FY23 | |
Reported APBT | £478.1m |
Impact of change in accounting policy | £3.7m |
Revised APBT | £481.8m |
Amounts | |||||
previously | 1) Rental | 2) Investment | 3) Discontinued | ||
reported | income | property | operation | As restated | |
(£'m) | (£'m) | (£'m) | (£'m) | (£'m) | |
CONTINUING OPERATIONS | |||||
Revenue | 5,449.8 | 19.7 | - | (8.5) | 5,461.0 |
Credit account interest | 115.4 | 9.6 | - | - | 125.0 |
Total revenue (including credit account interest) | 5,565.2 | 29.3 | - | (8.5) | 5,586.0 |
Cost of sales | (3,179.9) | - | - | 4.4 | (3,175.5) |
Impairment losses on credit customer receivables | (15.5) | - | - | - | (15.5) |
Gross profit | 2,369.8 | 29.3 | - | (4.1) | 2,395.0 |
Selling, distribution and administrative expenses | (1,972.0) | - | 10.2 | 4.0 | (1,957.8) |
Other operating income | 41.1 | (29.3) | - | (0.1) | 11.7 |
Property related impairments | (99.6) | - | - | - | (99.6) |
Exceptional items | 97.1 | - | - | - | 97.1 |
Profit on sale of properties | 95.4 | - | - | - | 95.4 |
Fair value adjustment to investment properties | - | - | (6.5) | - | (6.5) |
Operating profit | 531.8 | - | 3.7 | (0.2) | 535.3 |
Gain on sale of subsidiaries | 43.9 | - | - | (26.3) | 17.6 |
Investment income | 112.6 | - | - | - | 112.6 |
Investment costs | (4.6) | - | - | - | (4.6) |
Finance income | 46.1 | - | - | - | 46.1 |
Finance costs | (69.1) | - | - | 0.1 | (69.0) |
Profit before taxation | 660.7 | - | 3.7 | (26.4) | 638.0 |
Taxation | (159.4) | - | - | 0.1 | (159.3) |
Profit after taxation from continuing operations | 501.3 | - | 3.7 | (26.3) | 478.7 |
DISCONTINUED OPERATIONS | |||||
Result from discontinued operation | - | - | - | 26.3 | 26.3 |
Profit for the period | 501.3 | - | 3.7 | - | 505.0 |
ATTRIBUTABLE TO: | |||||
Equity holders of the Group | 488.0 | - | 3.7 | - | 491.7 |
Non-controlling interests | 13.3 | - | - | - | 13.3 |
Profit for the period | 501.3 | - | 3.7 | - | 505.0 |
Pence per share | Pence per share | Pence per share | |||
Basic earnings per share – Continuing operations | 100.4 | - | 0.8 | - | 101.2 |
Basic earnings per share – Discontinued operations | 5.7 | - | - | - | 5.7 |
Basic earnings per share – Total | 106.1 | - | 0.8 | - | 106.9 |
Diluted earnings per share – Continuing operations | 100.4 | - | 0.8 | - | 101.2 |
Diluted earnings per share – Discontinued operations | 5.7 | - | - | - | 5.7 |
Diluted earnings per share - Total | 106.1 | - | 0.8 | - | 106.9 |
Total comprehensive income | 481.2 | - | 3.7 | - | 484.9 |
Amounts | |||
previously | 2) Investment | ||
reported | property | As restated | |
(£'m) | (£'m) | (£'m) | |
ASSETS - NON CURRENT | |||
Property, plant and equipment | 1,150.7 | (18.7) | 1,132.0 |
Investment properties | 131.3 | 28.7 | 160.0 |
Intangible assets | 24.1 | - | 24.1 |
Long-term financial assets | 289.6 | - | 289.6 |
Investment in associate undertakings | 16.9 | - | 16.9 |
Retirement benefit surplus | 0.8 | - | 0.8 |
Deferred tax assets | 82.1 | - | 82.1 |
1,695.5 | 10.0 | 1,705.5 | |
ASSETS - CURRENT | |||
Inventories | 1,464.9 | - | 1,464.9 |
Trade and other receivables | 720.1 | - | 720.1 |
Derivative financial assets | 79.3 | - | 79.3 |
Cash and cash equivalents | 332.9 | - | 332.9 |
2,597.2 | - | 2,597.2 | |
TOTAL ASSETS | 4,292.7 | 10.0 | 4,302.7 |
LIABILITIES - NON CURRENT | |||
Lease liabilities | (560.3) | - | (560.3) |
Borrowings | (749.7) | - | (749.7) |
Retirement benefit obligations | (1.7) | - | (1.7) |
Deferred tax liabilities | (15.7) | - | (15.7) |
Provisions | (290.2) | - | (290.2) |
(1,617.6) | - | (1,617.6) | |
LIABILITIES - CURRENT | |||
Derivative financial liabilities | (66.5) | - | (66.5) |
Trade and other payables | (711.9) | - | (711.9) |
Lease liabilities | (119.6) | - | (119.6) |
Provisions | (16.3) | - | (16.3) |
Current tax liabilities | (102.6) | - | (102.6) |
(1,016.9) | - | (1,016.9) | |
TOTAL LIABILITIES | (2,634.5) | - | (2,634.5) |
NET ASSETS | 1,658.2 | 10.0 | 1,668.2 |
EQUITY | |||
Share capital | 64.1 | - | 64.1 |
Share premium | 874.3 | - | 874.3 |
Treasury shares reserve | (644.2) | - | (644.2) |
Permanent contribution to capital | 0.1 | - | 0.1 |
Capital redemption reserve | 8.0 | - | 8.0 |
Foreign currency translation reserve | 47.4 | - | 47.4 |
Reverse combination reserve | (987.3) | - | (987.3) |
Own share reserve | (66.8) | - | (66.8) |
Hedging reserve | 14.0 | - | 14.0 |
Share based payment reserve | 33.1 | - | 33.1 |
Revaluation reserve | - | - | - |
Retained earnings | 2,275.5 | 10.0 | 2,285.5 |
Issued capital and reserves attributable to owners of the parent | 1,618.2 | 10.0 | 1,628.2 |
Non-controlling interests | 40.0 | - | 40.0 |
TOTAL EQUITY | 1,658.2 | 10.0 | 1,668.2 |
Amounts | |||
previously | 2) Investment | ||
reported | property | As restated | |
(£'m) | (£'m) | (£'m) | |
ASSETS - NON CURRENT | |||
Property, plant and equipment | 1,011.0 | - | 1,011.0 |
Investment properties | 89.2 | 6.3 | 95.5 |
Intangible assets | 120.6 | - | 120.6 |
Long-term financial assets | 206.6 | - | 206.6 |
Retirement benefit surplus | 2.2 | - | 2.2 |
Deferred tax assets | 100.8 | - | 100.8 |
1,530.4 | 6.3 | 1,536.7 | |
ASSETS - CURRENT | |||
Inventories | 1,277.6 | - | 1,277.6 |
Trade and other receivables | 841.4 | - | 841.4 |
Derivative financial assets | 116.5 | - | 116.5 |
Cash and cash equivalents | 336.8 | - | 336.8 |
2,572.3 | - | 2,572.3 | |
Assets in disposal groups classified as held for sale | 40.0 | - | 40.0 |
TOTAL ASSETS | 4,142.7 | 6.3 | 4,149.0 |
LIABILITIES - NON CURRENT | |||
Lease liabilities | (503.6) | - | (503.6) |
Borrowings | (827.9) | - | (827.9) |
Retirement benefit obligations | (1.6) | - | (1.6) |
Deferred tax liabilities | (40.4) | - | (40.4) |
Provisions | (433.0) | - | (433.0) |
(1,806.5) | - | (1,806.5) | |
LIABILITIES - CURRENT | |||
Derivative financial liabilities | (107.2) | - | (107.2) |
Trade and other payables | (729.8) | - | (729.8) |
Lease liabilities | (117.0) | - | (117.0) |
Current tax liabilities | (50.9) | - | (50.9) |
(1,004.9) | - | (1,004.9) | |
Liabilities in disposal groups classified as held for sale | (22.7) | - | (22.7) |
TOTAL LIABILITIES | (2,834.1) | - | (2,834.1) |
NET ASSETS | 1,308.6 | 6.3 | 1,314.9 |
EQUITY | |||
Share capital | 64.1 | - | 64.1 |
Share premium | 874.3 | - | 874.3 |
Treasury shares reserve | (488.9) | - | (488.9) |
Permanent contribution to capital | 0.1 | - | 0.1 |
Capital redemption reserve | 8.0 | - | 8.0 |
Foreign currency translation reserve | 35.6 | - | 35.6 |
Reverse combination reserve | (987.3) | - | (987.3) |
Own share reserve | (66.8) | - | (66.8) |
Hedging reserve | 55.3 | - | 55.3 |
Share based payment reserve | 14.1 | - | 14.1 |
Retained earnings | 1,778.1 | 6.3 | 1,784.4 |
Issued capital and reserves attributable to owners of the parent | 1,286.6 | 6.3 | 1,292.9 |
Non-controlling interests | 22.0 | - | 22.0 |
TOTAL EQUITY | 1,308.6 | 6.3 | 1,314.9 |
Base assumption | 30% |
Sensitised assumption | 35%/25% |
Increase/(decrease) to provision | £5.5m/(£5.5m) |
Decrease in sales prices on out of season inventory | |
Base assumption | -15% |
Sensitised assumption | -20%/-10% |
Increase/(decrease) to provision | £7.0m/(£2.0m) |
Base assumption | 15 times historical rate |
Sensitised assumption | 16 times historical rate/14 times |
historical rate | |
Increase/(decrease) to provision | £2.1m/(£2.6m) |
% of stores where | ||
Estimated cost | a dilapidation | |
per sq. ft. | cost is incurred) | |
Base assumption | 18.10 | 30% |
Sensitised assumption | £19.10/£17.10 | 35%/25% |
Increase to provision | £3.2m | £7.8m |
(Decrease) to provision | (£3.2m) | (£7.8m) |
Lease Term FY24 |
UK |
Europe |
Rest of World |
Up to 5 years |
1.4% - 5.7% |
0.3% - 4.0% |
1.5% - 6.2% |
Greater than 5 years |
|||
and up to 10 years |
1.4% - 5.7% |
0.3% - 4.0% |
1.5% - 6.0% |
Greater than 10 years |
|||
and up to 20 years |
2.0% - 5.7% |
0.3% - 4.0% |
1.5% - 6.2% |
Greater than 20 years |
2.0% - 5.9% |
0.5% - 4.0% |
1.5% - 6.3 % |
Lease Term FY23 |
UK |
Europe |
Rest of World |
Up to 5 years |
1.4% - 5.1% |
0.3% - 4% |
1.5% - 5.3% |
Greater than 5 years |
|||
and up to 10 years |
2.0% - 5.7% |
0.5% - 4% |
1.5% - 5.3% |
Greater than 10 years |
|||
and up to 20 years |
2.2% - 5.7% |
0.8% - 4% |
1.5% - 5.4% |
Greater than 20 years |
2.5% - 5.9% |
1.1% - 4% |
1.5% - 5.6% |
Impact of change |
Reversal increase |
|
Forecast: |
in assumption: |
/ (decrease) (£'m) |
Sales decline year 1 |
10% improvement to 7% |
|
increase |
14.4 |
|
Sales decline year 1 |
10% reduction to 13% |
(11.8) |
Existing gross margin |
||
year 1 > 40% |
100bps - improvement |
3.2 |
Existing gross margin |
||
year 1 > 40% |
100bps - reduction |
(3.2) |
New store exemption (1) |
Change from 2 to 3 years |
5.5 |
Operating costs |
||
increase year 1 |
Change from 3% to 6% |
(4.0) |
Key assumptions | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
FY24 | |||||
Sales decline | -3% | -2% | -2% | -2% | -2% |
Existing gross | |||||
margin > 40% | -100bps | -75bps | -50bps | -25bps | - |
Operating costs | |||||
increase per annum | 3% | 3% | 3% | 3% | 3% |
Discount rate | 9.8% | 9.8% | 9.8% | 9.8% | 9.8% |
Key assumptions | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
FY23 | |||||
Sales decline | -5% | -4% | -3% | -2% | -2% |
Existing gross | |||||
margin > 40% | -175bps | -150bps | -125bps | -100bps | -75bps |
Operating costs | |||||
increase per annum | 3% | 3% | 3% | 3% | 3% |
Discount rate | 8.5% | 8.5% | 8.5% | 8.5% | 8.5% |
Impairment increase | ||
Forecast: | Impact of: | / (decrease) (£'m) |
Sales decline year 1 | 10% improvement to 7% | (4.1) |
Sales decline year 1 | 10% reduction to 13% | 7.0 |
Existing gross margin | ||
year 1 > 40% | 100bps - improvement | (0.8) |
Existing gross margin | ||
year 1 > 40% | 100bps - reduction | 0.8 |
Operating costs | ||
increase year 1 | Change from 3% to 6% | 0.8 |
Scenario |
Valuation methodology |
Key assumptions |
Vacant units |
Estimated Rental Value (ERV) and suitable reversionary yield applied |
Void period and rent-free band – three bands |
to reflect the market to generate a net capital value. A deduction to |
applied depending on circumstances: |
|
the capital value generated is then made based on the void period |
• 1 year void, 1 year rent free; or |
|
with applicable rates payable for the unit and rent-free incentive. |
• 1 year void, 2 years rent free; or |
|
• 2 years void, 3 years rent free. |
||
Yield bands – ranging from 5.5% - 20.0% |
||
Frasers Group occupied |
Will be assumed the unit is vacant given there is no legally |
Void period and rent-free band – three bands |
binding inter-company agreement in place. Therefore, a void |
applied depending on circumstances: |
|
and rent-free incentive period assumed, the cost amount then |
• 1 year void, 1 year rent free; or |
|
deducted from the capital value generated by the ERV and |
• 1 year void, 2 years rent free; or |
|
reversionary yield. Although we consider the commercial reality |
• 2 years void, 3 years rent free. |
|
is that fair value less costs to sell will be higher than vacant |
Yield bands – ranging from 5.5% - 20.0% |
|
possession, this very conservative assumption is in line with both |
||
technical accounting rules and that of our management experts. |
||
Third party tenanted |
An ERV is applied using a percentage band on the passing rent. An |
ERV is applied reflecting the market for the |
appropriate reversionary yield is applied reflecting the risk of tenant |
applicable unit. An appropriate reversionary yield is |
|
and renewal to generate a capital value. This will also provide a net |
applied reflecting the risk of tenant and renewal to |
|
initial yield based off the current passing rent. |
generate a capital value. This will also provide a net |
|
initial yield based off the current passing rent. |
Impact of change | Reversal increase | |
Forecast: | in assumption: | / (decrease) (£'m) |
Sales decline year 1 | 10% improvement to 7% | |
increase | 10.9 | |
Sales decline year 1 | 10% reduction to 13% | (22.8) |
Existing gross margin | ||
year 1 > 40% | 100bps - improvement | 2.1 |
Existing gross margin | ||
year 1 > 40% | 100bps - reduction | (2.3) |
New store | ||
exemption (1) | Change from 2 to 3 years | 2.3 |
Operating costs | ||
increase year 1 | Change from 3% to 6% | (4.0) |
Probability |
||
weighting |
||
Scenario |
Qualitative explanation |
applied |
Upside |
Inflation recedes quickly and the Bank of |
10% |
England cuts interest rates to 4% by end of |
||
2024. Unemployment falls back to 3.6%. and |
||
wage growth remains strong. |
||
Baseline |
Inflation recedes but monetary policy is still tight |
55% |
and the unemployment rate rises to 4.4% in H2 |
||
2024. |
||
Downside |
The Bank of England raises interest rates to |
25% |
5.5% and unemployment peaks at 6.0% in |
||
Q3 2025. |
||
Stress |
A combination of shocks sees inflation rise |
10% |
sharply, hitting a peak of 7.2% early in 2025 |
||
leading to an increase in interest rates to 6.25%. |
||
Unemployment peaks at 8%. |
UK | Premium | Financial | Group | ||||
Sports | Lifestyle | International | Retail | Property | Services | Total | |
(£’m) | (£’m) | (£'m) | (£’m) | (£’m) | (£’m) | (£’m) | |
Revenue | 2,860.8 | 1,204.0 | 1,289.2 | 5,354.0 | 72.7 | 111.0 | 5,537.7 |
Cost of sales | (1,558.5) | (773.2) | (782.4) | (3,114.1) | (7.8) | (20.6) | (3,142.5) |
Gross profit | 1,302.3 | 430.8 | 506.8 | 2,239.9 | 64.9 | 90.4 | 2,395.2 |
Gross Margin % | 45.5% | 35.8% | 39.3% | 41.8% | 89.3% | 81.4% | 43.3% |
Operating costs | (833.9) | (293.6) | (373.5) | (1,501.0) | (40.8) | (32.8) | (1,574.6) |
Fair value adjustments to investment properties | - | - | - | - | 11.5 | - | 11.5 |
Gain on disposal of properties | - | - | - | - | 3.5 | - | 3.5 |
Profit from trading | 468.4 | 137.2 | 133.3 | 738.9 | 39.1 | 57.6 | 835.6 |
Depreciation & amortisation | (109.9) | (36.4) | (76.6) | (222.9) | (60.2) | (1.5) | (284.6) |
Impairments net of impairment reversals | 8.4 | (2.5) | (12.5) | (6.6) | (14.8) | - | (21.4) |
Share-based payments | (23.0) | - | (0.4) | (23.4) | - | - | (23.4) |
Foreign exchange realised | 9.2 | 0.3 | 0.3 | 9.8 | 4.6 | - | 14.4 |
Operating profit/(loss) | 353.1 | 98.6 | 44.1 | 495.8 | (31.3) | 56.1 | 520.6 |
Gain on sale of subsidiaries/discontinued operations | 25.0 | ||||||
Net investment income | 9.5 | ||||||
Net finance costs | (48.1) | ||||||
Profit before tax | 507.0 | ||||||
Result from discontinued operation | (12.5) | ||||||
Fair value adjustment to derivative financial instruments | (27.6) | ||||||
Fair value losses on equity derivatives | 68.9 | ||||||
Realised FX gain | (14.4) | ||||||
Share-based payments | 23.4 | ||||||
Adjusted profit before tax ('APBT') | 544.8 |
UK | Premium | Financial | Group | ||||
Sports | Lifestyle | International | Retail | Property | Services | Total | |
(£’m) | (£’m) | (£'m) | (£’m) | (£’m) | (£’m) | (£’m) | |
Property, plant & equipment depreciation | (68.7) | (26.9) | (41.7) | (137.3) | (60.2) | (2.1) | (199.6) |
Property, plant & equipment impairment | (3.0) | 3.0 | (4.9) | (4.9) | (14.8) | - | (19.7) |
IFRS 16 ROU depreciation | (40.7) | (9.5) | (33.6) | (83.8) | - | 0.6 | (83.2) |
IFRS 16 ROU (impairment)/reversals | 11.9 | (0.3) | (6.4) | 5.2 | 5.2 | ||
Fair value adjustments to investment properties | - | 11.5 | 11.5 | ||||
IFRS 16 disposal and modification/remeasurement of | |||||||
| lease liabilities | (2.1) | 4.9 | (9.4) | (6.6) | - | - | (6.6) |
Intangible amortisation | (0.5) | - | (1.3) | (1.8) | - | - | (1.8) |
Intangible impairment | (0.5) | (5.2) | (1.2) | (6.9) | - | - | (6.9) |
UK | Premium | Financial | Group | |||||
Sports | Lifestyle | International | Retail | Property | Services | Eliminations | Total | |
(£’m) | (£’m) | (£'m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | |
Total assets | 5,481.4 | 757.2 | 841.3 | 7,079.9 | 128.6 | 329.9 | (3,083.5) | 4,454.9 |
Total liabilities | (2,356.3) | (520.8) | (611.4) | (3,488.5) | (229.0) | (234.6) | 1,370.2 | (2,581.9) |
Tangible asset additions | 63.6 | 36.8 | 75.0 | 175.4 | 91.8 | - | - | 267.2 |
Right of use asset additions | 43.1 | 8.8 | 25.8 | 77.7 | 27.3 | - | - | 105.0 |
Intangible asset additions | 23.5 | 0.2 | 1.3 | 25.0 | - | - | - | 25.0 |
UK | Premium | Financial | Group | ||||
Sports | Lifestyle | International | Retail | Property | Services | Total | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£'m) | |
Revenue | 2,959.1 | 1,218.1 | 1,247.7 | 5,424.9 | 36.1 | 125.0 | 5,586.0 |
Cost of sales | (1,685.7) | (741.0) | (746.2) | (3,172.9) | (2.6) | (15.5) | (3,191.0) |
Gross profit | 1,273.4 | 477.1 | 501.5 | 2,252.0 | 33.5 | 109.5 | 2,395.0 |
Gross margin % | 43.0% | 39.2% | 40.2% | 41.5% | 92.8% | 87.6% | 42.9% |
Operating costs | (818.7) | (343.1) | (344.9) | (1,506.7) | (25.1) | (43.7) | (1,575.5) |
Fair value adjustments to investment properties | - | - | - | - | (6.5) | - | (6.5) |
Gain on disposal of properties | - | - | - | - | 95.4 | - | 95.4 |
Profit from trading | 454.7 | 134.0 | 156.6 | 745.3 | 97.3 | 65.8 | 908.4 |
Depreciation & amortisation | (117.8) | (41.4) | (46.3) | (205.5) | (36.0) | (0.9) | (242.4) |
Impairments net of impairment reversals | (25.1) | (56.9) | (133.8) | (215.8) | (23.9) | - | (239.7) |
Share-based payments | (19.3) | (19.3) | (19.3) | ||||
Foreign exchange realised | 35.8 | 0.1 | (4.7) | 31.2 | 31.2 | ||
Exceptional items | - | 55.2 | 16.9 | 72.1 | - | 25.0 | 97.1 |
Operating profit | 328.3 | 91.0 | (11.3) | 408.0 | 37.4 | 89.9 | 535.3 |
Gain on sale of subsidiaries/discontinued operations | 17.6 | ||||||
Net investment income | 108.0 | ||||||
Net finance costs | (22.9) | ||||||
Profit before tax | 638.0 | ||||||
Exceptional items | (97.1) | ||||||
Result from discontinued operation | 26.4 | ||||||
Fair value adjustment to derivative financial instruments | (32.5) | ||||||
Fair value losses on equity derivatives | (41.1) | ||||||
Realised FX gain | (31.2) | ||||||
Share-based payments | 19.3 | ||||||
Adjusted profit before tax ('APBT') | 481.8 |
UK | Premium | Financial | Group | ||||
Sports | Lifestyle | International | Retail | Property | Services | Total | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£'m) | |
Property, plant & equipment depreciation | (95.6) | (35.6) | (19.0) | (150.2) | (36.0) | (0.9) | (187.1) |
Property, plant & equipment impairment | (14.0) | (17.2) | (1.4) | (32.6) | (23.9) | - | (56.5) |
IFRS 16 ROU depreciation | (40.0) | (6.6) | (28.6) | (75.2) | - | - | (75.2) |
IFRS 16 ROU impairment | (6.2) | (19.2) | (17.7) | (43.1) | - | - | (43.1) |
Fair value adjustments to investment properties | - | - | - | - | (6.5) | - | (6.5) |
IFRS 16 disposal and modification/remeasurement of | |||||||
| lease liabilities | 17.8 | 0.8 | 8.2 | 26.8 | - | - | 26.8 |
Intangible amortisation | - | - | (6.9) | (6.9) | - | - | (6.9) |
Intangible impairment | (4.9) | (20.5) | (114.7) | (140.1) | - | - | (140.1) |
UK |
Premium |
Financial |
Group |
|||||
Sports |
Lifestyle |
International |
Retail |
Property |
Services |
Eliminations |
Total |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£'m) |
|
Total assets |
5,414.9 |
1,985.3 |
983.2 |
8,383.4 |
34.8 |
415.0 |
(4,530.5) ) |
4,302.7 |
Total liabilities |
(2,277.3) |
(1,808.0) |
(836.0) |
(4,921.3) |
(186.6) |
(352.5) |
2,825.9 |
(2,634.5) |
Tangible asset additions |
239.3 |
26.3 |
47.1 |
312.7 |
155.4 |
0.3 |
- |
468.4 |
Right of use asset additions |
62.8 |
23.0 |
30.9 |
116.7 |
- |
- |
- |
116.7 |
Intangible asset additions |
- |
- |
1.0 |
1.0 |
- |
- |
- |
1.0 |
UK |
Europe |
USA |
Asia |
Oceania |
Eliminations |
Total |
|
(£'m) |
(£'m) |
(£’m) |
(£'m) |
(£'m) |
(£’m) |
(£’m) |
|
Segmental revenue from external customers |
4,243.8 |
1,056.7 |
130.1 |
71.6 |
35.5 |
- |
5,537.7 |
Total capital expenditure |
295.7 |
93.4 |
0.4 |
2.8 |
4.9 |
- |
397.2 |
Non-current segment assets* |
1,111.8 |
222.6 |
33.0 |
5.2 |
0.7 |
- |
1,373.3 |
Total segmental assets |
6,840.3 |
457.2 |
164.3 |
69.1 |
7.5 |
(3,083.5) |
4,454.9 |
UK |
Europe |
USA |
Asia |
Oceania |
Eliminations |
Total |
|
(£'m) |
(£'m) |
(£’m) |
(£'m) |
(£'m) |
(£’m) |
(£’m) |
|
Segmental revenue from external customers |
4,335.6 |
1,026.9 |
128.4 |
78.2 |
16.9 |
- |
5,586.0 |
Total capital expenditure |
310.6 |
104.5 |
0.7 |
0.8 |
- |
- |
416.6 |
Non-current segment assets* |
1,054.2 |
237.7 |
35.8 |
3.9 |
1.4 |
- |
1,333.0 |
Total segmental assets |
8,062.7 |
556.9 |
155.8 |
48.1 |
9.7 |
(4,530.5) |
4,302.7 |
USA |
Belgium |
Austria |
Estonia |
Ireland |
Spain |
Denmark |
Germany |
|
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£’m)) |
(£'m) |
|
FY24 |
33.0 |
61.3 |
10.9 |
26.3 |
72.6 |
9.9 |
6.0 |
20.5 |
FY23 |
35.8 |
47.6 |
21.7 |
20.9 |
90.4 |
15.1 |
13.9 |
17.4 |
USA |
Belgium |
Austria |
Estonia |
Ireland |
Spain |
Denmark |
Malaysia |
Poland |
|
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£’m)) |
(£'m) |
(£'m) |
|
FY24 |
129.8 |
113.3 |
39.4 |
150.3 |
206.2 |
313.9 |
58.0 |
62.5 |
37.4 |
FY23 |
136.8 |
120.1 |
41.4 |
142.2 |
188.8 |
282.3 |
86.5 |
68.0 |
24.0 |
52 weeks ended | 53 weeks ended | |
28 April 2024 | 30 April 2023 (restated) (1) | |
(£’m) | (£’m) | |
Rent receivable | - | 1.0 |
Other | 10.9 | 10.7 |
10.9 | 11.7 |
52 weeks ended | 53 weeks ended | |
28 April 2024 | 30 April 2023 (restated) | |
(£’m) | (£’m) | |
Fair value gain on associate | - | 16.9 |
Adjustment to Studio regulatory provision | - | 25.0 |
Gain on bargain purchase | - | 55.2 |
- | 97.1 |
52 weeks ended | 53 weeks ended | |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Profit on sale of properties | 3.5 | 95.4 |
52 weeks ended | 53 weeks ended 30 | |
28 April 2024 | April (restated) | |
(£’m) | (£’m) | |
Foreign exchange gain | (14.4) | (31.2) |
Depreciation and amortisation of non-current assets: | ||
-Depreciation of property, plant & equipment (incl. right-of-use asset) | 282.8 | 262.3 |
-Impairment of property, plant & equipment (incl. right-of-use asset) | 14.5 | 99.4 |
-Amortisation of intangible assets | 1.8 | 6.9 |
-Impairment of intangible assets | 6.9 | 140.1 |
IFRS 16 leases: | ||
Loss/(profit) on disposal and modification/remeasurement of lease liabilities | 6.6 | (26.8) |
Variable lease payments* | 15.3 | 15.4 |
Short term and low value lease expenses* | 29.9 | 33.3 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
AUDIT SERVICES |
||
Audit of the Group and company - recurring |
1.9 |
2.0 |
Audit of the Group and company - non-recurring |
- |
- |
Audit of subsidiary companies |
1.1 |
1.1 |
3.0 |
3.1 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
Retail stores |
25,475 |
24,763 |
Distribution, administration and other |
6,903 |
7,718 |
32,378 |
32,481 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
Wages and salaries |
639.7 |
606.8 |
Social security costs |
46.3 |
41.7 |
Pension costs |
10.5 |
8.5 |
696.5 |
657.0 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Aggregate emoluments |
0.8 |
0.7 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Premium received on equity derivatives |
76.1 |
63.9 |
Fair value gain on equity derivatives |
- |
45.7 |
Dividend income |
2.3 |
3.0 |
78.4 |
112.6 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Loss on disposal of equity derivatives |
36.5 |
4.6 |
Fair value loss on equity derivatives |
32.4 |
- |
68.9 |
4.6 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Bank interest receivable |
15.8 |
9.7 |
Other finance income |
- |
3.9 |
Fair value adjustment to derivatives* |
27.6 |
32.5 |
43.4 |
46.1 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Interest on bank loans and overdrafts |
66.8 |
41.4 |
Other interest |
0.4 |
9.4 |
IFRS 16 lease interest |
24.3 |
18.2 |
91.5 |
69.0 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Current tax |
127.5 |
145.2 |
Adjustment in respect of prior periods |
(8.9) |
(1.0) |
Total current tax |
118.6 |
144.2 |
Deferred tax |
(0.7) |
39.7 |
Adjustment in respect of prior periods |
(10.0) |
(24.5) |
Total deferred tax (see note 28) |
(10.7) |
15.2 |
107.9 |
159.4 |
|
Profit before taxation - continuing operations |
507.0 |
638.0 |
(Loss)/profit before taxation - discontinued operations |
(12.5) |
26.4 |
Total Profit before taxation |
494.5 |
664.4 |
Taxation at the standard rate of tax in the UK of 25% (FY23: 19.5%) |
123.6 |
129.6 |
Non-taxable income |
(23.5) |
(18.7) |
Expenses not deductible for tax purposes |
34.3 |
70.9 |
Other tax adjustments |
(7.6) |
3.1 |
Adjustments in respect of prior periods - current tax |
(8.9) |
(1.0) |
Adjustments in respect of prior periods - deferred tax |
(10.0) |
(24.5) |
Changes in deferred tax rate |
- |
- |
107.9 |
159.4 |
|
Tax charge - continuing operations |
107.9 |
159.3 |
Tax charge - discontinued operations |
- |
0.1 |
Total tax charge |
107.9 |
159.4 |
52 weeks ended |
52 weeks ended |
52 weeks ended |
53 weeks ended |
53 weeks ended |
53 weeks ended |
|
28 April 2024 |
28 April 2024 |
28 April 2024 |
30 April 2023 |
30 April 2023 |
30 April 2023 |
|
(restated) (1) |
(restated) (1) |
(restated) (1) |
||||
Basic and diluted, |
Basic and diluted, |
Basic and |
Basic and diluted, |
Basic and diluted, |
Basic and |
|
continuing |
discontinued |
diluted, total |
continuing |
discontinued |
diluted, total |
|
operations |
operations |
operations |
operations |
|||
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
Profit for the period |
393.3 |
(12.5) |
380.8 |
465.4 |
26.3 |
491.7 |
Number in |
Number in |
Number in |
Number in |
Number in |
Number in |
|
thousands |
thousands |
thousands |
thousands |
thousands |
thousands |
|
Weighted average number |
||||||
| of shares |
438,505 |
438,505 |
438,505 |
459,911 |
459,911 |
459,911 |
Pence per share |
Pence per share |
Pence per share |
Pence per share |
Pence per share |
Pence per share |
|
Earnings per share |
89.7 |
(2.9) |
86.8 |
101.2 |
5.7 |
106.9 |
52 weeks ended | 52 weeks ended | 53 weeks ended | 53 weeks ended | |
28 April 2024 | 28 April 2024 | 30 April 2023 | 30 April 2023 | |
(restated) | (restated) | |||
Basic | Diluted | Basic | Diluted | |
(£’m) | (£’m) | (£’m) | (£’m) | |
Profit for the period | 380.8 | 380.8 | 491.7 | 491.7 |
Pre-tax adjustments to profit / (loss) for the period for the following items: | ||||
Exceptional items | - | - | (97.1) | (97.1) |
Fair value adjustment to derivatives included within finance (income) | (27.6) | (27.6) | (32.5) | (32.5) |
Fair value losses/(gains) and loss/(profit) on disposal of equity | ||||
| derivatives | 68.9 | 68.9 | (41.1) | (41.1) |
Realised foreign exchange gains | (14.4) | (14.4) | (31.2) | (31.2) |
Share based payments | 23.4 | 23.4 | 19.3 | 19.3 |
Tax adjustments on the above items | (11.0) | (11.0) | 20.8 | 20.8 |
Adjusted profit for the period | 420.1 | 420.1 | 329.9 | 329.9 |
Number in | Number in | Number in | Number in | |
thousands | thousands | thousands | thousands | |
Weighted average number of shares | 438,505 | 438,505 | 459,911 | 459,911 |
Pence per share | Pence per share | Pence per share | Pence per share | |
Adjusted Earnings per share | 95.8 | 95.8 | 71.7 | 71.7 |
Period ended | |
28 April 2024 | |
(£’m) | |
Total disposal consideration | 74..7 |
Carrying amount of net assets disposed of | (78.8) |
Loss on disposal after income tax | (4.1) |
20 December | |
2023 to | |
28 April 2024 | |
(£’m) | |
Revenue | 29.9 |
Expenses | (38.3) |
Loss after tax of discontinued operation | (8.4) |
Loss on disposal | (4.1) |
Loss from discontinued operation | (12.5) |
Net cash outflow from operating activities | (9.1) |
Net cash outflow from investing activities | (5.3) |
Net decrease in cash generated by the discontinued operation | (14.4) |
(£’m) | |
Goodwill | 1.9 |
Intangible assets | 20.0 |
Inventories | 73.9 |
Trade and other receivables | 34.9 |
Cash and cash equivalents | 20.0 |
Total assets | 150.7 |
Trade and other payables | (45.8) |
Provisions | (12.3) |
Lease liabilities | (13.8) |
Total liabilities | (71.9) |
Net assets of the disposal group | 78.8 |
30 April 2023 | |
(£’m) | |
Net assets disposed of (including FX revaluation) | (18.9) |
Cash received, net of transaction costs and cash disposed of | 43.6 |
Gain on sale before income tax and reclassification of foreign currency translation reserve | 24.7 |
Reclassification of foreign currency translation reserve | 1.6 |
Gain on sale after income tax | 26.3 |
53 weeks ended | |
30 April 2023 | |
(£’m) | |
Operating activities | (2.2) |
Financing activities | (0.5) |
Net cash outflow from discontinued operations | (2.7) |
Short-term | ||||||
Right of Use | Freehold Land | Long-term | Leasehold | Plant and | ||
Assets* | and Buildings | Leaseholds | improvements | Equipment | Total | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | |
COST | ||||||
At 24 April 2022 | 686.6 | 904.0 | 155.7 | 125.1 | 995.8 | 2,867.2 |
Acquisitions (see note 32) | 43.0 | - | 15.7 | - | 7.6 | 66.3 |
Additions | 98.0 | 97.5 | 6.0 | 1.1 | 275.5 | 478.1 |
Eliminated on disposals | (111.2) | (60.1) | (34.3) | - | (65.6) | (271.2) |
Reclassifications/ | ||||||
| Remeasurements | 7.6 | (1.5) | - | - | - | 6.1 |
Exchange differences | 12.6 | (13.3) | 0.6 | 0.3 | 18.6 | 18.8 |
At 30 April 2023 | 736.6 | 926.6 | 143.7 | 126.5 | 1,231.9 | 3,165.3 |
Additions | 81.3 | 15.5 | 6.8 | - | 169.4 | 273.0 |
Eliminated on disposals | (75.1) | (16.5) | (2.1) | (14.7) | (96.0) | (204.4) |
Reclassifications/ | ||||||
| Remeasurements | 15.2 | (83.9) | (3.0) | - | (10.6) | (82.3) |
Exchange differences | (2.6) | (3.3) | (0.4) | (0.5) | (5.2) | (12.0) |
At 28 April 2024 | 755.4 | 838.4 | 145.0 | 111.3 | 1,289.5 | 3,139.6 |
ACCUMULATED DEPRECIATION AND IMPAIRMENT | ||||||
At 24 April 2022 | (491.9) | (420.5) | (63.0) | (121.4) | (759.4) | (1,856.2) |
Charge for the period | (75.2) | (43.8) | (11.4) | (1.7) | (130.2) | (262.3) |
Impairment | (43.1) | (23.9) | (0.2) | - | (32.2) | (99.4) |
Eliminated on disposals | 110.8 | 16.7 | 11.6 | (0.9) | 57.0 | 195.2 |
Reclassifications / | ||||||
| Remeasurements | - | 0.2 | - | - | - | 0.2 |
Exchange differences | (9.4) | 4.3 | (0.3) | (0.3) | (5.1) | (10.8) |
At 30 April 2023 | (508.8) | (467.0) | (63.3) | (124.3) | (869.9) | (2,033.3) |
Charge for the period | (83.2) | (17.4) | (17.4) | (0.1) | (164.7) | (282.8) |
Impairment | 5.2 | 6.8 | (6.7) | - | (19.8) | (14.5) |
Eliminated on disposals | 75.1 | 4.4 | 3.0 | 14.1 | 32.0 | 128.6 |
Reclassifications / | ||||||
| Remeasurements | (3.4) | 12.7 | (3.7) | 0.2 | 8.9 | 14.7 |
Exchange differences | 5.1 | 0.6 | 0.2 | 0.4 | 4.0 | 10.3 |
At 28 April 2024 | (510.0) | (459.9) | (87.9) | (109.7) | (1,009.5) | (2,177.0) |
NET BOOK VALUE | ||||||
At 28 April 2024 | 245.4 | 378.5 | 57.1 | 1.6 | 280.0 | 962.6 |
At 30 April 2023 | 227.8 | 459.6 | 80.4 | 2.2 | 362.0 | 1,132.0 |
At 24 April 2022 | 194.7 | 483.5 | 92.7 | 3.7 | 236.4 | 1,011.0 |
Freehold Land |
|
and Buildings |
|
(£’m) |
|
Fair value at 24 April 2022* |
95.5 |
Direct acquisitions |
107.0 |
Less right-of-use asset additions |
(18.7) |
Transfer from property, plant and equipment – at fair value |
1.3 |
Disposals |
(37.3) |
Net loss from fair value adjustment on investment properties |
(6.5) |
Market value per valuation report |
141.3 |
Lease liabilities on ground leases |
18.7 |
Fair value at 30 April 2023* |
160.0 |
Lease liabilities on ground leases brought forward |
(18.7) |
Direct acquisitions |
99.2 |
Less right-of-use asset additions |
(23.7) |
Transfer from property, plant and equipment - at fair value |
79.4 |
Net gain from fair value adjustment on investment properties |
11.5 |
Market value per valuation report |
307.7 |
Lease liabilities on ground leases |
42.8 |
Fair value at 28 April 2024 |
350.5 |
Trademarks |
Customer |
||||
Goodwill |
and Licenses |
Brands |
Related |
Total |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
COST |
|||||
At 24 April 2022 |
176.8 |
91.1 |
87.0 |
5.7 |
360.6 |
Acquisitions (note 32) |
35.6 |
11.7 |
- |
- |
47.3 |
Additions |
- |
1.0 |
- |
- |
1.0 |
Disposals |
(0.2) |
(2.3) |
- |
- |
(2.5) |
Exchange adjustments |
2.5 |
0.3 |
1.8 |
- |
4.6 |
At 30 April 2023 |
214.7 |
101.8 |
88.8 |
5.7 |
411.0 |
Acquisitions (note 32) |
4.2 |
20.0 |
- |
- |
24.2 |
Additions |
- |
25.0 |
- |
- |
25.0 |
Disposals |
(1.9) |
(20.0) |
- |
- |
(21.9) |
Exchange adjustments |
- |
(0.1) |
0.3 |
- |
0.2 |
At 28 April 2024 |
217.0 |
126.7 |
89.1 |
5.7 |
438.5 |
AMORTISATION AND IMPAIRMENT |
|||||
At 24 April 2022 |
(132.4) |
(87.3) |
(19.3) |
(1.0) |
(240.0) |
Amortisation charge |
- |
(0.9) |
(6.0) |
- |
(6.9) |
Impairment |
(71.7) |
(11.7) |
(52.0) |
(4.7) |
(140.1) |
Disposals |
0.4 |
2.3 |
- |
- |
2.7 |
Exchange adjustments |
(1.1) |
(0.3) |
(1.2) |
- |
(2.6) |
At 30 April 2023 |
(204.8) |
(97.9) |
(78.5) |
(5.7) |
(386.9) |
Amortisation charge |
- |
(0.5) |
(1.3) |
- |
(1.8) |
Impairment |
(2.3) |
(4.6) |
- |
- |
(6.9) |
Disposals |
- |
- |
- |
- |
- |
Exchange adjustments |
- |
(0.4) |
(0.3) |
- |
(0.7) |
At 28 April 2024 |
(207.1) |
(103.4) |
(80.1) |
(5.7) |
(396.3) |
At 28 April 2024 |
9.9 |
23.3 |
9.0 |
- |
42.2 |
At 30 April 2023 |
9.9 |
3.9 |
10.3 |
- |
24.1 |
At 24 April 2022 |
44.4 |
3.8 |
67.7 |
4.7 |
120.6 |
28 April 2024 |
||||
Goodwill |
Trademarks |
Brands |
Total |
|
and Licenses |
||||
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
Wholesale & Licensing (excl. Everlast) |
9.9 |
- |
- |
9.9 |
Everlast |
- |
3.0 |
9.0 |
12.0 |
Matches |
- |
20.0 |
- |
20.0 |
9.9 |
23.0 |
9.0 |
41.9 |
|
30 April 2023 |
||||
Goodwill |
Trademarks |
Brands |
Total |
|
and Licenses |
||||
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
Wholesale & Licensing (excl. Everlast) |
9.9 |
- |
- |
9.9 |
Everlast |
- |
3.3 |
10.3 |
13.6 |
9.9 |
3.3 |
10.3 |
23.5 |
|
28 April 2024 | 30 April 2023 | |||
Wholesale & Licensing | Wholesale & Licensing | |||
(excl. Everlast) | Everlast | (excl. Everlast) | Everlast | |
5-year average annual forecast sales decline | (1.7%) | (1.8%) | (3.0%) | (2.6%) |
Discount rate | 9.8% | 13.5% | 8.5% | 14.2% |
Annual % increase in operating costs | - | - | - | 3.0% |
Terminal growth rate | 2.0% | 2.0% | 2.0% | 2.0% |
Everlast |
|
Value in use |
£55.2m |
Current headroom |
£9.0m |
Change in key assumption required to make recoverable amount of CGU equal to its carrying value |
|
Current Terminal Growth Rate |
2.0% |
Revised Terminal Rate of Decline |
(0.9%) |
Current Discount Rate |
13.5% |
Revised Discount Rate |
13.9% |
Current 5-year average annual forecast sales decline |
(1.8%) |
Revised 5-year average annual forecast sales decline |
(2.1%) |
Current annual % increase in operating costs |
- |
Revised annual % increase in operating costs |
1.5% |
Associates |
|
(£’m) |
|
At 24 April 2022 |
- |
Gain on revaluation |
16.9 |
At 30 April 2023 |
16.9 |
Additions |
1.1 |
At 28 April 2024 |
18.0 |
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
At beginning of period |
289.6 |
206.6 |
Additions |
382.6 |
243.3 |
Disposals |
(133.3) |
(172.4) |
Amounts recognised through other comprehensive income |
(43.7) |
9.9 |
Exchange differences |
0.2 |
2.2 |
495.4 |
289.6 |
• |
36.9% (FY23: 36.9%) interest in Mulberry Group Plc |
• |
31.1% (FY23: Nil%) interest in XXL ASA |
• |
24.5% (FY23: Nil%) interest in AO World Plc |
• |
22.7% (FY23: Nil%) interest in Boohoo Group Plc |
• |
20.4% (FY23: 17.6%) interest in N Brown Group Plc |
• |
20.2% (FY23: 5.5%) interest in ASOS Plc |
• |
9.3% (FY23: Nil%) interest in Hornby Plc |
• |
6.6% (FY23: Nil%) interest in Currys Plc |
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
AO World plc |
150.1 |
- |
Boohoo Group plc |
98.4 |
- |
ASOS plc |
83.1 |
40.5 |
Currys plc |
46.1 |
- |
XXL ASA |
31.9 |
- |
Mulberry Group plc |
23.8 |
53.2 |
N Brown Group plc |
13.4 |
23.5 |
Hornby plc |
5.2 |
- |
Other* |
43.4 |
172.4 |
At end of period |
495.4 |
289.6 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Goods for resale |
1,355.3 |
1,464.9 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Cost of inventories recognised as an expense |
3,121.9 |
3,175.5 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Gross credit customer receivables |
286.9 |
326.0 |
Allowance for expected credit loss on credit customer receivables |
(80.7) |
(100.1) |
Net credit customer receivables |
206.2 |
225.9 |
Trade receivables |
91.6 |
65.6 |
Deposits in respect of derivative financial instruments |
139.0 |
190.1 |
Amounts owed by related parties (see note 34) |
6.6 |
4.7 |
Other receivables |
128.1 |
122.3 |
Prepayments |
103.4 |
111.5 |
674.9 |
720.1 |
52 weeks ended |
53 weeks ended |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Current |
53.7 |
29.1 |
0-30 days past due |
14.9 |
18.5 |
30-60 days past due |
4.7 |
3.5 |
60-90 days past due |
3.3 |
2.6 |
Over 90 days past due |
15.0 |
11.9 |
91.6 |
65.6 |
52 weeks ended | 53 weeks ended | |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Opening position | 83.6 | 74.9 |
Amounts charged to the income statement | 14.3 | 14.8 |
Amounts written off as uncollectable | (17.6) | (0.4) |
Amounts recovered during the period | (7.5) | (5.7) |
Closing position | 72.8 | 83.6 |
52 weeks ended | 53 weeks ended | |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Opening position | 44.0 | 38.4 |
Amounts charged to income statement | 4.6 | 5.6 |
Amounts written off as uncollectable | (3.5) | - |
Amounts recovered during the period | (7.5) | - |
Closing position | 37.6 | 44.0 |
| 28 April 2024 |
30 April 2023 |
|||||
Trade receivables |
Trade receivables |
|||||
on forbearance |
on forbearance |
|||||
Trade receivables |
arrangements |
Total |
Trade receivables |
arrangements |
Total |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
Ageing of trade receivables |
||||||
Not past due |
206.7 |
15.7 |
222.4 |
242.5 |
13.0 |
255.5 |
Past due: |
||||||
0 - 60 days |
22.0 |
0.9 |
22.9 |
23.4 |
1.3 |
24.7 |
60 - 120 days |
9.3 |
- |
9.3 |
9.6 |
- |
9.6 |
120+ days |
32.3 |
- |
32.3 |
36.2 |
- |
36.2 |
Gross trade receivables |
270.3 |
16.6 |
286.9 |
311.7 |
14.3 |
326.0 |
Allowance for expected |
||||||
| credit loss |
(69.0) |
(11.7) |
(80.7) |
(90.2) |
(9.9) |
(100.1) |
Carrying value |
201.3 |
4.9 |
206.2 |
221.5 |
4.4 |
225.9 |
| 1 May 2023 to 28 April 2024 |
||||
Stage 1 |
Stage 2 |
Stage 3 |
Total |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
Gross trade receivables |
185.6 |
47.3 |
54.0 |
286.9 |
Allowance for doubtful debts: |
||||
Opening balance |
(17.2) |
(37.2) |
(45.7) |
(100.1) |
Impairment (charge)/release |
(6.9) |
5.0 |
(19.9) |
(21.8) |
Utilisation in period |
6.4 |
13.3 |
21.5 |
41.2 |
Closing balance |
(17.7) |
(18.9) |
(44.1) |
(80.7) |
Carrying value |
167.9 |
28.4 |
9.9 |
206.2 |
1 May 2023 to |
25 April 2022 to |
|
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Impairment charge impacting on provision |
(21.8) |
(22.2) |
Recoveries |
9.5 |
9.2 |
Other |
(8.3) |
(2.5) |
Impairment charge |
(20.6) |
(15.5) |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Cash in bank and in hand - Sterling | 240.1 | 81.0 |
Cash in bank and in hand - US dollars | 29.2 | 61.7 |
Cash in bank and in hand - Euros | 51.6 | 160.7 |
Cash in bank and in hand - Other | 37.7 | 29.5 |
Cash and cash equivalents including overdrafts at period end | 358.6 | 332.9 |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
AUTHORISED | ||
999,500,010 ordinary shares of 10p each | 100.0 | 100.0 |
ALLOTTED, CALLED UP AND FULLY PAID | ||
640,602,369 (FY23: 640,602,369) ordinary shares of 10p each | 64.1 | 64.1 |
SHARE CAPITAL | ||
At 28 April 2024 and At 30 April 2023 | 64.1 | 64.1 |
Permanent | Capital | Reverse | ||||
contribution | redemption | combination | Hedging | Revaluation | Total other | |
to capital | reserve | reserve | reserve | reserve | reserves | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | ||
At 24 April 2022 | 0.1 | 8.0 | (987.3) | 55.3 | - | (923.9) |
Cash flow hedges | ||||||
- recognised in the period | - | - | - | 6.5 | - | 6.5 |
- recognised time value of options | - | - | - | 0.7 | - | 0.7 |
- reclassified and reported in inventory/cost of sales | - | - | - | (38.5) | - | (38.5) |
- reclassified in the period and reported in the sales | - | - | - | (24.6) | - | (24.6) |
- Taxation | - | - | - | 14.6 | - | 14.6 |
At 30 April 2023 | 0.1 | 8.0 | (987.3) | 14.0 | - | (965.2) |
Cash flow hedges | - | - | - | |||
- recognised in the period | - | - | - | 25.5 | - | 25.5 |
- recognised time value of options | - | - | - | (0.7) | - | (0.7) |
- reclassified and reported in inventory/cost of sales | - | - | - | (8.1) | - | (8.1) |
- reclassified in the period and reported in the sales | - | - | - | (6.1) | - | (6.1) |
- Taxation | - | - | - | (2.9) | - | (2.9) |
Revaluation of property | ||||||
- Fair value adjustment in respect of properties | ||||||
transferred to investment property | - | - | - | - | 1.2 | 1.2 |
At 28 April 2024 | 0.1 | 8.0 | (987.3) | 21.7 | 1.2 | (956.3) |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Current: | ||
Lease liabilities | 112.5 | 119.6 |
Non-Current | ||
Bank and other loans | 806.2 | 749.7 |
Lease liabilities | 533.8 | 560.3 |
1,452.5 | 1,429.6 |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Borrowings - sterling | 806.2 | 749.7 |
Non-current | Current | ||
borrowings | borrowings | Total | |
(£’m) | (£’m) | (£’m) | |
At 24 April 2022 | 1,331.5 | 117.0 | 1,448.5 |
Cash-flows: | |||
- Borrowings drawn down | 616.8 | - | 616.8 |
- Borrowings repaid | (695.0) | - | (695.0) |
Lease liability: | |||
- IFRS 16 Lease Liabilities - cash-flows | - | (140.7) | (140.7) |
- IFRS 16 Lease Liabilities - modifications/remeasurements, transfers from non-current | |||
to current, and foreign exchange adjustments | (121.4) | 101.8 | (19.6) |
- IFRS 16 Lease Liabilities - new leases | 137.1 | 35.2 | 172.3 |
- IFRS 16 Lease Liabilities - acquired through business combinations (note 32) | 41.0 | 6.3 | 47.3 |
At 30 April 2023 | 1,310.0 | 119.6 | 1,429.6 |
Cash-flows: | |||
- Borrowings drawn down | 482.1 | - | 482.1 |
- Borrowings repaid | (425.6) | - | (425.6) |
Lease liability: | |||
- IFRS 16 Lease Liabilities - cash-flows | - | (162.8) | (162.8) |
- IFRS 16 Lease Liabilities - modifications/remeasurements, transfers from non-current | |||
to current, and foreign exchange adjustments | (121.3) | 133.3 | 12.0 |
- IFRS 16 Lease Liabilities - new leases | 82.3 | 21.1 | 103.4 |
- IFRS 16 Lease Liabilities - acquired through business combinations (note 32) | 12.5 | 1.3 | 13.8 |
At 28 April 2024 | 1,340.0 | 112.5 | 1,452.5 |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Borrowings | (1,452.5) | (1,429.6) |
Add back: | ||
- Lease liabilities | 646.3 | 679.9 |
Cash and cash equivalents | 358.6 | 332.9 |
Net debt | (447.6) | (416.8) |
Accounts | |||||||||
IFRS 16 & | depreciation | Bonus | Forward | Fair value | Retirement | Other | |||
onerous | exceeding tax | Tax losses | share | currency | adjustments | benefit | temporary | ||
leases | depreciation | recoverable | scheme | contracts | to intangibles | obligations | differences | Total | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | |
At 24 April 2022 | 53.2 | 19.3 | 22.6 | 5.7 | (22.8) | (15.4) | (0.6) | (1.6) | 60.4 |
Acquired through business | |||||||||
combinations (see note 32) | - | - | 0.9 | - | - | - | - | - | 0.9 |
Credited/(charged) to the | |||||||||
income statement | 11.0 | (17.2) | (23.5) | 2.4 | - | 9.0 | - | 3.1 | (15.2) |
Charged to reserves | - | - | - | 6.2 | - | (0.5) | - | - | 5.7 |
Credited to hedging reserves | - | - | - | - | 14.6 | - | - | - | 14.6 |
At 30 April 2023 | 64.2 | 2.1 | - | 14.3 | (8.2) | (6.9) | (0.6) | 1.5 | 66.4 |
Credited/(charged) to the | |||||||||
income statement | (16.6) | 22.0 | 5.5 | 4.1 | - | - | - | (4.3) | 10.7 |
Charged to reserves | - | - | - | 7.9 | - | - | - | - | 7.9 |
Charged to hedging reserves | - | - | - | - | (2.9) | - | - | - | (2.9) |
At 28 April 2024 | 47.6 | 24.1 | 5.5 | 26.3 | (11.1) | (6.9) | (0.6) | (2.8) | 82.1 |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Deferred tax assets | 109.6 | 82.1 |
Deferred tax liabilities | (27.5) | (15.7) |
Net deferred tax balance | 82.1 | 66.4 |
Legal and |
Property |
Financial |
|||
regulatory |
related |
services related |
Other |
Total |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
At 24 April 2022 |
230.2 |
161.2 |
41.6 |
- |
433.0 |
Acquired through business combinations |
|||||
(see note 32) |
- |
6.0 |
- |
- |
6.0 |
Amounts provided |
1.3 |
69.7 |
- |
0.8 |
71.8 |
Amounts utilised/reversed |
(108.0) |
(70.2) |
(25.6) |
(0.5) |
(204.3) |
At 30 April 2023 |
123.5 |
166.7 |
16.0 |
0.3 |
306.5 |
Acquired through business combinations |
|||||
(see note 32) |
- |
12.3 |
- |
- |
12.3 |
Amounts provided |
24.1 |
38.5 |
1.6 |
2.7 |
66.9 |
Amounts utilised/reversed |
(23.9) |
(93.4) |
(9.4) |
- |
(126.7) |
At 28 April 2024 |
123.7 |
124.1 |
8.2 |
3.0 |
259.0 |
Level 1 |
Level 2 |
Level 3 |
Other |
Total |
|
FINANCIAL ASSETS - 28 April 2024 |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
Amortised cost: |
|||||
Trade and other receivables* |
- |
- |
- |
565.1 |
565.1 |
Cash and cash equivalents |
- |
- |
- |
358.6 |
358.6 |
Amounts owed by related parties |
- |
- |
- |
6.6 |
6.6 |
FVOCI: |
|||||
Long Term Financial Assets (Equity Instruments) - designated |
495.4 |
- |
- |
- |
495.4 |
Derivative financial assets (FV): |
|||||
Foreign forward purchase and sales contracts |
- |
65.9 |
- |
- |
65.9 |
Interest rate swaps |
- |
21.3 |
- |
- |
21.3 |
- |
87.2 |
- |
- |
87.2 |
|
FINANCIAL LIABILITIES - 28 April 2024 |
|||||
Amortised cost: |
|||||
Non-current borrowings |
- |
- |
- |
806.2 |
806.2 |
Trade and other payables** |
- |
- |
- |
(661.7) |
(661.7) |
IFRS 16 Lease liabilities |
- |
- |
- |
646.3 |
646.3 |
Derivative financial liabilities (FV): |
|||||
Foreign forward and written options purchase and sales contracts - Unhedged |
- |
(8.6) |
- |
- |
(8.6) |
Derivative financial liabilities - contracts for difference & equity options |
- |
(54.2) |
- |
- |
(54.2) |
- |
(62.8) |
- |
- |
(62.8) |
Level 1 |
Level 2 |
Level 3 |
Other |
Total |
|
FINANCIAL ASSETS - 30 April 2023 |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
(£'m) |
Amortised cost: |
|||||
Trade and other receivables* |
- |
- |
- |
603.9 |
603.9 |
Cash and cash equivalents |
- |
- |
- |
332.9 |
332.9 |
Amounts owed by related parties |
- |
- |
- |
4.7 |
4.7 |
FVOCI: |
|||||
Long Term Financial Assets (Equity Instruments) |
289.6 |
- |
- |
- |
289.6 |
Derivative financial assets (FV): |
|||||
Foreign forward purchase and sales contracts |
- |
49.9 |
- |
- |
49.9 |
Foreign currency options |
- |
0.7 |
- |
- |
0.7 |
Interest rate swaps |
- |
28.7 |
- |
- |
28.7 |
- |
79.3 |
- |
- |
79.3 |
|
FINANCIAL LIABILITIES - 30 April 2023 |
|||||
Amortised cost: |
|||||
Non-current borrowings |
- |
- |
- |
(749.7) |
(749.7) |
Trade and other payables** |
- |
- |
- |
(701.5) |
(701.5) |
IFRS 16 Lease liabilities |
- |
- |
- |
(679.9) |
(679.9) |
Derivative financial liabilities (FV): |
|||||
Foreign forward and written options purchase and sales contracts |
- |
(22.7) |
- |
- |
(22.7) |
Derivative financial liabilities - contracts for difference & equity options |
- |
(43.8) |
- |
- |
(43.8) |
- |
(66.5) |
- |
- |
(66.5) |
| SENSITIVITY | ||||||||
USD | EUR | |||||||
GBP & Other | USD | EUR | Total | -5% | +5% | -5% | +5% | |
FY24: | ||||||||
Trade and Other Receivables | 491.1 | 22.2 | 51.8 | 565.1 | (1.1) | 1.1 | (2.6) | 2.6 |
Cash and cash equivalents | 277.8 | 29.2 | 51.6 | 358.6 | (1.5) | 1.5 | (2.6) | 2.6 |
Trade and Other Payables | (549.4) | (12.7) | (99.6) | (661.7) | 0.6 | (0.6) | 5.0 | (5.0) |
FY23: | ||||||||
Trade and Other Receivables | 548.2 | 22.1 | 33.6 | 603.9 | (1.1) | 1.1 | (1.6) | 1.6 |
Cash and cash equivalents | 227.3 | 32.1 | 73.5 | 332.9 | (1.5) | 1.5 | (3.5) | 3.5 |
Trade and Other Payables | (579.0) | (19.4) | (103.1) | (701.5) | 0.9 | (0.9) | 4.9 | (4.9) |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Assets | ||
US Dollar purchases - GBP | 9.7 | 0.7 |
US Dollar purchases - EUR | - | 7.1 |
Euro sales | 41.4 | 37.7 |
Total | 51.1 | 45.5 |
Liabilities | ||
US Dollar purchases - GBP | - | 2.2 |
US Dollar purchases - EUR | - | - |
Total | - | 2.2 |
28 April 2024 | 30 April 2023 | |||
(£’m) | (£’m) | |||
Currency | GBP | Currency | GBP | |
US Dollar purchases | 275.0 | 209.9 | 380.0 | 306.5 |
Contracted rates USD/GBP | 1.31 | 1.21 - 1.257 | ||
Weighted average contracted rates USD/GBP | 1.31 | 1.24 | ||
US Dollar purchases | - | - | 60.0 | 40.1 |
Contracted rates USD/EUR | - | 1.31 | ||
Weighted average contracted rates USD/EUR | - | 1.31 | ||
Euro sales | (456.0) | (440.1) | (816.0) | (771.1) |
Contracted rates EUR/GBP | 0.98 – 1.08 | 0.98-1.09 | ||
Weighted average contracted rates EUR/GBP | 1.036 | 1.058 |
Currency | hedging against | Currency value | Timing | Rates |
USD/GBP | USD inventory purchases | USD 275m | FY25 | 1.31 |
EUR/GBP | Euro sales | EUR 456m | FY25-FY26 | 0.98-1.09 |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Change in discounted spot value of outstanding hedging instruments since inception of the hedge | (27.4) | (14.7) |
Change in value of hedged item used to determine hedge ineffectiveness | (51.3) | (41.3) |
28 April 2024 | 30 April 2023 | |||
(£’m) | (£’m) | |||
Change in the | Change in the | Change in the | Change in the | |
fair value of the | fair value of the | fair value of the | fair value of the | |
currency forward | hedged item | currency forward | hedged item | |
US Dollars purchases - GBP | 1.5 | (1.5) | (2.7) | 2.7 |
US Dollars purchases - EUR | - | - | 0.8 | (0.8) |
Euro sales | 15.1 | (15.1) | 7.7 | (7.7) |
Total | Total | |||||
USD/GBP | EUR/GBP | USD/EUR | hedge movement | Deferred tax | hedging reserve | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | |
As at 24 April 2022 | 33.0 | 28.9 | 12.0 | 73.9 | (18.6) | 55.3 |
Recognised | 6.1 | 7.5 | (6.4) | 7.2 | - | 7.2 |
Reclassified in sales | - | (24.6) | - | (24.6) | - | (24.6) |
Reclassified in inventory/ | ||||||
cost of sales | (33.0) | - | (5.5) | (38.5) | - | (38.5) |
Deferred Tax | - | - | - | - | 14.6 | 14.6 |
As at 30 April 2023 | 6.1 | 11.8 | 0.1 | 18.0 | (4.0) | 14.0 |
Recognised | 0.6 | 24.2 | - | 24.8 | - | 24.8 |
Reclassified in sales | - | (6.1) | - | (6.1) | - | (6.1) |
Reclassified in inventory/ | ||||||
cost of sales | (8.0) | - | (0.1) | (8.1) | - | (8.1) |
Deferred Tax | - | - | - | - | (2.9) | (2.9) |
As at 28 April 2024 | (1.3) | 29.9 | - | 28.6 | (6.9) | 21.7 |
28 April 2024 | 30 April 2023 | |
(£'m) | (£’m) | |
US Dollar purchases - GBP | 183.2 | 155.1 |
Contracted rates USD/GBP | 1.31 | 1.21 - 1.25 |
US Dollar purchases - EUR | 76.8 | 18.6 |
Contracted rates USD/EUR | 1.04 - 1.31 | 1.31 |
Euro sales | 992.0 | 831.8 |
Contracted rates EUR/GBP | 0.98 - 1.09 | 0.98 - 1.13 |
Income statement |
Equity |
|||
28 April 2024 |
30 April 2023 |
28 April 2024 |
30 April 2023 |
|
(£'m) |
(£’m) |
(£'m) |
(£’m) |
|
Sterling strengthens by 10% |
||||
US Dollar |
(0.4) |
(0.1) |
(30.2) |
(32.3) |
Euro |
(15.9) |
(14.3) |
(17.6) |
(17.6) |
Sterling weakens by 10% |
||||
US Dollar |
0.5 |
0.1 |
36.8 |
39.5 |
Euro |
19.5 |
17.5 |
21.5 |
21.6 |
Income statement | Equity | |||
28 April 2024 | 30 April 2023 | 28 April 2024 | 30 April 2023 | |
(£'m) | (£’m) | (£'m) | (£’m) | |
Interest rate increase of 0.5% | (3.9) | (3.8) | (3.9) | (3.8) |
Interest rate decrease of 0.5% | 3.9 | 3.8 | 3.9 | 3.8 |
28 April 2024 | |
(£'m) | |
Share price increase of 10% | 49.5 |
Share price decrease of 10% | (49.5) |
Less than 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | |
2024 | |||||
Non derivative financial liabilities: | |||||
Bank loans and overdrafts | - | - | (806.2) | - | (806.2) |
Bank loans and overdrafts interest | (49.8) | (52.9) | (56.2) | - | (158.9) |
Trade and other payables | 680.7 | - | - | - | 680.7 |
IFRS 16 Lease liabilities | 130.2 | 104.6 | 214.8 | 584.1 | 1,033.7 |
Derivative financial instruments: | |||||
Cash inflows | (428.8) | (335.2) | (220.0) | - | (984.0) |
Cash outflows | 424.7 | 332.1 | 218.7 | - | 975.5 |
757.0 | 48.6 | (648.9) | 584.1 | 740.8 | |
2023 | |||||
Non derivative financial liabilities: | |||||
Bank loans and overdrafts | - | - | 749.7 | - | 749.7 |
Bank loans and overdrafts interest | 46.3 | 49.2 | 52.2 | - | 147.7 |
Trade and other payables | 701.5 | - | - | - | 701.5 |
IFRS 16 Lease liabilities | 134.7 | 106.7 | 214.0 | 490.3 | 945.7 |
Derivative financial instruments: | |||||
Cash inflows | (638.0) | (700.1) | (763.6) | - | (2,101.7) |
Cash outflows | 654.4 | 702.6 | 769.5 | - | 2,126.5 |
898.9 | 158.4 | 1,021.8 | 490.3 | 2,569.4 |
28 April | 30 April | |
2024 | 2023 | |
(£’m) | (£’m) | |
Trade payables | 328.2 | 374.9 |
Amounts owed to related undertakings | 7.5 | 0.2 |
Other taxes including social security costs | 22.2 | 10.4 |
Other payables | 116.5 | 95.9 |
Accruals | 209.5 | 230.5 |
683.9 | 711.9 |
Book | Fair Value | Fair | |
Value | Adjustment | Values | |
(£’m) | (£’m) | (£’m) | |
Property, plant and equipment | 0.3 | (0.3) | - |
Right of use assets | 0.1 | (0.1) | - |
Intangible assets | 42.8 | (22.8) | 20.0 |
Inventories | 89.6 | 7.9 | 97.5 |
Trade and other receivables | 34.9 | - | 34.9 |
Cash and cash equivalents | 15.4 | (21.6) | (6.2) |
Trade and other payables | (230.1) | 160.0 | (70.1) |
Provisions | (12.3) | - | (12.3) |
Lease liabilities | (15.5) | 1.7 | (13.8) |
Goodwill | - | 1.9 | 1.9 |
Net assets acquired | (74.8) | 126.7 | 51.9 |
Book | Fair Value | Fair | |
Value | Adjustment | Values | |
(£’m) | (£’m) | (£’m) | |
Property, plant and equipment | 0.1 | (0.1) | - |
Inventories | 1.2 | 0.7 | 1.9 |
Trade and other receivables | 0.4 | - | 0.4 |
Trade and other payables | (1.0) | (0.3) | (1.3) |
Borrowings | (0.1) | - | (0.1) |
Gain on bargain purchase | - | (0.7) | (0.7) |
Net assets acquired | 0.6 | (0.4) | 0.2 |
Book | Fair Value | Fair | |
Value | Adjustment | Values | |
(£’m) | (£’m) | (£’m) | |
Property, plant and equipment | 0.1 | (0.1) | - |
Inventories | 1.4 | 0.2 | 1.6 |
Cash and cash equivalents | (0.4) | - | (0.4) |
Trade and other receivables | 0.1 | - | 0.1 |
Trade and other payables | (1.8) | - | (1.8) |
Goodwill | - | 1.0 | 1.0 |
Net assets acquired | (0.6) | 1.1 | 0.5 |
Book | Fair Value | Fair | |
Value | Adjustment | Values | |
(£’m) | (£’m) | (£’m) | |
Intangible assets | 0.3 | (0.3) | - |
Goodwill | - | 0.3 | 0.3 |
Net assets acquired | 0.3 | - | 0.3 |
Book | Fair Value | Fair | |
Value | Adjustment | Values | |
(£’m) | (£’m) | (£’m) | |
Property, plant and equipment | 0.1 | (0.1) | - |
Inventories | 0.9 | 0.1 | 1.0 |
Trade and other payables | (0.6) | - | (0.6) |
Goodwill | - | 1.0 | 1.0 |
Net assets acquired | 0.4 | 1.0 | 1.4 |
Cash | |
consideration | |
(£’m) | |
MATCHES | 51.9 |
John Anthony | 0.2 |
Zee & Co | 0.5 |
WIT Fitness | 0.3 |
Aphrodite | 1.4 |
Total | 54.3 |
Fair Values | |
(£’m) | |
Intangible assets | 20.0 |
Inventories | 102.0 |
Trade and other receivables | 35.4 |
Cash and cash equivalents | (6.6) |
Trade and other payables | (73.8) |
Provisions | (12.3) |
Lease liabilities | (13.8) |
Borrowings | (0.1) |
Goodwill | 4.2 |
Gain on bargain purchase | (0.7) |
Net assets acquired | 54.3 |
Operating | Loss before | ||
Revenue | loss | tax | |
(£’m) | (£’m) | (£’m) | |
MATCHES | 30.0 | (6.8) | (8.4) |
John Anthony | 1.1 | (1.2) | (1.2) |
Zee & Co | 0.8 | (1.0) | (1.0) |
WIT Fitness | - | - | - |
Aphrodite | 0.4 | 0.1 | 0.1 |
Total | 32.3 | (8.9) | (10.5) |
Operating | Loss before | ||
Revenue | loss | tax | |
(£’m) | (£’m) | (£’m) | |
MATCHES | 335.7 | (42.2) | (56.5) |
John Anthony | 4.7 | (1.8) | (1.8) |
Zee & Co | 10.0 | (1.6) | (1.7) |
WIT Fitness | - | - | - |
Aphrodite | 4.7 | 0.1 | 0.1 |
Total | 355.1 | (45.5) | (59.9) |
Fair value of | |||
cash and cash | Purchase of | ||
Cash | equivalents | subsidiaries, net | |
consideration | acquired | of cash acquired | |
(£’m) | (£’m) | (£’m) | |
MATCHES | 51.9 | (6.2) | 58.1 |
John Anthony | 0.2 | - | 0.2 |
Zee & Co | 0.5 | (0.4) | 0.9 |
WIT Fitness | 0.3 | - | 0.3 |
Aphrodite | 1.4 | - | 1.4 |
Total | 54.3 | (6.6) | 60.9 |
Premium fashion | |||
Sportmaster | brands | Others | |
(£’m) | (£’m) | (£’m) | |
Cash consideration | 0.9 | 47.4 | 71.7 |
0.9 | 47.4 | 71.7 |
| Sportmaster |
Premium fashion brands |
Others |
|||||||
Book |
Fair Value |
Fair Value |
Book |
Fair Value |
|||||
Value |
Adjustment |
Fair Value |
Book Value |
Adjustment |
Fair Value |
Value |
Adjustment |
Fair Value |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
Property, plant and equipment |
5.0 |
(5.0) |
- |
20.3 |
(20.3) |
- |
21.9 |
1.4 |
23.3 |
Right of use assets |
21.7 |
(3.5) |
18.2 |
37.3 |
(13.8) |
23.5 |
1.3 |
- |
1.3 |
Intangible assets |
2.4 |
(2.4) |
- |
5.6 |
(5.6) |
- |
12.9 |
(1.2) |
11.7 |
Deferred tax asset |
- |
- |
- |
0.9 |
- |
0.9 |
- |
- |
- |
Inventories |
19.8 |
3.1 |
22.9 |
80.3 |
(6.9) |
73.4 |
30.4 |
(11.0) |
19.4 |
Cash and cash equivalents |
2.1 |
- |
2.1 |
86.4 |
- |
86.4 |
3.5 |
- |
3.5 |
Trade and other receivables |
9.2 |
- |
9.2 |
7.5 |
- |
7.5 |
2.9 |
- |
2.9 |
Prepayments |
- |
- |
- |
7.0 |
- |
7.0 |
- |
- |
- |
Trade and other payables |
(22.9) |
(7.0) |
(29.9) |
(45.2) |
- |
(45.2) |
(19.3) |
- |
(19.3) |
Accruals |
- |
- |
- |
(19.8) |
- |
(19.8) |
- |
- |
- |
Borrowings |
(22.3) |
22.3 |
- |
- |
- |
- |
(13.0) |
13.0 |
- |
Lease liability |
(21.6) |
- |
(21.6) |
(39.5) |
16.0 |
(23.5) |
(2.2) |
- |
(2.2) |
Provisions |
(2.3) |
- |
(2.3) |
(0.8) |
(2.9) |
(3.7) |
- |
- |
- |
Goodwill |
- |
2.3 |
2.3 |
- |
- |
- |
- |
33.3 |
33.3 |
Non-controlling interests |
- |
- |
- |
- |
(2.7) |
(2.7) |
- |
(1.3) |
(1.3) |
Bargain purchase |
- |
- |
- |
- |
(55.2) |
(55.2) |
- |
(0.9) |
(0.9) |
Net (liabilities)/assets acquired |
(8.9) |
9.8 |
0.9 |
140.0 |
(91.4) |
48.6 |
38.4 |
33.3 |
71.7 |
Sportmaster |
Premium fashion brands |
Others |
Total |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
|
Cash consideration |
0.9 |
47.4 |
71.7 |
120.0 |
Fair value of cash and cash equivalent acquired |
2.1 |
86.4 |
3.5 |
92.0 |
Purchase of subsidiaries, net of cash acquired |
(1.2) |
(39.0) |
68.2 |
28.0 |
Trade |
Trade |
||||
and other |
and other |
||||
Relationship |
Sales |
Purchases |
receivables |
payables |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
||
Related party |
|||||
Four (Holdings) Limited & subsidiaries (1) |
Associate |
2.5 |
35.7 |
6.4 |
1.6 |
MASH Holdings Limited |
Parent company |
- |
- |
0.2 |
- |
Mike Ashley (2) |
Shareholder |
2.7 |
- |
- |
- |
Tymit Ltd |
Associate |
- |
0.2 |
- |
- |
Reath SW Limited |
Connected persons |
- |
0.6 |
- |
0.1 |
X Channel Marketing Limited |
Associate |
- |
1.4 |
- |
- |
IWL Realisations 2023 Ltd |
Associate |
0.1 |
- |
- |
- |
Trade |
Trade |
||||
and other |
and other |
||||
Relationship |
Sales |
Purchases |
receivables |
payables |
|
(£’m) |
(£’m) |
(£’m) |
(£’m) |
||
Related party |
|||||
Four (Holdings) Limited & subsidiaries (1) |
Associate |
0.3 |
68.2 |
4.5 |
- |
MASH Holdings Limited |
Parent company |
- |
- |
0.2 |
- |
Mike Ashley (2) |
Shareholder |
2.6 |
- |
- |
- |
Rangers Retail Limited |
Associate |
- |
- |
- |
0.1 |
Tymit Ltd |
Associate |
- |
2.1 |
- |
- |
Reath SW Limited |
Connected persons |
- |
0.6 |
- |
0.1 |
52 weeks ended | 53 weeks ended | |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Salaries and short-term benefits | 1.9 | 1.9 |
Fair value charge for Executive | ||
Share Scheme (see note 25) | 1.5 | 1.5 |
Total | 3.4 | 3.4 |
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Fair value of the scheme assets |
64.0 |
67.6 |
Present value of the funded |
||
| obligations |
(63.4) |
(66.8) |
Surplus in the scheme |
0.6 |
0.8 |
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
Plan assets comprise: |
||
Fixed interest gilts |
1.1 |
- |
Index linked gilts |
0.4 |
- |
Annuities |
61.9 |
65.0 |
Cash |
0.6 |
2.6 |
Total |
64.0 |
67.6 |
28 April 2024 |
30 April 2023 |
|
(£’m) |
(£’m) |
|
At beginning of the period |
(66.8) |
(86.8) |
Interest cost |
(3.2) |
(2.6) |
Effect of changes in |
||
demographic assumptions |
0.2 |
0.5 |
Effect of changes in financial |
||
assumptions |
2.5 |
20.3 |
Effect of experience adjustments |
(0.3) |
(3.6) |
Benefits paid |
4.2 |
5.4 |
At end of the period |
(63.4) |
(66.8) |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
At beginning of the period | (67.6) | (89.0) |
Scheme expenses | (0.6) | (0.9) |
Interest on assets | 3.2 | 2.6 |
Remeasurements | (2.0) | (17.7) |
Benefits paid | (4.2) | (5.4) |
At end of the period | 64.0 | 67.6 |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Surplus at beginning | ||
of the period | 0.8 | 2.2 |
Scheme expenses | (0.6) | (0.9) |
Remeasurements | 0.4 | (0.5) |
Surplus at end of the period | 0.6 | 0.8 |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Included within | ||
administrative expenses | ||
Scheme expenses | (0.6) | (0.9) |
28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | |
Total remeasurements | 0.4 | (0.5) |
28 April 2024 | 30 April 2023 | |
Financial Assumptions | ||
Discount rate for scheme liabilities | 5.3% | 4.9% |
RPI Price Inflation | 3.4% | 3.25% |
CPI Price Inflation (Pre-2030/ | ||
| Post-2030) | 2.9%/3.4% | 2.25%/3.25% |
Rate of increase to pensions in | ||
payment in line with RPI inflation (up | ||
to 3% per annum) | 2.2% | 2.15% |
Rate of increase to pensions in | ||
payment in line with CPI inflation (up | ||
to 5% per annum) | 2.8% | 2.7% |
Rate of increase to deferred pensions | 2.9% | 2.75% |
Post retirement mortality (in years) | ||
Current pensioners at 65 - male | 86.3yrs | 86.3yrs |
Current pensioners at 45 - male | 87.5yrs | 87.5yrs |
Current pensioners at 65 - female | 88.2yrs | 88.2yrs |
Current pensioners at 45 - female | 89.6yrs | 89.6yrs |
Post retirement mortality (in years) | ||
Cash Commutation (members taking | ||
| cash lump sum) | 60% | 60% |
Proportion of members that are | ||
| married at retirement | 70% | 70% |
Future benefit payments |
(£'m) |
2024 – 2033 |
43.6 |
2034 – 2043 |
42.2 |
2044 – 2053 |
33.2 |
2054 – 2063 |
15.3 |
2064 – 2073 |
2.4 |
2074 – 2083 |
0.1 |
Total |
136.8 |
| Impact on Scheme liabilities |
|||
Change in |
If assumption |
If assumption |
|
Assumption |
assumption |
increases |
decreases |
Discount Rate |
0.5% pa |
Decrease |
Increase by 5.6% |
by 4.9% |
|||
RPI inflation |
0.5% pa |
Increase by 1.6% |
Decrease by 1.5% |
Salary increase |
0.5% pa |
No change |
No change |
Longevity |
expectancy |
Increase by 4.4% |
Decrease by 4.1% |
by 1 year |
|||
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
| A P Brands Holdings | Lot G1.PT.10A Sunway Pyramid Shopping | |||
Mall No. 3, Jalan PJS, Malaysia | 4921-A | 100 | Non-retailer | |
| Active Apparel New Corp | Cogency Global Inc. 850 New Burton Road | |||
Suite 201, Dover, Kent, 19904 | 03270168 | 100 | Retailer | |
| APAC Sale Group Pte Limited | 7 STRAITS VIEW, #12-00, MARINA ONE | |||
EAST TOWER, SINGAPORE (018936) | 201010271K | 100 | Retailer | |
| Bellatrix Associates Limited | Clinch's House, Lord Street, Douglas, Isle of | |||
Man, IM99 1RZ, Isle of Man | 111671C | 100 | Retailer | |
| Bellatrix Overseas Limited | Clinch's House, Lord Street, Douglas, Isle of | |||
Man, IM99 1RZ, Isle of Man | 128827C | 100 | Retailer | |
| Bellatrix Unlimited | Clinch's House, Lord Street, Douglas, Isle of | |||
Man, IM99 1RZ, Isle of Man | 111670C | 100 | Retailer | |
0008 POPES BRIXTON (FREEHOLDCO) LIMITED | Shirebrook (1) | 9127300 | 100 | Non-retailer |
| Brands & Fashion NV Belgium | Leopoldstraat, nr. 79, 2800 Mechelen, | |||
Belgium | 0477-995-412 | 100 | Retailer | |
| Brands & Fashion NV HK | HONG KONG, Room/B, 19/F, Queen’s | |||
Centre, 58-64 Queen’s Road East, Wan Chai | F002936 | 100 | Retailer | |
| BuyInvite Pty Limited | 24A Victoria Street, Windsor, Victoria, 3181 | |||
Australia | 136 648 589 | 100 | Retailer | |
| CARDINAL INVESTMENTS S.L. | C.C Puerto Venecia, local 84, Trav Jardines | |||
Reales 7, 50021, Zaragoza, Spain | B88542766 | 100 | Non-retailer | |
| Cacifo | Via Central de Milheiros no 121, 4475-334, | |||
Freguesia de Milherios, Concelho da Maia, | ||||
Porto, Portugal | 503751804 | 100 | Retailer | |
| CDS IP SA | Parc Industriel, Avenue Ernest, Solvay 29 | |||
1480 Saintes, Belgium | 406461077 | 100 | Non-retailer | |
| Eastchance Limited | Unit 1714, 17/F, Miramar Tower, 132 Nathan | |||
Road, Tsim Sha Tsui, Kowloon, Hong Kong | 00174348 | 100 | Retailer | |
| Epoch Properties Limited | First Floor, La Chasse Chambers, St Helier, | |||
JE2 4UE, Jersey | 00074753 | 100 | Retailer | |
Danish Properties Holdco ApS | Baltorpbakken 5, 2750 Ballerup | 44628708 | 100 | Non-retailer |
| Donnay International | Leopoldstraat nr 79, 2800 Mechelen, | |||
Belgium | 435392220 | 100 | Retailer | |
| Everlast World’s Boxing Headquarters Corp | 42 W 39th Street, 3rd Floor, New York, NY | |||
10018, USA | 13-3672716 | 100 | Non-retailer | |
| Everlast Worldwide Inc f/k/a Active Apparel Group | 42 W 39th Street, 3rd Floor, New York, NY | |||
10018, USA | 13-3672716 | 100 | Retailer | |
| Frasers Group Asia SDN.BHD. | LEVEL 15-2, BANGUNAN FABER IMPERIAL | |||
COURT, JALAN SULTAN ISMAIL, 50250 | ||||
WILAYAH PERSEKUTUAN, KUALA LUMPUR, | ||||
Malaysia | 201901040821 | 75 | Non-retailer | |
| Everlast Sports International Inc. Corp. | Everlast 42 West 39th St. 3rd floor, New York, | |||
New York, 10018 | 13-2811380 | 100 | Retailer | |
| Everlast Sports Mfg Corp | Corporation Service Company, 80 State | |||
Street, Albany, New York, 122207-2543-USA | 13-1804772 | 100 | Retailer | |
RCO COURT 3-5, SINARI DARANIJO | ||||
| Frasers Retail Nigeria Limited | STREET, VICTORIA ISLAND, LAGOS STATE, | |||
Nigeria | 01799366 | 60 | Retailer | |
| GAME Stores Iberia SLU | C/ Virgilio 7 - 9, Parcelas 12 - 13, Pozuelo de | |||
Alarcon, Madrid, Spain | B81209751 | 100 | Retailer | |
| GOTAY INVESTMENTS S.L. | C.C Puerto Venecia, local 84, Trav Jardines | |||
Reales 7, 50021, Zaragoza, Spain | B88542709 | 100 | Non-retailer | |
0008 MANSFIELDFIT (LEASECO) LIMITED | Shirebrook (1) | 12372305 | 100 | Non-retailer |
| Heatons Stores Limited | Heaton House, IDA Business Park, | |||
Whitestown, Tallaght, Dublin, Ireland, | ||||
D24E932, Ireland | 00509525 | 100 | Retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
0040 BLACKBURNFIT (LEASECO) LIMITED | Shirebrook (1) | 09038881 | 100 | Non-retailer |
HK Sports & Golf Aktiebolag | Eskilstorpsv 7, 269 96, Båstad, Sweden | 556510-8189 | 100 | Retailer |
| HOF Ireland Stores Limited | Heaton House, IDA Business Park, | |||
Whitestown, Tallaght, Dublin, Ireland, | ||||
D24E932, Ireland | 00626384 | 100 | Retailer | |
| Jack Wills Retail (Ireland) Limited | HEATON HOUSE, IDA BUSINESS PARK, | |||
WHITESTOWN, TALLAGHT, DUBLIN 24, | ||||
Ireland | 00656208 | 100 | Retailer | |
0045 DERBYFIT (LEASECO) LIMITED | Shirebrook (1) | 9039481 | 100 | Non-retailer |
| Karrimor International Limited | Aminaka Kudan Building 6/F, 1-14-17 | |||
Kudankita, Chiyoda-ku, Tokyo, 102-0073, | ||||
Japan | 0100-01-012128 | 95 | Retailer | |
| Frasers Group Holdings Australia Pty Limited | 5 ATTADALE COURT, ELANORA QLD 4221, | |||
Australia | 661 993 844 | 100 | Non-retailer | |
2929 ROW BROOK (FREEHOLDCO) LIMITED | Shirebrook (1) | 09336806 | 100 | Non-retailer |
MySale Group Trustee Limited | Shirebrook (1) | 10476058 | 100 | Retailer |
| HEATONS RDC | Heatons House IDA Business Park, | |||
Whitestown, Tallaght, Dublin 24, Ireland | FC030641 | 100 | Non-retailer | |
| Heatons Unlimited Company | HEATON HOUSE, IDA BUSINESS PARK, | |||
WHITESTOWN, TALLAGHT, DUBLIN 24, | ||||
Ireland | 00011229 | 100 | Retailer | |
| Kangol, LLC | Corporation Service Ltd, 251 Little Falls | |||
Drive, Wilmington, New Castle, Delaware, | ||||
1980 | 07004841 | 49 | Non-retailer | |
| Mississippi Manufacturing | 1209 Orange Street, Wilmington, | |||
New Castle County, Delaware | LLC 3470413 | 100 | Non-retailer | |
| QUENTIN INVESTMENTS S.L. | C.C Puerto Venecia, local 84, Trav Jardines | |||
Reales 7, 50021, Zaragoza, Spain | B88542733 | 100 | Non-retailer | |
| MySale Group plc | L 3 120 Old Pittwater Road, Brookdale | |||
New South Wales 2100 | 602 567 546 | 100 | Retailer | |
| MYSale Group PLC (Jersey) | Ogier House, The Esplanade, 44 Esplanade | |||
Street, Helier, JE4 9WG, Jersey | 00115584 | 100 | Non-retailer | |
| 2CARE4 LIMITED | Church Bridge House, Henry Street, | |||
Accrington, United Kingdom, BB5 4EE | 03806485 | 100 | Retailer | |
| MySale Holdings Pty Limited | Level 3 120 Old Pittwater Road, Brookdale | |||
New South Wales 2100 | 623 223 094 | 100 | Non-retailer | |
| SDI 2300 Collins LLC | Corporation Trust Centre, 1209 Orange | |||
Street, Wilmington, New Castle, 19801 | 06870031 | 100 | Non-retailer | |
| SDI 735 Collins LLC | Corporation Trust Centre, 1209 Orange | |||
Street, Wilmington, New Castle, 19801 | 06870028 | 100 | Non-retailer | |
BRANDS HOLDINGS LIMITED | Shirebrook (1) | 04087435 | 100 | Non-retailer |
| SDI Malta Holdco Limited | Level 1, LM Complex, Brewery Street, Zone | |||
3 Central Business District, Birkirkara, | ||||
CBD3040, Malta | C102352 | 100 | Non-retailer | |
| NZ Sale Limited | 25 Barrys Point Road Takapuna Auckland, | |||
AUCKLAND, 0622 New Zealand | 9429032200874 | 100 | Retailer | |
| SDI Property (Bitburg) BV | Van Konijnenburgweg 45, 4612PL, Bergen | |||
op Zoom, Netherlands | 82495807 | 100 | Non-retailer | |
| SDI Property (Europe) BV | Van Konijnenburgweg 45, 4612PL, Bergen | |||
op Zoom, Netherlands | 69042594 | 100 | Non-retailer | |
| OzSale Pty Limited | 42 Queen Victoria Street, Fremantle | |||
Western Australia 6160 | 118 610 987 | 100 | Retailer | |
CATCHBEST LIMITED | Shirebrook (1) | 02611299 | 100 | Retailer |
| SDI Ventures LLC | 1209 Orange Street, Wilmington, | |||
New Castle County, Delaware | 687 0023 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
| OzSale SDN BHD | 1-2B Blk C Jln Pju 1/3B Sunwaymas Cmmrcl | |||
Centre PETALING JAYA, Selangor, 47301 | ||||
Malaysia | 1007716A | 100 | Retailer | |
SIA SIG Logistics | A. Deglava, str 50, Riga, LV-1035, Latvia | 40203110076 | 60 | Non-retailer |
SIA Sportland | A. Deglava, str 50, Riga, LV-1035, Latvia | 40003530961 | 60 | Retailer |
SIA Sportsdirect.com | A. Deglava, str 50, Riga, LV-1035, Latvia | 40103932873 | 60 | Retailer |
Rhapsody Investments (Europe) SA | 1 Cote d'Eich, L-1450, Luxembourg | B21.60X | 100 | Non-retailer |
| SC Sports (SG) PTE | 9 Raffles Place, #26-01, Republic Plaza, | |||
Singapore (048619) | 198203096N | 100 | Retailer | |
0010 ROSEMOSSLEYFIT (LEASECO) LIMITED | Shirebrook (1) | 12372368 | 100 | Non-retailer |
| SDI (Corrib Shopping Centre) Limited | HEATON HOUSE, IDA BUSINESS PARK, | |||
WHITESTOWN, TALLAGHT, DUBLIN 24, | ||||
Ireland | 00715322 | 100 | Non-retailer | |
Sport Eybl & Sports Experts Logistikbetriebs GmbH | Flugplatzstraße 30, 4600, Wels, Austria | FN96024M | 100 | Non-retailer |
Sport Eybl Holding GmbH | Flugplatzstraße 30, 4600, Wels, Austria | FN180095X | 100 | Non-retailer |
0015 MANSFIELDFITNESS2 (LEASECO) LIMITED | Shirebrook (1) | 12822245 | 100 | Non-retailer |
0023 BROMBROUGHFIT (LEASECO) LIMITED | Shirebrook (1) | 12823786 | 100 | Non-retailer |
Sportmaster Danmark ApS | Baltorpbakken 5, 2750 Ballerup, Denmark | 34479526 | 100 | Retailer |
| SDI Holdings USA Inc | CORPORATION TRUST CENTER 1209 | |||
ORANGE ST, WILMINGTON, New Castle, | ||||
DE, 19801 | 06651201 | 100 | Non-retailer | |
| Sports Direct MALAYSIA SDN.BHD. | LEVEL 15-2, BANGUNAN FABER IMPERIAL | |||
COURT, JALAN SULTAN ISMAIL, 50250 | ||||
WILAYAH PERSEKUTUAN, KUALA | ||||
LUMPUR, Malaysia | 925166-M | 75 | Retailer | |
| SDI Properties (USA) INC | 1209 Orange Street, Wilmington, | |||
New Castle County, Delaware | 535872 | 100 | Non-retailer | |
| Sports World The Netherlands BV | Van Konijnenburgweg 45, 4612 PL Bergen | |||
op zoom, Netherlands | 34056291 | 100 | Retailer | |
| Sportsdirect.com (Asia) Limited | Unit 1903B & 1905, Exchange Tower, | |||
33 Wang Chiu Road, Kowloon Bay, | ||||
Kowloon, Hong Kong | 01216339 | 100 | Retailer | |
Sportsdirect.com (Iceland) EHF | Skogarlind 2, 201, Kopavogur, Iceland | 6301121760 | 100 | Retailer |
| Sportsdirect.com (Shanghai) Limited | Room 315, 3rd Floor Building 2, No 239 | |||
Gang'ao Road, China (Shanghai) Pilot Free | ||||
Zone, Shanghai, China | 91310115MA1K463A6B | 95 | Retailer | |
| SDI Property US Inc. | Corporation Trust Centre, 1209 Orange | |||
Street, Wilmington, New Castle, 19801 | 68700024 | 100 | Non-retailer | |
Sportsdirect.com Austria GmbH | Flugplatzstraße 30, 4600, Wels, Austria | FN309738Y | 100 | Retailer |
| Sportsdirect.com Belgium SA | Parc Industriel, Avenue Ernest, Solvay 29 | |||
1480 Saintes, Belgium | 416268471 | 100 | Retailer | |
| Sportsdirect.com China PTE Limited | C25, 3rd Floor, ASEAN Building, 690 Minzhi | |||
Avenue, Xinniu Community, Minzhi Street, | ||||
Longhua District, Shenzhen, China | 91440300579987503D | 100 | Retailer | |
| Sportsdirect.com Cyprus Limited | Miltiades Stylianou 34B, Shop 2, 8577 Tala, | |||
Paphos, Cyprus | 00230340 | 100 | Retailer | |
| Sportsdirect.com Czech Republic s.r.o | Prague 1 - Nove Mesto, Na Porici 1079/3a, | |||
100 00, Czech Republic | 24268933 | 100 | Retailer | |
| Sportsdirect.com France | Zac des Copistes, Boulevard du Havre, | |||
95220, Herblay, France | FR27379062813 | 100 | Retailer | |
FOREVER MEDIA LIMITED | Shirebrook (1) | 08249185 | 100 | Non-retailer |
Sportsdirect.com Immobilien GmbH | Flugplatzstraße 30, 4600, Wels, Austria | FN104151P | 100 | Non-retailer |
| SDI Sports Group Americas LLC | Corporation Trust Centre, 1209 Orange | |||
Street, Wilmington, New Castle, 19801 | 02047393 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
| Sportsdirect.com Malta Limited | Level 1, LM Complex, Brewery Street, Zone | |||
3 Central Business District, Birkirkara CBD, | ||||
3040, Malta | C92278 | 100 | Retailer | |
| Sportsdirect.com OU | Parnu mnt 139c, Kesklinna, Tallinn, 11318, | |||
Estonia | 12845837 | 60 | Retailer | |
| SDIL S.A | Parc Industriel, Avenue Ernest, Solvay 29 | |||
1480 Saintes, Belgium | 810198636 | 100 | Retailer | |
| Sportsdirect.com Retail (Europe) | Parc Industriel, Avenue Ernest, Solvay 29 | |||
1480 Saintes, Belgium | 458883046 | 100 | Retailer | |
Sportsdirect.com Slovakia s.r.o | Vysoka 2/B, 81106, Bratislava, Slovakia | 47 240 458 | 100 | Retailer |
| SingSale Pte Limited | 7 STRAITS VIEW, #12-00, MARINA ONE | |||
EAST TOWER, SINGAPORE (018936) | 20092030W | 100 | Retailer | |
SNO Sport Vertriebs - GmbH | Flugplatzstraße 30, 4600, Wels, Austria | FN272671M | 100 | Retailer |
SSG Sport GmbH | Vornholzstr. 48, 94036, Passau, Germany | HRBH34 | 100 | Retailer |
| SUPLAY INVESTMENTS S.L. | C.C Puerto Venecia, local 84, Trav Jardines | |||
Reales 7, 50021, Zaragoza, Spain | B88542691 | 100 | Non-retailer | |
| Swimmo Eupen SPRL | Parc Industriel, Avenue Ernest, Solvay 29 | |||
1480 Saintes, Belgium | 878673906 | 100 | Retailer | |
| Ten Gallon Corporation | Corporation Service Ltd, 251 Little Falls | |||
Drive, Wilmington, New Castle, Delaware, | ||||
19808 | 07227398 | 49 | Non-retailer | |
| Tessuti (Ireland) Limited | HEATON HOUSE, IDA BUSINESS PARK, | |||
WHITESTOWN, TALLAGHT, DUBLIN 24, | ||||
IRELAND | 00726070 | 100 | Retailer | |
| The Antigua Group Inc | Incorp Services INC, 3773 Howard Hughes | |||
PKWY STE 500S | 7343-1994 | 100 | Retailer | |
| The Flannels Group (ROI) Limited | Heaton House, IDA Business Park, | |||
Whitestown, Tallaght, Dublin, Ireland, | ||||
D24E932, Ireland | 00707468 | 100 | Retailer | |
| UAB SDI (Gedimino) LT | Vilniaus m. sav. Vilniaus m. S, Seimyniskkiu | |||
g. 3/, Lithuania | 304584281 | 100 | Non-retailer | |
0027 OXFORDTFIT (LEASECO) LIMITED | Shirebrook (1) | 12830411 | 100 | Non-retailer |
UAB Sportsdirect.com | Seimyniskiu g.3, Vilnius, LT-09312, Lithuania | 304155613 | 51 | Retailer |
| Westminster Manufacturing LLC | 2 Office Park Court, Suite 103, Columbia, | |||
SC 29233, USA | 44358 | 100 | Non-retailer | |
| Sports Direct (Singapore) Pte Limited | 6 Eu Tong Sen Street, #11-09, The Central, | |||
059817, Singapore | 2020045427 | 75 | Retailer | |
| Zaparoh Sp. z.o.o | ul. ŻERNICKA, No. 22, office, place | |||
ROBAKOWO, CODE 62-02, Poland | KRS 0000459435 | 100 | Retailer | |
| Sports Direct Spain SLU | Centro Comercial Puerto Venecia, Local 84, | |||
Travesía de los Jardines Reales nº 7, 50021, | ||||
Zaragoza, Spain | B86567880 | 100 | Retailer | |
FRASERS PERSONALISATION LIMITED | Shirebrook (1) | 15525683 | 100 | Retailer |
0035 BRISTOLFIT (LEASECO) LIMITED | Shirebrook (1) | 12930938 | 100 | Non-retailer |
| TYMIT LTD | 5 Merchant Square, London, England, | |||
W2 1DP | 10827757 | 100 | Non-retailer | |
0050 NOTTSFIT (LEASECO) LIMITED | Shirebrook (1) | 13030175 | 100 | Non-retailer |
| Sportsdirect.com (Taiwan) Limited | 17F.-5, No.500, Shizheng Rd. Xitun District, | |||
40757, Taiwan | 82770619 | 95 | Retailer | |
0139 TRAFFORD MISSG (FREEHOLDCO) LIMITED | Shirebrook (1) | 13808689 | 100 | Non-retailer |
0140 BOUCHER SP BELFAST (FREEHOLDCO) LIMITED | Shirebrook (1) | 13808700 | 100 | Non-retailer |
SDI LIFESTYLE LIMITED | Shirebrook (1) | 08293614 | 100 | Retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
| FRASERS GROUP FINANCIAL SERVICES LIMITED | Church Bridge House, Henry Street, | |||
Accrington, United Kingdom, BB5 4EE | 00718151 | 100 | Retailer | |
| GAME DIGITAL LIMITED | Unity House, Telford Road, Basingstoke, | |||
Hampshire, RG21 6YJ | 09040213 | 100 | Retailer | |
0167 COLNE BOUNDARY RP (FREEHOLDCO) LIMITED | Shirebrook (1) | 15089413 | 100 | Non-retailer |
0171 NN12ET NORTHAMPTON LIMITED | Shirebrook (1) | 15089417 | 100 | Non-retailer |
0276 NEWPORTIOW (FREEHOLDCO) LIMITED | Shirebrook (1) | 12578944 | 100 | Non-retailer |
HOFCO (INVEST CO) LIMITED | Shirebrook (1) | 08319960 | 100 | Non-retailer |
INTERNATIONAL BRAND MANAGEMENT LIMITED | Shirebrook (1) | 05142123 | 100 | Retailer |
J32 CASTLEFORD (FREEHOLDCO) LIMITED | Shirebrook (1) | 04161209 | 100 | Non-retailer |
RUNNEL LIMITED | Shirebrook (1) | 09336830 | 100 | Retailer |
STUDIO RETAIL HOLDINGS LIMITED | Shirebrook (1) | 14134781 | 100 | Non-retailer |
STUDIO RETAIL FINANCIAL SERVICES LIMITED | Shirebrook (1) | 14156254 | 100 | Non-retailer |
PROPERTYCO (STUDIO) LIMITED | Shirebrook (1) | 14156309 | 100 | Non-retailer |
148 BLUEW (LEASECO) LIMITED | Shirebrook (1) | 14156546 | 100 | Non-retailer |
PSYCHE HOLDINGS LIMITED | Shirebrook (1) | 03438665 | 100 | Non-retailer |
SDI FITNESS (NORTHFIELD) LIMITED | Shirebrook (1) | 09039412 | 100 | Non-retailer |
SDI (PROPCO 52) LIMITED | Shirebrook (1) | 11526972 | 100 | Non-retailer |
SDI (PROPCO 70) LIMITED | Shirebrook (1) | 11572933 | 100 | Non-retailer |
FG USA TRADE GROUP LIMITED | Shirebrook (1) | 13216390 | 100 | Retailer |
1133 SALEFIT (LEASECO) LIMITED | Shirebrook (1) | 12372303 | 100 | Non-retailer |
2019 DARLINGTON (FREEHOLDCO) LIMITED | Shirebrook (1) | 14845734 | 100 | Non-retailer |
2037 LOCHLOMONDSHORES | ||||
FREEHOLDCO LIMITED | Shirebrook (1) | 11531532 | 100 | Non-retailer |
SDI (PROPCO 141) LIMITED | Shirebrook (1) | 13808701 | 100 | Non-retailer |
SDI (THE HOUSE YARM) LIMITED | Shirebrook (1) | 12332871 | 100 | Non-retailer |
2663 LLANELLIFIT (LEASECO) LIMITED | Shirebrook (1) | 12820382 | 100 | Non-retailer |
ALPHA DEVELOPMENTS STOCKPORT LTD | Shirebrook (1) | 12662564 | 100 | Non-retailer |
JACK WILLS PROPERTY LIMITED | Shirebrook (1) | 11775643 | 100 | Non-retailer |
SDI (PROPCO 101) LIMITED | Shirebrook (1) | 11773466 | 100 | Non-retailer |
SDI (PROPCO 107) LIMITED | Shirebrook (1) | 11775706 | 100 | Non-retailer |
SDI (PROPCO 111) LIMITED | Shirebrook (1) | 11775722 | 100 | Non-retailer |
SDI (PROPCO 117) LIMITED | Shirebrook (1) | 12332456 | 100 | Non-retailer |
SDI (PROPCO 96) LIMITED | Shirebrook (1) | 11730503 | 100 | Non-retailer |
COVENTRY ARENA RETAIL LIMITED | Shirebrook (1) | 11689119 | 100 | Non-retailer |
SDI RETAIL SERVICES LIMITED | Shirebrook (1) | 08143303 | 100 | Retailer |
GIEVES & HAWKES RETAIL LIMITED | Shirebrook (1) | 11689077 | 100 | Retailer |
2734 GALWAYCORRIB (FREEHOLDCO) LIMITED | Shirebrook (1) | 12332859 | 100 | Non-retailer |
3233 CHICHESTER EAST STREET | ||||
(FREEHOLDCO) LIMITED | Shirebrook (1) | 14846358 | 100 | Non-retailer |
SDI (STOKE LONGTON) LIMITED | Shirebrook (1) | 07853877 | 100 | Non-retailer |
SDI (WAKEFIELD) LIMITED | Shirebrook (1) | 08483711 | 100 | Non-retailer |
UNIVERSAL CYCLES LIMITED | Shirebrook (1) | 01339667 | 100 | Retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
SDI (WATFORD) LIMITED | Shirebrook (1) | 06328505 | 100 | Non-retailer |
SDI FITNESS (COLCHESTER) LIMITED | Shirebrook (1) | 09039011 | 100 | Non-retailer |
SDI FITNESS (SALE) LIMITED | Shirebrook (1) | 09039405 | 100 | Non-retailer |
3442 MIDDLESBROUGH LINTHORPE (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 13808704 | 100 | Non-retailer |
3443 LEEDS BRIGGATE (FREEHOLDCO) LIMITED | Shirebrook (1) | 13808640 | 100 | Non-retailer |
WIT INVEST (INVEST CO) LIMITED | Shirebrook (1) | 14492202 | 100 | Non-retailer |
3480 BOURNEMOUTH COMM RD (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 14634987 | 100 | Non-retailer |
3669 WINCHESTERGH (LEASECO) LIMITED | Shirebrook (1) | 14634903 | 100 | Non-retailer |
TESSUTI STORES LIMITED | Shirebrook (1) | 14469753 | 100 | Retailer |
SDI (STOCKPORT) LIMITED | Shirebrook (1) | 06372181 | 100 | Non-retailer |
SDI SPORT LONDON LIMITED | Shirebrook (1) | 09848767 | 100 | Retailer |
SDI (GLASGOW ARGYLE ST) LTD | Shirebrook (1) | 11227937 | 100 | Non-retailer |
SDI (HANLEY) LIMITED | Shirebrook (1) | 11228017 | 100 | Non-retailer |
SDI (PROPCO 51) LIMITED | Shirebrook (1) | 11527237 | 100 | Non-retailer |
SDI (PROPCO 81) LIMITED | Shirebrook (1) | 11641123 | 100 | Non-retailer |
SDI (PROPCO 93) LIMITED | Shirebrook (1) | 11730253 | 100 | Non-retailer |
MTPK INVESTCO LIMITED | Shirebrook (1) | 08560260 | 100 | Non-retailer |
COVENTRY ARENA OPCO LIMITED | Shirebrook (1) | 14479916 | 100 | Non-retailer |
COVENTRY ARENA PROPCO LIMITED | Shirebrook (1) | 14156565 | 100 | Non-retailer |
Martin House, 184 Ingram Street, Glasgow, | ||||
CRUISE CLOTHING LIMITED | Scotland, G1 1DN, United Kingdom | SC382991 | 100 | Retailer |
EVANS CYCLES LIMITED | Shirebrook (1) | 11577650 | 100 | Retailer |
KANGOL LIMITED | Shirebrook (1) | 03343793 | 100 | Retailer |
MISSGUIDED RETAIL LIMITED | Shirebrook (1) | 12298767 | 100 | Retailer |
GUL WATERSPORTS LIMITED | Shirebrook (1) | 07589716 | 100 | Retailer |
I SAW IT FIRST LIMITED | Shirebrook (1) | 10184572 | 100 | Retailer |
JACK WILLS RETAIL LIMITED | Shirebrook (1) | 11634810 | 100 | Retailer |
LILLYWHITES LIMITED | Shirebrook (1) | 00290939 | 100 | Retailer |
REPUBLIC.COM RETAIL LIMITED | Shirebrook (1) | 08248997 | 100 | Retailer |
SDI FITNESS (DW) LIMITED | Shirebrook (1) | 12298794 | 100 | Non-retailer |
SPORTSDIRECT.COM FITNESS LIMITED | Shirebrook (1) | 09028577 | 100 | Non-retailer |
VAN MILDERT (LIFESTYLE) LIMITED | Shirebrook (1) | 08319959 | 100 | Retailer |
3742 BIRMINGHAMGH (LEASECO) LIMITED | Shirebrook (1) | 14469756 | 100 | Non-retailer |
NEWTOWNABBEY (FREEHOLDCO) LIMITED | Shirebrook (1) | 09127266 | 100 | Non-retailer |
ACCRINGTON EXPRESS HOUSE (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 14156232 | 100 | Non-retailer |
LIVINGSTON ALMONDVALE RP (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 14156550 | 100 | Non-retailer |
WOODLANDSLOVE (INVEST CO) LIMITED | Shirebrook (1) | 14492147 | 100 | Non-retailer |
GIULIO LIMITED | Shirebrook (1) | 01631026 | 100 | Retailer |
NICHOLAS DEAKINS LTD. | Shirebrook (1) | 03201284 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
CHOICE LIMITED | Shirebrook (1) | 02812899 | 100 | Retailer |
TOPGRADE SPORTSWEAR LIMITED | Shirebrook (1) | 03139070 | 100 | Retailer |
R. D. SCOTT LIMITED | Shirebrook (1) | 01738894 | 100 | Non-retailer |
CLOTHINGSITES.CO.UK LIMITED | Shirebrook (1) | 04432380 | 100 | Retailer |
TESSUTI GROUP LIMITED | Shirebrook (1) | 08007909 | 100 | Retailer |
REDWOOD PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 09340379 | 100 | Non-retailer |
CLOTHINGSITES HOLDINGS LIMITED | Shirebrook (1) | 10075381 | 100 | Non-retailer |
THE WATCH SHOP HOLDINGS LIMITED | Shirebrook (1) | 11640948 | 100 | Non-retailer |
8440 NORWICHDCWGH (LEASECO) LIMITED | Shirebrook (1) | 14634777 | 100 | Non-retailer |
WHCO LIMITED | Shirebrook (1) | 13376181 | 100 | Non-retailer |
8440 NORWICHGH (LEASECO) LIMITED | Shirebrook (1) | 14456686 | 100 | Non-retailer |
| HEATONS (N.I.) LIMITED | C/O Eversheds Sutherland, 4F Montgomery | |||
House, Montgomery Street, Belfast, BT1 | ||||
4NX, United Kingdom | NI035599 | 100 | Retailer | |
WARESHOP2 LIMITED | Shirebrook (1) | 09870840 | 100 | Non-retailer |
HOUSE OF FRASER LIMITED | Shirebrook (1) | 10686681 | 100 | Retailer |
PRIMA DESIGNER LIMITED | Shirebrook (1) | 04781351 | 100 | Retailer |
AGAPANTHUS INVESTCO HOLDCO LIMITED | Shirebrook (1) | 14492217 | 100 | Non-retailer |
MALL NOMINEE FOUR LIMITED | Shirebrook (1) | 10482091 | 100 | Non-retailer |
ROTHERHAM PARKGATE SC (FREEHOLDCO) LIMITED | Shirebrook (1) | 09888635 | 100 | Non-retailer |
SDI (DUNFERMLINE) LIMITED | Shirebrook (1) | 08483679 | 100 | Non-retailer |
SDI (GLASGOW FRASERS) LIMITED | Shirebrook (1) | 11531596 | 100 | Non-retailer |
SDI (SCUNTHORPE PARISHES CENTRE) LIMITED | Shirebrook (1) | 11730442 | 100 | Non-retailer |
SDI (PROPCO 119) LIMITED | Shirebrook (1) | 12332862 | 100 | Non-retailer |
ALDER PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 14634974 | 100 | Non-retailer |
ALPHA BRAND HOLDCO LIMITED | Shirebrook (1) | 11635011 | 100 | Non-retailer |
2786 BROOKFIELD CHESHUNT | ||||
(FREEHOLDCO) LIMITED | Shirebrook (1) | 11775717 | 100 | Non-retailer |
SDI (CORK) LIMITED | Shirebrook (1) | 11775763 | 100 | Non-retailer |
SDI (PROPCO 99) LIMITED | Shirebrook (1) | 11732772 | 100 | Non-retailer |
18 MONTROSE RETAIL LIMITED | Shirebrook (1) | 11577636 | 100 | Retailer |
GRMNT LTD | Shirebrook (1) | 11144039 | 100 | Retailer |
JACK WILLS IP LIMITED | Shirebrook (1) | 11775495 | 100 | Non-retailer |
HUGO STORES LIMITED | Shirebrook (1) | 11687276 | 100 | Non-retailer |
AMARA PROPERTY LIMITED | Shirebrook (1) | 14634781 | 100 | Non-retailer |
BETA BRAND HOLDCO LIMITED | Shirebrook (1) | 12299515 | 100 | Non-retailer |
FIR PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 11775597 | 100 | Non-retailer |
SPORTS DIRECT INTERNATIONAL LIMITED | Shirebrook (1) | 11775757 | 100 | Non-retailer |
2787 CHESHUNT BROOKFIELD | ||||
(FREEHOLDCO) LIMITED | Shirebrook (1) | 11775599 | 100 | Non-retailer |
Parc Industriel, Avenue Ernest, Solvay 29 | ||||
SDB2 SA | 1480 Saintes, Belgium | 0848.964.388 | 100 | Non-retailer |
SDI (BANGOR) LIMITED | Shirebrook (1) | 05529705 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
BLACKBURN TOWNSMOOR RP (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 14834655 | 100 | Non-retailer |
BORONIA INVESTCO HOLDCO LIMITED | Shirebrook (1) | 14492165 | 100 | Non-retailer |
SDI (BETWS-Y-COED) LIMITED | Shirebrook (1) | 06836673 | 100 | Non-retailer |
SDI (AYR) LIMITED | Shirebrook (1) | 05528267 | 100 | Non-retailer |
SDI (COLCHESTER) LIMITED | Shirebrook (1) | 05632790 | 100 | Non-retailer |
CASPIA INVESTCO HOLDCO LIMITED | Shirebrook (1) | 11687376 | 100 | Non-retailer |
SDI (NORTHAMPTON) LIMITED | Shirebrook (1) | 07852272 | 100 | Non-retailer |
SDI (SOUTHAMPTON) LIMITED | Shirebrook (1) | 08512480 | 100 | Non-retailer |
SDI (BELFAST) LIMITED | Shirebrook (1) | 09872471 | 100 | Non-retailer |
| STIRLINGS (ARGYLE STREET) LIMITED | Martin House, 184 Ingram Street, Glasgow, | |||
G1 1DN, United Kingdom | SC088108 | 100 | Retailer | |
SDI (REDCAR) LIMITED | Shirebrook (1) | 02731452 | 100 | Non-retailer |
SDI (KEIGHLEY) LIMITED | Shirebrook (1) | 06260239 | 100 | Non-retailer |
SDI (GAINSBOROUGH) LIMITED | Shirebrook (1) | 06338907 | 100 | Non-retailer |
SDI (WISHAW) LIMITED | Shirebrook (1) | 06656365 | 100 | Non-retailer |
SDI (NEWTON ABBOT) LIMITED | Shirebrook (1) | 06836666 | 100 | Non-retailer |
SDI (ASHINGTON) LIMITED | Shirebrook (1) | 07849231 | 100 | Non-retailer |
SDI (CLACTON) LIMITED | Shirebrook (1) | 07852078 | 100 | Non-retailer |
SDI (TAUNTON) LIMITED | Shirebrook (1) | 07852191 | 100 | Non-retailer |
SDI (NUNEATON) LIMITED | Shirebrook (1) | 07852249 | 100 | Non-retailer |
SDI (OSWESTRY) LIMITED | Shirebrook (1) | 07852363 | 100 | Non-retailer |
SDI (PETERLEE) LIMITED | Shirebrook (1) | 07852401 | 100 | Non-retailer |
SDI (ROLLE ST) LIMITED | Shirebrook (1) | 07852669 | 100 | Non-retailer |
SDI (NEATH) LIMITED | Shirebrook (1) | 07853548 | 100 | Non-retailer |
SDI (LEICESTER) LIMITED | Shirebrook (1) | 09127170 | 100 | Non-retailer |
SDI (WYTHENSHAWE) LIMITED | Shirebrook (1) | 09659156 | 100 | Non-retailer |
SDI (LIVERPOOL) LIMITED | Shirebrook (1) | 09888734 | 100 | Non-retailer |
SDI (ISLE OF MAN) LIMITED | Shirebrook (1) | 09901745 | 100 | Non-retailer |
| STUDIO RETAIL TRADING LIMITED | Church Bridge House, Henry Street, | |||
Accrington, BB5 4EE | 03994833 | 100 | Retailer | |
SDI (GLASGOW INGRAM STREET) LIMITED | Shirebrook (1) | 09925519 | 100 | Non-retailer |
SDI SPORTS (STOKE) LIMITED | Shirebrook (1) | 10163722 | 100 | Retailer |
SDI (THE LION HOTEL) LIMITED | Shirebrook (1) | 06836880 | 100 | Non-retailer |
SDI (KENTISH TOWN) LIMITED | Shirebrook (1) | 09901702 | 100 | Non-retailer |
SDI (KENDAL) LIMITED | Shirebrook (1) | 06338918 | 100 | Non-retailer |
SDI (PLYMOUTH FLANNELS) LIMITED | Shirebrook (1) | 09127387 | 100 | Non-retailer |
SDI (PLYMOUTH) LIMITED | Shirebrook (1) | 09470468 | 100 | Non-retailer |
SDI (BIRKENHEAD) LIMITED | Shirebrook (1) | 07849198 | 100 | Non-retailer |
SDI (ABERDEEN) LIMITED | Shirebrook (1) | 08512592 | 100 | Non-retailer |
SDI (NEWPORT) LIMITED | Shirebrook (1) | 08679118 | 100 | Non-retailer |
SDI (SUNDERLAND) LIMITED | Shirebrook (1) | 08755347 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
SDI (SOUTHAMPTON 2) LIMITED | Shirebrook (1) | 09665889 | 100 | Non-retailer |
SDI (SWINDON) LIMITED | Shirebrook (1) | 09888662 | 100 | Non-retailer |
SDI (STRABANE) LIMITED | Shirebrook (1) | 09890243 | 100 | Non-retailer |
SDI (UXBRIDGE) LIMITED | Shirebrook (1) | 10177276 | 100 | Non-retailer |
SDI (BERWICK) LIMITED | Shirebrook (1) | 02739957 | 100 | Non-retailer |
SDI (ABERYSTWYTH) LIMITED | Shirebrook (1) | 02789996 | 100 | Non-retailer |
SDI (BISHOP AUCKLAND) LIMITED | Shirebrook (1) | 03004246 | 100 | Non-retailer |
SDI (CHATHAM) LIMITED | Shirebrook (1) | 06836679 | 100 | Non-retailer |
SDI (ASHFORD) LIMITED | Shirebrook (1) | 07848460 | 100 | Non-retailer |
SDI (SCUNTHORPE) LIMITED | Shirebrook (1) | 07852055 | 100 | Non-retailer |
SDI (BRIDGWATER) LIMITED | Shirebrook (1) | 07852061 | 100 | Non-retailer |
SDI (GALASHIELS) LIMITED | Shirebrook (1) | 07852091 | 100 | Non-retailer |
SDI (KIRKCALDY) LIMITED | Shirebrook (1) | 07852097 | 100 | Non-retailer |
SDI (STOKE NEWINGTON) LIMITED | Shirebrook (1) | 07852207 | 100 | Non-retailer |
SDI (RAMSGATE) LIMITED | Shirebrook (1) | 07852250 | 100 | Non-retailer |
SDI (STROOD) LIMITED | Shirebrook (1) | 07852251 | 100 | Non-retailer |
SDI (ST HELENS) LIMITED | Shirebrook (1) | 07852281 | 100 | Non-retailer |
SDI (ST AUSTELL) LIMITED | Shirebrook (1) | 07852284 | 100 | Non-retailer |
SDI (WALSALL) LIMITED | Shirebrook (1) | 07852289 | 100 | Non-retailer |
SDI (NEWARK) LIMITED | Shirebrook (1) | 07853470 | 100 | Non-retailer |
SDI (STAFFORD) LIMITED | Shirebrook (1) | 08568681 | 100 | Non-retailer |
SDI (HASTINGS) LIMITED | Shirebrook (1) | 08625893 | 100 | Non-retailer |
SDI (LEEDS) LIMITED | Shirebrook (1) | 09293515 | 100 | Non-retailer |
SDI (HULL) LIMITED | Shirebrook (1) | 09638564 | 100 | Non-retailer |
SDI (HEREFORD) LIMITED | Shirebrook (1) | 09888642 | 100 | Non-retailer |
SDI (DONCASTER) LIMITED | Shirebrook (1) | 09888670 | 100 | Non-retailer |
SDI (FULHAM) LIMITED | Shirebrook (1) | 07852037 | 100 | Non-retailer |
CHARLIE BRAND HOLDCO LIMITED | Shirebrook (1) | 11795958 | 100 | Non-retailer |
SDI (GLOUCESTER) LIMITED | Shirebrook (1) | 07852067 | 100 | Non-retailer |
SDI (PENZANCE) LIMITED | Shirebrook (1) | 07852297 | 100 | Non-retailer |
SDI (SCARBOROUGH) LIMITED | Shirebrook (1) | 06328463 | 100 | Non-retailer |
BRANDS HOLDINGS SPONSORSHIP LIMITED | Shirebrook (1) | 10375418 | 100 | Non-retailer |
NO FEAR INTERNATIONAL LIMITED | Shirebrook (1) | 05532482 | 100 | Non-retailer |
LSL HOLDINGS (LHFH) LIMITED | Shirebrook (1) | 10161824 | 100 | Non-retailer |
COVENTG SHELTON ST (FREEHOLDCO) LIMITED | Shirebrook (1) | 14634874 | 100 | Non-retailer |
SLAZENGER CARLTON (HOLDINGS) LIMITED | Shirebrook (1) | 10463051 | 100 | Non-retailer |
SDI AVIATION LIMITED | Shirebrook (1) | 09633152 | 100 | Non-retailer |
SDI FITNESS (GLASGOW) LIMITED | Shirebrook (1) | 09038811 | 100 | Non-retailer |
SDI FOUR LIMITED | Shirebrook (1) | 09719779 | 100 | Non-retailer |
SD EQUESTRIAN LIMITED | Shirebrook (1) | 08692780 | 100 | Retailer |
SDI (NEWCASTLE) LIMITED | Shirebrook (1) | 09127286 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
SDI (MANCHESTER DENTON) LIMITED | Shirebrook (1) | 09127295 | 100 | Non-retailer |
SDI FITNESS (LINCOLN CITY) LIMITED | Shirebrook (1) | 09039331 | 100 | Non-retailer |
SDI (UXBRIDGE 2) LIMITED | Shirebrook (1) | 09127316 | 100 | Non-retailer |
SDI (DERBY) LIMITED | Shirebrook (1) | 09310031 | 100 | Non-retailer |
SDI (IPSWICH) LIMITED | Shirebrook (1) | 09788411 | 100 | Non-retailer |
SDI GOLF LIMITED | Shirebrook (1) | 09083512 | 100 | Retailer |
SDI (OXFORD STREET) LIMITED | Shirebrook (1) | 10046080 | 100 | Non-retailer |
SDI (SALISBURY) LTD | Shirebrook (1) | 10107572 | 100 | Non-retailer |
SDI (SUTTON) LIMITED | Shirebrook (1) | 11228011 | 100 | Non-retailer |
SDI (PROPCO 75) LIMITED | Shirebrook (1) | 11577256 | 100 | Non-retailer |
SDI (TROWBRIDGE) LIMITED | Shirebrook (1) | 12355661 | 100 | Non-retailer |
SDI (CARDIFF QS) LIMITED | Shirebrook (1) | 12578045 | 100 | Non-retailer |
SDI (NORTHWICH) LIMITED | Shirebrook (1) | 05656295 | 100 | Non-retailer |
SDI (EAST KILBRIDE) LIMITED | Shirebrook (1) | 06656368 | 100 | Non-retailer |
HOT TUNA IP LIMITED | Shirebrook (1) | 06836792 | 100 | Non-retailer |
SDI (CARLISLE) LIMITED | Shirebrook (1) | 07851959 | 100 | Non-retailer |
SDI (LOWESTOFT) LIMITED | Shirebrook (1) | 07852265 | 100 | Non-retailer |
SDI (KILMARNOCK) LIMITED | Shirebrook (1) | 07853433 | 100 | Non-retailer |
YEOMANS OUTDOORS LIMITED | Shirebrook (1) | 08058714 | 100 | Non-retailer |
COVENTRY ARENA IPCO LIMITED | Shirebrook (1) | 14479914 | 100 | Non-retailer |
SDI (BURTON) LIMITED | Shirebrook (1) | 08495632 | 100 | Non-retailer |
SDI PROPERTY LIMITED | Shirebrook (1) | 02767493 | 100 | Non-retailer |
SDI (WIDNES) LIMITED | Shirebrook (1) | 08576472 | 100 | Non-retailer |
SDI (STAFFORD RIVERSIDE) LIMITED | Shirebrook (1) | 08972499 | 100 | Non-retailer |
| SDI (DERRY) LIMITED | C/O Eversheds Sutherland, | |||
4F Montgomery House, Montgomery | ||||
Street, Belfast, BT1 4NX, United Kingdom | NI653340 | 100 | Non-retailer | |
SDI (COVENTRY) LIMITED | Shirebrook (1) | 09680128 | 100 | Non-retailer |
SDI (DUNDEE) LIMITED | Shirebrook (1) | 09702004 | 100 | Non-retailer |
CROYDON PURLEY WC (FREEHOLDCO) LIMITED | Shirebrook (1) | 14156557 | 100 | Non-retailer |
DAHILA INVESTCO HOLDCO LIMITED | Shirebrook (1) | 10162904 | 100 | Non-retailer |
DELTA BRAND HOLDCO LIMITED | Shirebrook (1) | 14532468 | 100 | Non-retailer |
DOGWOOD PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 15089415 | 100 | Non-retailer |
ECHO BRAND HOLDCO LIMITED | Shirebrook (1) | 11634915 | 100 | Non-retailer |
ELM PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 15089419 | 100 | Non-retailer |
EVANS CYCLES PROPERTY LIMITED | Shirebrook (1) | 11634939 | 100 | Non-retailer |
FG (AF HOLDINGS) LIMITED | Shirebrook (1) | 13281983 | 100 | Non-retailer |
FOXTROT BRAND HOLDCO LIMITED | Shirebrook (1) | 14553581 | 100 | Non-retailer |
FRASERS GROUP (EUROPEAN HOLDINGS) LIMITED | Shirebrook (1) | 12903845 | 100 | Non-retailer |
FRASERS GROUP LOYALTY SERVICES LIMITED | Shirebrook (1) | 13340837 | 100 | Non-retailer |
GIANT PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 12300052 | 100 | Non-retailer |
SDI.COM FITNESS PARENT LIMITED | Shirebrook (1) | 09082454 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
SMITH & BROOKS LIMITED | Shirebrook (1) | 02073720 | 100 | Retailer |
SDI (EAST HAM) LIMITED | Shirebrook (1) | 09810378 | 100 | Non-retailer |
SDI (ROMFORD) LIMITED | Shirebrook (1) | 10071547 | 100 | Non-retailer |
SDI (K LYNN) LIMITED | Shirebrook (1) | 10073076 | 100 | Non-retailer |
SDI (MIDDLESBROUGH) LIMITED | Shirebrook (1) | 10081909 | 100 | Non-retailer |
SDI (ENFIELD) LIMITED | Shirebrook (1) | 10086209 | 100 | Non-retailer |
SDI (HOUNSLOW) LIMITED | Shirebrook (1) | 10086218 | 100 | Non-retailer |
SDI (NEWQUAY) LIMITED | Shirebrook (1) | 10089800 | 100 | Non-retailer |
SDI (EDINBURGH) LIMITED | Shirebrook (1) | 10100990 | 100 | Non-retailer |
SDI (CARDIFF FLANNELS) LIMITED | Shirebrook (1) | 10177359 | 100 | Non-retailer |
SDI (READING) LIMITED | Shirebrook (1) | 10422164 | 100 | Non-retailer |
SDI (MARKET ROAD) LIMITED | Shirebrook (1) | 10799247 | 100 | Non-retailer |
SDI (CORBY) LIMITED | Shirebrook (1) | 10885672 | 100 | Non-retailer |
SDI (DARLINGTON) LIMITED | Shirebrook (1) | 10915193 | 100 | Non-retailer |
SDI (WREXHAM) LIMITED | Shirebrook (1) | 10915200 | 100 | Non-retailer |
SDI (CARDIFF QS 2) LTD. | Shirebrook (1) | 11227321 | 100 | Non-retailer |
SDI (NASSAU STREET) LIMITED | Shirebrook (1) | 11227964 | 100 | Non-retailer |
SDI (YORK) LIMITED | Shirebrook (1) | 11331391 | 100 | Non-retailer |
SDI (GREAT YARMOUTH) LIMITED | Shirebrook (1) | 11732687 | 100 | Non-retailer |
SDI (IPSWICH 2) LIMITED | Shirebrook (1) | 12578948 | 100 | Non-retailer |
SDI (PORTSMOUTH) LIMITED | Shirebrook (1) | 12579294 | 100 | Non-retailer |
SDI (BRIGHTON) LIMITED | Shirebrook (1) | 12579780 | 100 | Non-retailer |
SDI (PROPCO 37) LIMITED | Shirebrook (1) | 11523343 | 100 | Non-retailer |
SDI (PROPCO 38) LIMITED | Shirebrook (1) | 11523424 | 100 | Non-retailer |
SDI (PROPCO 40) LIMITED | Shirebrook (1) | 11523489 | 100 | Non-retailer |
SDI (PROPCO 41) LIMITED | Shirebrook (1) | 11523621 | 100 | Non-retailer |
SDI (PROPCO 46) LIMITED | Shirebrook (1) | 11523748 | 100 | Non-retailer |
SDI (PROPCO 47) LIMITED | Shirebrook (1) | 11530370 | 100 | Non-retailer |
SDI (PROPCO 50) LIMITED | Shirebrook (1) | 11526182 | 100 | Non-retailer |
SDI FITNESS 38 LIMITED | Shirebrook (1) | 09038724 | 100 | Non-retailer |
SDI FITNESS 39 LIMITED | Shirebrook (1) | 09038768 | 100 | Non-retailer |
SDI FITNESS 41 LIMITED | Shirebrook (1) | 09038839 | 100 | Non-retailer |
SDI FITNESS 42 LIMITED | Shirebrook (1) | 09038943 | 100 | Non-retailer |
SDI FITNESS 43 LIMITED | Shirebrook (1) | 09039023 | 100 | Non-retailer |
SDI FITNESS 44 LIMITED | Shirebrook (1) | 09039343 | 100 | Non-retailer |
SDI (PROPCO 55) LIMITED | Shirebrook (1) | 11527303 | 100 | Non-retailer |
SDI (PROPCO 56) LIMITED | Shirebrook (1) | 11527382 | 100 | Non-retailer |
GLD INVEST (INVEST CO) LIMITED | Shirebrook (1) | 14553950 | 100 | Non-retailer |
SDI (PROPCO 71) LIMITED | Shirebrook (1) | 11574887 | 100 | Non-retailer |
SDI (PROPCO 83) LIMITED | Shirebrook (1) | 11646302 | 100 | Non-retailer |
SDI (PROPCO 87) LIMITED | Shirebrook (1) | 11649336 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
SDI (PROPCO 88) LIMITED | Shirebrook (1) | 11674753 | 100 | Non-retailer |
SDI (PROPCO 91) LIMITED | Shirebrook (1) | 11687077 | 100 | Non-retailer |
| SDI FITNESS (NI 1) LIMITED | C/O Eversheds Sutherland, | |||
4F Montgomery House, Montgomery | ||||
Street, Belfast, BT1 4NX, United Kingdom | NI672034 | 100 | Non-retailer | |
| SDI FITNESS (NI 2) LIMITED | C/O Eversheds Sutherland, | |||
4F Montgomery House, Montgomery | ||||
Street, Belfast, BT1 4NX, United Kingdom | NI672033 | 100 | Non-retailer | |
SDI FITNESS 1 LIMITED | Shirebrook (1) | 12371923 | 100 | Non-retailer |
SDI FITNESS 2 LIMITED | Shirebrook (1) | 12372165 | 100 | Non-retailer |
SDI FITNESS 3 LIMITED | Shirebrook (1) | 12372169 | 100 | Non-retailer |
SDI FITNESS 7 LIMITED | Shirebrook (1) | 12372218 | 100 | Non-retailer |
SDI FITNESS 14 LIMITED | Shirebrook (1) | 12820516 | 100 | Non-retailer |
SDI FITNESS 13 LIMITED | Shirebrook (1) | 12820585 | 100 | Non-retailer |
SDI FITNESS 12 LIMITED | Shirebrook (1) | 12821058 | 100 | Non-retailer |
SDI FITNESS 16 LIMITED | Shirebrook (1) | 12822564 | 100 | Non-retailer |
SDI FITNESS 17 LIMITED | Shirebrook (1) | 12822692 | 100 | Non-retailer |
SDI FITNESS 18 LIMITED | Shirebrook (1) | 12822794 | 100 | Non-retailer |
SDI FITNESS 19 LIMITED | Shirebrook (1) | 12822856 | 100 | Non-retailer |
SDI FITNESS 22 LIMITED | Shirebrook (1) | 12823510 | 100 | Non-retailer |
SDI FITNESS 21 LIMITED | Shirebrook (1) | 12823572 | 100 | Non-retailer |
SDI FITNESS 20 LIMITED | Shirebrook (1) | 12823728 | 100 | Non-retailer |
SDI FITNESS 25 LIMITED | Shirebrook (1) | 12823926 | 100 | Non-retailer |
SDI FITNESS 24 LIMITED | Shirebrook (1) | 12823986 | 100 | Non-retailer |
SDI FITNESS 28 LIMITED | Shirebrook (1) | 12825356 | 100 | Non-retailer |
SDI FITNESS 29 LIMITED | Shirebrook (1) | 12825569 | 100 | Non-retailer |
SDI FITNESS 30 LIMITED | Shirebrook (1) | 12825721 | 100 | Non-retailer |
SDI FITNESS 31 LIMITED | Shirebrook (1) | 12930743 | 100 | Non-retailer |
SDI FITNESS 33 LIMITED | Shirebrook (1) | 12930826 | 100 | Non-retailer |
SDI FITNESS 32 LIMITED | Shirebrook (1) | 12930838 | 100 | Non-retailer |
SDI FITNESS 37 LIMITED | Shirebrook (1) | 12930944 | 100 | Non-retailer |
SDI FITNESS 36 LIMITED | Shirebrook (1) | 12930954 | 100 | Non-retailer |
SDI FITNESS 48 LIMITED | Shirebrook (1) | 13030107 | 100 | Non-retailer |
GOLF BRAND HOLDCO LIMITED | Shirebrook (1) | 14553881 | 100 | Non-retailer |
SDI FITNESS 47 LIMITED | Shirebrook (1) | 13030364 | 100 | Non-retailer |
SDI FITNESS 46 LIMITED | Shirebrook (1) | 13030435 | 100 | Non-retailer |
| SDI FITNESS (NI 3) LIMITED | C/O Eversheds Sutherland, | |||
4F Montgomery House, Montgomery | ||||
Street, Belfast, BT1 4NX, United Kingdom | NI672035 | 100 | Non-retailer | |
SDI FITNESS 26 LIMITED | Shirebrook (1) | 12825248 | 100 | Non-retailer |
HOUSE OF FRASER BRANDS LIMITED | Shirebrook (1) | 10687367 | 100 | Retailer |
KANGOL HOLDINGS LIMITED | Shirebrook (1) | 03317738 | 100 | Non-retailer |
SDI PROPERTY US LIMITED | Shirebrook (1) | 11323420 | 100 | Non-retailer |
SPORTS DIRECT HOLDINGS LIMITED | Shirebrook (1) | 06464317 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
SPORTS DIRECT INTERNATIONAL HOLDINGS | ||||
LIMITED | Shirebrook (1) | 06027131 | 100 | Non-retailer |
AMARA RETAIL LIMITED | Shirebrook (1) | 12299584 | 100 | Retailer |
BSL INTERNATIONAL LIMITED | Shirebrook (1) | 02800425 | 100 | Retailer |
GAME AR LIMITED | Basingstoke (2) | 10142852 | 100 | Retailer |
GAME DIGITAL HOLDINGS LIMITED | Basingstoke (2) | 07893832 | 100 | Non-retailer |
| Sportsdirect.com Hungary | H-1053 Budapest, | |||
Karolyi Mihaly utca 12, Hungary | 01-09-199366 | 100 | Retailer | |
GAME DIGITAL SOLUTIONS LIMITED | Basingstoke (2) | 09476209 | 100 | Retailer |
GAME SPAIN HOLDINGS LIMITED | Basingstoke (2) | 10846702 | 100 | Non-retailer |
GAME SPAIN INVESTMENTS LIMITED | Basingstoke (2) | 10863881 | 100 | Non-retailer |
LOVELL SPORTS LIMITED | Shirebrook (1) | 04184358 | 100 | Retailer |
SOFA.COM BIDCO LIMITED | Shirebrook (1) | 09341955 | 100 | Retailer |
SOFA.COM LTD | Shirebrook (1) | 05222498 | 100 | Retailer |
| GT-Lines B.V | Bert Haanstrakade 2, 1087DN, | |||
Amsterdam, Netherlands | 17117820 | 100 | Non-retailer | |
HAWTHORNE PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 12298708 | 100 | Non-retailer |
Sportsdirect.com Luxembourg | Shirebrook (1) | 27003200297 | 100 | Retailer |
HOH (INVEST CO) LIMITED | Shirebrook (1) | 10161592 | 100 | Non-retailer |
HOTEL BRAND HOLDCO LIMITED | Shirebrook (1) | 14553954 | 100 | Non-retailer |
INCENSE PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 11649235 | 100 | Non-retailer |
CHESTER NEWGATE EASTGATE (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 14635087 | 100 | Non-retailer |
JERSEY HOLDING (FREEHOLDCO) LIMITED | Shirebrook (1) | 10177028 | 100 | Non-retailer |
FGFS NO1 LIMITED | Shirebrook (1) | 14606004 | 100 | Non-retailer |
LUTON MALL (FREEHOLDCO) LIMITED | Shirebrook (1) | 14570159 | 100 | Non-retailer |
LUTON MALL 2 (FREEHOLDCO) LIMITED | Shirebrook (1) | 14570336 | 100 | Non-retailer |
THE FLANNELS GROUP LIMITED | Shirebrook (1) | 02318510 | 100 | Retailer |
SPORTSDIRECT.COM RETAIL LIMITED | Shirebrook (1) | 03406347 | 100 | Retailer |
GAME RETAIL LIMITED | Basingstoke (2) | 07837246 | 100 | Retailer |
JULIET BRAND HOLDCO LIMITED | Shirebrook (1) | 14553947 | 100 | Non-retailer |
Sportsdirect.com Poland | ul. Skladowa 5, 61-897, Poznań, Poland | 00452610 | 100 | Retailer |
LIVERPOOL CHURCH STREET (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 14846326 | 100 | Non-retailer |
MALL NOMINEE THREE LIMITED | Shirebrook (1) | 10481999 | 100 | Non-retailer |
MANCTRAFFORDC (LEASECO) LIMITED | Shirebrook (1) | 15089205 | 100 | Non-retailer |
| Sportsdirect.com PTY Limited | c/o Norton Rose Fulbright, | |||
Level 6, 60 Martin Place, | ||||
Sydney NSW 2000, Australia | 603187319 | 100 | Retailer | |
LOVELLS SP LIMITED | Shirebrook (1) | 08907509 | 100 | Non-retailer |
FRASERS GROUP F&B JV LIMITED | Shirebrook (1) | 12298852 | 100 | Non-retailer |
GAME BELONG LIMITED | Shirebrook (1) | 12794477 | 100 | Non-retailer |
FRASERS GROUP CREDIT BROKING LIMITED | Shirebrook (1) | 13191369 | 100 | Non-retailer |
NFSK (INVEST CO) LIMITED | Shirebrook (1) | 10919102 | 100 | Non-retailer |
CAFE CLO LIMITED | Shirebrook (1) | 13641982 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
LIVERPOOL F&B LIMITED | Shirebrook (1) | 13905094 | 100 | Non-retailer |
OVERGATE DUNDEE (SCOT) (FREEHOLDCO) LIMITED | Shirebrook (1) | 14155935 | 100 | Non-retailer |
PINE PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 11578164 | 100 | Non-retailer |
RUGBYALPHA (FREEHOLDCO) LIMITED | Shirebrook (1) | 11732700 | 100 | Non-retailer |
3741 CHESTERGH (LEASECO) LIMITED | Shirebrook (1) | 14469758 | 100 | Non-retailer |
SCARBOROUGH WATERHOUSE (FREEHOLDCO) | ||||
LIMITED | Shirebrook (1) | 14845681 | 100 | Non-retailer |
SCOTTS SPOTPROP (LEASECO) LIMITED | Shirebrook (1) | 14469755 | 100 | Non-retailer |
CRIMINAL CLOTHING LTD. | Shirebrook (1) | 04184750 | 100 | Non-retailer |
ACTIVATOR BRANDS LIMITED | Shirebrook (1) | 05344658 | 100 | Non-retailer |
BRANDS 001 LIMITED | Shirebrook (1) | 05347540 | 100 | Non-retailer |
LA JOLLA (UK) LIMITED | Shirebrook (1) | 05737550 | 100 | Non-retailer |
GELERT IP LIMITED | Shirebrook (1) | 08576185 | 100 | Non-retailer |
GUL IP LIMITED | Shirebrook (1) | 08612478 | 100 | Non-retailer |
FOREVER SPORTS LIMITED | Shirebrook (1) | 09489811 | 100 | Non-retailer |
SLAZENGERS LIMITED | Shirebrook (1) | 00116000 | 100 | Non-retailer |
JAMES LILLYWHITES LIMITED | Shirebrook (1) | 00118840 | 100 | Non-retailer |
CARLTON SPORTS COMPANY LIMITED | Shirebrook (1) | 00467686 | 100 | Non-retailer |
TESSUTI LTD | Shirebrook (1) | 05640916 | 100 | Retailer |
WATERLINE ANGLING PRODUCTS LIMITED | Shirebrook (1) | 02696374 | 100 | Non-retailer |
SKI AND OUTDOOR WAREHOUSE LIMITED | Shirebrook (1) | 02917223 | 100 | Non-retailer |
THE TRADEMARK LICENSING COMPANY LIMITED | Shirebrook (1) | 04477829 | 100 | Non-retailer |
STRAUB CORPORATION LIMITED | Shirebrook (1) | 03003584 | 100 | Non-retailer |
LONSDALE BOXING LIMITED | Shirebrook (1) | 03912303 | 100 | Non-retailer |
OLYMPUS VENTURES LIMITED | Shirebrook (1) | 03945752 | 100 | Non-retailer |
SMITH AND BROOKS GROUP LIMITED | Shirebrook (1) | 04079331 | 100 | Non-retailer |
OLD BROWN BAG CLOTHING LIMITED | Shirebrook (1) | 04144718 | 100 | Non-retailer |
MUDDYFOX LIMITED | Shirebrook (1) | 04187350 | 100 | Non-retailer |
ACTIVATOR PRODUCTS LIMITED | Shirebrook (1) | 04204611 | 100 | Non-retailer |
LONSDALE SPORTS LIMITED | Shirebrook (1) | 04430781 | 100 | Non-retailer |
STERLING RESOURCES (HOLDINGS) LIMITED | Shirebrook (1) | 04651701 | 100 | Non-retailer |
SMITH AND BROOKS HOLDINGS LIMITED | Shirebrook (1) | 04983573 | 100 | Non-retailer |
KARRIMOR LIMITED | Shirebrook (1) | 05215974 | 100 | Non-retailer |
VOODOO DOLLS BRAND LIMITED | Shirebrook (1) | 05323305 | 100 | Non-retailer |
CAMPRI LIMITED | Shirebrook (1) | 05398677 | 100 | Non-retailer |
GETTHELABEL.COM LIMITED | Shirebrook (1) | 06330132 | 100 | Non-retailer |
TOPGRADE SPORTSWEAR HOLDINGS LIMITED | Shirebrook (1) | 06330487 | 100 | Non-retailer |
CHOICE 33 LIMITED | Shirebrook (1) | 06344682 | 100 | Non-retailer |
GOLDDIGGA BRANDS LIMITED | Shirebrook (1) | 06636173 | 100 | Non-retailer |
FIRETRAP LIMITED | Shirebrook (1) | 06836684 | 100 | Non-retailer |
GIULIO FASHION LIMITED | Shirebrook (1) | 06898449 | 100 | Non-retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
GIULIO WOMAN LIMITED | Shirebrook (1) | 06898487 | 100 | Non-retailer |
TESSUTI RETAIL LIMITED | Shirebrook (1) | 07312882 | 100 | Retailer |
LONSDALE AUSTRALIA LIMITED | Shirebrook (1) | 07665885 | 100 | Non-retailer |
NO FEAR USA LIMITED | Shirebrook (1) | 07712470 | 100 | Non-retailer |
EVERLAST AUSTRALIA LIMITED | Shirebrook (1) | 08103912 | 100 | Non-retailer |
KANGOL TRUSTEES LIMITED | Shirebrook (1) | 03505512 | 100 | Non-retailer |
GELERT LIMITED | Shirebrook (1) | 08576204 | 100 | Non-retailer |
LOVELL SPORTS (HOLDINGS) LIMITED | Shirebrook (1) | 09608995 | 100 | Non-retailer |
UGGBUGG FASHION LTD | Shirebrook (1) | 08918157 | 100 | Retailer |
Sportsdirect.com SLVN d.o.o | Planjava 4, 1236 Trzin, Slovenia | 1198157000 | 100 | Retailer |
MUDDYFOX IP LIMITED | Shirebrook (1) | 10246764 | 100 | Non-retailer |
MISSY EMPIRE LIMITED | Shirebrook (1) | 11382398 | 100 | Non-retailer |
SDI (PROPCO 67) LIMITED | Shirebrook (1) | 11572676 | 100 | Non-retailer |
SDI (PROPCO 85) LIMITED | Shirebrook (1) | 11649632 | 100 | Non-retailer |
Sportsdirect.com Switzerland AG | Zeughausgasse 27, 3011 Bern, Switzerland | CHE331.683.991 | 100 | Retailer |
Sportsdirect.com Vienna North | Flugplatzstraße 30, 4600, Wels, Austria | FN104486G | 100 | Retailer |
| Sofa.com B.V | Flaas 4 V 6, Den Dungen, | |||
5275HH, Netherlands | 17196766 | 100 | Non-retailer | |
| Sportland Esti AS | Parnu mnt 139c, Kesklinna, | |||
Tallinn, 11317, Estonia | 10677712 | 60 | Retailer | |
| LARCH PROPERTYCO HOLDCO LIMITED | C/O Eversheds Sutherland, | |||
4F Montgomery House, Montgomery | ||||
Street, Belfast, BT1 4NX, United Kingdom | NI672885 | 100 | Non-retailer | |
| JUNIPER PROPERTYCO HOLDCO LIMITED | C/O Eversheds Sutherland, | |||
4F Montgomery House, Montgomery | ||||
Street, Belfast, BT1 4NX, United Kingdom | NI672884 | 100 | Non-retailer | |
| Sportland International Group AS | Parnu mnt 139c, Kesklinna, | |||
Tallinn, 11317, Estonia | 10993195 | 60 | Retailer | |
BRIGHTON NWLK (FREEHOLDCO) LIMITED | Shirebrook (1) | 12577378 | 100 | Non-retailer |
SIENNA DINING LIMITED | Shirebrook (1) | 13629737 | 100 | Non-retailer |
TABLE TENNIS PRO EUROPE LTD | Shirebrook (1) | 05003853 | 100 | Non-retailer |
NO FEAR BRAND LIMITED | Shirebrook (1) | 05568043 | 100 | Non-retailer |
REPUBLIC IP LIMITED | Shirebrook (1) | 05635015 | 100 | Non-retailer |
S&B BRANDS LIMITED | Shirebrook (1) | 05635585 | 100 | Non-retailer |
THE MALL (LUTON) LIMITED PARTNERSHIP | Shirebrook (1) | LP017696 | 100 | Non-retailer |
USA PRO IP LIMITED | Shirebrook (1) | 06497914 | 100 | Non-retailer |
SPORTS WORLD INTERNATIONAL LIMITED | Shirebrook (1) | 06531266 | 100 | Non-retailer |
SONDICO IP LIMITED | Shirebrook (1) | 06546121 | 100 | Non-retailer |
NEVICA IP LIMITED | Shirebrook (1) | 06836778 | 100 | Non-retailer |
USC IP LIMITED | Shirebrook (1) | 06836808 | 100 | Non-retailer |
QUEENSBERRY BOXING IP LIMITED | Shirebrook (1) | 07929363 | 100 | Non-retailer |
MASTERS HOLDERS LIMITED | Shirebrook (1) | 08787718 | 100 | Non-retailer |
WIGAN ROBIN PARK RP (FREEHOLDCO) LIMITED | Shirebrook (1) | 09625631 | 100 | Non-retailer |
ZEE & CO ONLINE LIMITED | Shirebrook (1) | 08047183 | 100 | Retailer |
PERCENTAGE | ||||
OF ISSUED | ||||
SHARE | ||||
COMPANY | CAPITAL | NATURE | ||
NAME | REGISTERED OFFICE ADDRESS | NUMBER | HELD | OF ENTITY |
SLAZENGERS AUSTRALIA LIMITED | Shirebrook (1) | 09217319 | 100 | Non-retailer |
PUFFA IP LIMITED | Shirebrook (1) | 10910124 | 100 | Non-retailer |
TESSUTI PROPERTY LIMITED | Shirebrook (1) | 14847097 | 100 | Non-retailer |
SKINS IP LIMITED | Shirebrook (1) | 12168568 | 100 | Non-retailer |
THE MALL (LUTON) (GENERAL PARTNER) LIMITED | Shirebrook (1) | 10481615 | 100 | Non-retailer |
THORNBUSH PROPERTYCO HOLDCO LIMITED | Shirebrook (1) | 13030173 | 100 | Non-retailer |
TRI YEOVIL UK LIMITED | Shirebrook (1) | 10680690 | 100 | Retailer |
UAB Sportland LT | Seimyniskiu g. 3, Vilnius, LT-09312, Lithuania | 135039836 | 51 | Retailer |
WARESHOP3 LIMITED | Shirebrook (1) | 12299567 | 100 | Non-retailer |
| Warrnambool Unlimited Company | Heaton House, IDA Business Park, | |||
Whitestown, Tallaght, Dublin 24, Ireland | 00387014 | 100 | Retailer | |
WHOLESALE BICYCLES (EU) LIMITED | Shirebrook (1) | 11577670 | 100 | Non-retailer |
WIT FITNESS (ACQ CO) LIMITED | Shirebrook (1) | 15415495 | 100 | Non-retailer |
0034 GLOUCESTERFIT (LEASECO) LIMITED | Shirebrook (1) | 12930829 | 100 | Non-retailer |
WOODLANDSLOVE LIMITED | Shirebrook (1) | 11940353 | 100 | Retailer |
XCM (INVEST CO) LIMITED | Shirebrook (1) | 14492146 | 100 | Non-retailer |
ZEE & CO GROUP LIMITED | Shirebrook (1) | 12559441 | 100 | Retailer |
SDI (STREATHAM) LIMITED | Shirebrook (1) | 10066335 | 100 | Non-retailer |
SDI (NOTTINGHAM) LIMITED | Shirebrook (1) | 10100609 | 100 | Non-retailer |
SDI (KINGSTON) LIMITED | Shirebrook (1) | 10915209 | 100 | Non-retailer |
ZEE & CO. LIMITED | Shirebrook (1) | 02604329 | 100 | Retailer |
ETAIL SERVICES LIMITED | Shirebrook (1) | 05146997 | 100 | Retailer |
HEAVEN OR HELL LIMITED | Shirebrook (1) | 05899282 | 100 | Non-retailer |
John Anthony (Swindon) Limited | Shirebrook (1) | 01423814 | 100 | Retailer |
MTA John Anthony (Holdings) Limited | Shirebrook (1) | 08836851 | 100 | Non-retailer |
Aphrodite Clothing Limited | Shirebrook (1) | 04233675 | 100 | Retailer |
| Yubei International Trade Co Limited | Room 5C, No561 Ouyang Road, | |||
Hongkou District, Shanghai | 91310000MA1G5FKRX1 | 100 | Retailer |
COMPANY NAME | COMPANY | COMPANY NAME | COMPANY |
NUMBER | NUMBER | ||
Hot Tuna IP Limited | 6836792 | 0271 Truro Rd St Austell (Freeholdco) Limited | 7852284 |
SD Equestrian Limited | 8692780 | 0317 K St St Helens (Freeholdco) Limited | 7852281 |
MTPK Investco Limited | 8560260 | 0430 Gaolgate Stafford (Freeholdco) Limited | 8568681 |
0074 Union St Aberdeen (Freeholdco) Limited | 8512592 | 1987 Riverside Rp Stafford (Freeholdco) Limited | 8972499 |
0352 Pier St Aberystwyth (Freeholdco) Limited | 2789996 | 0032 North End Fulham (Freeholdco) Limited | 7852037 |
0325 H St Ashford (Freeholdco) Limited | 7848460 | 0361 Silver St Gainsborough (Freeholdco) Limited | 6338907 |
0308 Sycamore Woodhorn Ashington (Freeholdco) Limited | 7849231 | 0282 Low Buckholmside Galashiels (Freeholdco) Limited | 7852091 |
0329 Beresford Terrace Ayr (Freeholdco) Limited | 5528267 | 1626 Argyle St Glasgow (Freeholdco) Limited | 11227937 |
0034 Castle Place Belfast (Freeholdco) Limited | 9872471 | 2025 Argyle Glasgow (Freeholdco) Limited | 11531596 |
0410 Marygate Berwick Upon Tweed (Freeholdco) Limited | 2739957 | 0797 Ingram St Glasgow (Freeholdco) Limited | 9925519 |
0283 Borough Pavement Birkenhead (Freeholdco) Limited | 7849198 | 0285 Northgate St Gloucester (Freeholdco) Limited | 7852067 |
0368 Auckland House Bishop Auckland (Freeholdco) Limited | 3004246 | 2214 K St Great Yarmouth (Freeholdco) Limited | 11732687 |
0140 Boucher Sp Belfast (Freeholdco) Limited | 13808700 | 0915 Prow Hanley (Freeholdco) Limited | 11228017 |
0314 Cornhill Bridgwater (Freeholdco) Limited | 7852061 | 0429 Wellington Place Hastings (Freeholdco) Limited | 8625893 |
2784 Western Rd Brighton (Freeholdco) Limited | 12579780 | 2180 Comm St Hereford (Freeholdco) Limited | 9888642 |
0008 Popes Brixton (Freeholdco) Limited | 9127300 | Hoh (Invest Co) Limited | 10161592 |
3628 Litchfield Street Burton Trent (Freeholdco) Limited | 8495632 | 0373 H St Hounslow (Freeholdco) Limited | 10086218 |
0790 Landmark Place Cardiff Fl (Freeholdco) Limited | 10177359 | 1569 Ferensway Hull (Freeholdco) Limited | 9638564 |
SDI (Cardiff Qs) Limited | 12578045 | 3242 Buttermarket Ipswich (Freeholdco) Limited | 9788411 |
0137 Cardiff Qstreet (Freeholdco) Limited | 11227321 | 2123 Tavern St Ipswich (Freeholdco) Limited | 12578948 |
0181 Scotch St Carlisle (Freeholdco) Limited | 7851959 | 1587 Strand Sc Isleman (Freeholdco) Limited | 9901745 |
0139 H St Chatham (Freeholdco) Limited | 6836679 | 1122 North Lynn Ie Norfolk (Freeholdco) Limited | 10073076 |
2786 Brookfield Cheshunt (Freeholdco) Limited | 11775717 | 2788 Cavendish Rp Keighley (Freeholdco) Limited | 6260239 |
2787 Cheshuntbrookfield (Freeholdco) Limited | 11775599 | 0377 Sandes Av Kendal (Freeholdco) Limited | 6338918 |
0272 Station Rd Clacton (Freeholdco) Limited | 7852078 | 0152 Kentish Town Road Ldn (Freeholdco) Limited | 9901702 |
0357 Head St Colchester (Freeholdco) Limited | 5632790 | 0330 Portland St Kilmarnock (Freeholdco) Limited | 7853433 |
3940 Q Sq Corby (Freeholdco) Limited | 10885672 | 1013 Market Pl Kingston (Freeholdco) Limited | 10915209 |
SDI (Cork) Limited | 11775763 | 0315 H St Kirkcaldy (Freeholdco) Limited | 7852097 |
2779 Precinct Market Coventry (Freeholdco) Limited | 9680128 | 1333 Headrow Leeds (Freeholdco) Limited | 9293515 |
0092 Cornmill Centre Darlington (Freeholdco) Limited | 10915193 | 1747 Gallowtree Gate Leicester (Freeholdco) Limited | 9127170 |
0639 St Peters Derby (Freeholdco) Limited | 9310031 | 2781 Parker St Liverpool (Freeholdco) Limited | 9888734 |
2735 Foyleside Sc Londonderry (Freeholdco) Limited | NI653340 | 0263 Ldn Rd North Lowestoft (Freeholdco) Limited | 7852265 |
1561 Priory Walk Doncaster (Freeholdco) Limited | 9888670 | 2741 The Courts Warren Street Stockport (Freeholdco) Limited | 6372181 |
0124 Murraygate Dundee (Freeholdco) Limited | 9702004 | 0275 Heathcot Rd Stoke Longton (Freeholdco) Limited | 7853877 |
0343 H St Dumferline (Freeholdco) Limited | 8483679 | SDI (Stoke Newington) Limited | 7852207 |
0041 H St East Ham (Freeholdco) Limited | 9810378 | 0930 Lesley Rp Strabane (Freeholdco) Limited | 9890243 |
1534 Law Place East Kilbride (Freeholdco) Limited | 6656368 | 0365 Stanthorpe Rd Streatham (Freeholdco) Limited | 10066335 |
1567 P St Edinburgh (Freeholdco) Limited | 10100990 | 0370 H St Strood (Freeholdco) Limited | 7852251 |
0015 Demandeville Rp Enfield (Freeholdco) Limited | 10086209 | 0296 Fawcett St Sunderland (Freeholdco) Limited | 8755347 |
1801 North Rp Manchester (Freeholdco) Limited | 9127295 | 2134 Times Sq Sc Sutton (Freeholdco) Limited | 11228011 |
0610 Market Rd London (Freeholdco) Limited | 10799247 | 0107 Regent St Swindon (Freeholdco) Limited | 9888662 |
1742 Linthorpe Rd Middlesbrough (Freeholdco) Limited | 10081909 | 0808 East St Taunton (Freeholdco) Limited | 7852191 |
1718 Nassau St London (Freeholdco) Limited | 11227964 | SDI (The House Yarm) Limited | 12332871 |
0321 Qst Neath (Freeholdco) Limited | 7853548 | 2374 Gateway Trowbridge (Freeholdco) Limited | 12355661 |
COMPANY NAME | COMPANY | COMPANY NAME | COMPANY |
NUMBER | NUMBER | ||
0278 Cartergate Newark On Trent (Freeholdco) Limited | 7853470 | 0162 H St Uxbridge (Freeholdco) Limited | 9127316 |
2986 Northumbland St Newcastle (Freeholdco) Limited | 9127286 | 0420 H Sr Uxbridge (Freeholdco) Limited | 10177276 |
SDI (Newport) Limited | 8679118 | 0420 Westgate Wakefield (Freeholdco) Limited | 8483711 |
0078 Treloggan Rd Newquay (Freeholdco) Limited | 10089800 | 0153 Park St Walsall (Freeholdco) Limited | 7852289 |
0083 Qst Newton Abbot (Freeholdco) Limited | 6836666 | 1837 H St Watford (Freeholdco) Limited | 6328505 |
0293 Abington St Northampton (Freeholdco) Limited | 7852272 | 1821 Albert Sq Sc Widnes (Freeholdco) Limited | 8576472 |
1844 Barons Quay Northwich (Freeholdco) Limited | 5656295 | 0419 Glasgow Rd Wishaw (Freeholdco) Limited | 6656365 |
2785 Listergate Nottingham (Freeholdco) Limited | 10100609 | 1846 Henblas Sq. Wrexham (Freeholdco) Limited | 10915200 |
0309 Harefield Rd Nuneaton (Freeholdco) Limited | 7852249 | 1419 Etrop Ct Wythenshawe (Freeholdco) Limited | 9659156 |
0306 Cross St Oswestry (Freeholdco) Limited | 7852363 | 2135 Coney St York (Freeholdco) Limited | 11331391 |
1796 Academy Oxford Poland St London (Freeholdco) Limited | 10046080 | Four (Investco) Limited | 9719779 |
0273 Market J St Penzance (Freeholdco) Limited | 7852297 | Frs Estates Limited | 2767493 |
0290 Broadclose Peterlee (Freeholdco) Limited | 7852401 | SDI Sport London Limited | 9848767 |
2190 Armada Way Plymouth (Freeholdco) Limited | 9127387 | Stirlings (Argyle Street) Limited | SC088108 |
2190 New George St Plymouth (Freeholdco) Limited | 9470468 | Accrington Express House (Freeholdco) Limited | 14156232 |
2782 Commercial Rd Portsmouth (Freeholdco) Limited | 12579294 | Overgate Dundee (Scot) (Freeholdco) Limited | 14155935 |
0075 Popes Road Brixton (Freeholdco) Limited | 11577256 | 3442 Middlesbrough Linthorpe (Freeholdco) Limited | 13808704 |
0115 Qns Square Middlesbrough (Freeholdco) Limited | 12332862 | 0139 Trafford Missg (Freeholdco) Limited | 13808689 |
0141 Church Hall Stdo Accrington (Freeholdco) Limited | 13808701 | 3443 Leeds Briggate (Freeholdco) Limited | 13808640 |
1091 Qst Ramsgate (Freeholdco) Limited | 7852250 | Livingston Almondvale Rp (Freeholdco) Limited | 14156550 |
3845 Broad St Reading (Freeholdco) Limited | 10422164 | Rotherham Parkgate Sc (Freeholdco) Limited | 9888635 |
0353 H St Redcar (Freeholdco) Limited | 2731452 | 0276 Newportiow (Freeholdco) Limited | 12578944 |
0185 Rolle St Exmouth (Freeholdco) Limited | 7852669 | Newtownabbey (Freeholdco) Limited | 9127266 |
1658 Market Pl Romford (Freeholdco) Limited | 10071547 | Liverpool Church Street (Freeholdco) Limited | 14846326 |
0082 Southampton Rd Salisbury (Freeholdco) Limited | 10107572 | 3480 Bournemouth Comm Rd (Freeholdco) Limited | 14634987 |
0253 H St Scunthorpe (Freeholdco) Limited | 7852055 | Blackburn Townsmoor Rp (Freeholdco) Limited | 14834655 |
3424 Parishes Sc Scunthorpe (Freeholdco) Limited | 11730442 | Rugbyalpha (Freeholdco) Limited | 11732700 |
1498 Above Bar Southampton (Freeholdco) Limited | 9665889 | XCM (Invest Co) Limited | 14492146 |
0019 Abar Southampton (Freeholdco) Limited | 8512480 | WIT Invest (Invest Co) Limited | 14492202 |
Woodlandslove (Invest Co) Limited | 14492147 | Dogwood Propertyco Holdco Limited | 15089415 |
SDI Sports (Stoke) Limited | 10163722 | 0171 Nn12Et Northampton Limited | 15089417 |
Scarborough Waterhouse (Freeholdco) Limited | 14845681 | Coventg Shelton St (Freeholdco) Limited | 14634874 |
2019 Darlington (Freeholdco) Limited | 14845734 | Chester Newgate Eastgate (Freeholdco) Limited | 14635087 |
3233 Chichester East Street (Freeholdco) Limited | 14846358 | Luton Mall (Freeholdco) Limited | 14570159 |
0167 Colne Boundary Rp (Freeholdco) Limited | 15089413 | Luton Mall 2 (Freeholdco) Limited | 14570336 |
Elm Propertyco Holdco Limited | 15089419 |
As at | As at | ||
Notes | 28 April 2024 | 30 April 2023 | |
(£’m) | (£’m) | ||
FIXED ASSETS | |||
Investments | 2 | 1,712.5 | 1,440.4 |
CURRENT ASSETS | |||
Debtors: amounts falling due within one year | 4 | 235.7 | 365.3 |
Cash at bank and in hand | - | 37.4 | |
235.7 | 402.7 | ||
Creditors: amounts falling due within one year | 5 | (775.1) | (883.2) |
NET CURRENT LIABILITIES | (539.4) | (480.5) | |
Provisions | 6 | (3.0) | (3.0) |
Deferred tax liability | 7 | (10.5) | (20.0) |
NET ASSETS | 1,159.6 | 936.9 | |
CAPITAL AND RESERVES | |||
Called up share capital | 8 | 64.1 | 64.1 |
Share premium | 874.3 | 874.3 | |
Treasury share reserve | (770.6) | (644.2) | |
Permanent contribution to capital | 0.1 | 0.1 | |
Capital redemption reserve | 8.0 | 8.0 | |
Own share reserve | (66.8) | (66.8) | |
Share based payment reserve | 22.0 | 11.6 | |
Profit and Loss account | 1,028.5 | 689.8 | |
SHAREHOLDERS' FUNDS | 1,159.6 | 936.9 |
Called | Share | Treasury | Permanent | Capital | Own | Share based | Profit | ||
up share | premium | share | contribution | redemption | share | payment | & loss | ||
capital | account | reserve | to capital | reserve | reserve | reserve | account | Total | |
(£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | (£’m) | |
As at 24 April 2022 | 64.1 | 874.3 | (488.9) | 0.1 | 8.0 | (66.8) | 5.8 | 613.7 | 1,010.3 |
Profit for the financial period | - | - | - | - | - | - | - | 66.2 | 66.2 |
Fair value adjustment in | |||||||||
respect of long-term financial | - | - | - | - | - | - | - | 9.9 | 9.9 |
assets – recognised | |||||||||
Share based payments | - | - | - | - | - | - | 5.8 | - | 5.8 |
Share repurchase | - | - | (155.3) | - | - | - | - | - | (155.3) |
As at 30 April 2023 | 64.1 | 874.3 | (644.2) | 0.1 | 8.0 | (66.8) | 11.6 | 689.8 | 936.9 |
Profit for the financial period | - | - | - | - | - | - | - | 382.4 | 382.4 |
Fair value adjustment in | |||||||||
respect of long-term financial | - | - | - | - | - | - | - | (43.7) | (43.7) |
assets – recognised | |||||||||
Share based payments | - | - | - | - | - | - | 10.4 | - | 10.4 |
Share repurchase | - | - | (126.4) | - | - | - | - | - | (126.4) |
As at 28 April 2024 | 64.1 | 874.3 | (770.6) | 0.1 | 8.0 | (66.8) | 22.0 | 1,028.5 | 1,159.6 |