2024 | 2024 | 2023 | 2023 | ||||
Excluding | Exceptional items | 2024 | Excluding | Exceptional items | 2023 | ||
exceptional items | (see note 4) | Total | exceptional items | (see Note 4) | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Revenue | 1 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution and selling costs | ( | ( | ( | ( | |||
Administrative expenses | ( | ( | ( | ( | |||
Other income | |||||||
Operating profit | |||||||
Finance income | 6 | ||||||
Finance expense | 6 | ( | ( | ( | ( | ||
Profit before tax | 3-6 | ||||||
Income tax | 8 | ( | ( | ( | ( | ( | ( |
Profit for the financial year attributable to equity holders of the Parent Company | |||||||
Basic earnings per share | 9 | ||||||
Diluted earnings per share | 9 |
2024 | 2023 | ||
Note | £m | £m | |
Profit for the financial year | |||
Other comprehensive income | |||
Items that will not be recycled to profit and loss: | |||
Remeasurements on defined benefit pension plans | 21 | ( | |
Tax on remeasurements on defined benefit pension plans | 8 | ||
Other comprehensive income for the financial year, net of income tax | ( | ||
Total comprehensive income for the financial year |
Group | Parent Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Note | £m | £m | £m | £m | |
ASSETS | |||||
Non-current assets | |||||
Intangible assets | 10 | 24.9 | 18.3 | ||
Property, plant and equipment | 12 | 665.3 | 510.9 | ||
Right-of-use assets | 11 | 387.2 | 296.6 | ||
Investments | 13 | 5.0 | 5.0 | ||
Defined benefit pension asset | 21 | – | 6.6 | ||
Current assets | 1,082.4 | 837.4 | |||
Inventories | 15 | 55.2 | 48.8 | ||
Trade and other receivables | 16 | 62.4 | 53.8 | ||
Cash and cash equivalents | 17 | 125.3 | 195.3 | ||
242.9 | 297.9 | ||||
Total assets | 1,325.3 | 1,135.3 | |||
LIABILITIES | |||||
Current liabilities | |||||
Trade and other payables | 18 | ( | ( | (251.6) | (218.8) |
Current tax liabilities | 19 | ( | ( | (9.1) | (4.9) |
Lease liabilities | 11 | ( | ( | (53.8) | (52.5) |
Provisions | 23 | ( | ( | (3.4) | (4.0) |
Non-current liabilities | ( | ( | (317.9) | (280.2) | |
Other payables | 20 | ( | ( | (1.8) | (2.3) |
Lease liabilities | 11 | ( | ( | (361.3) | (267.1) |
Deferred tax liability | 14 | ( | ( | (72.0) | (54.1) |
Long-term provisions | 23 | ( | ( | (2.9) | (2.2) |
Defined benefit pension liability | 21 | ( | (0.4) | – | |
( | ( | (438.4) | (325.7) | ||
Total liabilities | ( | ( | (756.3) | (605.9) | |
Net assets | 569.0 | 529.4 | |||
EQUITY | |||||
Capital and reserves | |||||
Issued capital | 24 | 2.0 | 2.0 | ||
Share premium account | 24 | 25.1 | 25.1 | ||
Capital redemption reserve | 24 | 0.4 | 0.4 | ||
Retained earnings | 541.5 | 501.9 | |||
Total equity attributable to equity holders of the Parent | 569.0 | 529.4 |
Attributable to equity holders of the Company | ||||||
Capital | ||||||
Issued | Share | redemption | Retained | |||
capital | premium | reserve | earnings | Total | ||
Note | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | ||||||
Total comprehensive income for the year | ||||||
Profit for the financial year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
Transactions with owners, recorded directly in equity | ||||||
Issue of ordinary shares | 24 | |||||
Purchase of own shares | 24 | ( | ( | |||
Sale of own shares | 24 | |||||
Share-based payment transactions | 22 | |||||
Dividends to equity holders | 24 | ( | ( | |||
Tax items taken directly to reserves | 8 | ( | ( | |||
Total transactions with owners | ( | ( | ||||
Balance at 30 December 2023 |
Attributable to equity holders of the Company | ||||||
Capital | ||||||
Issued | Share | redemption | Retained | |||
capital | premium | reserve | earnings | Total | ||
Note | £m | £m | £m | £m | £m | |
Balance at 31 December 2023 | ||||||
Total comprehensive income for the year | ||||||
Profit for the financial year | ||||||
Other comprehensive income | ( | ( | ||||
Total comprehensive income for the year | ||||||
Transactions with owners, recorded directly in equity | ||||||
Purchase of own shares | 24 | ( | ( | |||
Sale of own shares | 24 | |||||
Share-based payment transactions | 22 | |||||
Dividends to equity holders | 24 | ( | ( | |||
Tax items taken directly to reserves | 8 | ( | ( | |||
Total transactions with owners | ( | ( | ||||
Balance at 28 December 2024 |
Group and Parent Company | |||
2024 | 2023 | ||
Note | £m | £m | |
Operating activities | |||
Cash generated from operations | |||
Income tax paid | ( | ( | |
Interest paid on lease liabilities | 6 | ( | ( |
Interest paid on borrowings and other related charges | 6 | ( | ( |
Net cash inflow from operating activities | |||
Investing activities | |||
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Interest received | 6 | ||
Net cash outflow from investing activities | ( | ( | |
Financing activities | |||
Proceeds from issue of share capital | |||
Sale of own shares | |||
Purchase of own shares | ( | ( | |
Dividends paid | ( | ( | |
Repayment of principal on lease liabilities | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the start of the year | 17 | ||
Cash and cash equivalents at the end of the year | 17 |
Group | |||
2024 | 2023 | ||
Note | £m | £m | |
Profit for the financial year | |||
Amortisation | 10 | ||
Depreciation – property, plant and equipment | 12 | ||
Depreciation – right-of-use assets | 11 | ||
Net impairment charge– property, plant and equipment | 12 | ||
Impairment charge – right-of-use assets | 11 | ||
(Profit)/loss on sale of property, plant and equipment | 3 | ( | |
Release of Government grants | 3 | ( | ( |
Share-based payment expenses | 22 | ||
Finance income | 6 | ( | ( |
Finance expense | 6 | ||
Income tax expense | 8 | ||
Increase in inventories | ( | ( | |
Increase in receivables | ( | ( | |
Increase in payables | |||
Increase/(decrease) in provisions | ( | ||
Defined benefit pension scheme special contribution | 21 | ( | |
Cash generated from operations |
2024 | 2024 | 2023 | 2023 | |||
Retail company- | Business-to- | 2024 | Retail company- | Business-to- | 2023 | |
managed shops | business | Total | managed shops | business | Total | |
£m | £m | £m | £m | £m | £m | |
Revenue | 1,781.7 | 232.7 | 2,014.4 | 1,610.9 | 198.7 | 1,809.6 |
Trading profit 1 | 277.3 | 55.5 | 332.8 | 250.1 | 41.1 | 291.2 |
Overheads including profit share | (137.5) | (119.5) | ||||
Operating profit before exceptional items | 195.3 | 171.7 | ||||
Finance income | 8.1 | 6.1 | ||||
Finance expense | (13.6) | (10.1) | ||||
Profit before tax (excluding exceptional items) | 189.8 | 167.7 | ||||
Exceptional items (see Note 4) | 14.1 | 20.6 | ||||
Profit before tax | 203.9 | 188.3 |
2024 | 2024 | |||
Excluding | Exceptional items | 2024 | 2023 | |
exceptional items | (see Note 4) | Total | Total | |
£m | £m | £m | £m | |
Amortisation of intangible assets | 4.2 | – | 4.2 | 3.9 |
Depreciation of owned property, plant and equipment | 76.6 | – | 76.6 | 66.6 |
Depreciation of right-of-use assets | 59.2 | – | 59.2 | 54.5 |
Net impairment of owned property, plant and equipment | 2.9 | – | 2.9 | 1.4 |
Net impairment of right-of-use assets | 2.1 | – | 2.1 | 2.5 |
Loss/(profit) on disposal of property, plant and equipment | 2.0 | (13.8) | (11.8) | 2.0 |
Release of government grants | (0.5) | – | (0.5) | (0.5) |
2024 | 2023 | ||
£m | £m | ||
Settlement of Covid-19 business interruption insurance claim | – | 16.3 | |
Settlement of business interruption insurance claim in respect of 2020 bakery flooding | – | 4.0 | |
Provisions no longer required: | Onerous lease | – | 0.3 |
Redundancy / dilapidations | 0.3 | – | |
Profit on disposal of Twickenham bakery site (net of fees) | 13.8 | – | |
14.1 | 20.6 |
2024 | 2023 | |
Number | Number | |
Management | 789 | 723 |
Administration | 512 | 472 |
Production | 3,747 | 3,456 |
Shop | 27,210 | 25,434 |
30,085 |
2024 | 2023 | ||
Note | £m | £m | |
Wages and salaries | 599.5 | 519.6 | |
Compulsory social security contributions | 46.9 | 38.2 | |
Pension costs – defined contribution plans | 21 | 35.5 | 30.3 |
Equity-settled transactions (including compulsory social security contributions) | 22 | 4.9 | 5.0 |
686.8 | 593.1 |
2024 | 2023 | |
£m | £m | |
Cost of sales | 5.3 | 4.6 |
Distribution and selling costs | 12.7 | 10.9 |
Administrative expenses | 2.5 | 2.1 |
Amount shared with employees | 20.5 | 17.6 |
Compulsory social security contributions | 2.3 | 2.0 |
22.8 | 19.6 |
2024 | 2023 | |
£m | £m | |
Salaries and fees | 3.5 | 3.5 |
Taxable benefits | 0.1 | 0.1 |
Annual bonus (including profit share) to be paid in March 2024 | 2.2 | 1.9 |
Post-retirement benefits | 0.2 | 0.2 |
Equity-settled transactions | 2.2 | 2.3 |
8.2 | 8.0 |
2024 | 2023 | |
£m | £m | |
Aggregate Directors’ remuneration | 2.8 | 2.7 |
Aggregate amount of gains on exercise of share options | 1.9 | – |
4.7 | 2.7 |
6. Finance income and expense | 2024 | 2023 | |
Note | £m | £m | |
Finance income | |||
Interest income on cash balances | 8.1 | 6.1 | |
Total finance income | 8.1 | 6.1 | |
Finance expense | |||
Interest expense on borrowings and other related charges | (0.9) | (0.7) | |
Foreign exchange loss | (0.1) | (0.1) | |
Interest on lease liabilities | (13.0) | (9.6) | |
Net interest income on defined benefit pension liability | 21 | 0.4 | 0.3 |
Total finance expense | (13.6) | (10.1) | |
Net finance expense | (5.5) | (4.0) |
2024 | 2023 | |||||
Excluding | 2024 | 2024 | Excluding | 2023 | 2023 | |
exceptional items | Exceptional items | Total | exceptional items | Exceptional items | Total | |
£m | £m | £m | £m | £m | £m | |
Current tax | ||||||
Current year | 26.3 | – | 26.3 | 12.2 | 4.8 | 17.0 |
Adjustment for prior years | 7.1 | – | 7.1 | 0.7 | – | 0.7 |
33.4 | – | 33.4 | 12.9 | 4.8 | 17.7 | |
Deferred tax | ||||||
Origination and reversal of temporary differences | 22.3 | 1.7 | 24.0 | 29.0 | – | 29.0 |
Adjustment for prior years | (6.9) | – | (6.9) | (0.9) | – | (0.9) |
15.4 | 1.7 | 17.1 | 28.1 | – | 28.1 | |
Total income tax expense in income statement | 48.8 | 1.7 | 50.5 | 41.0 | 4.8 | 45.8 |
2024 | 2024 | 2023 | 2023 | |||||
Excluding | Excluding | 2024 | 2024 | Excluding | Excluding | 2023 | 2023 | |
exceptional items | exceptional items | Total | Total | exceptional items | exceptional items | Total | Total | |
£m | £m | £m | £m | |||||
Profit before tax | 189.8 | 203.9 | 167.7 | 188.3 | ||||
Income tax using the domestic corporation tax rate | 25.0% | 47.5 | 25.0% | 51.0 | 23.5% | 39.4 | 23.5% | 44.2 |
Items not taxable for tax purposes | – | – | (0.9%) | (1.8) | (0.6%) | (1.0) | (0.6%) | (1.0) |
Non-tax-deductible depreciation | 0.6% | 1.1 | 0.6% | 1.1 | 0.6% | 1.1 | 0.6% | 1.1 |
Impact of increase in deferred tax rate | – | – | – | – | 1.0% | 1.7 | 0.9% | 1.7 |
Adjustment for prior years | 0.1% | 0.2 | 0.1% | 0.2 | (0.1%) | (0.2) | (0.1%) | (0.2) |
Total income tax expense in income statement | 25.7% | 48.8 | 24.8% | 50.5 | 24.4% | 41.0 | 24.3% | 45.8 |
2024 | 2024 | 2024 | 2023 | |
Current tax | Deferred tax | Total | Total | |
£m | £m | £m | £m | |
Debit/(credit): | ||||
Relating to equity-settled transactions | – | 0.2 | 0.2 | 0.4 |
Relating to defined benefit pension plans – remeasurement losses | (1.5) | 0.6 | (0.9) | (0.4) |
(1.5) | 0.8 | (0.7) | – |
2024 | 2024 | 2023 | 2023 | |||
Excluding | Exceptional items | 2024 | Excluding | Exceptional items | 2023 | |
exceptional items | (see Note 4) | Total | exceptional items | (see Note 4) | Total | |
£m | £m | £m | £m | £m | £m | |
Profit for the financial year attributable to equity holders of the Parent | 141.0 | 12.4 | 153.4 | 126.7 | 15.8 | 142.5 |
Basic earnings per share | 138.5p | 12.2p | 150.7p | 125.0p | 15.6p | 140.6p |
Diluted earnings per share | 137.5p | 12.1p | 149.6p | 123.8p | 15.4p | 139.2p |
2024 | 2023 | |
Number | Number | |
Issued ordinary shares at start of year | 102,255,675 | 102,112,581 |
Effect of own shares held | (480,247) | (879,975) |
Effect of shares issued | – | 86,106 |
Weighted average number of ordinary shares during the year | 101,775,428 | 101,318,712 |
Effect of share options in issue | 782,816 | 977,753 |
Weighted average number of ordinary shares (diluted) during the year | 102,558,244 | 102,296,465 |
Assets under | |||
Software | development | Total | |
£m | £m | £m | |
Cost | |||
Balance at 1 January 2023 | 40.3 | – | 40.3 |
Additions | 3.1 | 5.6 | 8.7 |
Disposals | (1.7) | – | (1.7) |
Transfers | 0.3 | (0.3) | – |
Balance at 30 December 2023 | 42.0 | 5.3 | 47.3 |
Balance at 31 December 2023 | 42.0 | 5.3 | 47.3 |
Additions | 3.8 | 7.0 | 10.8 |
Transfers | 0.2 | (0.2) | – |
Balance at 28 December 2024 | 46.0 | 12.1 | 58.1 |
Amortisation | |||
Balance at 1 January 2023 | 26.8 | – | 26.8 |
Amortisation charge for the year | 3.9 | – | 3.9 |
Disposals | (1.7) | – | (1.7) |
Balance at 30 December 2023 | 29.0 | – | 29.0 |
Balance at 31 December 2023 | 29.0 | – | 29.0 |
Amortisation charge for the year | 4.2 | – | 4.2 |
Balance at 28 December 2024 | 33.2 | – | 33.2 |
Carrying amounts | |||
At 1 January 2023 | 13.5 | – | 13.5 |
At 30 December 2023 | 13.0 | 5.3 | 18.3 |
At 31 December 2023 | 13.0 | 5.3 | 18.3 |
At 28 December 2024 | 12.8 | 12.1 | 24.9 |
2024 | 2023 | |
£m | £m | |
Right-of-use assets | ||
Land and buildings | 377.3 | 292.3 |
Plant and equipment | 9.9 | 4.3 |
387.2 | 296.6 |
2024 | 2023 | |
£m | £m | |
Lease liabilities | ||
Current | 53.8 | 52.5 |
Non-current | 361.3 | 267.1 |
415.1 | 319.6 |
2024 | 2023 | |
£m | £m | |
Less than one year | 71.1 | 64.9 |
One to two years | 69.2 | 56.8 |
Two to three years | 61.7 | 49.9 |
Three to four years | 54.2 | 42.0 |
Four to five years | 46.5 | 34.5 |
Five to ten years | 149.6 | 100.4 |
Ten to twenty years | 62.5 | 19.3 |
More than twenty years | 18.2 | – |
Total undiscounted lease liability | 533.0 | 367.8 |
2024 | 2023 | |
£m | £m | |
Depreciation charge on right-of-use assets | ||
Land and buildings | 56.8 | 53.2 |
Plant and equipment | 2.4 | 1.3 |
59.2 | 54.5 | |
Net impairment charge on right-of-use assets – land and buildings | 2.1 | 2.5 |
Interest expense (included in finance expense) | 13.0 | 9.6 |
Expense included for short-term leases (included in cost of sales and administrative expenses) | 0.1 | – |
Expense related to lease of low-value assets that are not shown above as short-term leases (included in administrative expenses) | 0.3 | 0.3 |
Expense related to variable lease payments not included in lease liabilities (included in distribution and selling costs) | 11.4 | 8.5 |
2024 | 2023 | |
£m | £m | |
Opening total liability | 319.6 | 301.3 |
Additions in respect of new leases | 143.8 | 70.3 |
Lease modifications | 8.4 | 1.7 |
Interest on lease liabilities recognised in the income statement | 13.0 | 9.6 |
Interest on lease liabilities capitalised to property, plant and equipment | 0.4 | – |
Rental payments (including interest paid on lease liabilities within operating activities) | (70.1) | (63.3) |
Closing total liability | 415.1 | 319.6 |
Plant and | Fixtures and | Assets under | |||
Land and buildings | equipment | fittings | construction | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
Balance at 1 January 2023 | 193.5 | 204.8 | 414.1 | 9.7 | 822.1 |
Additions | 0.3 | 25.5 | 107.3 | 58.0 | 191.1 |
Disposals | (2.2) | (8.9) | (47.9) | – | (59.0) |
Transfers | 0.5 | 0.4 | – | (0.9) | – |
Balance at 30 December 2023 | 192.1 | 221.8 | 473.5 | 66.8 | 954.2 |
Balance at 31 December 2023 | 192.1 | 221.8 | 473.5 | 66.8 | 954.2 |
Additions | 11.2 | 25.7 | 124.4 | 76.9 | 238.2 |
Disposals | (3.8) | (3.6) | (42.9) | – | (50.3) |
Transfers | 56.7 | 4.6 | 0.2 | (61.5) | – |
Balance at 28 December 2024 | 256.2 | 248.5 | 555.2 | 82.2 | 1,142.1 |
Depreciation | |||||
Balance at 1 January 2023 | 62.9 | 113.0 | 256.2 | – | 432.1 |
Depreciation charge for the year | 6.5 | 18.5 | 41.6 | – | 66.6 |
Impairment charge for the year | – | – | 3.0 | – | 3.0 |
Impairment release for the year | – | – | (1.6) | – | (1.6) |
Disposals | (2.1) | (8.7) | (45.4) | – | (56.2) |
Balance at 30 December 2023 | 67.3 | 122.8 | 253.8 | – | 443.9 |
Balance at 31 December 2023 | 67.3 | 122.8 | 253.8 | – | 443.9 |
Depreciation charge for the year | 8.1 | 22.0 | 46.5 | – | 76.6 |
Impairment charge for the year | – | – | 4.1 | – | 4.1 |
Impairment release for the year | – | – | (1.2) | – | (1.2) |
Disposals | (2.0) | (3.5) | (40.5) | – | (46.0) |
Balance at 28 December 2024 | 73.4 | 141.3 | 262.7 | – | 477.4 |
Carrying amounts | |||||
At 1 January 2023 | 130.6 | 91.8 | 157.9 | 9.7 | 390.0 |
At 30 December 2023 | 124.8 | 99.0 | 219.7 | 66.8 | 510.3 |
At 31 December 2023 | 124.8 | 99.0 | 219.7 | 66.8 | 510.3 |
At 28 December 2024 | 182.8 | 107.2 | 292.5 | 82.2 | 664.7 |
Land and | Plant and | Fixtures and | Assets under | ||
buildings | equipment | fittings | construction | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
Balance at 1 January 2023 | 194.0 | 205.3 | 414.6 | 9.7 | 823.6 |
Additions | 0.3 | 25.5 | 107.3 | 58.0 | 191.1 |
Disposals | (2.2) | (8.9) | (47.9) | – | (59.0) |
Transfers | 0.5 | 0.4 | – | (0.9) | – |
Balance at 30 December 2023 | 192.6 | 222.3 | 474.0 | 66.8 | 955.7 |
Balance at 31 December 2023 | 192.6 | 222.3 | 474.0 | 66.8 | 955.7 |
Additions | 11.2 | 25.7 | 124.4 | 76.9 | 238.2 |
Disposals | (3.8) | (3.6) | (42.9) | – | (50.3) |
Transfers | 56.7 | 4.6 | 0.2 | (61.5) | – |
Balance at 28 December 2024 | 256.7 | 249.0 | 555.7 | 82.2 | 1,143.6 |
Depreciation | |||||
Balance at 1 January 2023 | 63.2 | 113.2 | 256.6 | – | 433.0 |
Depreciation charge for the year | 6.5 | 18.5 | 41.6 | – | 66.6 |
Impairment charge for the year | – | – | 3.0 | – | 3.0 |
Impairment release for the year | – | – | (1.6) | – | (1.6) |
Disposals | (2.1) | (8.7) | (45.4) | – | (56.2) |
Balance at 30 December 2023 | 67.6 | 123.0 | 254.2 | – | 444.8 |
Balance at 31 December 2023 | 67.6 | 123.0 | 254.2 | – | 444.8 |
Depreciation charge for the year | 8.1 | 22.0 | 46.5 | – | 76.6 |
Impairment charge for the year | – | – | 4.1 | – | 4.1 |
Impairment release for the year | – | – | (1.2) | – | (1.2) |
Disposals | (2.0) | (3.5) | (40.5) | – | (46.0) |
Balance at 28 December 2024 | 73.7 | 141.5 | 263.1 | – | 478.3 |
Carrying amounts | |||||
At 1 January 2023 | 130.8 | 92.1 | 158.0 | 9.7 | 390.6 |
At 30 December 2023 | 125.0 | 99.3 | 219.8 | 66.8 | 510.9 |
At 31 December 2023 | 125.0 | 99.3 | 219.8 | 66.8 | 510.9 |
At 28 December 2024 | 183.0 | 107.5 | 292.6 | 82.2 | 665.3 |
Group | Parent Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Freehold land | 11.6 | 12.3 | 11.6 | 12.3 |
Freehold property | 169.7 | 111.8 | 169.9 | 112.0 |
Long leasehold property | 0.3 | 0.3 | 0.3 | 0.3 |
Short leasehold property | 1.2 | 0.4 | 1.2 | 0.4 |
182.8 | 124.8 | 183.0 | 125.0 |
Shares in | |
subsidiary | |
undertakings | |
£m | |
Cost | |
Balance at 1 January 2023, 30 December 2023 and 28 December 2024 | 5.8 |
Impairment | |
Balance at 1 January 2023, 30 December 2023 and 28 December 2024 | 0.8 |
Carrying amount | |
Balance at 1 January 2023, 30 December 2023, 31 December 2023 and 28 December 2024 | 5.0 |
Proportion of | |||
Address of | voting rights and | ||
Principal activity | registered office | shares held | |
Charles Bragg (Bakers) Limited | Non-trading | 1 | 100% |
Greggs (Leasing) Limited | Dormant | 1 | 100% |
Thurston Parfitt Limited | Non-trading | 1 | 100% |
Greggs Properties Limited | Property holding | 1 | 100% |
Olivers (UK) Limited | Dormant | 2 | 100% |
Olivers (UK) Development Limited* | Non-trading | 2 | 100% |
Birketts Holdings Limited | Dormant | 1 | 100% |
J.R. Birkett and Sons Limited* | Non-trading | 1 | 100% |
Greggs Trustees Limited | Trustees | 1 | 100% |
Solstice Zone A Management Company Limited | Non-trading | 3 | 28% |
Assets | Liabilities | Net | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (76.7) | (61.5) | (76.7) | (61.5) |
Employee benefits | 3.2 | 4.8 | – | – | 3.2 | 4.8 |
Short-term temporary differences | 0.9 | 0.7 | – | – | 0.9 | 0.7 |
Unused tax losses | – | 1.3 | – | – | – | 1.3 |
Tax assets/(liabilities) | 4.1 | 6.8 | (76.7) | (61.5) | (72.6) | (54.7) |
Balance at | Recognised in | Recognised in | Balance at | |
1 January 2023 | income | equity | 30 December 2023 | |
£m | £m | £m | £m | |
Property, plant and equipment | (33.2) | (28.3) | – | (61.5) |
Employee benefits | 4.9 | 0.2 | (0.3) | 4.8 |
Short-term temporary differences | 0.7 | – | – | 0.7 |
Unused tax losses | 1.3 | – | – | 1.3 |
(26.3) | (28.1) | (0.3) | (54.7) |
Balance at | ||||
Balance at | Recognised in | Recognised in | 28 December | |
31 December 2023 | income | equity 2024 | ||
£m | £m | £m | £m | |
Property, plant and equipment | (61.5) | (15.2) | – | (76.7) |
Employee benefits | 4.8 | (0.8) | (0.8) | 3.2 |
Short-term temporary differences | 0.7 | 0.2 | – | 0.9 |
Unused tax losses | 1.3 | (1.3) | – | – |
(54.7) | (17.1) | (0.8) | (72.6) |
Assets | Liabilities | Net | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (76.1) | (60.9) | (76.1) | (60.9) |
Employee benefits | 3.2 | 4.8 | – | – | 3.2 | 4.8 |
Short-term temporary differences | 0.9 | 0.7 | – | – | 0.9 | 0.7 |
Unused tax losses | – | 1.3 | – | – | – | 1.3 |
Tax assets/(liabilities) | 4.1 | 6.8 | (76.1) | (60.9) | (72.0) | (54.1) |
Balance at | Recognised in | Recognised in | Balance at | |
1 January 2023 | income | equity | 30 December 2023 | |
£m | £m | £m | £m | |
Property, plant and equipment | (32.6) | (28.3) | – | (60.9) |
Employee benefits | 4.9 | 0.2 | (0.3) | 4.8 |
Short-term temporary differences | 0.7 | – | – | 0.7 |
Unused tax losses | 1.3 | – | – | 1.3 |
(25.7) | (28.1) | (0.3) | (54.1) |
Balance at | Balance at | |||
31 December | Recognised in | Recognised in | 28 December | |
2023 | income | equity 2024 | ||
£m | £m | £m | £m | |
Property, plant and equipment | (60.9) | (15.2) | – | (76.1) |
Employee benefits | 4.8 | (0.8) | (0.8) | 3.2 |
Short-term temporary differences | 0.7 | 0.2 | – | 0.9 |
Unused tax losses | 1.3 | (1.3) | – | – |
(54.1) | (17.1) | (0.8) | (72.0) |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Raw materials and consumables | 38.6 | 31.8 |
Work in progress | 16.6 | 17.0 |
55.2 | 48.8 |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Trade receivables | 35.0 | 33.3 |
Other receivables | 13.8 | 9.5 |
Prepayments | 13.6 | 11.0 |
62.4 | 53.8 |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Not past due date | 30.6 | 29.8 |
Past due 1-30 days | 3.9 | 2.8 |
Past due 31-90 days | 0.2 | 0.5 |
Past due over 90 days | 0.3 | 0.2 |
35.0 | 33.3 |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | 125.3 | 195.3 |
Group | Parent Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Trade payables – capital | 22.7 | 14.8 | 22.7 | 14.8 |
Trade payables – other | 97.8 | 84.3 | 97.8 | 84.3 |
Amounts owed to subsidiary undertakings | – | – | 7.7 | 7.7 |
Other taxes and social security | 10.3 | 12.0 | 10.3 | 12.0 |
Other payables | 63.0 | 48.0 | 63.0 | 48.0 |
Accruals | 33.5 | 45.3 | 33.5 | 45.3 |
Deferred income | 16.1 | 6.2 | 16.1 | 6.2 |
Deferred government grants | 0.5 | 0.5 | 0.5 | 0.5 |
243.9 | 211.1 | 251.6 | 218.8 |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Deferred government grants | 1.8 | 2.3 |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Defined benefit obligation | (80.5) | (82.8) |
Fair value of plan assets | 80.1 | 95.4 |
Net defined benefit pension (deficit)/surplus before IFRIC 14 adjustment | (0.4) | 12.6 |
IFRIC 14 adjustment | – | (6.0) |
Net defined benefit pension (liability)/asset after IFRIC 14 adjustment | (0.4) | 6.6 |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Opening defined benefit pension obligation | 82.8 | 82.5 |
Interest income | 3.6 | 3.8 |
Remeasurement losses/(gains): | ||
– changes in mortality assumptions | 1.4 | (1.9) |
– changes in financial assumptions | (8.6) | 1.9 |
– experience | 5.7 | 0.3 |
Benefits paid | (4.4) | (3.8) |
Closing defined benefit pension obligation | 80.5 | 82.8 |
Group and Parent Company | ||
2024 | 2023 | |
£m | £m | |
Opening fair value of plan assets | 95.4 | 94.6 |
Net interest on plan assets | 4.3 | 4.4 |
Remeasurement (losses)/gains | (19.7) | 0.2 |
Company special contribution | 4.5 | – |
Benefits paid | (4.4) | (3.8) |
Closing fair value of plan assets | 80.1 | 95.4 |
Group | ||
2024 | 2023 | |
£m | £m | |
Interest income on net defined pension liability | 0.7 | 0.6 |
Associated movement in IFRIC 14 adjustment | (0.3) | (0.3) |
Net interest income | 0.4 | 0.3 |
Group | ||
2024 | 2023 | |
£m | £m | |
Remeasurement losses on defined benefit pension plans | (18.2) | (0.1) |
Associated movement in IFRIC 14 adjustment | 6.3 | 0.1 |
Net remeasurement losses on defined benefit pension plans | (11.9) | – |
Group and Parent Company | |||
2024 | 2023 | ||
£m | £m | ||
Bulk annuity policy – UK | 79.3 | – | |
Equities | – UK | – | 4.0 |
– Overseas | – | 7.1 | |
Bonds | – Corporate | – | 29.1 |
– Government | – | 43.6 | |
Cash and cash equivalents/other | 0.8 | 11.6 | |
80.1 | 95.4 |
Group and Parent Company | ||
2024 | 2023 | |
Discount rate | 5.50% | 4.55% |
Future salary increases | n/a | n/a |
Future pension increases | 1.90%–2.80% | 1.95%–2.55% |
Rate of price inflation (RPI) | 3.15% | 3.00% |
Rate of price inflation (CPI) | 2.75% | 2.60% |
Change in assumption | Impact on scheme liabilities | |
Discount rate | 0.5% increase | Decrease of £4.3m |
Inflation | 0.5% decrease | Decrease of £2.7m |
Mortality rates | 1 year increase | Increase of £3.2m |
Number of shares | Contractual | |||||
Date of grant | Employees entitled | Exercise price | granted | Vesting conditions | life | |
Executive Share Option Scheme 17 | April 2014 | Senior employees | £5.00 | 598,225 | Three years’ service and EPS growth of 1%-4% over RPI on average over those | 10 years |
three years | ||||||
Executive Share Option Scheme 18 | March 2015 | Senior employees | £10.22 | 298,045 | Three years’ service and EPS growth of 1%-7% over RPI on average over those | 10 years |
three years | ||||||
Executive Share Option Scheme 19 | April 2016 | Senior employees | £10.88 | 235,857 | Three years’ service and EPS growth of 2%-8% over RPI on average over those | 10 years |
three years | ||||||
Executive Share Option Scheme 20 | April 2017 | Senior employees | £10.33 | 246,219 | Three years’ service and EPS growth of 5%-11% on average over those three years | 10 years |
Performance Share Plan 10 | April 2019 | Senior executives | £nil | 128,534 | Three years’ service, EPS average annual growth of 5%-11% over those three | 10 years |
years and average annual ROCE of 24%-28% over those three years | ||||||
Executive Share Option Scheme 22 | April 2019 | Senior employees | £18.30 | 140,913 | Three years’ service, EPS average annual growth of 5%-11% over those three | 10 years |
years and average annual ROCE of 24%-28% over those three years | ||||||
Performance Share Plan 11 | October 2020 | Senior executives | £nil | 166,366 | Three years’ service, EPS performance in FY2022, ROCE performance in FY2022 | 10 years |
and two strategic objectives | ||||||
Executive Share Option Scheme 23 | November | Senior employees | £17.20 | 121,202 | Three years’ service, EPS performance in FY2022, ROCE performance in FY2022 | 10 years |
2020 | and two strategic objectives | |||||
Savings-Related Share Option Scheme 22 | April 2021 | All employees | £16.72 | 291,979 | Three years’ service | 3.5 years |
Performance Share Plan 12 | April 2021 | Senior executives | £nil | 120,022 | Three years’ service, EPS performance in FY2023, ROCE performance in FY2023 | 10 years |
Performance Share Plan 12 (retained) | April 2021 | Senior executives | £nil | 29,512 | Three years’ service | 10 years |
Executive Share Option Scheme 24 | April 2021 | Senior employees | £22.63 | 120,994 | Three years’ service, EPS performance in FY2023, ROCE performance in FY2023 | 10 years |
Savings-Related Share Option Scheme 23 | April 2022 | All employees | £19.68 | 265,209 | Three years’ service | 3.5 years |
Performance Share Plan 13 | March 2022 | Senior executives | £nil | 91,305 | Three years’ service, EPS average annual growth of 3%-8% over those three years | 10 years |
and average annual ROCE of 19.6%-22.6% over those three years | ||||||
Performance Share Plan 13a | May 2022 | Senior executives | £nil | 36,014 | Three years’ service, EPS average annual growth of 3%-8% over those three years | 10 years |
and average annual ROCE of 19.6%-22.6% over those three years | ||||||
Executive Share Option Scheme 25 | March 2022 | Senior employees | £24.31 | 118,357 | Three years’ service, EPS average annual growth of 3%-8% over those three years | 10 years |
and average annual ROCE of 19.6%-22.6% over those three years | ||||||
Savings-Related Share Option Scheme 24 | May 23 | All employees | £21.06 | 268,478 | Three years’ service | 3.5 years |
Number of shares | Contractual | ||||||
Date of grant | Employees entitled | Exercise price | granted | Vesting conditions | life | ||
Performance Share Plan 14 | May 23 | Senior executives | £nil | 109,583 | Three years’ service, EPS average annual growth of 4%-9% over those three | 10 years | |
years, average annual ROCE of 18.7%-21.2% over those three years and a CO | |||||||
2 | |||||||
emissions reduction target | |||||||
Executive Share Option Scheme 26 | May 23 | Senior employees | £27.92 | 130,075 | Three years’ service, EPS average annual growth of 4%-9% over those three | 10 years | |
years, average annual ROCE of 18.7%-21.2% over those three years and a CO | |||||||
2 | |||||||
emissions reduction target | |||||||
Performance Share Plan 15 | March 24 | Senior executives | £nil | 114,763 | Three years’ service, EPS average annual growth of 5%-10% over those three | 10 years | |
years, average annual ROCE of 18.4%-20.8% over those three years and a Scope 3 | |||||||
CO | emissions target | ||||||
2 | |||||||
Executive Share Option Scheme 27 | March 24 | Senior employees | £28.29 | 148,587 | Three years’ service, EPS average annual growth of 5%-10% over those three | 10 years | |
years, average annual ROCE of 18.4%-20.8% over those three years and a Scope 3 | |||||||
CO | emissions target | ||||||
2 | |||||||
Savings-Related Share Option Scheme 25 | May 24 | All employees | £22.50 | 340,160 | Three years’ service | 3.5 years | |
Performance Share Plan 15a (retained) | December 24 | Senior executive | £nil | 2,000 | One year’s service | 1 year | |
Performance Share Plan 15b (retained) | December 24 | Senior executive | £nil | 2,000 | Two years’ service | 2 years |
2024 | 2023 | |||
Weighted average | Weighted average | |||
exercise price | Number of options | exercise price | Number of options | |
Outstanding at the beginning of the year | £14.60 | 1,680,816 | £11.84 | 1,819,739 |
Forfeited during the year | £24.77 | (55,906) | £13.88 | (207,148) |
Exercised during the year | £9.04 | (516,902) | £7.78 | (439,911) |
Granted during the year | £19.56 | 608,610 | £18.27 | 508,136 |
Outstanding at the end of the year | £17.75 | 1,716,618 | £14.60 | 1,680,816 |
Exercisable at the end of the year | £14.70 | 206,449 | £10.13 | 264,675 |
2024 | 2023 | |||||||
Savings-Related | Performance | Performance | Savings-Related | |||||
Performance | Executive Share | Share Option | Share Plan | Share Plan | Performance | Executive Share | Share Option | |
Share Plan 15 | Option Scheme 27 | Scheme 25 | 15a (retained) | 15b (retained) | Share Plan 14 | Option Scheme 26 | Scheme 24 | |
March 2024 | March 2024 | May 2024 | December 2024 | December 2024 | May 2023 | May 2023 | May 2023 | |
Fair value at grant date | £26.49 | £6.12 | £8.65 | £27.19 | £26.59 | £25.91 | £7.48 | £10.92 |
Share price | £28.29 | £28.29 | £28.12 | £27.80 | £27.80 | £27.62 | £27.62 | £28.46 |
Exercise price | £nil | £28.29 | £22.50 | £nil | £nil | £nil | £27.92 | £21.06 |
Expected volatility | 30.52% | 30.52% | 29.99% | 28.66% | 28.66% | 40.11% | 40.11% | 40.52% |
Option life | 3 years | 3 years | 3 years | 1 year | 2 years | 3 years | 3 years | 3 years |
Expected dividend yield | 2.19% | 2.19% | 2.20% | 2.23% | 2.23% | 2.14% | 2.14% | 2.07% |
Risk-free rate | 4.07% | 4.07% | 4.47% | 4.32% | 4.26% | 4.05% | 4.05% | 3.82% |
2024 | 2023 | |
£m | £m | |
Share options granted in 2020 | – | 0.4 |
Share options granted in 2021 | 0.4 | 1.3 |
Share options granted in 2022 | 1.2 | 1.6 |
Share options granted in 2023 | 1.7 | 1.3 |
Share options granted in 2024 | 1.2 | – |
4.5 | 4.6 | |
Social security contributions | 0.4 | 0.4 |
Total expense recognised as employee costs | 4.9 | 5.0 |
Group and Parent Company | ||||||||||
2024 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2023 | |
Dilapidations | National Insurance | Redundancy | Other | Total | Dilapidations | National Insurance | Redundancy | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at start of the year | 4.1 | 1.3 | 0.1 | 0.7 | 6.2 | 3.6 | 1.6 | 0.1 | 1.0 | 6.3 |
Additional provision in the year | 2.8 | 0.5 | – | 0.1 | 3.4 | 1.8 | 0.4 | – | 0.1 | 2.3 |
Utilised in the year | (1.0) | (0.9) | – | (0.2) | (2.1) | (0.7) | (0.7) | – | (0.1) | (1.5) |
Provisions reversed during the year | ||||||||||
- Ordinary provisions | (0.6) | – | – | (0.3) | (0.9) | (0.6) | – | – | – | (0.6) |
- Exceptional provisions (Note 4) | (0.2) | – | (0.1) | – | (0.3) | – | – | – | (0.3) | (0.3) |
Balance at end of the year | 5.1 | 0.9 | – | 0.3 | 6.3 | 4.1 | 1.3 | 0.1 | 0.7 | 6.2 |
Included in current liabilities | 2.7 | 0.6 | – | 0.1 | 3.4 | 2.5 | 1.0 | – | 0.5 | 4.0 |
Included in non-current liabilities | 2.4 | 0.3 | – | 0.2 | 2.9 | 1.6 | 0.3 | 0.1 | 0.2 | 2.2 |
5.1 | 0.9 | – | 0.3 | 6.3 | 4.1 | 1.3 | 0.1 | 0.7 | 6.2 |
Ordinary shares | ||
2024 | 2023 | |
Number | Number | |
In issue and fully paid at start of year – ordinary shares of 2p | 102,255,675 | 102,112,581 |
Issued on exercise of share options | – | 143,094 |
102,255,675 | 102,255,675 |
2024 | 2023 | |
Per share | Per share | |
pence | pence | |
2022 final dividend | – | 44.0p |
2023 interim dividend | – | 16.0p |
2023 final dividend | 46.0p | – |
2023 special dividend | 40.0p | – |
2024 interim dividend | 19.0p | – |
105.0p | 60.0p |
2024 | 2023 | |
£m | £m | |
2022 final dividend | – | 44.6 |
2023 interim dividend | – | 16.2 |
2023 final dividend | 46.8 | – |
2023 special dividend | 40.7 | – |
2024 interim dividend | 19.3 | – |
106.8 | 60.8 |
Amounts owed to related parties | Amounts owed by related parties | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Dormant subsidiaries | 7.7 | 7.7 | – | – |