benefits | % of benefits | benefits | |
| Expected benefit payments: | |||
Within 5 years | 12% | 28% | 18% |
Between 6 and 10 years | 14% | 23% | 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 | 32% | 12% | 25% |
| 2025 | 2024 | ||
| 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 |
| 2025 | 2024 | ||
| Issued and fully paid | £m | £m | |
442,709,317 | (2024: 449,385,547) Ordinary Shares of £0.01 each | 4.4 | 4.5 |
1 Special Rights Preference Share of €1.26 (A) | – | – | |
4.4 | 4.5 |
| 2025 | 2024 | 2025 | 2024 | |
| Reconciliation of movements on Equity Share Capital | millions | millions | £m | £m |
Share capital, at beginning of financial year | 449.4 | 483.5 | 4.5 | 4.8 |
Exercise of share options (B) | 1.5 | 0.7 | – | – |
Share buy back and cancellation of shares (C) | (8.2) | (34.8) | (0.1) | (0.3) |
Share capital, at end of financial year | 442.7 | 449.4 | 4.4 | 4.5 |
Number of shares | Nominal value of share | Total Own Share Reserve | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Number | Number | £ | £ | £m | £m | |
At beginning of financial year | 9,460,555 | 7,025,127 | 0.095 | 0.071 | 10.6 | 6.4 |
Shares acquired by Employee Benefit Trust | 4,163,788 | 4,152,708 | 0.042 | 0.041 | 9.8 | 5.5 |
Transferred to beneficiaries of the share scheme | (2,877,974) | (1,717,280) | (0.029) | (0.017) | (2.4) | (1.3) |
At end of financial year | 10,746,369 | 9,460,555 | 0.108 | 0.095 | 18.0 | 10.6 |
| 2025 | 2024 | |
| £m | £m | |
Inventories | (1.6) | 6.5 |
Trade and other receivables | (44.9) | 1.5 |
Trade and other payables | 74.1 | (16.0) |
27.6 | (8.0) |
| 2025 | 2024 | |
| £m | £m | |
Capital expenditure that has been contracted but not been provided for | 8.4 | 9.9 |
Capital expenditure that has been authorised by the Directors but not yet contracted | 3.7 | 6.1 |
12.1 | 16.0 |
| 2025 | 2024 | |
| £m | £m | |
Salaries and other short-term employee benefits | 2.3 | 2.1 |
Post-employment benefits-defined contribution costs | 0.1 | 0.1 |
Share-based payments* | 1.0 | 0.8 |
3.4 | 3.0 |
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 LLP (B)(D) | Pension Funding | 100 | Greencore Manton Wood |
| Retford Road, Manton Wood, | |||
| Enterprise Park, Worksop S80 2RS | |||
Greencore Developments Designated Activity Company (A)(C) Property Company | 100 | 4th Floor, Block 2, Dublin Airport | |
| 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 |