| 52-week period ended | 53-week period ended | ||||||
| 30 August 2025 | 31 August 2024 | ||||||
| Adjusting | Adjusting | ||||||
£m | Note | Adjusted* | items | Total | Adjusted* | items | Total |
Revenue | 2 | ||||||
Cost of sales | 2 | ( | ( | ( | ( | ||
Gross profit | |||||||
Administrative expenses | ( | ( | ( | ( | ( | ||
Net impairment (loss)/reversal on trade receivables | 13 | ( | ( | ||||
Losses from equity accounted joint ventures | 11 | ( | ( | ( | ( | ||
Impairment reversal of joint venture investment | 11 | ||||||
Operating profit | |||||||
Finance costs | 5 | ( | ( | ( | ( | ||
Finance income | 5 | ||||||
Profit before tax | |||||||
Income tax expense | 6 | ( | ( | ( | ( | ( | ( |
Profit for the period attributable to equity shareholders | |||||||
Earnings per share | Pence | Pence | |||||
Basic | 8 | ||||||
Diluted | 8 | ||||||
| 52-week | 53-week | ||
| period | period | ||
| ended | ended | ||
| 30 August | 31 August | ||
| £m | 2025 | 2024 | |
| Items that may be reclassified to the income statement: | |||
Currency translation differences | ( | ||
| Items that will not be reclassified to the income statement: | |||
| Tax credit on pension surplus | 21 | ||
Other comprehensive result for the period | ( | ||
Profit for the period | |||
| Total comprehensive income for the period |
| At | At | ||
| 30 August | 31 August | ||
£m | Note | 2025 | 2024* |
| Non-current assets | |||
Intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Right-of-use assets | 17 | ||
Interest in equity accounted joint ventures | 11 | ||
Deferred tax assets | 18 | ||
Other non-current assets | |||
| Current assets | |||
Inventories* | 12 | ||
Trade and other receivables* | 13 | ||
Cash and cash equivalents | 15 | ||
Corporation tax receivable | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 14 | ( | ( |
Lease liabilities | 17 | ( | ( |
Provisions | 19 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Bank loans and other borrowings | 15 | ( | ( |
Lease liabilities | 17 | ( | ( |
Provisions | 19 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
| Total net assets/(liabilities) | ( | ||
| Equity | |||
Called up share capital | 22(a) | ||
Share premium account | 22(c) | ||
Demerger reserve | 23(a) | ( | ( |
Own shares reserve | 23(b) | ( | ( |
Translation reserve | 23(c) | ||
Retained earnings | |||
| Total shareholders’ funds/(deficit) | ( |
| Called | Share | Own | ||||||
| up share | premium | Demerger | shares | Translation | Retained | |||
£m | Note | capital | account | reserve | reserve | reserve | earnings | Total |
Balance at 27 August 2023 | ( | ( | ( | |||||
Profit for the period | ||||||||
Currency translation differences | ( | ( | ||||||
Total comprehensive income for the period | ( | |||||||
Dividends paid | 7 | ( | ( | |||||
Employee share scheme purchases | ( | ( | ||||||
Employee share scheme awards | ( | |||||||
| Recognition of share-based payments | ||||||||
| net of tax | ||||||||
Current tax recognised in equity | ||||||||
Deferred tax recognised in equity | ( | ( | ||||||
Balance at 31 August 2024 and 1 September 2024 | ( | ( | ( | |||||
Profit for the period | ||||||||
Tax credit on pension surplus | ||||||||
| Total comprehensive income | ||||||||
| for the period | ||||||||
Dividends paid | 7 | ( | ( | |||||
Employee share scheme purchases | ( | ( | ||||||
Employee share scheme awards | ( | |||||||
| Recognition of share-based payments | ||||||||
| net of tax | ||||||||
Current tax recognised in equity | ||||||||
Deferred tax recognised in equity | ( | ( | ||||||
| Balance at 30 August 2025 | ( | ( |
| 52-week | |||
| period | 53-week | ||
| ended | period ended | ||
| 30 August | 31 August | ||
£m | Note | 2025 | 2024 |
Net cash inflow from operating activities | 21 | ||
| Investing activities | |||
Dividends received from joint ventures | 11 | ||
Purchase of intangible assets | 9 | ( | ( |
Purchase of property, plant and equipment | 10 | ( | ( |
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Dividend paid | 7 | ( | ( |
Repayments of lease principal | ( | ( | |
Repayment of term loan | ( | ||
Net (decrease)/increase in revolving credit facility | 15 | ( | |
Purchase of own shares by Employee Benefit Trust | ( | ( | |
Proceeds from exercise of share purchase options | |||
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ||
Opening net cash and cash equivalents | |||
Closing net cash and cash equivalents | 15 |
2025 | 2024 | |||||
| Adjusting | Adjusting | |||||
£m | Adjusted | items | Total | Adjusted | items | Total |
Wholesale distribution revenue | 1,061.0 | – | 1,061.0 | 1,101.1 | – | 1,101.1 |
Other revenue | 3.0 | – | 3.0 | 2.6 | – | 2.6 |
Total revenue | 1,064.0 | – | 1,064.0 | 1,103.7 | – | 1,103.7 |
Cost of inventories recognised as an expense | (898.2) | – | (898.2) | (9 37.3) | – | (937.3) |
Distribution costs | (90.7) | – | (90.7) | (93.2) | – | (93.2) |
Cost of sales | (988.9) | – | (988.9) | (1,030.5) | – | (1,030.5) |
| Gross profit | 75.1 | – | 75.1 | 73.2 | – | 73.2 |
£m | Note | 2025 | 2024 |
Depreciation on property, plant and equipment | 10 | 2.5 | 2.2 |
Amortisation of intangible assets | 9 | 0.5 | 0.4 |
Depreciation on right-of-use assets | 17 | 6.5 | 5.9 |
Short-term and low-value lease charges on equipment and vehicles | 0.6 | 0.5 | |
Lease rental income – land and buildings | (0.2) | (0.4) | |
Staff costs (excluding share-based payments) | 4 | 46.6 | 44.1 |
£m | 2025 | 2024 |
Fees payable to the Company’s auditor for the audit of the Group and Company’s annual accounts – BDO LLP | 0.2 | 0.2 |
Fees payable to the Company’s auditor for the audit of the Company’s subsidiaries – BDO LLP | 0.5 | 0.5 |
Total non-audit fees (interim review) | 0.1 | 0.1 |
| Total fees | 0.8 | 0.8 |
£m | 2025 | 2024 | |
Tuffnells costs | (a) | (0.8) | 0.2 |
Technology transformation costs | (b) | (0.7) | (0.1) |
Network and reorganisation costs | (c) | (0.1) | (0.1) |
Administrative expenses | (1.6) | – | |
Impairment reversal on trade receivables | (d) | 3.7 | 0.6 |
Impairment reversal of investment in joint ventures | (e) | – | 0.3 |
Total before tax | 2.1 | 0.9 | |
Taxation | (0.8) | (0.1) | |
| Total after taxation | 1.3 | 0.8 |
£m | 2025 | 2024 |
Wages and salaries | 41.2 | 39.4 |
Social security | 4.2 | 3.6 |
Pension costs | 1.2 | 1.1 |
Share-based payments expense | 1.3 | 0.9 |
| Total | 47.9 | 45.0 |
2025 | 2024* | |
Operations | 1,291 | 1,345 |
Support functions | 121 | 120 |
| Total | 1,412 | 1,465 |
£m | Note | 2025 | 2024 |
Interest on bank overdrafts and loans | (0.8) | (2.7) | |
Amortisation of loan arrangement fees* | (0.2) | (1.4) | |
Interest payable on leases | (2.4) | (2.0) | |
Total interest cost on financial liabilities at amortised cost | (3.4) | (6.1) | |
Unwind of discount on provisions | 19 | (0.2) | (0.2) |
Finance costs | (3.6) | (6.3) | |
Finance income | 0.3 | 0.4 | |
| Net finance costs | (3.3) | (5.9) |
2025 | 2024 | |||||
| Adjusting | Adjusting | |||||
£m | Adjusted | items | Total | Adjusted | items | Total |
Current tax | 8.7 | 0.8 | 9.5 | 8.2 | 0.1 | 8.3 |
Adjustment in respect of prior period | (0.3) | – | (0.3) | – | – | – |
Total current tax charge | 8.4 | 0.8 | 9.2 | 8.2 | 0.1 | 8.3 |
Deferred tax – current period | 0.4 | – | 0.4 | 0.3 | – | 0.3 |
| Total tax charge | 8.8 | 0.8 | 9.6 | 8.5 | 0.1 | 8.6 |
Effective tax rate | 24.6% | 25.3% | 25.6% | 25.2% |
£m | 2025 | 2024 |
Profit before tax | 37.9 | 34.1 |
Tax on profit at the standard rate of UK corporation tax | 9.5 | 8.5 |
Income not subject to tax | – | (0.1) |
Expenses not deductible for tax purposes | 0.4 | 0.3 |
Adjustment in respect of prior periods | (0.3) | 0.1 |
Share options | – | (0.2) |
| Tax charge | 9.6 | 8.6 |
| 2025 | 2024 | 2025 | 2024 | |
| Dividends proposed in the period | Per share | Per share | £m | £m |
Interim dividend | 1.75p | 1.75p | 4.2 | 4.2 |
Final dividend | 3.80p | 3.40p | 9.2 | 8.2 |
Special dividend | 3.00p | 2.00p | 7.3 | 4.8 |
| 8.55p | 7.15p | 20.7 | 17.2 | |
| Dividends paid in the period | ||||
Final dividend – prior period | 3.40p | 2.75p | 8.3 | 6.7 |
Special dividend – prior period | 2.00p | – | 4.9 | – |
Interim dividend – current period | 1.75p | 1.75p | 4.2 | 4.2 |
| 7.15p | 4.50p | 17. 4 | 10.8 |
2025 | 2024 | |||||
| Weighted | Weighted | |||||
| average | average | |||||
| number of | number of | |||||
| Earnings | shares | Pence | Earnings | shares | Pence | |
| £m | Million | per share | £m | Million | per share | |
Weighted average number of shares in issue | 247.7 | 247.7 | ||||
Shares held by the Employee Benefit Trust (weighted) | (5.3) | (7.4) | ||||
| Basic earnings per share (EPS) | ||||||
Adjusted earnings attributable to ordinary shareholders | 27.0 | 242.4 | 11.1 | 24.7 | 240.3 | 10.3 |
Adjusting items | 1.3 | 0.8 | ||||
Earnings attributable to ordinary shareholders | 28.3 | 242.4 | 11.7 | 25.5 | 240.3 | 10.6 |
| Diluted earnings per share (EPS) | ||||||
Effect of dilutive share options | 7. 8 | 10.8 | ||||
Diluted adjusted EPS | 27.0 | 250.2 | 10.8 | 24.7 | 251.1 | 9.8 |
| Diluted EPS | 28.3 | 250.2 | 11.3 | 25.5 | 251.1 | 10.2 |
| Acquired intangibles | ||||||
| Internally | ||||||
| generated | ||||||
| Customer | development | Computer | ||||
£m | Goodwill | relationships | Trade name | costs | software costs | Total |
| Cost: | ||||||
At 1 September 2024 | 5.7 | 2.1 | 0.2 | 2.6 | 2.6 | 13.2 |
Additions | – | – | – | 0.2 | 0.4 | 0.6 |
Disposals | – | – | – | – | (0.4) | (0.4) |
| At 30 August 2025 | 5.7 | 2.1 | 0.2 | 2.8 | 2.6 | 13.4 |
| Accumulated amortisation and impairment: | ||||||
At 1 September 2024 | (5.7) | (2.1) | (0.2) | (0.6) | (2.2) | (10.8) |
Amortisation charge | – | – | – | (0.3) | (0.2) | (0.5) |
Disposals | – | – | – | – | 0.4 | 0.4 |
| At 30 August 2025 | (5.7) | (2.1) | (0.2) | (0.9) | (2.0) | (10.9) |
| Net book value at 30 August 2025 | – | – | – | 1.9 | 0.6 | 2.5 |
| Cost: | ||||||
At 27 August 2023 | 5.7 | 2.4 | 0.2 | 1.8 | 2.8 | 12.9 |
Additions | – | – | – | 0.8 | 0.1 | 0.9 |
Disposals | – | (0.3) | – | – | (0.3) | (0.6) |
At 31 August 2024 | 5.7 | 2.1 | 0.2 | 2.6 | 2.6 | 13.2 |
| Accumulated amortisation and impairment: | ||||||
At 27 August 2023 | (5.7) | (2.4) | (0.2) | (0.4) | (2.3) | (11.0) |
Amortisation charge | – | – | – | (0.2) | (0.2) | (0.4) |
Disposals | – | 0.3 | – | – | 0.3 | 0.6 |
At 31 August 2024 | (5.7) | (2.1) | (0.2) | (0.6) | (2.2) | (10.8) |
Net book value at 31 August 2024 | – | – | – | 2.0 | 0.4 | 2.4 |
| Land and buildings | |||||
| Long-term | Short-term | ||||
| leasehold | leasehold | Fixtures | Equipment and | ||
| £m | improvements | improvements | and fittings | vehicles | Total |
| Cost: | |||||
At 1 September 2024 | – | 9.7 | 3.2 | 15.8 | 28.7 |
Additions | – | 2.6 | 0.7 | 0.2 | 3.5 |
Disposals | – | (1.1) | (0.2) | (2.0) | (3.3) |
| At 30 August 2025 | – | 11.2 | 3.7 | 14.0 | 28.9 |
| Accumulated depreciation: | |||||
At 1 September 2024 | – | (6.4) | (1.6) | (11.0) | (19.0) |
Depreciation charge | – | (0.9) | (0.3) | (1.3) | (2.5) |
Disposals | – | 1.2 | 0.1 | 2.0 | 3.3 |
| At 30 August 2025 | – | (6.1) | (1.8) | (10.3) | (18.2) |
| Net book value at 30 August 2025 | – | 5.1 | 1.9 | 3.7 | 10.7 |
| Cost: | |||||
At 27 August 2023 | 0.2 | 9.2 | 3.5 | 17. 0 | 29.9 |
Additions | – | 1.4 | 0.1 | 1.6 | 3.1 |
Disposals | (0.2) | (0.9) | (0.4) | (2.8) | (4.3) |
At 31 August 2024 | – | 9.7 | 3.2 | 15.8 | 28.7 |
| Accumulated depreciation: | |||||
At 27 August 2023 | (0.2) | (6.8) | (1.7) | (12.4) | (21.1) |
Depreciation charge | – | (0.5) | (0.3) | (1.4) | (2.2) |
Disposals | 0.2 | 0.9 | 0.4 | 2.8 | 4.3 |
At 31 August 2024 | – | (6.4) | (1.6) | (11.0) | (19.0) |
Net book value at 31 August 2024 | – | 3.3 | 1.6 | 4.8 | 9.7 |
£m | 2025 | 2024 |
At beginning of the period | 4.6 | 4.4 |
Share of profit* | 0.2 | 0.1 |
Impairment reversal | – | 0.3 |
Dividends received | (0.2) | (0.2) |
| At end of the period | 4.6 | 4.6 |
Company name/(number) | Share class | Group % | Registered address | Measurement method | |
| Rascal Solutions Limited | Ordinary A Shares | 50% | C/O Mercer & Hole, The Pinnacle, | Equity method | |
| 05191277 | 170 | Midsummer Boulevard, | |||
| Milton Keynes, MK9 1BP | |||||
| Bluebox Systems Group | Ordinary A Shares | 31.8% | Estantia House, Pitreavie Drive, | Equity method | |
| Limited SC544863 | Pitreavie Business Park, Dunfermline, | ||||
| Fife KY11 8US | |||||
| Fresh On The Go Limited | Ordinary Shares | 29.9% | 61 Bridge Street, Kington, HR5 3DJ | Equity method | |
| 08775703 |
£m | 2025 | 2024 |
Goods held for resale* | 12.5 | 17. 9 |
Raw materials and consumables | 0.1 | 0.1 |
| Total | 12.6 | 18.0 |
£m | 2025 | 2024 |
Trade receivables | 69.4 | 76.4 |
Provision for individually assessed expected credit losses (1) | – | (3.8) |
Provision for collectively assessed expected credit losses | (0.1) | (0.1) |
69.3 | 72.5 | |
Other debtors* | 31.3 | 30.5 |
Prepayments | 1.7 | 1.8 |
Accrued income | 1.1 | 1.4 |
| Trade and other receivables | 103.4 | 106.2 |
2025 | 2024 | |||||||
| Gross | Individually | Collectively | Net | Gross | ||||
| carrying | assessed | assessed | carrying | carrying | Individually | Collectively | Net carrying | |
| £m | amount | ECL | ECL | amount | amount | assessed ECL | assessed ECL | amount |
Current (not overdue) | 69.3 | – | (0.1) | 69.2 | 70.4 | – | (0.1) | 70.3 |
30-60 days overdue | – | – | – | – | 0.1 | – | – | 0.1 |
61-90 days overdue | – | – | – | – | 0.1 | – | – | 0.1 |
Over 90 days overdue | 0.1 | – | – | 0.1 | 5.8 | (3.8) | – | 2.1 |
| Total | 69.4 | – | (0.1) | 69.3 | 76.4 | (3.8) | (0.1) | 72.5 |
% | 2025 | 2024 |
Current (not overdue) | <0.1 | <0.1 |
1-30 days overdue | 1.7 | <0.1 |
30-60 days overdue | 17.0 | <0.1 |
61-90 days overdue | 20.4 | <0.1 |
| Over 90 days overdue | 31.0 | 70.0 |
£m | Note | 2025 | 2024 |
At beginning of the period | 3.9 | 4.5 | |
Expected credit losses recognised | 0.1 | 0.1 | |
Reversal of individually assessed credit losses | 3 | (3.7) | (0.6) |
Amounts written off as uncollectible | (0.2) | (0.1) | |
| At end of the period | 0.1 | 3.9 |
£m | 2025 | 2024 |
Trade payables | (87.2) | (88.4) |
Other creditors | (31.7) | (32.6) |
Accruals | (8.2) | (7.4) |
Deferred income | (0.1) | (0.1) |
| (127.2) | (128.5) |
| Euro and | Total | |||
£m | Sterling | other | 2025 | 2024 |
Cash at bank and in hand | 5.2 | 0.2 | 5.4 | 7.0 |
Cash held by the EBT to purchase own shares | 2.8 | – | 2.8 | – |
Total cash and cash equivalents | 8.0 | 0.2 | 8.2 | 7.0 |
Revolving credit facility | (2.1) | – | (2.1) | (18.0) |
Unamortised arrangement fees – presented in non-current liabilities | 0.4 | – | 0.4 | 0.4 |
Total borrowings | (1.7) | – | (1.7) | (17.6) |
Net cash/(borrowings) | 6.3 | 0.2 | 6.5 | (10.6) |
| Total borrowings | ||||
Amounts due after 12 months | (1.7) | – | (1.7) | (17.6) |
Total | (1.7) | – | (1.7) | (17.6) |
| 1 September | Financing | Other | 30 August | ||||
£m | Note | 2024 | cash flows | New leases | Disposals | changes | 2025 |
Revolving credit facility | 16 | 17.6 | (16.7) | – | – | 1.2 | 2.1 |
Leases | 30.9 | (8.9) | 6.6 | 0.5 | 1.4 | 30.5 | |
Total | 48.5 | (25.6) | 6.6 | 0.5 | 2.6 | 32.6 |
| 27 August | Financing | Other | 31 August | ||||
£m | Note | 2023 | cash flows | New leases | Disposals | changes | 2024 |
Revolving credit facility | 16 | – | 18.0 | – | – | (0.4) | 17.6 |
Term loan | 16 | 40.2 | (41.5) | – | – | 1.3 | – |
Leases | 23.2 | (7.9) | 11.2 | – | 4.4 | 30.9 | |
Total | 63.4 | (31.4) | 11.2 | – | 5.3 | 48.5 |
£m | Note | 2025 | 2024 |
Cash and cash equivalents* | 16 | 8.2 | 7.0 |
Non-current borrowings | 16 | (1.7) | (17.6) |
Net borrowings | 6.5 | (10.6) | |
Lease liabilities | 17 | (30.5) | (30.9) |
| Net debt | (24.0) | (41.5) |
| Due | Due | ||||
| between | between | Greater | |||
| Due within | 1 and | 2 and | than | ||
| £m | 1 year | 2 years | 3 years | 3 years | Total |
| 2025 | |||||
Bank and other borrowings | (2.1) | – | – | – | (2.1) |
Trade and other payables | (127. 2) | – | – | – | (127. 2) |
Leases | (7.8) | (7. 1) | (6.0) | (18.2) | (39.1) |
| Total | (137.1) | (7.1) | (6.0) | (18.2) | (168.4) |
| 2024 | |||||
Bank and other borrowings | (18.0) | – | – | – | (18.0) |
Trade and other payables | (128.5) | – | – | – | (128.5) |
Leases | (7.6) | (6.8) | (6.0) | (19.8) | (40.2) |
Total | (154.1) | (6.8) | (6.0) | (19.8) | (186.7) |
£m | 2025 | 2024 |
Bank deposits and money market funds | 8.2 | 7.0 |
Trade and other receivables* | 100.6 | 103.0 |
| 108.8 | 110.0 |
| Equipment and | Land and | ||
| £m | vehicles | buildings | Total |
| Cost: | |||
At 1 September 2024 | 1.5 | 49.2 | 50.7 |
Additions | 1.2 | 5.6 | 6.8 |
Disposals | (0.4) | (4.2) | (4.6) |
| At 30 August 2025 | 2.3 | 50.6 | 52.9 |
| Accumulated depreciation: | |||
At 1 September 2024 | (0.9) | (20.3) | (21.2) |
Depreciation charge | (0.3) | (6.2) | (6.5) |
Disposals | 0.4 | 3.8 | 4.2 |
| At 30 August 2025 | (0.8) | (22.7) | (23.5) |
| Net book value at 30 August 2025 | 1.5 | 27.9 | 29.4 |
| Cost: | |||
At 27 August 2023 | 2.0 | 38.4 | 40.4 |
Additions | 0.3 | 13.3 | 13.6 |
Disposals | (0.8) | (2.5) | (3.3) |
At 31 August 2024 | 1.5 | 49.2 | 50.7 |
| Accumulated depreciation: | |||
At 27 August 2023 | (1.4) | (17. 2) | (18.6) |
Depreciation charge | (0.3) | (5.6) | (5.9) |
Disposals | 0.8 | 2.5 | 3.3 |
At 31 August 2024 | (0.9) | (20.3) | (21.2) |
Net book value at 31 August 2024 | 0.6 | 28.9 | 29.5 |
£m | 2025 | 2024 |
Interest expense (included in finance cost) | 2.4 | 2.0 |
Expense relating to low-value leases (included in cost of sales and administrative expenses) | 0.6 | 0.5 |
Property rental income | (0.2) | (0.4) |
| Total cash outflow from leases | 8.9 | 7.9 |
£m | 2025 | 2024 |
Current | (5.6) | (5.5) |
Non-current | (24.9) | (25.4) |
| Total | (30.5) | (30.9) |
£m | 2025 | 2024 |
Within one year | 0.2 | 0.3 |
In the second to fifth years inclusive | 0.2 | 0.6 |
| 0.4 | 0.9 |
| Share- | Other | |||
| based | temporary | |||
£m | Fixed assets | payments | differences | Total |
At 1 September 2024 | – | 0.9 | 0.4 | 1.3 |
Charge to income | (0.3) | (0.1) | – | (0.4) |
Charge to equity | – | (0.1) | – | (0.1) |
| At 30 August 2025 | (0.3) | 0.7 | 0.4 | 0.8 |
Deferred tax assets | – | 0.7 | 0.4 | 1.1 |
Deferred tax liabilities | (0.3) | – | – | (0.3) |
At 27 August 2023 | 0.4 | 1.0 | 0.3 | 1.7 |
(Charge)/credit to income | (0.4) | – | 0.1 | (0.3) |
Charge to equity | – | (0.1) | – | (0.1) |
At 31 August 2024 | – | 0.9 | 0.4 | 1.3 |
Deferred tax assets | – | 0.9 | 0.4 | 1.3 |
| Insurance | ||||
| Reorganisation | and legal | Property | ||
| £m | provisions | provisions | provisions | Total |
At 1 September 2024 | (0.2) | (0.5) | (5.2) | (5.9) |
Transfer | 0.1 | (0.1) | – | – |
Charged to income statement | (0.1) | (0.1) | – | (0.2) |
Credited to income statement | – | – | 0.2 | 0.2 |
Utilised in period | 0.1 | 0.3 | 0.6 | 1.0 |
Unwinding of discount utilisation | – | – | (0.2) | (0.2) |
| At 30 August 2025 | (0.1) | (0.4) | (4.6) | (5.1) |
£m | 2025 |
Included within current liabilities | (0.5) |
Included within non-current liabilities | (4.6) |
| Total | (5.1) |
£m | Note | 2025 | 2024 |
Operating profit | 3 | 41.2 | 40.0 |
Impairment reversal of investment in joint venture | 11 | – | (0.3) |
Share of loss of joint ventures | 11 | 0.1 | 0.2 |
Depreciation of property, plant and equipment | 10 | 2.5 | 2.2 |
Depreciation of right-of-use assets | 17 | 6.5 | 5.9 |
Amortisation of intangible assets | 9 | 0.5 | 0.4 |
Share-based payments | 1.3 | 0.9 | |
Decrease/(increase) in inventories | 5.4 | (4.4) | |
Decrease/(increase) in receivables | 1.4 | (1.0) | |
Decrease in payables | (1.4) | (12.2) | |
Decrease in provisions | (0.8) | (0.8) | |
Income tax paid | (8.8) | (8.5) | |
Refund of tax on pension surplus* | 1.5 | – | |
| Net cash inflow from operating activities | 49.4 | 22.4 | |
Net cash flow from operating activities is stated after the following adjusting items: | 3 | ||
Recovery of McColl's trade receivables | 5.4 | – | |
Refund of tax on pension surplus* | 1.5 | – | |
Tuffnells costs | (1.0) | (0.1) | |
Technology transformation costs | (0.7) | (0.1) | |
Network and reorganisation costs | (0.1) | (0.2) | |
| Total adjusting items cash flow | 5.1 | (0.4) |
£m | 2025 | 2024 |
| Issued, authorised and fully paid: | ||
| 247.7m (2024: 247.7m) ordinary shares of 5p each | 12.4 | 12.4 |
| Ordinary shares | |
| Number (m) | of 5p each |
At 31 August 2024 and at 30 August 2025 | 247.7 |
£m | 2025 | 2024 |
| At 31 August 2024 and at 30 August 2025 | 60.5 | 60.5 |
£m | 2025 | 2024 |
| At 31 August 2024 and at 30 August 2025 | (280.1) | (280.1) |
£m | 2025 | 2024 |
At beginning of the period | (3.7) | (4.4) |
Acquired in the period | (1.6) | (3.3) |
Disposed of on exercise of options | 2.4 | 4.0 |
| At end of the period | (2.9) | (3.7) |
£m | 2025 | 2024 |
At beginning of the period | 0.2 | 0.4 |
Currency translation differences | – | (0.2) |
| At end of the period | 0.2 | 0.2 |
Sharesave Scheme | Under the terms of the Group Sharesave Scheme, the Board grants options to purchase ordinary shares in the |
| Company to eligible employees who enter into an HM Revenue & Customs approved Save-As-You-Earn (SAYE) | |
| savings contract for a term of three years. Options are granted at up to a 20% discount to the market price of the | |
| shares on the day preceding the date of offer and are normally exercisable for a period of six months after completion | |
| of the SAYE contract. | |
LTIP | Under the terms of the Group LTIP, executive directors and key senior executives are awarded each year entitlements |
| to ordinary shares in the Company (which may be in the form of nil cost options or conditional awards) or, in order | |
| to retain flexibility and at the Company’s discretion, a cash sum linked to the value of a notional award of shares up | |
| to a value of 200% of base salary. The vesting of awards is subject to the satisfaction of three-year performance | |
| conditions, which is determined by the Remuneration Committee at the time of grant. Subject to the satisfaction of the | |
| performance conditions, awards are normally exercisable until the tenth anniversary of the date of grant. | |
Deferred Bonus Plan (DBP) | Under the terms of the Group Deferred Bonus Plan, each year Executive Directors and key senior executives are |
| granted share awards (in the form of nil cost options) dependent on the achievement of the Annual Bonus Plan | |
| performance targets. Awards are immediately exercisable, but a two-year hold-back period applies, during which the | |
| share certificate for such shares is held by the Company. Separately, key senior executives may also be granted share | |
| awards (in the form of nil cost options) under the DBP plan in respect of a (discounted) restricted share award which | |
| are dependent on continued employment with the Company. |
Sharesave | ESOS | LTIP | DBP | |||||
| Weighted | Weighted | Weighted | Weighted | |||||
| average | average | average | average | |||||
| No. of | exercise | No. of | exercise | No. of | exercise | No. of | exercise | |
| shares | price (p) | shares | price (p) | shares | price (p) | shares | price (p) | |
At 26 Aug 2023 | 7, 960, 613 | 30.38 | 800,450 | 125.3 | 9,368,088 | – | 1,221,981 | – |
Granted | 1,603,582 | 60.80 | – | – | 2,994,040 | – | 1,389,805 | – |
Exercised | (4,415,748) | – | – | – | (3,167,125) | – | (1,424,789) | – |
Expired/Forfeited | (302,050) | 42.83 | (340,412) | 189.5 | (201,737) | – | (18) | – |
At 31 Aug 2024 | 4,846,397 | 50.75 | 460,038 | 153.9 | 8,993,266 | – | 1,186,979 | – |
Granted | 1,270,955 | 61.60 | – | – | 2,474,769 | – | 1,279,212 | – |
Exercised | (1,347,405) | – | – | – | (2,261,850) | – | (1,323,209) | – |
Expired/Forfeited | (327,398) | 56.75 | (460,038) | 153.9 | (2,988,807) | – | (28,967) | – |
At 30 Aug 2025 | 4,442,549 | 55.50 | – | – | 6,2 17,378 | – | 1,114,015 | – |
| Exercisable at 30 Aug 2025 | – | – | – | – | – | – | – | – |
Exercisable at 31 Aug 2024 | – | – | 460,038 | 153.9 | – | – | – | – |
Sharesave | ESOS | LTIP | DBP | |
| Outstanding at 30 August 2025 | 1.7 | – | 1.2 | 1.6 |
Outstanding at 31 August 2024 | 1.0 | 0.3 | 1.2 | 1.6 |
Sharesave | ESOS | LTIP | DBP | |
| During 2025: | ||||
Effective date of grant or commencement date | Jul 2025 | – | Dec 2024 | Dec 2024 |
Average fair value at date of grant or scheme commencement – pence | 11.9 | – | 43.5 | 60.6 |
| During 2024: | ||||
Effective date of grant or commencement date | Jul 2024 | – | Dec 2023 | Dec 2023 |
Average fair value at date of grant or scheme commencement – pence | 16.4 | – | 32.6 | 47.6 |
Sharesave | LTIP | DBP | |
| 2025 options/awards: | |||
Share price at grant date – pence | 61.6 | 61 | 61 |
TSR adjustment – pence | – | (29) | – |
Exercise price – pence | 49.3 | – | – |
Expected volatility – per cent | 33.6 | – | – |
Expected life – years | 3 | – | – |
Risk free rate – per cent | 3.8 | – | – |
Expected dividend yield – per cent | 9.13 | – | – |
Weighted average fair value – pence | 11 | 43 | 60 |
| 2024 options/awards: | |||
Share price at grant date – pence | 60.8 | 48 | 48 |
TSR adjustment – pence | – | (25) | – |
Exercise price – pence | 48.9 | – | – |
Expected volatility – per cent | 69.5 | – | – |
Expected life – years | 3 | – | – |
Risk free rate – per cent | 3.9 | – | – |
Expected dividend yield – per cent | 7.4 8 | – | – |
Weighted average fair value – pence | 16 | 33 | 48 |
| Sales to related parties | ||
£m | 2025 | 2024 |
| Joint ventures | 0.4 | 0.4 |
| There were no non-trading transactions with related parties during either period. | |
| Directors’ remuneration |
£m | 2025 | 2024 |
Salaries | 0.9 | 0.8 |
Bonus | 0.7 | 0.6 |
Non-executive director fees | 0.4 | 0.4 |
| 2.0 | 1.8 |
£m | 2025 | 2024 |
Short-term employee benefits | 3.2 | 3.0 |
Share-based payments | 0.9 | 0.8 |
| 4.1 | 3.8 |
Company name/(number) | Share class | Group % | Company name/(number) | Share class | Group % | ||
| United Kingdom | |||||||
| Connect Limited | Ordinary Shares | 100% | Dawson Holdings Ltd(*) | Ordinary Shares | 100% | ||
| 02008952 | 00034273 | ||||||
| Connect Logistics Limited | Ordinary Shares | 100% | Martin Lavell Limited(*) | Ordinary Shares | 100% | ||
| 09172965 | 02654521 | ||||||
| Connect News & Media Limited | Ordinary Shares | 100% | Pass My Parcel Limited | Ordinary Shares | 100% | ||
| 08572634 | 09172022 | ||||||
| Connect Parcel Freight Limited | Ordinary Shares | 100% | Smiths News Holdings Limited | Ordinary Shares | 100% | ||
| 09295023 | 04236079 | ||||||
| Connect Parcels Limited | Ordinary Shares | 100% | Smiths News Instore Limited | Ordinary Shares | 100% | ||
| 09172850 | 03364589 | ||||||
| Connect Services Limited | Ordinary Shares | 100% | Smiths News Investments Limited(*) | Ordinary Shares | 100% | ||
| 08522170 | 06831284 | ||||||
| Connect Specialist Distribution | Ordinary Shares | 100% | Smiths News Distribution Limited | Ordinary Shares | 100% | ||
| Group Limited | 08506961 | ||||||
| 08458801 | |||||||
| Connect2U Limited | Ordinary Shares | 100% | Smiths News Trading Limited | Ordinary Shares | 100% | ||
| 03920619 | 00237811 | ||||||
| Dawson Media Services Limited | Ordinary Shares | 100% | Dawson Limited | Ordinary Shares | 100% | ||
| 06882722 | 03433262 | ||||||
| Dawson Guarantee Company Limited | Ordinary Shares | 100% | Dawson Media Direct Limited(*) | Ordinary Shares | 100% | ||
| 06882393 | 06882366 | ||||||
| Germany | |||||||
| Dawson Media Direct GmbH | Ordinary Shares | 100% | Johannstr. 39 | 40476 | Dusseldorf, Germany | ||
| HRB 96649 | |||||||
| Thailand | |||||||
| Dawson Media Direct Company Limited | Ordinary Shares | 48.9% | 87 M Thai Tower, All Seasons Place, 23rd Floor, Wittayu Road, | ||||
| 105558138385 | Lumpini Sub-District, Pathumwan District, Bangkok, Thailand |