52 weeks to 29 June 2025 | 53weeksto30June2024 | ||||||
Non- | Non- | ||||||
Underlying | underlying | Total | Underlying | underlying | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Gross sales 1 | 1, 2 | ||||||
Revenue | 2 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Sellinganddistributioncosts | ( | ( | ( | ( | |||
Administrative expenses | ( | ( | ( | ( | ( | ( | |
Operating profit/(loss) before depreciation, amortisation and impairment | 3 | ( | ( | ||||
Depreciation | ( | ( | ( | ( | |||
Amortisation | ( | ( | ( | ( | |||
Impairment | ( | ( | ( | ( | |||
Operating profit/(loss) | 2, 3 | ( | |||||
Financeincome | 5 | ||||||
Financeexpenses | 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 | ( | ( |
52 weeks to | 53weeksto | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Profit/(loss) for the period | ( | |
Other comprehensive income | ||
Items that are or may be reclassified subsequently to profit or loss: | ||
Effectiveportionofchangesinfairvalueofcashflowhedges | ( | |
Netchangeinfairvalueofcashflowhedgesreclassifiedtoprofitorloss | ||
- recognised in cost of sales | ( | |
Income tax on items that are or may be reclassified subsequently to profit or loss | ( | |
Other comprehensive income/(expense) for the period, net of income tax | ( | |
Total comprehensive income/(expense) for the period | ( | |
Total comprehensive income/(expense) for the period attributable to owners of the parent | ||
- from continuing operations | ( | |
- from discontinued operations | ||
( |
29 June 2025 | 30 June 2024 | ||
Note | £m | £m | |
Non-current assets | |||
Property, plant and equipment | 8 | ||
Rightofuseassets | 8, 9 | ||
Intangible assets | 10 | ||
Deferredtaxassets | 13 | ||
Current assets | |||
Inventories | 14 | ||
Otherfinancialassets | 12 | ||
Trade and other receivables | 15 | ||
Current tax assets | |||
Cashandcashequivalents(excludingbankoverdrafts) | |||
Total assets | |||
Current liabilities | |||
Bankoverdraft | ( | ( | |
Trade payables and other liabilities | 16 | ( | ( |
Lease liabilities | 9 | ( | ( |
Provisions | 20 | ( | ( |
Otherfinancialliabilities | 17 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Interestbearingloansandborrowings | 18 | ( | ( |
Lease liabilities | 9 | ( | ( |
Provisions | 20 | ( | ( |
Otherfinancialliabilities | 17 | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity attributable to owners of the Company | |||
Sharecapital | 22 | ||
Sharepremium | 22 | ||
Mergerreserve | 22 | ||
Capital redemption reserve | 22 | ||
Treasury shares | 22 | ( | ( |
EmployeeBenefitTrustshares | 22 | ( | ( |
Cashflowhedgingreserve | 22 | ( | ( |
Retainedearnings | ( | ( | |
Total equity |
Capital | Employee | Cashflow | |||||||
Share | Share | Merger | redemption | Treasury | Benefit Trust | hedging | Retained | Total | |
capital | premium | reserve | reserve | shares | shares | reserve | earnings | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 25 June 2023 | ( | ( | ( | ( | |||||
Profit for the year | ( | ( | |||||||
Othercomprehensiveincome/(expense) | ( | ||||||||
Total comprehensive income for the year | ( | ( | |||||||
Dividends | ( | ( | |||||||
EmployeeBenefitTrustsharesissued | ( | ||||||||
Sharebasedpayments | |||||||||
Cancellation of treasury shares | ( | ( | |||||||
Balance at 30 June 2024 | ( | ( | ( | ( | |||||
Profit for the year | |||||||||
Othercomprehensiveincome/(expense) | ( | ( | |||||||
Total comprehensive income for the year | ( | ||||||||
EmployeeBenefitTrustsharesissued | ( | ||||||||
Sharebasedpayments | |||||||||
Tax recognised directly in equity | |||||||||
Balance at | ( | ( | ( | ( |
52 weeks to | 53weeksto | ||
29 June 2025 | 30 June 2024 | ||
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 | ( | ( |
AcquisitionofPPE–rightofuseasset | ( | ||
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 of senior revolving credit facility | 27 | ( | ( |
Drawdownofprivateplacementdebt | 27 | ||
Ordinarydividendspaid | ( | ||
Net cash used in financing activities | ( | ( | |
Net decrease 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 | ||||
52 weeks to | 53 weeks to | 52 weeks to | 53 weeks to | 52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | 29 June 2025 | 30 June 2024 | 29 June 2025 | 30 June 2024 | |
£m | £m | £m | £m | £m | £m | |
DFS | 1,091.3 | 1,047.0 | — | — | 1,091.3 | 1,047.0 |
Sofology | 297.0 | 264.8 | — | — | 297.0 | 264.8 |
Other segments | — | — | 195.5 | 198.2 | 195.5 | 198.2 |
Eliminations | — | — | (195.5) | (198.2) | (195.5) | (198.2) |
Gross sales | 1,388.3 | 1,311.8 | — | — | 1,388.3 | 1,311.8 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Total segments gross sales | 1,388.3 | 1,311.8 |
Value added and other sales taxes | (222.5) | (207.3) |
Interest free credit subsidy | (108.8) | (92.4) |
Cost of aftercare products | (26.7) | (25.0) |
Revenue | 1,030.3 | 987.1 |
Of which: | ||
Furniture sales | 977.5 | 935.1 |
Commission on sales of aftercare products | 52.8 | 52.0 |
Revenue | 1,030.3 | 987.1 |
DFS | Sofology | Other Segments | Eliminations | Total | |
£m | £m | £m | £m | £m | |
Revenue | 804.6 | 225.7 | 195.5 | (195.5) | 1,030.3 |
Cost of sales | (383.1) | (98.1) | (48.5) | 81.1 | (448.6) |
Gross profit | 421.5 | 127.6 | 147.0 | (114.4) | 581.7 |
Selling and distribution | |||||
costs (excluding property | |||||
costs) | (234.8) | (62.0) | (109.8) | 84.6 | (322.0) |
Brand contribution | |||||
(segment profit) | 186.7 | 65.6 | 37.2 | (29.8) | 259.7 |
Property costs | (31.2) | ||||
Underlying | |||||
administrative expenses | (71.3) | ||||
Underlying EBITDA | 157.2 |
DFS | Sofology | Other 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 and 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 |
52 weeks to | 53 weeks to | ||
29 June 2025 | 30 June 2024 | ||
Note | £m | £m | |
Underlying EBITDA | 157.2 | 142.0 | |
Non-underlying administrative expenses | 3 | (0.6) | (8.9) |
Depreciation, amortisation and impairments | (85.5) | (91.8) | |
Operating profit | 71.1 | 41.3 | |
Finance income | 0.4 | 0.4 | |
Finance expenses | (38.6) | (41.5) | |
Non-underlying financing costs | — | (1.9) | |
Profit/(loss)before tax | 32.9 | (1.7) |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
United Kingdom | 1,012.2 | 967.4 |
Republic of Ireland | 18.1 | 19.7 |
Total revenue | 1,030.3 | 987.1 |
Depreciation, amortisation | ||||
Additions to non-current assets | and impairment | |||
52 weeks to | 53 weeks to | 52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | 29 June 2025 | 30 June 2024 | |
£m | £m | £m | £m | |
DFS | 20.6 | 35.5 | 61.3 | 67.5 |
Sofology | 4.2 | 12.2 | 18.3 | 18.0 |
Other segments | 3.5 | 7.9 | 5.9 | 6.3 |
Total Group | 28.3 | 55.6 | 85.5 | 91.8 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Net foreign exchange (gains)/losses | (1.6) | 0.8 |
Depreciation on tangible assets (including depreciation on right of use assets) | 71.2 | 77.8 |
Amortisation of intangible assets | 13.0 | 13.7 |
Impairments | 1.3 | 0.3 |
Net loss on disposal of property, plant and equipment | 0.3 | — |
Net gain on disposal of right of use assets | (0.8) | (0.6) |
Cost of inventories recognised as an expense | 456.4 | 435.9 |
Release of provisions (note 20) | (0.5) | (3.4) |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Restructuring costs | 0.7 | 6.5 |
Land slippage costs | 0.5 | 3.1 |
Release of lease guarantee provision | (0.6) | (0.7) |
Fair value lease adjustment | (4.7) | — |
(4.1) | 8.9 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Audit of these financial statements | 0.4 | 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 |
1.0 | 0.9 |
Number of employees | ||
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
Production | 674 | 881 |
Warehouse and transport | 1,184 | 1,341 |
Sales and administration | 2,822 | 2,871 |
5,093 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Wages and salaries | 176.6 | 173.5 |
Social security costs | 19.2 | 16.8 |
Other pension costs | 5.6 | 6.5 |
201.4 | 196.8 | |
Share based payment expense (equitysettled) | 2.8 | 3.2 |
204.2 | 200.0 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Emoluments | 2.4 | 1.4 |
Pension contributions | — | — |
Gain on exercise of share options | — | — |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Finance income | ||
Interest income on bank deposits | 0.3 | 0.4 |
Interest on corporation tax | 0.1 | — |
Total finance income | 0.4 | 0.4 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Finance expense | ||
Interest payable on senior revolving credit facility | (8.7) | (12.6) |
Interest payable on private placement debt | (4.3) | (3.5) |
Bank fees | (1.4) | (0.4) |
Unwind of discount on provisions | — | (0.2) |
Interest on lease liabilities | (24.2) | (24.8) |
Total underlying finance expense | (38.6) | (41.5) |
Non-underlying items: | ||
Refinancing costs | — | (1.9) |
Total finance costs | (38.6) | (43.4) |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Current tax | ||
Current period | 8.2 | 2.4 |
Adjustments for prior years | (0.8) | (2.8) |
Current tax expense/(credit) | 7.4 | (0.4) |
Deferred tax | ||
Origination and reversal of temporary differences | 0.4 | (0.5) |
Adjustments for prior years | 0.9 | 3.9 |
Deferred tax expense | 1.3 | 3.4 |
Total tax expense in income statement | 8.7 | 3.0 |
Total tax expense in income statement | ||
- from continuing operations | 8.7 | 3.0 |
- from discontinued operations | — | — |
8.7 | 3.0 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Profit before tax for the period from continuing and discontinued operations | 32.9 | (1.4) |
Tax using the UK corporation tax rate of 25% (2024:25%) | 8.2 | (0.4) |
Non-deductible expenses | 0.8 | 1.9 |
Effect of tax rates in foreign jurisdictions | 0.1 | (0.1) |
Recognition of previously unrecognised tax losses | — | 0.1 |
Adjustments in respect of share options | (0.5) | 0.4 |
Adjustment in respect of prior years | 0.1 | 1.1 |
Total tax expense | 8.7 | 3.0 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Effective portion of changes in fair value of cash flow hedges | (2.1) | (0.2) |
Net change in fair value of cash flow hedges reclassified to profit or loss | (0.6) | 1.5 |
Realised gain from equity | 0.9 | — |
(1.8) | 1.3 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
pence | pence | |
Basic earnings/(loss)per share | ||
- from continuing operations | 10.5 | (2.0) |
- from discontinued operations | — | 0.1 |
Total basic earnings/(loss)per share | 10.5 | (1.9) |
Diluted earnings/(loss)per share | ||
- from continuing operations | 10.3 | (2.0) |
- from discontinued operations | — | 0.1 |
Total diluted earnings/(loss)per share | 10.3 | (1.9) |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Profit/(loss)for the period attributable to equity holders of the parent company | ||
- from continuing operations | 24.2 | (4.7) |
- from discontinued operations | — | 0.3 |
24.2 | (4.4) |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
No. | No. | |
Weighted average number of shares in issue for basic earnings per share | 230,954,285 | 230,566,306 |
Dilutive effect of employee share based payment awards | 4,018,845 | — |
Weighted average number of shares in issue for diluted earnings per share | 234,973,130 | 230,566,306 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Continuing operations | ||
Profit/(loss)for the period attributable to equity holders of the parent company | 24.2 | (4.7) |
Non-underlying (profit)/loss after tax | (3.1) | 8.1 |
Underlying profit for the period attributable to equity holders of the parent | ||
company from continuing operations | 21.1 | 3.4 |
Land and | Plant and | Motor | Right of | ||
buildings | equipment | vehicles | use assets | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
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 |
Reclassifications | (0.8) | — | — | 0.8 | — |
Additions | — | 8.7 | 0.3 | 8.0 | 17.0 |
Remeasurements | — | — | — | 9.7 | 9.7 |
Disposals | — | (6.0) | (3.7) | (5.8) | (15.5) |
Balance at 29 June 2025 | 13.6 | 226.2 | 3.7 | 586.5 | 830.0 |
Depreciation and impairments | |||||
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 |
Reclassifications | (1.4) | — | — | 1.4 | — |
Depreciation charge for the period | 0.3 | 16.7 | 0.2 | 54.0 | 71.2 |
Impairments | — | 0.7 | — | 0.6 | 1.3 |
Disposals | — | (5.7) | (3.7) | (5.2) | (14.6) |
Balance at 29 June 2025 | 1.3 | 163.5 | 3.5 | 309.6 | 477.9 |
Net book value | |||||
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 |
At 29 June 2025 | 12.3 | 62.7 | 0.2 | 276.9 | 352.1 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Discontinued operations | ||
Profit/(loss)for the period attributable to equity holders of the parent company | — | 0.3 |
Non-underlying (profit)/loss after tax | — | (0.3) |
Underlying loss for the period attributable to equity holders of the parent | ||
company from discontinued operations | — | — |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
No. | No. | |
Weighted average number of shares in issue for basic earnings per share | 230,954,285 | 230,566,306 |
Dilutive effect of employee share based payment awards | 4,018,845 | 452,561 |
Weighted average number of shares in issue for diluted earnings per share | 234,973,130 | 231,018,867 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
pence | pence | |
Underlying basic earnings per share | ||
- from continuing operations | 9.2 | 1.5 |
- from discontinued operations | — | — |
Total underlying basic earnings per share | 9.2 | 1.5 |
Underlying diluted earnings per share | ||
- from continuing operations | 9.0 | 1.5 |
- from discontinued operations | — | — |
Total underlying diluted earnings per share | 9.0 | 1.5 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Current lease liabilities | 64.2 | 75.1 |
Non-current lease liabilities | 288.7 | 326.6 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Interest on lease liabilities | (24.2) | (24.8) |
Variable lease payments not included in the measurement of lease liabilities | (1.9) | (0.3) |
Income from subleasing right of use assets | 0.1 | 0.3 |
Expenses relating to short-term leases and low value leases | — | — |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Total cash outflow for lease liabilities | 88.7 | 92.4 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Less than one year | 0.1 | — |
Within 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | After 5 years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
29 June 2025 | 0.7 | 0.9 | 0.9 | 0.6 | 0.6 | 2.8 | 6.5 |
30 June 2024 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.8 |
Property | Vehicles | Equipment | Total | |
£m | £m | £m | £m | |
Cost | ||||
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 |
Reclassifications | 0.8 | — | — | 0.8 |
Additions | 2.0 | 6.0 | — | 8.0 |
Remeasurements | 9.7 | — | — | 9.7 |
Disposals | (1.5) | (4.3) | — | (5.8) |
At 29 June 2025 | 546.2 | 38.4 | 1.9 | 586.5 |
Depreciation and impairment | ||||
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 |
Reclassifications | 1.4 | — | — | 1.4 |
Depreciation charge for the period | 47.2 | 6.7 | 0.1 | 54.0 |
Disposals | (1.5) | (3.7) | — | (5.2) |
Impairments | 0.6 | — | — | 0.6 |
At 29 June 2025 | 288.9 | 18.9 | 1.8 | 309.6 |
Net book value | ||||
At 25 June 2023 | 295.2 | 17.1 | 0.3 | 312.6 |
At 30 June 2024 | 294.0 | 20.8 | 0.2 | 315.0 |
At 29 June 2025 | 257.3 | 19.5 | 0.1 | 276.9 |
Computer | Brand | |||
software | names | Goodwill | Total | |
£m | £m | £m | £m | |
Cost | ||||
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 |
Additions | 11.3 | — | — | 11.3 |
Disposals | (0.5) | — | — | (0.5) |
Balance at 29 June 2025 | 91.2 | 14.8 | 509.3 | 615.3 |
Amortisation and impairments | ||||
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 |
Amortisation charge for the period | 11.6 | 1.4 | — | 13.0 |
Disposals | (0.5) | — | — | (0.5) |
Balance at 29 June 2025 | 71.9 | 11.2 | 1.0 | 84.1 |
Net book value | ||||
At 25 June 2023 | 22.0 | 6.4 | 508.3 | 536.7 |
At 30 June 2024 | 19.6 | 5.0 | 508.3 | 532.9 |
At 29 June 2025 | 19.3 | 3.6 | 508.3 | 531.2 |
Goodwill | ||
29 June 2025 | 30 June 2024 | |
£m | £m | |
DFS Trading Limited | 479.9 | 479.9 |
Sofology Limited | 28.4 | 28.4 |
508.3 | 508.3 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Fixed asset timing differences | 2.8 | 1.8 |
IFRS 16 transition impact | 5.1 | 7.8 |
Remeasurement of derivatives to fair value | 2.1 | 0.3 |
Brand names | (0.8) | (1.1) |
Share based payments | 1.9 | 0.5 |
Other temporary differences | 0.5 | 1.5 |
Net tax assets | 11.6 | 10.8 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
At start of period | 10.8 | 15.5 |
Credited/(charged) to the income statement: | ||
Fixed asset timing differences | 1.0 | (2.6) |
Unwind of IFRS 16 transition impact | (2.7) | (1.4) |
Brand names | 0.3 | 0.4 |
Share based payments | 0.9 | (0.2) |
Other temporary differences | (1.0) | 0.4 |
Recognised in the statement of comprehensive income | 1.8 | (1.3) |
Recognised in the statement of changes in equity | 0.5 | — |
At end of period | 11.6 | 10.8 |
11 INVESTMENTS IN SUBSIDIARIES |
The following companies are incorporated in England & Wales, with the exception of Coin Retail Limited |
(Jersey)which is incorporated in Jersey. They are all wholly owned by the Group and have been |
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 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Current | ||
Foreign exchange contracts | — | 0.1 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Non-current | ||
Foreign exchange contracts | 0.3 | — |
Current | ||
Foreign exchange contracts | 8.1 | 1.2 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Senior revolving credit facility | 57.0 | 139.0 |
Private placement debt | 50.0 | 50.0 |
Unamortised issue costs | (1.7) | (1.6) |
105.3 | 187.4 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Raw materials and consumables | 6.6 | 6.7 |
Finished goods and goods for resale | 59.8 | 62.8 |
66.4 | 69.5 | |
Write-down to net realisable value | (9.8) | (10.5) |
56.6 | 59.0 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Trade receivables | 10.5 | 6.7 |
Prepayments | 4.7 | 4.0 |
Accrued income | 0.2 | 0.1 |
Other receivables | 0.4 | 1.2 |
15.8 | 12.0 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Current | ||
Payments received on account | 50.4 | 40.9 |
Trade payables | 91.6 | 100.4 |
Other creditors including other tax and social security | 36.1 | 26.1 |
Accruals | 53.7 | 41.9 |
231.8 | 209.3 |
Number of shares | Ordinary shares | |
‘000 | £m | |
Ordinary shares of £0.10 each Allotted, called up and fully paid | ||
At the start and end of the financial period | 236,000 | 23.6 |
Guarantee | Property | Other | ||
provision | provisions | provisions | Total | |
£m | £m | £m | £m | |
Balance at 30 June 2024 | 6.9 | 7.5 | 0.9 | 15.3 |
Provisions made during the period | 7.7 | 2.1 | 1.7 | 11.5 |
Provisions used during the period | (6.3) | (0.9) | — | (7.2) |
Provisions released during the period | — | (0.2) | (0.3) | (0.5) |
Balance at 29 June 2025 | 8.3 | 8.5 | 2.3 | 19.1 |
Current | 7.0 | 4.0 | 2.0 | 13.0 |
Non-current | 1.3 | 4.5 | 0.3 | 6.1 |
8.3 | 8.5 | 2.3 | 19.1 |
52 weeks to | 53 weeks to | ||
Pence per | 29 June 2025 | 30 June 2024 | |
ordinary share | £m | £m | |
Final dividend for FY23 | 3.0p | — | 6.9 |
Interim ordinary dividend for FY24 | 1.1p | — | 2.5 |
— | 9.4 |
Less than | |||||
1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
29 June 2025 | £m | £m | £m | £m | £m |
Trade and other payables | 145.3 | — | — | — | 145.3 |
Lease liabilities | 87.6 | 78.2 | 171.0 | 112.9 | 449.7 |
Senior revolving credit facility | 4.2 | 4.2 | 63.6 | — | 72.0 |
Private placement debt | 4.3 | 4.3 | 34.0 | 25.4 | 68.0 |
Other liabilities | 13.0 | 4.5 | 1.1 | 0.5 | 19.1 |
254.4 | 91.2 | 269.7 | 138.8 | 754.1 | |
Derivatives: net settled | — | — | — | — | — |
Derivatives: gross settled | — | — | — | — | — |
Cash in flows | (111.1) | (10.7) | — | — | (121.8) |
Cash out flows | 119.4 | 11.0 | — | — | 130.4 |
Total cash flows | 262.7 | 91.5 | 269.7 | 138.8 | 762.7 |
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 |
Private placement debt | 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 |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Financial assets | ||
Derivatives in designated hedging relationships | — | 0.1 |
Loans and receivables | 10.9 | 7.9 |
Cash | 13.9 | 26.8 |
Financial liabilities | ||
Derivatives in designated hedging relationships | (8.4) | (1.2) |
Senior revolving credit facility | (55.3) | (137.4) |
Private placement debt | (50.0) | (50.0) |
Bank overdraft | (13.9) | (2.6) |
Finance lease obligations | (352.9) | (401.7) |
29 June 2025 | 30 June 2024 | |||
Notional amount | Fair value | Notional amount | Fair value | |
£m | £m | £m | £m | |
Derivatives in designated hedging relationships | ||||
US Dollar | 130.5 | (8.4) | 117.3 | (1.2) |
Assets | Liabilities | |||
29 June 2025 | 30 June 2024 | 29 June 2025 | 30 June 2024 | |
£m | £m | £m | £m | |
US Dollar | 1.1 | 14.5 | (18.2) | (18.5) |
Euro | 5.7 | 5.8 | (0.3) | (1.4) |
Income statement | Equity | |||
52 weeks to | 53 weeks to | 52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | 29 June 2025 | 30 June 2024 | |
£m | £m | £m | £m | |
US Dollar | 1.7 | 0.4 | (12.2) | (11.6) |
Euro | (0.5) | (0.4) | — | — |
52 weeks ended 29 June 2025 | |||||
DSP | LTIP | DBS | RSP | SAYE | |
No. | No. | No. | No. | No. | |
Outstanding at the beginning of the period | — | 3,934,713 | 121,355 | 5,013,705 | 11,003,088 |
Granted | 2,414,615 | — | — | — | 1,628,837 |
Forfeited | (44,431) | (771,752) | (19,538) | (509,456) | (256,082) |
Exercised | — | — | (60,211) | (286,163) | (49,491) |
Lapsed | — | (455,805) | — | (303,891) | (385,263) |
Cancelled | — | — | — | — | (1,248,880) |
Outstanding at the end of the period | 2,370,184 | 2,707,156 | 41,606 | 3,914,195 | 10,692,209 |
Weighted average remaining contractual | |||||
life (months) | 29.9 | 9.3 | 3.8 | 11.5 | 16.2 |
Weighted average share price at exercise | — | — | — | £1.34 | £1.41 |
53 weeks ended 30 June 2024 | |||||
DSP | LTIP | DBS | RSP | SAYE | |
No. | No. | No. | No. | No. | |
Outstanding at the beginning of the period | — | 2,567,546 | 60,211 | 3,765,977 | 10,925,424 |
Granted | — | 2,034,223 | 61,144 | 2,678,998 | 4,627,564 |
Forfeited | — | (108,699) | — | (626,562) | (341,719) |
Exercised | — | — | — | (402,385) | (38,425) |
Lapsed | — | (558,357) | — | (402,323) | (495,001) |
Cancelled | — | — | — | — | (3,674,755) |
Outstanding at the end of the period | — | 3,934,713 | 121,355 | 5,013,705 | 11,003,088 |
Weighted average remaining contractual | |||||
life (months) | — | 19.2 | 9.7 | 20.0 | 23.1 |
Weighted average share price at exercise | — | — | — | £1.02 | £1.14 |
52 weeks to | 53 weeks to | ||
29 June 2025 | 30 June 2024 | ||
Note | £m | £m | |
Profit/(loss)for the period | 24.2 | (4.4) | |
Adjustments for: | |||
Income tax expense | 6 | 8.7 | 3.0 |
Finance income | 5 | (0.4) | (0.4) |
Finance expenses | 5 | 38.6 | 41.5 |
Exceptional financing costs | 5 | — | 1.9 |
Depreciation of property, plant and equipment | 8 | 17.2 | 22.0 |
Depreciation of right of use assets | 9 | 54.0 | 55.8 |
Amortisation of intangible assets | 10 | 13.0 | 13.7 |
Impairment of assets | 8 | 1.3 | 0.3 |
Loss on sale of property, plant and equipment | 3 | 0.3 | 2.0 |
Gain on disposal of right of use assets | 3 | (0.8) | (0.6) |
Share based payment expense | 25 | 2.8 | 3.2 |
Foreign exchange impact on cash flow hedges | 1.1 | (1.3) | |
Increase in trade and other receivables | (3.8) | (0.9) | |
Decrease/(increase)in inventories | 2.4 | (3.2) | |
Increase/(decrease)intrade and other payables | 22.5 | (15.9) | |
Increase in provisions | 3.8 | 2.2 | |
Net cash from operating activities before tax | 184.9 | 118.9 | |
Tax paid | (3.7) | (3.0) | |
Net cash from operating activities | 181.2 | 115.9 |
Othernon-cash | ||||
30 June 2024 | Cashflow | changes | 29 June 2025 | |
£m | £m | £m | £m | |
Cash in hand, at bank | 26.8 | (12.9) | — | 13.9 |
Bank overdraft | (2.6) | (11.3) | — | (13.9) |
Cash and cash equivalents | ||||
(including bank overdraft) | 24.2 | (24.2) | — | — |
Senior revolving credit facility | (137.4) | 82.0 | 0.1 | (55.3) |
Private placement debt | (50.0) | — | — | (50.0) |
Lease liabilities | (401.7) | 88.7 | (39.9) | (352.9) |
Total net debt | (564.9) | 146.5 | (39.8) | (458.2) |
DSP - no holding | DSP - two year | ||
period | holding period | SAYE | |
Grant date | 12 December 2024 | 12 December 2024 | 12 November 2024 |
Share price at date of grant | £1.44 | £1.44 | £1.39 |
Exercise price | — | — | £1.08 |
Volatility1 | — | 29.07% | 34.35% |
Expected life | 3 years | 5 years | 3.43 years |
Risk-free rate1 | — | 4.15% | 4.11% |
Dividend yield | — 2 | — 2 | 0.79% |
Fair value per share | £1.44 | £1.27 | £0.54 |
52 weeks to 29 June 2025 | 53 weeks to | |||
30 June 2024 | ||||
Underlying | Non-underlying | Total | Total | |
£m | £m | £m | £m | |
Revenue | — | — | — | — |
Cost of sales | — | — | — | — |
Gross profit | — | — | — | — |
Selling and distribution costs | — | — | — | — |
Administrative expenses | — | — | — | 0.3 |
Operating profit before depreciation, amortisation and impairment | — | — | — | 0.3 |
Depreciation | — | — | — | — |
Impairment | — | — | — | — |
Operating profit | — | — | — | 0.3 |
Finance expenses | — | — | — | — |
Profit before tax | — | — | — | 0.3 |
Taxation | — | — | — | — |
Profit for the period from discontinued | ||||
operations | — | — | — | 0.3 |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Closure credits | — | (0.3) |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Net cash from operating activities | — | — |
Net cash used in investing activities | — | — |
Net cash used in financing activities | — | — |
Net decrease in cash and cash equivalents | — | — |
Cash and cash equivalents at beginning of period | 0.3 | 0.3 |
Net cash and cash equivalents (including bank overdraft) at end of period | 0.3 | 0.3 |
Othernon-cash | ||||
25 June 2023 | Cashflow | 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) |
Private placement debt | — | (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) |
52 weeks to | 53 weeks to | |
29 June 2025 | 30 June 2024 | |
£m | £m | |
Emoluments | 5.0 | 4.2 |
Share based payments expense | 0.4 | 0.3 |
Company contributions to money purchase schemes | 0.2 | 0.1 |
5.6 | 4.6 |