53 weeks to 30 June 2024 | 52 weeks to 25 June 2023 | ||||||
| Underlying | Non-underlying | Total | Underlying | Non-underlying | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Gross sales 1 | 1, 2 | ||||||
Revenue | 2 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Selling and distribution costs | ( | ( | ( | ( | |||
Administrative expenses | ( | ( | ( | ( | ( | ||
Operating profit/(loss) before depreciation, amortisation and impairment | 3 | ( | |||||
Depreciation | ( | ( | ( | ( | |||
Amortisation | ( | ( | ( | ( | |||
Impairment | ( | ( | ( | ( | |||
Operating profit/(loss) | 2, 3 | ( | |||||
Finance income | 5 | ||||||
Finance expenses | 5 | ( | ( | ( | ( | ( | |
Profit/(loss) before tax | ( | ( | |||||
Taxation | 6 | ( | ( | ( | ( | ( | |
Profit/(loss) for the period from continuing operations | ( | ( | |||||
Profit/(loss)fortheperiodfromdiscontinuedoperations | 29 | ( | |||||
Profit/(loss) for the period | ( | ( | |||||
| Earnings per share | |||||||
Basic | 7 | ||||||
– from continuing operations | ( | ( | |||||
– from discontinued operations | ( | ||||||
Total | ( | ( | |||||
Diluted | 7 | ||||||
– from continuing operations | ( | ( | |||||
– from discontinued operations | ( | ||||||
Total | ( | ( |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
(Loss)/profit for the period | ( | |
| Other comprehensive income | ||
| Itemsthatareormaybereclassifiedsubsequentlytoprofitorloss: | ||
Effectiveportionofchangesinfairvalueofcashflowhedges | ( | |
| Netchangeinfairvalueofcashflowhedgesreclassifiedtoprofitorloss | ||
Recognised in cost of sales | ( | ( |
Incometaxonitemsthatareormaybereclassifiedsubsequentlytoprofitorloss | ( | |
Other comprehensive income for the period, net of income tax | ( | |
Total comprehensive income for the period | ( | |
| Total comprehensive income for the period attributable to owners of the parent | ||
– from continuing operations | ( | |
– from discontinued operations | ||
( |
| 30 June 2024 | 25 June 2023 | ||
| Note | £m | £m | |
| Non-current assets | |||
Property, plant and equipment | 8 | ||
Right of use assets | 8, 9 | ||
Intangible assets | 10 | ||
Deferred tax assets | 13 | ||
| Current assets | |||
Inventories | 14 | ||
Otherfinancialassets | 12 | ||
Trade and other receivables | 15 | ||
Current tax assets | |||
Cash and cash equivalents (excluding bank overdrafts) | |||
Total assets | |||
| Current liabilities | |||
Bank overdraft | ( | ||
Trade payables and other liabilities | 16 | ( | ( |
Lease liabilities | 9 | ( | ( |
Provisions | 20 | ( | ( |
Otherfinancialliabilities | 17 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Interest bearing loans and borrowings | 18 | ( | ( |
Lease liabilities | 9 | ( | ( |
Provisions | 20 | ( | ( |
Otherfinancialliabilities | 17 | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity attributable to owners of the Company | |||
Share capital | 22 | ||
Share premium | 22 | ||
Merger reserve | 22 | ||
Capital redemption reserve | 22 | ||
Treasury shares | 22 | ( | ( |
EmployeeBenefitTrustshares | 22 | ( | ( |
Cashflowhedgingreserve | 22 | ( | ( |
Retained earnings | ( | ( | |
Total equity |
| Capital redemption | EmployeeBenefit | Cashflowhedging | |||||||
| Share capital | Share premium | Merger reserve | reserve | Treasury shares | Trust shares | reserve | Retained earnings | Total equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 26 June 2022 | ( | ( | ( | ||||||
Profitfortheyear | |||||||||
Other comprehensive income/(expense) | ( | ( | |||||||
Total comprehensive income for the year | ( | ||||||||
Dividends | ( | ( | |||||||
Purchase of own shares | ( | ( | |||||||
EmployeeBenefitTrustsharesissued | ( | ||||||||
Settlement of share based payments | ( | ( | |||||||
Share based payments | |||||||||
Cancellation of treasury shares | ( | ( | |||||||
Balance at 25 June 2023 | ( | ( | ( | ( | |||||
Profitfortheyear | ( | ( | |||||||
Other comprehensive income/(expense) | ( | ||||||||
Total comprehensive income for the year | ( | ( | |||||||
Dividends | ( | ( | |||||||
EmployeeBenefitTrustsharesissued | ( | ||||||||
Share based payments | |||||||||
Cancellation of treasury shares | ( | ( | |||||||
Balance at 30 June 2024 | ( | ( | ( | ( |
| 53 weeks to | 52 weeks to | ||
| 30 June 2024 | 25 June 2023 | ||
| Note | £m | £m | |
Net cash from operating activities | 26 | ||
| Investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Interest received | |||
Acquisition of property, plant and equipment | 8 | ( | ( |
Acquisition of other intangible assets | 10 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Interest paid on lease liabilities | 9 | ( | ( |
Payment of lease liabilities | 9 | ( | ( |
Net (repayment)/drawdown of senior revolving credit facility | 27 | ( | |
Drawdown of senior secured notes | 27 | ||
Purchase of treasury shares | ( | ||
Ordinary dividends paid | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | 27 | ( | |
Cash and cash equivalents at beginning of period | 27 | ||
Cash and cash equivalents (including bank overdraft) at end of period | 27 |
External gross sales | Inter-segment sales | Total gross sales | ||||
| 53 weeks to | 52 weeks to | 53 weeks to | 52 weeks to | 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | 30 June 2024 | 25 June 2023 | 30 June 2024 | 25 June 2023 | |
| £m | £m | £m | £m | £m | £m | |
DFS | 1,047.0 | 1,125.5 | – | – | 1,047.0 | 1,125.5 |
Sofology | 264.8 | 298.1 | – | – | 264.8 | 298.1 |
Other segments | – | – | 198.2 | 215.6 | 198.2 | 215.6 |
Eliminations | – | – | (198.2) | (215.6) | (198.2) | (215.6) |
Gross sales | 1,311.8 | 1,423.6 | – | – | 1,311.8 | 1,423.6 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Total segments gross sales | 1,311.8 | 1,423.6 |
Less: value added and other sales taxes | (207.3) | (226.2) |
Less: costs of interest free credit and aftercare products | (117.4) | (108.5) |
Revenue | 987.1 | 1,088.9 |
| Of which: | ||
Furniture sales | 935.1 | 1,033.3 |
Commission on sales of aftercare products | 52.0 | 55.6 |
Revenue | 987.1 | 1,088.9 |
| Other | |||||
| DFS | Sofology | Segments | Eliminations | Total | |
| £m | £m | £m | £m | £m | |
Revenue | 786.5 | 200.6 | 198.2 | (198.2) | 987.1 |
Cost of sales | (376.0) | (90.5) | (56.1) | 86.3 | (436.3) |
Gross profit | 410.5 | 110.1 | 142.1 | (111.9) | 550.8 |
Selling & distribution costs (excluding property costs) | (224.3) | (58.8) | (114.1) | 81.3 | (315.9) |
Brand contribution (segment profit) | 186.2 | 51.3 | 28.0 | (30.6) | 234.9 |
Property costs | (27.0) | ||||
Underlying administrative expenses | (65.9) | ||||
Underlying EBITDA | 142.0 |
| Other | |||||
| DFS | Sofology | Segments | Eliminations | Total | |
| £m | £m | £m | £m | £m | |
Revenue | 858.5 | 230.4 | 215.6 | (215.6) | 1,088.9 |
Cost of sales | (424.8) | (106.8) | (61.6) | 96.5 | (496.7) |
Gross profit | 433.7 | 123.6 | 154.0 | (119.1) | 592.2 |
Selling & distribution costs (excluding property costs) | (229.0) | (64.5) | (129.3) | 88.4 | (334.4) |
Brand contribution (segment profit) | 204.7 | 59.1 | 24.7 | (30.7) | 257.8 |
Property costs | (30.2) | ||||
Underlying administrative expenses | (70.2) | ||||
Underlying EBITDA | 157.4 |
| 53 weeks to | 52 weeks to | ||
| 30 June 2024 | 25 June 2023 | ||
| Note | £m | £m | |
Underlying EBITDA | 142.0 | 157.4 | |
Non-underlying items | 3 | (8.9) | 0.5 |
Depreciation, amortisation and impairments | (91.8) | (94.1) | |
Operating profit | 41.3 | 63.8 | |
Finance income | 0.4 | 0.2 | |
Finance expenses | (41.5) | (34.3) | |
Non-underlying financing costs | 5 | (1.9) | – |
(Loss)/profit before tax | (1.7) | 29.7 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
United Kingdom | 967.4 | 1,067.7 |
Republic of Ireland | 19.7 | 21.2 |
Total revenue | 987.1 | 1,088.9 |
Additions to non-current assets | Depreciation, amortisation and impairment | |||
| 53 weeks to | 52 weeks to | 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | 30 June 2024 | 25 June 2023 | |
| £m | £m | £m | £m | |
DFS | 35.5 | 42.7 | 67.5 | 70.1 |
Sofology | 12.2 | 11.4 | 18.0 | 17.6 |
Other segments | 7.9 | 6.0 | 6.3 | 6.4 |
Total Group | 55.6 | 60.1 | 91.8 | 94.1 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Net foreign exchange losses | 0.8 | 1.6 |
Depreciation on tangible assets (including depreciation on right of use assets) | 77.8 | 80.5 |
Amortisation of intangible assets | 13.7 | 11.6 |
Impairments | 0.3 | 2.0 |
Net gain on disposal of property, plant and equipment | – | (0.8) |
Net gain on disposal of right of use assets | (0.6) | (1.2) |
Cost of inventories recognised as an expense | 435.9 | 509.1 |
Write down of inventories to net realisable value | 0.3 | 2.0 |
Other costs of sales | 0.1 | (14.4) |
Release of provisions (note 20) | (3.4) | (0.9) |
Government grants received (business rates relief) | – | (0.2) |
Operating lease rentals | – | 0.2 |
| 52 weeks to | ||
| 25 June 2023 | ||
| £m | ||
Restructuring costs | 6.5 | – |
Land slippage costs | 3.1 | – |
Release of lease guarantee costs | (0.7) | (0.5) |
8.9 | (0.5) |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Audit of these financial statements | 0.3 | 0.3 |
Audit of the financial statements of Group subsidiaries | 0.5 | 0.5 |
| Amounts receivable by the Company’s auditor and its associates in respect of: | ||
All other services | 0.1 | 0.1 |
0.9 | 0.9 |
| Number of employees | ||
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
Production | 881 | 1,016 |
Warehouse and transport | 1,341 | 1,356 |
Sales and administration | 2,871 | 3,167 |
5,093 | 5,539 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Wages and salaries | 173.5 | 177.4 |
Social security costs | 16.8 | 17.5 |
Other pension costs | 6.5 | 5.8 |
196.8 | 200.7 | |
Share based payment expense (equity settled) | 3.2 | 1.8 |
200.0 | 202.5 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Emoluments | 1.4 | 1.6 |
Pension contributions | – | – |
Gain on exercise of share options | – | – |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Finance income | ||
Interest income on bank deposits | 0.4 | 0.2 |
Total finance income | 0.4 | 0.2 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Finance expense | ||
Interest payable on senior revolving credit facility | (12.6) | (10.4) |
Interest payable on senior secured notes | (3.5) | – |
Bank fees | (0.4) | (0.4) |
Unwind of discount on provisions | (0.2) | (0.1) |
Interest on lease liabilities | (24.8) | (23.4) |
Total underlying finance expense | (41.5) | (34.3) |
| Non-underlying items: | ||
Refinancing costs | (1.9) | – |
Total finance expense | (43.4) | (34.3) |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Current tax | ||
Current period | 2.4 | 5.7 |
Adjustments for prior years | (2.8) | 0.1 |
Current tax (credit)/expense | (0.4) | 5.8 |
| Deferred tax | ||
Origination and reversal of temporary differences | (0.5) | 2.4 |
Deferred tax rate change | – | 0.4 |
Adjustments for prior years | 3.9 | (1.5) |
Deferred tax expense | 3.4 | 1.3 |
Total tax expense in income statement | 3.0 | 7.1 |
| Total tax expense in income statement | ||
– from continuing operations | 3.0 | 6.7 |
– from discontinued operations | – | 0.4 |
3.0 | 7.1 |
| 53 weeks to | ||
| 30 June 2024 | ||
| £m | ||
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Effective portion of changes in fair value of cash flow hedges | (0.2) | (1.8) |
Net change in fair value of cash flow hedges reclassified to profit or loss | 1.5 | (3.0) |
Impact of change in tax rate on deferred tax balances | – | (1.1) |
1.3 | (5.9) |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| pence | pence | |
| Basic earnings/(loss) per share | ||
– from continuing operations | (2.0) | 9.8 |
– from discontinued operations | 0.1 | 1.3 |
Total basic earnings/(loss) per share | (1.9) | 11.1 |
| Diluted earnings/(loss) per share | ||
– from continuing operations | (2.0) | 9.7 |
– from discontinued operations | 0.1 | 1.3 |
Total diluted earnings/(loss) per share | (1.9) | 11.0 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| (Loss)/profit for the period attributable to equity holders of the parent company | ||
– from continuing operations | (4.7) | 23.0 |
– from discontinued operations | 0.3 | 3.1 |
(4.4) | 26.1 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| No. | No. | |
Weighted average number of shares in issue for basic earnings per share | 230,566,306 | 235,470,857 |
Dilutive effect of employee share based payment awards | – | 1,783,365 |
Weighted average number of shares in issue for diluted earnings per share | 230,566,306 | 237,254,222 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Continuing operations | ||
(Loss)/profit for the period attributable to equity holders of the parent company | (4.7) | 23.0 |
Non-underlying (profit)/lossafter tax | 8.1 | (0.4) |
Underlying profit for the period attributable to equity holders of the parent company from continuing operations | 3.4 | 22.6 |
| 52 weeks to | ||
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Discontinued operations | ||
Profit/(loss)for the period attributable to equity holders of the parent company | 0.3 | 3.1 |
Non-underlying (profit)/lossafter tax | (0.3) | (3.5) |
Underlying loss for the period attributable to equity holders of the parent company from discontinued operations | – | (0.4) |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| No. | No. | |
Weighted average number of shares in issue for basic earnings per share | 230,566,306 | 235,470,857 |
Dilutive effect of employee share based payment awards | 452,561 | 1,783,365 |
Weighted average number of shares in issue for diluted earnings per share | 231,018,867 | 237,254,222 |
| 3 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| pence | pence | |
| Underlying basic earnings/(loss) per share | ||
– from continuing operations | 1.5 | 9.6 |
– from discontinued operations | – | (0.2) |
Total underlying basic earnings per share | 1.5 | 9.4 |
| Underlying diluted earnings/(loss) per share | ||
– from continuing operations | 1.5 | 9.5 |
– from discontinued operations | – | (0.2) |
Total underlying diluted earnings per share | 1.5 | 9.3 |
| Land and | Plant and | Motor | Right of use | ||
| buildings | equipment | vehicles | assets | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 26 June 2022 | 21.9 | 182.5 | 8.7 | 510.2 | 723.3 |
Reclassifications | (8.3) | 49.3 | 8.8 | 8.3 | 58.1 |
Additions | 0.1 | 20.4 | 0.1 | 25.0 | 45.6 |
Remeasurements | – | – | – | 7.0 | 7.0 |
Disposals | (0.2) | (15.7) | (5.1) | (26.1) | (47.1) |
Balance at 25 June 2023 | 13.5 | 236.5 | 12.5 | 524.4 | 786.9 |
Additions | 1.4 | 10.2 | – | 30.7 | 42.3 |
Remeasurements | – | – | – | 29.8 | 29.8 |
Disposals | (0.5) | (23.2) | (5.4) | (11.1) | (40.2) |
Balance at 30 June 2024 | 14.4 | 223.5 | 7.1 | 573.8 | 818.8 |
| Depreciation and impairments | |||||
Balance at 26 June 2022 | 2.1 | 97.7 | 7.4 | 172.2 | 279.4 |
Reclassifications | (1.7) | 49.3 | 8.8 | 1.7 | 58.1 |
Depreciation charge for the period | 0.4 | 20.9 | 0.8 | 58.4 | 80.5 |
Impairments | – | – | – | 2.0 | 2.0 |
Disposals | (0.2) | (15.3) | (5.1) | (22.5) | (43.1) |
Balance at 25 June 2023 | 0.6 | 152.6 | 11.9 | 211.8 | 376.9 |
Depreciation charge for the period | 1.9 | 19.6 | 0.5 | 55.8 | 77.8 |
Impairments | – | – | – | 0.3 | 0.3 |
Disposals | (0.1) | (20.4) | (5.4) | (9.1) | (35.0) |
Balance at 30 June 2024 | 2.4 | 151.8 | 7.0 | 258.8 | 420.0 |
| Net book value | |||||
At 26 June 2022 | 19.8 | 84.8 | 1.3 | 338.0 | 443.9 |
At 25 June 2023 | 12.9 | 83.9 | 0.6 | 312.6 | 410.0 |
At 30 June 2024 | 12.0 | 71.7 | 0.1 | 315.0 | 398.8 |
| Property | Vehicles | Equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 26 June 2022 | 485.7 | 22.6 | 1.9 | 510.2 |
Reclassifications | 8.3 | – | – | 8.3 |
Additions | 16.3 | 8.7 | – | 25.0 |
Remeasurements | 7.0 | – | – | 7.0 |
Disposals | (24.0) | (2.1) | – | (26.1) |
At 25 June 2023 | 493.3 | 29.2 | 1.9 | 524.4 |
Additions | 20.9 | 9.8 | – | 30.7 |
Remeasurements | 29.8 | – | – | 29.8 |
Disposals | (8.8) | (2.3) | – | (11.1) |
At 30 June 2024 | 535.2 | 36.7 | 1.9 | 573.8 |
| Depreciation and impairment | ||||
At 26 June 2022 | 161.2 | 9.6 | 1.4 | 172.2 |
Reclassifications | 1.7 | – | – | 1.7 |
Depreciation charge for the period | 53.7 | 4.5 | 0.2 | 58.4 |
Disposals | (20.5) | (2.0) | – | (22.5) |
Impairments | 2.0 | – | – | 2.0 |
At 25 June 2023 | 198.1 | 12.1 | 1.6 | 211.8 |
Depreciation charge for the period | 50.1 | 5.6 | 0.1 | 55.8 |
Disposals | (7.3) | (1.8) | – | (9.1) |
Impairments | 0.3 | – | – | 0.3 |
At 30 June 2024 | 241.2 | 15.9 | 1.7 | 258.8 |
| Net book value | ||||
At 26 June 2022 | 324.5 | 13.0 | 0.5 | 338.0 |
At 25 June 2023 | 295.2 | 17.1 | 0.3 | 312.6 |
At 30 June 2024 | 294.0 | 20.8 | 0.2 | 315.0 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Current lease liabilities | 75.1 | 84.1 |
Non-current lease liabilities | 326.6 | 327.3 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Interest on lease liabilities | (24.8) | (23.5) |
Variable lease payments not included in the measurement of lease liabilities | (0.3) | (0.3) |
Income from subleasing right of use assets | 0.3 | 0.4 |
Expenses relating to short term leases and low value leases | – | (0.3) |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Total cash outflow for lease liabilities | 92.4 | 85.1 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Less than one year | – | 0.6 |
| Computer | ||||
| software | Brand names | Goodwill | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Balance at 26 June 2022 | 55.3 | 14.8 | 509.3 | 579.4 |
Reclassification | 0.9 | – | – | 0.9 |
Additions | 14.5 | – | – | 14.5 |
Disposals | (0.1) | – | – | (0.1) |
Balance at 25 June 2023 | 70.6 | 14.8 | 509.3 | 594.7 |
Additions | 10.0 | – | – | 10.0 |
Disposals | (0.2) | – | – | (0.2) |
Balance at 30 June 2024 | 80.4 | 14.8 | 509.3 | 604.5 |
| Amortisation and impairments | ||||
Balance at 26 June 2022 | 37.6 | 7.0 | 1.0 | 45.6 |
Reclassification | 0.9 | – | – | 0.9 |
Amortisation charge for the period | 10.2 | 1.4 | – | 11.6 |
Disposals | (0.1) | – | – | (0.1) |
Balance at 25 June 2023 | 48.6 | 8.4 | 1.0 | 58.0 |
Amortisation charge for the period | 12.3 | 1.4 | – | 13.7 |
Disposals | (0.1) | – | – | (0.1) |
Balance at 30 June 2024 | 60.8 | 9.8 | 1.0 | 71.6 |
| Net book value | ||||
At 26 June 2022 | 17.7 | 7.8 | 508.3 | 533.8 |
At 25 June 2023 | 22.0 | 6.4 | 508.3 | 536.7 |
At 30 June 2024 | 19.6 | 5.0 | 508.3 | 532.9 |
| Goodwill | ||
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
DFS Trading Limited | 479.9 | 479.9 |
Sofology Limited | 28.4 | 28.4 |
508.3 | 508.3 |
| Principal activity | |
Diamond Holdco 2 Limited 1 | Intermediate holding company |
Diamond Holdco 7 Limited 1 | Intermediate holding company |
DFS Furniture Holdings plc 1 | Intermediate holding company |
DFS Furniture Company Limited 1 | Intermediate holding company |
DFS Trading Limited 1 | Furniture retailer |
Sofology Limited 3 | Furniture retailer |
Sofaworks Limited 1 | Dormant |
Haydock Furniture Limited 3 | Dormant |
The Sofa Delivery Company Limited 1 | Contract logistics |
The Sofa Manufacturing Company Limited 1 | Dormant |
The Sofa Servicing Company Limited 1 | Dormant |
Coin Retail Limited (Jersey) 2 | Intermediate holding company |
Coin Furniture Limited 1 | Furniture retailer |
DFS Spain Limited 1 | Furniture retailer |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Current | ||
Foreign exchange contracts | 0.1 | 0.7 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Fixed asset timing differences | 1.8 | 4.4 |
IFRS 16 | 7.8 | 7.8 |
Remeasurement of derivatives to fair value | 0.3 | 3.0 |
Brand names | (1.1) | (1.5) |
Share based payments | 0.5 | 0.7 |
Other temporary differences | 1.5 | 1.1 |
Net tax assets | 10.8 | 15.5 |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
At start of period | 15.5 | 10.8 |
| (Charged)/credited to the income statement: | ||
Fixed asset timing differences | (2.6) | 0.8 |
Unwind of IFRS 16 transition impact | (1.4) | (2.8) |
Tax losses carried forward | – | (0.4) |
Brand names | 0.4 | 0.4 |
Share based payments | (0.2) | – |
Derivatives | – | 1.5 |
Other temporary differences | 0.4 | (0.7) |
Recognised in the statement of comprehensive income | (1.3) | 5.9 |
At end of period | 10.8 | 15.5 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Raw materials and consumables | 6.7 | 8.9 |
Finished goods and goods for resale | 62.8 | 62.8 |
69.5 | 71.7 | |
Write-down to net realisable value | (10.5) | (15.9) |
59.0 | 55.8 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Trade receivables | 6.7 | 7.7 |
Prepayments | 4.0 | 3.0 |
Accrued income | 0.1 | 0.1 |
Other receivables | 1.2 | 0.3 |
12.0 | 11.1 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Current | ||
Payments received on account | 40.9 | 39.1 |
Trade payables | 100.4 | 97.6 |
Other creditors including other tax and social security | 26.1 | 34.7 |
Accruals | 41.9 | 53.5 |
209.3 | 224.9 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Non-current | ||
Foreign exchange contracts | – | 0.2 |
| Current | ||
Foreign exchange contracts | 1.2 | 6.7 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Senior revolving credit facility | 139.0 | 167.0 |
Senior secured notes | 50.0 | – |
Unamortised issue costs | (1.6) | (1.2) |
187.4 | 165.8 |
| Guarantee | Property | Other | ||
| provision | provisions | provisions | Total | |
| £m | £m | £m | £m | |
Balance at 25 June 2023 | 7.5 | 4.6 | 1.0 | 13.1 |
Provisions made during the period | 7.3 | 4.0 | 0.5 | 11.8 |
Provisions used during the period | (5.3) | (0.3) | (0.3) | (5.9) |
Provisions released during the period | (2.6) | (0.8) | (0.3) | (3.7) |
Balance at 30 June 2024 | 6.9 | 7.5 | 0.9 | 15.3 |
Current | 5.8 | 3.3 | 0.6 | 9.7 |
Non-current | 1.1 | 4.2 | 0.3 | 5.6 |
6.9 | 7.5 | 0.9 | 15.3 |
| 53 weeks to | 52 weeks to | ||
| Pence per | 30 June 2024 | 25 June 2023 | |
| ordinary share | £m | £m | |
Final dividend for FY22 | 3.7p | – | 8.6 |
Interim ordinary dividend for FY23 | 1.5p | – | 3.5 |
Final dividend for FY23 | 3.0p | 6.9 | – |
Interim ordinary dividend for FY24 | 1.1p | 2.5 | – |
9.4 | 12.1 |
| Number of shares | Ordinary shares | |
| Ordinary shares of £0.10 each | ‘000 | £m |
| Allotted, called up and fully paid | ||
At the start of the financial period | 240,678 | 24.1 |
Cancelled during the financial period | (4,678) | (0.5) |
At the end of the financial period | 236,000 | 23.6 |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
| Financial assets | ||
Derivatives in designated hedging relationships | 0.1 | 0.7 |
Loans and receivables | 7.9 | 8.0 |
Cash | 26.8 | 26.7 |
| Financial liabilities | ||
Derivatives in designated hedging relationships | (1.2) | (6.9) |
Senior revolving credit facility | (137.4) | (165.8) |
Senior secured notes | (50.0) | – |
Bank overdraft | (2.6) | – |
Finance lease obligations | (401.7) | (412.2) |
| Less than 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
| 30 June 2024 | £m | £m | £m | £m | £m |
Trade and other payables | 142.3 | – | – | – | 142.3 |
Lease liabilities | 80.9 | 78.3 | 180.0 | 141.5 | 480.7 |
Senior revolving credit facility | 11.6 | 11.6 | 152.7 | – | 175.9 |
Senior secured notes | 4.3 | 4.3 | 36.1 | 27.6 | 72.3 |
Other liabilities | 11.7 | 2.1 | 0.7 | 0.8 | 15.3 |
250.8 | 96.3 | 369.5 | 169.9 | 886.5 | |
Derivatives: net settled | – | – | – | – | – |
Derivatives: gross settled | – | – | – | – | – |
Cash in flows | (105.6) | (10.3) | – | – | (115.9) |
Cash out flows | 109.2 | 8.1 | – | – | 117.3 |
Total cash flows | 254.4 | 94.1 | 369.5 | 169.9 | 887.9 |
| Less than 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
| 25 June 2023 | £m | £m | £m | £m | £m |
Trade and other payables | 151.1 | – | – | – | 151.1 |
Lease liabilities | 77.2 | 74.2 | 179.1 | 156.0 | 486.5 |
Senior revolving credit facility | 13.0 | 13.0 | 173.2 | – | 199.2 |
Other liabilities | 6.2 | 2.7 | 1.6 | 2.6 | 13.1 |
247.5 | 89.9 | 353.9 | 158.6 | 849.9 | |
Derivatives: net settled | – | – | – | – | – |
Derivatives: gross settled | – | – | – | – | – |
Cash in flows | (119.1) | (12.0) | – | – | (131.1) |
Cash out flows | 128.2 | 9.8 | – | – | 138.0 |
Total cash flows | 256.6 | 87.7 | 353.9 | 158.6 | 856.8 |
30 June 2024 | 25 June 2023 | |||
| Notional amount | Fair value | Notional amount | Fair value | |
| £m | £m | £m | £m | |
| Derivatives in designated hedging relationships | ||||
US Dollar | 117.3 | (1.2) | 137.9 | (6.2) |
Assets | Liabilities | |||
| 30 June 2024 | 25 June 2023 | 30 June 2024 | 25 June 2023 | |
| £m | £m | £m | £m | |
US Dollar | 14.5 | 12.9 | (18.5) | (18.8) |
Euro | 5.8 | 3.0 | (1.4) | (0.2) |
Income statement | Equity | |||
| 53 weeks to | 52 weeks to | 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | 30 June 2024 | 25 June 2023 | |
| £m | £m | £m | £m | |
US Dollar | 0.4 | 0.6 | (11.6) | (13.2) |
Euro | (0.4) | (0.3) | – | – |
53 weeks ended 30 June 2024 | 52 weeks ended 25 June 2023 | |||||||
| LTIP | DBS | RSP | SAY E | LTIP | DBS | RSP | SAYE | |
| No. | No. | No. | No. | No. | No. | No. | No. | |
Outstanding at the beginning of the period | 2,567,546 | 60,211 | 3,765,977 | 10,925,424 | 1,982,263 | 93,938 | 2,692,875 | 4,116,029 |
Granted | 2,034,223 | 61,144 | 2,678,998 | 4,627,564 | 1,547,809 | – | 2,422,628 | 10,102,311 |
Forfeited | (108,699) | – | (626,562) | (341,719) | (526,237) | (33,727) | (535,072) | (283,551) |
Exercised | – | – | (402,385) | (38,425) | – | – | (399,060) | – |
Lapsed | (558,357) | – | (402,323) | (495,001) | (436,289) | – | (415,394) | (30,622) |
Cancelled | – | – | – | (3,674,755) | – | – | – | (2,978,743) |
Outstanding at the end of the period | 3,934,713 | 121,355 | 5,013,705 | 11,003,088 | 2,567,546 | 60,211 | 3,765,977 | 10,925,424 |
Weighted average remaining contractual life (months) | 19.2 | 9.7 | 20.0 | 23.1 | 18.8 | 15.9 | 20.4 | 28.1 |
Weighted average share price at exercise | – | – | £1.02 | £1.14 | – | – | £1.15 | – |
LTIP | DBS | RSP | SAYE | |
Grant date | 16 October 2023 | 20 October 2023 | 16 October 2023 | 28 November 2023 |
Share price at date of grant | £1.00 | £1.08 | £1.00 | £1.08 |
Exercise price | Nil | Nil | Nil | £0.82 |
Volatility | 34.6% to 39.1% 1 | – 2 | – 2 | 36.7% |
Expected life | 3 years | 3 years | 3 years | 3.4 years |
Risk free rate | 4.3% to 4.5% 1 | – 2 | – 2 | 4.3% |
Dividend yield | – 3 | – 3 | 4.5% | 4.2% |
| Fair value per share | ||||
Market based performance conditions | £0.43 to £0.48 1 | – | – | – |
Non-market based performance condition | £1.00 1 | £1.05 | £0.87 | – |
No performance condition | – | – | £0.87 | £0.35 |
| 53 weeks to | 52 weeks to | ||
| 30 June 2024 | 25 June 2023 | ||
| £m | £m | ||
(Loss)/profit for the period | (4.4) | 26.2 | |
| Adjustments for: | |||
Income tax expense | 6 | 3.0 | 7.1 |
Finance income | 5 | (0.4) | (0.2) |
Finance expenses | 5 | 41.5 | 34.3 |
Exceptional financing costs | 5 | 1.9 | – |
Depreciation of property, plant and equipment | 8 | 22.0 | 22.1 |
Depreciation of right of use assets | 9 | 55.8 | 58.4 |
Amortisation of intangible assets | 10 | 13.7 | 11.6 |
Impairment of assets | 8 | 0.3 | 2.0 |
Loss/(gain) on sale of property, plant and equipment | 3 | 2.0 | (0.8) |
Gain on disposal of right of use assets | 3 | (0.6) | (1.2) |
Settlement of share based payments | – | (0.3) | |
Share based payment expense | 25 | 3.2 | 1.8 |
Foreign exchange impact on cash flow hedges | (1.3) | 1.4 | |
(Increase)/decrease in trade and other receivables | (0.9) | 13.2 | |
(Increase)/decrease in inventories | (3.2) | 8.6 | |
Decrease in trade and other payables | (15.9) | (55.8) | |
Increase/(decrease) in provisions | 2.2 | (6.0) | |
Net cash from operating activities before tax | 118.9 | 122.4 | |
Tax paid | (3.0) | (0.7) | |
Net cash from operating activities | 26 | 115.9 | 121.7 |
| Other non-cash | ||||
| 25 June 2023 | Cash flow | changes | 30 June 2024 | |
| £m | £m | £m | £m | |
Cash in hand, at bank | 26.7 | 0.1 | – | 26.8 |
Bank overdraft | – | (2.6) | – | (2.6) |
Cash and cash equivalents (including bank overdraft) | 26.7 | (2.5) | – | 24.2 |
Senior revolving credit facility | (165.8) | 28.0 | 0.4 | (137.4) |
Senior secured notes | – | (50.0) | – | (50.0) |
Lease liabilities | (411.4) | 92.4 | (82.7) | (401.7) |
Total net debt | (550.5) | 67.9 | (82.3) | (564.9) |
| Other non-cash | ||||
| 26 June 2022 | Cash flow | changes | 25 June 2023 | |
| £m | £m | £m | £m | |
Cash in hand, at bank | 17.3 | 9.4 | – | 26.7 |
Bank overdraft | (12.3) | 12.3 | – | – |
Cash and cash equivalents (including bank overdraft) | 5.0 | 21.7 | – | 26.7 |
Senior revolving credit facility | (93.5) | (72.0) | (0.3) | (165.8) |
Lease liabilities | (445.4) | 61.6 | (27.6) | (411.4) |
Total net debt | (533.9) | 11.3 | (27.9) | (550.5) |
| 53 weeks to | 52 weeks to | |
| 30 June 2024 | 25 June 2023 | |
| £m | £m | |
Emoluments | 4.2 | 3.5 |
Share based payments expense | 0.3 | 0.1 |
Company contributions to money purchase schemes | 0.1 | 0.1 |
4.6 | 3.7 |
| 53 weeks to | 52 weeks to | |||
| 30 June 2024 | 25 June 2023 | |||
| Underlying | Non-underlying | Total | Total | |
| £m | £m | £m | £m | |
Revenue | – | – | – | 2.0 |
Cost of sales | – | – | – | (1.1) |
Gross profit | – | – | – | 0.9 |
Selling and distribution costs | – | – | – | (1.1) |
Administrative expenses | – | 0.3 | 0.3 | 3.8 |
Operating (loss)/profit before depreciation, amortisation and impairment | – | 0.3 | 0.3 | 3.6 |
Depreciation | – | – | – | – |
Impairment | – | – | – | – |
Operating (loss)/profit | – | 0.3 | 0.3 | 3.6 |
Finance expenses | – | – | – | – |
(Loss)/profit before tax | – | 0.3 | 0.3 | 3.6 |
Taxation | – | – | – | (0.4) |
(Loss)/profit for the period from discontinued operations | – | 0.3 | 0.3 | 3.2 |
| 53 weeks to | ||
| 30 June 2024 | ||
| £m | ||
| 52 weeks to | 52 weeks to | |
| 25 June 2023 | 25 June 2023 | |
| £m | £m | |
Net cash from operating activities | – | (0.6) |
Net cash used in investing activities | – | – |
Net cash used in financing activities | – | (0.4) |
Net decrease in cash and cash equivalents | – | (1.0) |
Cash and cash equivalents at beginning of period | 0.3 | 1.3 |
Net cash and cash equivalents (including bank overdraft) at end of period | 0.3 | 0.3 |