| 2024 | 2023 | ||
| Note | £m | £m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
| Gross profit | 2 | ||
| Other income | 5 | ||
| Operating expenses | 6 | ( | ( |
Operating profit | |||
| Finance income | 7 | ||
| Finance costs | 7 | ( | ( |
Profit before tax | |||
| Tax on profit | 8 | ( | ( |
Profit attributable to equity holders | |||
| Earnings per share (pence) | |||
| Basic earnings per share | 9 | ||
| Diluted earnings per share | 9 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Non-current assets | |||||
| Intangible assets | 11 | 1.6 | 2.7 | ||
| Property, plant and equipment | 12 | 90.1 | 83.3 | ||
| Right-of-use assets | 13 | 22.4 | 23.0 | ||
| Loans and receivables | 14 | 2.6 | 1.5 | ||
| Investment in subsidiary undertakings | 15 | 125.9 | 113.6 | ||
| Investment in associates | 16 | – | 0.7 | ||
| Retirement benefit surplus | 27 | 17.6 | 17. 7 | ||
260.2 | 242.5 | ||||
| Current assets | |||||
| Inventories | 19 | 28.1 | 22.7 | ||
| Trade and other receivables | 20 | 49.2 | 44.7 | ||
| Derivative financial instruments | 14 | – | 0.1 | ||
Current tax asset | 2.1 | 1.6 | |||
| Short-term investments | 17 | 20.0 | 40.0 | ||
| Cash and cash equivalents | 18 | 22.4 | 11.5 | ||
121.8 | 120.6 | ||||
Total assets | 382.0 | 363.1 | |||
| Current liabilities | |||||
| Loans and other borrowings | 21 | – | – | ||
| Trade and other payables | 22 | 59.6 | 60.5 | ||
| Derivative financial instruments | 14 | 0.3 | 0.1 | ||
| Lease liabilities | 13, 21 | 3.1 | 2.9 | ||
| Provisions | 23 | 0.3 | 0.6 | ||
Current tax liabilities | – | – | |||
63.3 | 64.1 | ||||
| Non-current liabilities | |||||
| Deferred tax liabilities | 25 | 12.9 | 11.8 | ||
| Lease liabilities | 13, 21 | 17.0 | 18.4 | ||
| Contingent consideration | 24 | – | 0.8 | ||
29.9 | 31.0 | ||||
| Capital and reserves | |||||
| Share capital | 28 | 4.7 | 4.7 | ||
| Share premium account | 28 | 0.9 | 0.9 | ||
| Share options reserve | 28 | 4.0 | 3.3 | ||
| Other reserves | 28 | ( | (0.1) | 0.1 | |
| Retained earnings | 28 | 279.3 | 259.0 | ||
288.8 | 268.0 | ||||
Total equity and liabilities | 382.0 | 363.1 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
Profit for the year | 35.3 | 45.0 | |||
| Other comprehensive income | |||||
| Items that will not be reclassified to profit or loss | |||||
| Remeasurements on defined benefit pension plans | 27 | ( | 0.7 | (1.5) | |
Deferred tax movements on items above Items that will be or have been reclassified to profit or loss | 25 | ( | (0.2) | 0.6 | |
| (Loss)/gains arising on cash flow hedges during the period | 14 | ( | (0.3) | 0.2 | |
| Deferred tax movements on items above | 25 | 0.1 | – | ||
Other comprehensive income/(expense) for the year, net of tax | ( | 0.3 | (0.7) | ||
Total comprehensive income attributable to equity holders of the parent | 35.6 | 44.3 |
| Share | Share | ||||||||
| Share | premium | options | Other | Retained | |||||
| capital | account | reserve | reserves | earnings | Total | ||||
Group | Note | £m | £m | £m | £m | £m | £m | ||
At 29 January 2023 | |||||||||
Profit for the year | |||||||||
Other comprehensive (expense)/income | ( | ||||||||
Total comprehensive (expense)/income for the year | ( | ||||||||
| Company shares purchased for use by employee benefit trusts | 28 | ( | ( | ||||||
Proceeds on disposal of shares by employee benefit trusts | |||||||||
| Recognition of share-based payment costs | 29 | ||||||||
Transfer of reserve on share award | ( | ( | |||||||
| Deferred tax on items taken direct to reserves | 25 | ||||||||
| Dividends paid | 10 | ( | ( | ||||||
At 28 January 2024 | ( | ||||||||
| Share | Share | Non– | |||||||
| Share | premium | options | Other | Retained | controlling | ||||
| capital | account | reserve | reserves | earnings | Total | interests | Total | ||
Group | Note | £m | £m | £m | £m | £m | £m | £m | £m |
At 30 January 2022 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive income/(expense) | ( | ( | ( | ||||||
Total comprehensive income for the year | |||||||||
| Company shares purchased for use by employee benefit trusts | 28 | ( | ( | ( | |||||
| Recognition of share-based payment costs | 29 | ||||||||
Transfer of reserve on share award | ( | ||||||||
Derecognition of put liability | ( | ||||||||
Recognition of liabilities with non-controlling interests | ( | ||||||||
| Dividends paid | 10 | ( | ( | ( | |||||
At 29 January 2023 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Operating activities | |||||
Profit for the period before tax | 44.9 | 53.7 | |||
| Adjustments for: | |||||
Interest and dividends receivable | 7 | ( | ( | (8.4) | (22.5) |
Interest payable | 7 | 0.2 | 0.3 | ||
Impairment of investment in associate | 16 | 0.7 | – | ||
Write off of loans and receivables | 1.5 | – | |||
Contingent consideration | 24 | ( | (0.8) | 0.8 | |
Revaluation of put liability | ( | – | – | ||
Depreciation of property, plant and equipment | 3 | 10.6 | 9.3 | ||
Amortisation of intangible assets | 3 | 1.1 | 1.2 | ||
Share-based payment costs | 2.1 | 2.0 | |||
Gain on sale of property, plant and equipment | ( | ( | (0.5) | (1.0) | |
Operating cash flows before movements in working capital | 51.4 | 43.8 | |||
Increase in inventories | ( | ( | (5.4) | (1.7) | |
Increase in receivables | ( | ( | (6.3) | (7.5) | |
Increase in payables | 9.9 | 15.7 | |||
Difference between employer pension contributions and amounts recognised in the income statement | ( | – | (4.9) | ||
Cash generated by operations | 49.6 | 45.4 | |||
Tax paid | ( | ( | (11.2) | (6.8) | |
Net cash from operating activities | 38.4 | 38.6 | |||
| Investing activities | |||||
Acquisition of subsidiary (net of cash acquired) | 15 | ( | ( | (12.3) | (23.3) |
Dividends received | – | 8.0 | |||
Loans made | (0.8) | (1.8) | |||
Purchase of property, plant and equipment | ( | ( | (17.7) | (14.6) | |
Proceeds on sale of property, plant and equipment | 0.6 | 1.6 | |||
Funds placed on fixed term deposit | 17 | ( | ( | (20.0) | (40.0) |
Funds returned from fixed term deposit | 17 | 40.0 | – | ||
Interest received | 1.4 | 0.1 | |||
Net cash used in investing activities | ( | ( | (8.8) | (70.0) | |
| Financing activities | |||||
Acquisition of minority interest | 15 | ( | – | – | |
Loans made | 5.0 | – | |||
Loans repaid | 21 | ( | ( | (5.0) | – |
Lease payments | 21 | ( | ( | (1.7) | (1.5) |
Purchase of Company shares by employee benefit trusts | 28 | ( | ( | (3.6) | (0.7) |
Proceeds from disposal of Company shares by employee benefit trusts | 28 | 1.3 | – | ||
Dividends paid | 10 | ( | ( | (14.7) | (13.9) |
Interest paid | ( | ( | – | (0.1) | |
Net cash used in financing activities | ( | ( | (18.7) | (16.2) | |
Net increase/(decrease) in cash and cash equivalents | ( | 10.9 | (47.6) | ||
Cash and cash equivalents at beginning of year | 11.5 | 59.1 | |||
Cash and cash equivalents at end of year | 22.4 | 11.5 |
| Cocktail | ||||
| Soft drinks | solutions | Other | Total | |
| Year ended 28 January 2024 | £m | £m | £m | £m |
Total revenue | 346.6 | 42.9 | 10.5 | 400.0 |
Gross profit | 135.6 | 15.4 | 3.2 | 154.2 |
| Cocktail | ||||
| Soft drinks | solutions | Other | Total | |
| Year ended 29 January 2023 | £m | £m | £m | £m |
Total revenue | 266.6 | 42.8 | 8.2 | 317.6 |
Gross profit | 109.6 | 16.2 | 2.3 | 128.1 |
| 2024 | 2023 | |
| Revenue | £m | £m |
UK | 383.0 | 303.7 |
Rest of the world | 17.0 | 13.9 |
400.0 | 317.6 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Depreciation of property, plant and equipment | 12 | 9.4 | 8.2 |
Depreciation of right-of-use assets | 13 | 1.8 | 1.6 |
Amortisation of intangible assets | 11 | 1.1 | 1.2 |
Cost of inventories charged in cost of sales | 245.8 | 189.5 | |
Trade receivables impairment movement | 20 | (0.1) | 0.1 |
Staff costs | 4 | 69.5 | 55.6 |
| 2024 | 2023 | |
| £’000 | £’000 | |
| Statutory audit services | ||
Fees payable to the auditor of the parent Company and consolidated accounts | 354 | 229 |
Audit-related assurance services | 37 | 35 |
Other services | – | 6 |
2024 | 2023 | |
| Average monthly number of people employed by the Group (including executive directors) | ||
Production and distribution | 653 | 644 |
Administration | 384 | 293 |
1,037 | 937 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 56.6 | 44.2 |
Social security costs | 6.3 | 5.4 |
Share-based payments | 2.1 | 2.0 |
Pension costs – defined contribution plans | 4.5 | 4.0 |
69.5 | 55.6 |
| 2024 | 2023 | |
| £m | £m | |
Gain on sale of property | – | 1.3 |
– | 1.3 |
| 2024 | 2023 | |
| £m | £m | |
Distribution costs (including selling costs) | 53.2 | 48.7 |
Administration costs | 50.9 | 35.4 |
104.1 | 84.1 |
| 2024 | 2023 | |
| Finance income | £m | £m |
Interest on short-term deposits | 1.3 | 0.5 |
Finance income relating to defined benefit pension plans | 0.1 | – |
1.4 | 0.5 | |
| Finance costs | ||
Interest payable | 0.1 | 0.2 |
Lease interest | 0.1 | 0.1 |
Unwind of discount | – | 1.1 |
0.2 | 1.4 |
| 2024 | 2023 | |
| Group | £m | £m |
| Charge/(credit) to the income statement | ||
Current tax on profits for the year | 11.5 | 7.0 |
Adjustments in respect of prior years | 0.2 | 0.7 |
Total current tax expense | 11.7 | 7. 7 |
| Deferred tax | ||
| Origination and reversal of: | ||
Temporary differences | 1.4 | 3.5 |
Adjustments in respect of prior years | (0.3) | (0.7) |
Total deferred tax expense (Note 25) | 1.1 | 2.8 |
Total tax expense | 12.8 | 10.5 |
| 2024 | 2024 | 2023 | 2023 | |
| £m | % | £m | % | |
Profit before tax | 51.3 | 44.4 | ||
Tax at 24.0% (2023: 19.0%) | 12.3 | 24.0 | 8.4 | 19.0 |
| Tax effects of: | ||||
Items that are not deductible in determining taxable profit | 0.6 | 1.2 | 2.1 | 4.6 |
Current tax adjustment in respect of prior years | 0.2 | 0.4 | 0.7 | 1.6 |
Deferred tax adjustment in respect of prior years | (0.3) | (0.6) | (0.7) | (1.6) |
Total tax expense | 12.8 | 25.0 | 10.5 | 23.6 |
2024 | 2023 | |
Profit attributable to equity holders of the Company (£m) | 38.5 | 33.9 |
Weighted average number of ordinary shares in issue | 111,289,068 | 111,258,209 |
Basic earnings per share (pence) | 34.59 | 30.47 |
| 2024 | 2023 | 2024 | 2023 | |
| per share | per share | £m | £m | |
Final dividend | 10.60p | 10.00p | 11.8 | 11.1 |
Interim dividend | 2.9 | 2.8 | ||
14.7 | 13.9 |
| 2024 | 2023 | |
| per share | per share | |
Final dividend | 12.40p | 10.60p |
Interim dividend | 2.65p | 2.50p |
Total dividend payable | 15.05p | 13.10p |
| Software | ||||||
| Customer | Water | development | ||||
| Goodwill | Brands | relationships | rights | costs | Total | |
| Group | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
At 30 January 2022 | 40.0 | 65.5 | 3.9 | 0.7 | 11.8 | 121.9 |
Additions | 1.9 | 16.9 | – | – | – | 18.8 |
At 29 January 2023 | 41.9 | 82.4 | 3.9 | 0.7 | 11.8 | 140.7 |
Additions | 3.3 | 12.0 | – | – | – | 15.3 |
At 28 January 2024 | 45.2 | 94.4 | 3.9 | 0.7 | 11.8 | 156.0 |
| Amortisation | ||||||
At 30 January 2022 | 3.6 | 7. 3 | 3.9 | 0.7 | 7. 8 | 23.3 |
Amortisation for the year | – | – | – | – | 1.2 | 1.2 |
At 29 January 2023 | 3.6 | 7.3 | 3.9 | 0.7 | 9.0 | 24.5 |
Amortisation for the year | – | – | – | – | 1.1 | 1.1 |
At 28 January 2024 | 3.6 | 7.3 | 3.9 | 0.7 | 10.1 | 25.6 |
| Carrying amounts | ||||||
At 28 January 2024 | 41.6 | 87.1 | – | – | 1.7 | 130.4 |
At 29 January 2023 | 38.3 | 75.1 | – | – | 2.8 | 116.2 |
| Software | ||||||
| Customer | Water | development | ||||
| Goodwill | Brands | relationships | rights | costs | Total | |
| Company | £m | £m | £m | £m | £m | £m |
| Cost | ||||||
At 30 January 2022 | 1.9 | 7. 3 | 1.0 | 0.7 | 11.8 | 22.7 |
At 29 January 2023 | 1.9 | 7. 3 | 1.0 | 0.7 | 11.8 | 22.7 |
At 28 January 2024 | 1.9 | 7.3 | 1.0 | 0.7 | 11.8 | 22.7 |
| Amortisation | ||||||
At 30 January 2022 | 1.9 | 7. 3 | 1.0 | 0.7 | 7.9 | 18.8 |
Amortisation for the year | – | – | – | – | 1.2 | 1.2 |
At 29 January 2023 | 1.9 | 7. 3 | 1.0 | 0.7 | 9.1 | 20.0 |
Amortisation for the year | – | – | – | – | 1.1 | 1.1 |
At 28 January 2024 | 1.9 | 7.3 | 1.0 | 0.7 | 10.2 | 21.1 |
| Carrying amounts | ||||||
At 28 January 2024 | – | – | – | – | 1.6 | 1.6 |
At 29 January 2023 | – | – | – | – | 2.7 | 2.7 |
| Goodwill | Brands | Total | |
| At 28 January 2024 | £m | £m | £m |
Rubicon | 21.0 | 43.0 | 64.0 |
FUNKIN | 14.4 | 6.8 | 21.2 |
MOMA | 1.0 | 8.4 | 9.4 |
Boost | 1.9 | 16.9 | 18.8 |
Rio Tropical | 3.3 | 12.0 | 15.3 |
Total | 41.6 | 87.1 | 128.7 |
| Goodwill | Brands | Total | |
| At 29 January 2023 | £m | £m | £m |
Rubicon | 21.0 | 43.0 | 64.0 |
FUNKIN | 14.4 | 6.8 | 21.2 |
MOMA | 1.0 | 8.4 | 9.4 |
Boost | 1.9 | 16.9 | 18.8 |
Total | 38.3 | 75.1 | 113.4 |
2024 | 2023 | |||
| Long-term | Long-term | |||
| growth rate | Discount rate | growth rate | Discount rate | |
| % | % | % | % | |
Rubicon | 3.0 | 10.7 | 3.0 | 9.5 |
FUNKIN | 3.0 | 10.7 | 3.0 | 9.5 |
MOMA | 3.0 | 10.7 | 3.0 | 9.5 |
Boost | 3.0 | 10.7 | 2.3 | 9.5 |
Rio Tropical | 1.9 | 14.4 | – | – |
Land and buildings | Plant, | ||||
| equipment | Assets under | ||||
| Freehold | Long leasehold | and vehicles | construction | Total | |
| Group | £m | £m | £m | £m | £m |
| Cost or deemed cost | |||||
At 30 January 2022 | 65.5 | 0.4 | 113.2 | 3.9 | 183.0 |
Additions | 0.4 | – | 4.0 | 12.6 | 17.0 |
Transfer from assets under construction | 0.3 | – | 0.3 | (0.6) | – |
Disposals | (0.3) | – | (6.9) | – | (7.2) |
At 29 January 2023 | 65.9 | 0.4 | 110.6 | 15.9 | 192.8 |
Additions | 0.1 | – | 2.6 | 13.2 | 15.9 |
Transfer from assets under construction | 0.4 | – | 13.0 | (13.4) | – |
Disposals | – | – | (8.9) | – | (8.9) |
At 28 January 2024 | 66.4 | 0.4 | 117.3 | 15.7 | 199.8 |
| Depreciation | |||||
At 30 January 2022 | 8.1 | 0.4 | 80.7 | – | 89.2 |
Amount charged for year | 0.8 | – | 7. 4 | – | 8.2 |
Disposals | (0.1) | – | (7.0) | – | (7.1) |
At 29 January 2023 | 8.8 | 0.4 | 81.1 | – | 90.3 |
Amount charged for year | 0.7 | – | 8.7 | – | 9.4 |
Disposals | – | – | (8.9) | – | (8.9) |
At 28 January 2024 | 9.5 | 0.4 | 80.9 | – | 90.8 |
| Net book value | |||||
At 28 January 2024 | 56.9 | – | 36.4 | 15.7 | 109.0 |
At 29 January 2023 | 57.1 | – | 29.5 | 15.9 | 102.5 |
Land and buildings | Plant, | ||||
| equipment | Assets under | ||||
| Freehold | Long leasehold | and vehicles | construction | Total | |
| Company | £m | £m | £m | £m | £m |
| Cost or deemed cost | |||||
At 30 January 2022 | 42.6 | 0.3 | 112.3 | 3.9 | 159.1 |
Additions | 0.4 | – | 3.9 | 12.6 | 16.9 |
Transfer from assets under construction | 0.3 | – | 0.3 | (0.6) | – |
Disposals | (0.3) | – | (7.0) | – | (7. 3) |
At 29 January 2023 | 43.0 | 0.3 | 109.5 | 15.9 | 168.7 |
Additions | 0.1 | – | 2.5 | 13.2 | 15.8 |
Transfer from assets under construction | 0.4 | – | 13.0 | (13.4) | – |
Disposals | – | – | (8.9) | – | (8.9) |
At 28 January 2024 | 43.5 | 0.3 | 116.1 | 15.7 | 175.6 |
| Depreciation | |||||
At 30 January 2022 | 4.5 | 0.3 | 79.9 | – | 84.7 |
Amount charged for year | 0.5 | – | 7.2 | – | 7.7 |
Disposals | (0.1) | – | (6.9) | – | (7.0) |
At 29 January 2023 | 4.9 | 0.3 | 80.2 | – | 85.4 |
Amount charged for year | 0.5 | – | 8.5 | – | 9.0 |
Disposals | – | – | (8.9) | – | (8.9) |
At 28 January 2024 | 5.4 | 0.3 | 79.8 | – | 85.5 |
| Net book value | |||||
At 28 January 2024 | 38.1 | – | 36.3 | 15.7 | 90.1 |
At 29 January 2023 | 38.1 | – | 29.3 | 15.9 | 83.3 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Right-of-use assets | ||||
Buildings | 1.6 | 1.8 | 18.8 | 18.9 |
Plant, equipment and vehicles | 3.6 | 3.6 | 3.6 | 4.1 |
5.2 | 5.4 | 22.4 | 23.0 | |
| Lease liabilities | ||||
Current | 1.8 | 1.5 | 3.1 | 2.9 |
Non-current | 3.1 | 3.6 | 17.0 | 18.4 |
4.9 | 5.1 | 20.1 | 21.3 |
| 2024 | 2023 | |
| £m | £m | |
| Depreciation charge of right-of-use assets | ||
Buildings | 0.5 | 0.6 |
Plant, equipment and vehicles | 1.3 | 1.0 |
1.8 | 1.6 | |
Interest expense (including finance cost) | 0.1 | 0.1 |
Expense related to short-term leases (included in cost of goods sold and administrative expenses) | 0.1 | 0.1 |
The total cash outflow for leases | 1.9 | 1.7 |
| 2024 | 2023 | |
| £m | £m | |
| Derivative financial assets – current | ||
| Derivatives that are designated and effective as hedging instruments carried at fair value: | ||
Foreign currency forward contracts | – | 0.1 |
| Derivative financial liabilities – current | ||
| Derivatives that are designated and effective as hedging instruments carried at fair value: | ||
Foreign currency forward contracts | 0.3 | 0.1 |
| Notional value: | Notional value: | Carrying amount of the hedging | ||||||
| Average exchange rate | Foreign currency | Local currency | instruments liabilities | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||
2024 | 2023 | €m | €m | £m | £m | £m | £m | |
| Buy EUR | ||||||||
Less than 3 months | 1.15 | 1.15 | 7.2 | 4.3 | 6.2 | 3.8 | (0.1) | 0.1 |
3 to 6 months | 1.15 | 1.14 | 6.6 | 3.5 | 5.7 | 3.1 | (0.1) | – |
6 to 12 months | 1.14 | 1.13 | 8.0 | 2.5 | 7.0 | 2.2 | (0.1) | – |
over 12 months | 1.13 | 1.12 | 2.8 | 0.4 | 2.4 | 0.4 | – | – |
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||
2024 | 2023 | $m | $m | £m | £m | £m | £m | |
| Buy USD | ||||||||
Less than 3 months | 1.27 | 1.22 | 1.7 | 1.7 | 1.3 | 1.4 | – | (0.1) |
3 to 6 months | – | 1.22 | – | 1.3 | – | 1.1 | – | – |
(0.3) | – |
| Carrying amount | ||||
| Fair value – | Other financial | Other financial | ||
| hedging | assets at | liabilities at | ||
| Group | instruments | amortised cost | amortised cost | Total |
| At 28 January 2024 | £m | £m | £m | £m |
| Financial assets – Current | ||||
Trade receivables | – | 59.8 | – | 59.8 |
Short-term investments | – | 20.0 | – | 20.0 |
Cash and cash equivalents | – | 33.6 | – | 33.6 |
– | 113.4 | – | 113.4 | |
| Financial liabilities – Non-current | ||||
Lease liabilities | – | – | 3.1 | 3.1 |
– | – | 3.1 | 3.1 | |
| Financial liabilities – Current | ||||
Foreign exchange contracts used for hedging | 0.3 | – | – | 0.3 |
Lease liabilities | – | – | 1.8 | 1.8 |
Accruals | – | – | 30.0 | 30.0 |
Trade payables | – | – | 36.1 | 36.1 |
0.3 | – | 67.9 | 68.2 |
| Carrying amount | |||||
| Other financial | |||||
| Fair value – | Other financial | liabilities at fair | Other financial | ||
| hedging | assets at | value through | liabilities at | ||
| Group | instruments | amortised cost | profit and loss | amortised cost | Total |
| At 29 January 2023 | £m | £m | £m | £m | £m |
| Financial assets – Non-current | |||||
Loan receivable | – | 0.5 | – | – | 0.5 |
Loan receivable from associate | – | 1.0 | – | – | 1.0 |
– | 1.5 | – | – | 1.5 | |
| Financial assets – Current | |||||
Foreign exchange contracts used for hedging | 0.1 | – | – | – | 0.1 |
Trade receivables | – | 55.8 | – | – | 55.8 |
Short-term investments | – | 40.0 | – | – | 40.0 |
Cash and cash equivalents | – | 13.6 | – | – | 13.6 |
0.1 | 109.4 | – | – | 109.5 | |
| Financial liabilities – Non-current | |||||
Contingent consideration | – | – | 0.8 | – | 0.8 |
Lease liabilities | – | – | – | 3.6 | 3.6 |
– | – | 0.8 | 3.6 | 4.4 | |
| Financial liabilities – Current | |||||
Bank borrowings | – | – | – | 0.7 | 0.7 |
Foreign exchange contracts used for hedging | 0.1 | – | – | – | 0.1 |
Lease liabilities | – | – | – | 1.5 | 1.5 |
Accruals | – | – | – | 27.2 | 27. 2 |
Trade payables | – | – | – | 37. 2 | 37. 2 |
0.1 | – | – | 66.6 | 66.7 |
| Carrying amount | ||||
| Fair value – | Other financial | Other financial | ||
| hedging | assets at | liabilities at | ||
| Company | instruments | amortised cost | amortised cost | Total |
| At 28 January 2024 | £m | £m | £m | £m |
| Financial assets – Non-current | ||||
Loans to subsidiaries | – | 2.6 | – | 2.6 |
– | 2.6 | – | 2.6 | |
| Financial assets – Current | ||||
Trade and other receivables and amounts due from subsidiary companies | – | 59.8 | – | 59.8 |
Short-term investments | – | 20.0 | – | 20.0 |
Cash and cash equivalents | – | 22.4 | – | 22.4 |
– | 102.2 | – | 102.2 | |
| Financial liabilities – Non-current | ||||
Lease liabilities | – | – | 17.0 | 17.0 |
– | – | 17.0 | 17.0 | |
| Financial liabilities – Current | ||||
Foreign exchange contracts used for hedging | 0.3 | – | – | 0.3 |
Lease liabilities | – | – | 3.1 | 3.1 |
Accruals | – | – | 24.4 | 24.4 |
Trade payables and amounts due to other subsidiary companies | – | – | 32.4 | 32.4 |
0.3 | – | 59.9 | 60.2 |
| Carrying amount | ||||
| Fair value – | Other financial | Other financial | ||
| hedging | assets at | liabilities at | ||
| Company | instruments | amortised cost | amortised cost | Total |
| At 29 January 2023 | £m | £m | £m | £m |
| Financial assets – Non-current | ||||
Loan receivable | – | 0.5 | – | 0.5 |
Loan receivable from associate | – | 1.0 | – | 1.0 |
– | 1.5 | – | 1.5 | |
| Financial assets – Current | ||||
Foreign exchange contracts used for hedging | 0.1 | – | – | 0.1 |
Trade and other receivables and amounts due from subsidiary companies | – | 39.0 | – | 39.0 |
Short-term investments | – | 40.0 | – | 40.0 |
Cash and cash equivalents | – | 11.5 | – | 11.5 |
0.1 | 90.5 | – | 90.6 | |
| Financial liabilities – Non-current | ||||
Contingent consideration | – | 0.8 | – | 0.8 |
Lease liabilities | – | – | 18.4 | 18.4 |
– | 0.8 | 18.4 | 19.2 | |
| Financial liabilities – Current | ||||
Foreign exchange contracts used for hedging | 0.1 | – | – | 0.1 |
Lease liabilities | – | – | 2.9 | 2.9 |
Accruals | – | – | 20.6 | 20.6 |
Trade payables and amounts due to other subsidiary companies | – | – | 33.0 | 33.0 |
0.1 | – | 56.5 | 56.6 |
| Company | ||
| 2024 | 2023 | |
| £m | £m | |
Opening investment in subsidiaries | 113.6 | 90.3 |
Investments made in the year | 12.3 | 23.3 |
Closing investment in subsidiaries | 125.9 | 113.6 |
| £m | |
Intangible assets | 12.0 |
Deferred tax | (3.0) |
Total identifiable net assets acquired | 9.0 |
Goodwill | 3.3 |
Value on acquisition | 12.3 |
Total consideration | 12.3 |
| Represented by: | |
Cash | 12.3 |
| £m | |
Property, plant and equipment | 0.2 |
Right-of-use assets | 0.3 |
Intangible assets | 16.9 |
Inventory | 6.0 |
Trade receivables | 8.5 |
Cash and cash equivalents | 1.3 |
Trade payables | (7.1) |
Accruals | (2.8) |
Lease creditors | (0.3) |
Other taxes and social security | (0.7) |
Current tax | (0.2) |
Deferred tax | (4.1) |
Total identifiable net assets acquired | 18.0 |
Goodwill | 1.9 |
Value on acquisition | 19.9 |
Total consideration | 19.9 |
| Represented by: | |
Cash | 19.9 |
| Country of | Country of principal | ||
Principal subsidiary | Principal activity | incorporation | operations |
FUNKIN Limited | Distribution and selling of cocktail solutions | England | UK |
FUNKIN USA Limited | Distribution and selling of cocktail solutions | England | UK |
Rubicon Drinks Limited | Distribution of fruit based soft-drinks | England | UK |
MOMA Foods Ltd | Distribution and selling of oat drinks and cereals | England | UK |
Boost Drinks Limited | Distribution and selling of soft-drinks | England | UK |
Rio Tropical Limited | Distribution of soft-drinks | England | UK |
% of ownership interest | Carrying amount | ||||
| Country of incorporation and | 2024 | 2023 | 2024 | 2023 | |
| Name of entity | principal place of business | % | % | £m | £m |
Elegantly Spirited Limited | UK | 20 | 20 | – | 0.7 |
| 2024 | 2023 | |
| £m | £m | |
Carrying amount of individually immaterial associates | – | 0.7 |
| Aggregate amounts of the Group’s share of: | ||
Loss from continuing operations | – | – |
Total comprehensive expense | – | – |
| 2024 | 2023 | |
| £m | £m | |
Opening balance at start of year | 0.7 | 0.7 |
Share of operating losses | – | – |
Impairment of investment | (0.7) | – |
Closing balance at end of year | – | 0.7 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Short-term investments | 20.0 | 40.0 | 20.0 | 40.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Cash and cash equivalents | 33.6 | 13.6 | 22.4 | 11.5 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Materials | 11.6 | 9.8 | 11.6 | 9.8 |
Finished goods | 24.9 | 24.9 | 16.5 | 12.9 |
36.5 | 34.7 | 28.1 | 22.7 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Trade receivables | 59.9 | 56.0 | 43.3 | 39.1 |
Less: loss allowance | (0.1) | (0.2) | (0.1) | (0.1) |
Trade receivables – net | 59.8 | 55.8 | 43.2 | 39.0 |
Prepayments | 4.0 | 4.6 | 3.7 | 3.8 |
Amounts due by subsidiary companies | – | – | 2.3 | 1.9 |
63.8 | 60.4 | 49.2 | 44.7 |
| Trade receivables – days past due | ||||||
| Not past due | <30 | 31–60 | 61–90 | >90 | Total | |
| Group – 28 January 2024 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.1% | 0.2% | 5.6% | 1.8% | 3.2% | |
Expected total gross carrying amount at default | 56.7 | 1.9 | 0.6 | 0.2 | 0.5 | |
Lifetime ECL | 0.1 | – | – | – | – | 0.1 |
| Trade receivables – days past due | ||||||
| Not past due | <30 | 31–60 | 61–90 | >90 | Total | |
| Group – 29 January 2023 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.1% | 0.1% | 0.6% | 42.4% | 6.0% | |
Expected total gross carrying amount at default | 48.9 | 4.2 | 1.5 | – | 1.4 | |
Lifetime ECL | 0.1 | – | – | – | 0.1 | 0.2 |
| Trade receivables – days past due | ||||||
| Not past due | <30 | 31–60 | 61–90 | >90 | Total | |
| Company – 28 January 2024 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.1% | 0.8% | 14.2% | 28.5% | 35.6% | |
Expected total gross carrying amount at default | 42.9 | 0.2 | 0.2 | – | – | |
Lifetime ECL | 0.1 | – | – | – | – | 0.1 |
| Trade receivables – days past due | ||||||
| Not past due | <30 | 31–60 | 61–90 | >90 | Total | |
| Company – 29 January 2023 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.1% | 1.4% | 19.9% | 39.2% | 50.3% | |
Expected total gross carrying amount at default | 39.0 | – | – | – | 0.1 | |
Lifetime ECL | – | – | – | – | 0.1 | 0.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
UK Sterling | 63.2 | 59.5 | 48.9 | 44.3 |
Euro | 0.4 | 0.5 | 0.3 | 0.4 |
US Dollar | 0.2 | 0.4 | – | – |
63.8 | 60.4 | 49.2 | 44.7 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Current | ||||
Bank borrowings | – | 0.7 | – | – |
Lease liabilities | 1.8 | 1.5 | 3.1 | 2.9 |
| Non-current | ||||
Lease liabilities | 3.1 | 3.6 | 17.0 | 18.4 |
Total borrowings | 4.9 | 5.8 | 20.1 | 21.3 |
| Group | Company | |||
| Lease liabilities | Lease liabilities | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Less than one year | 1.8 | 1.5 | 3.1 | 2.9 |
One to two years | 1.5 | 1.4 | 2.9 | 2.8 |
Two to three years | 1.2 | 1.1 | 2.6 | 2.6 |
Three to four years | 0.4 | 0.8 | 2.0 | 2.3 |
Four to five years | – | 0.3 | 1.8 | 1.8 |
Later than five years | – | – | 12.9 | 14.4 |
4.9 | 5.1 | 25.3 | 26.8 | |
Less: Unearned interest | – | – | (5.2) | (5.5) |
4.9 | 5.1 | 20.1 | 21.3 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Opening borrowings balance | 5.8 | 4.4 | 21.3 | 21.9 |
Net lease movements | (0.2) | 1.0 | (1.2) | (0.6) |
Bank overdraft utilised | – | 0.7 | – | – |
Borrowings acquired/drawn-down | 5.0 | – | 5.0 | – |
Repayments of borrowings | (5.7) | (0.3) | (5.0) | – |
Closing borrowings balance | 4.9 | 5.8 | 20.1 | 21.3 |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Closing borrowings balance | (4.9) | (5.8) | (20.1) | (21.3) |
Short-term investments (Note 17) | 20.0 | 40.0 | 20.0 | 40.0 |
Cash and cash equivalents (Note 18) | 33.6 | 13.6 | 22.4 | 11.5 |
Net funds | 48.7 | 47.8 | 22.3 | 30.2 |
| Total facility | Drawn | Undrawn | |
| £m | £m | £m | |
Revolving credit facility – five years, expires February 2026 | 20.0 | – | 20.0 |
20.0 | – | 20.0 |
| Total facility | Drawn | Undrawn | |
| £m | £m | £m | |
Revolving credit facility – five years, expires February 2026 | 20.0 | – | 20.0 |
Overdraft | 1.0 | 0.7 | 0.3 |
21.0 | 0.7 | 20.3 |
| At | Interest | Lease liability | New | Financing | At | |
| 29 January 2023 | charged | unwind | leases | cash flows | 28 January 2024 | |
| Group | £m | £m | £m | £m | £m | £m |
Borrowings | 0.7 | – | – | – | (0.7) | – |
Interest paid | – | 0.1 | – | – | (0.1) | – |
Lease liabilities (Note 13) | 5.1 | (0.1) | – | 1.6 | (1.9) | 4.7 |
Total liabilities from financing activities | 5.8 | – | – | 1.6 | (2.7) | 4.7 |
Company | £m | £m | £m | £m | £m | £m |
Lease liabilities (Note 13) | 21.3 | 0.1 | (0.9) | 1.3 | (1.7) | 20.1 |
Total liabilities from financing activities | 21.3 | 0.1 | (0.9) | 1.3 | (1.7) | 20.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Current | ||||
Trade payables | 36.1 | 37.2 | 28.4 | 27. 3 |
Other taxes and social security costs | 4.2 | 3.6 | 2.8 | 3.0 |
Accruals | 30.0 | 31.5 | 24.4 | 24.5 |
Amounts due to subsidiary companies | – | – | 4.0 | 5.7 |
70.3 | 72.3 | 59.6 | 60.5 |
| Customer | |||||
| Business | related | Repairs/ | Supplier related | ||
| reorganisation | provisions | Dilapidations | commitments | Total | |
| Group | £m | £m | £m | £m | £m |
Opening provision at 30 January 2022 | 0.6 | 0.4 | 0.5 | 0.5 | 2.0 |
Provision created during the year | 0.3 | 0.1 | 0.2 | – | 0.6 |
Provision utilised during the year | (0.6) | (0.4) | (0.3) | (0.5) | (1.8) |
Closing provision at 29 January 2023 | 0.3 | 0.1 | 0.4 | – | 0.8 |
Provision created during the year | – | – | – | – | – |
Provision utilised during the year | (0.3) | – | – | – | (0.3) |
Closing provision at 28 January 2024 | – | 0.1 | 0.4 | – | 0.5 |
| Customer | |||||
| Business | related | Repairs/ | Supplier related | ||
| reorganisation | provisions | Dilapidations | commitments | Total | |
| Company | £m | £m | £m | £m | £m |
Opening provision at 30 January 2022 | 0.6 | 0.4 | 0.3 | 0.5 | 1.8 |
Provision created during the year | 0.3 | 0.1 | – | – | 0.4 |
Provision utilised during the year | (0.6) | (0.4) | (0.1) | (0.5) | (1.6) |
Closing provision at 29 January 2023 | 0.3 | 0.1 | 0.2 | – | 0.6 |
Provision created during the year | – | – | – | – | – |
Provision utilised during the year | (0.3) | – | – | – | (0.3) |
Closing provision at 28 January 2024 | – | 0.1 | 0.2 | – | 0.3 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Contingent consideration | – | 0.8 | – | 0.8 |
– | 0.8 | – | 0.8 |
| Retirement | ||||||
| benefit | Share-based | Cash flow | Accelerated tax | Total deferred | Net deferred tax | |
| obligations | payments | hedge | depreciation | tax liability | liability | |
| Group | £m | £m | £m | £m | £m | £m |
At 30 January 2022 | (4.9) | 0.3 | – | (16.9) | (21.5) | (21.5) |
Credit to the income statement (Note 8) | (1.2) | (0.3) | – | (1.5) | (3.0) | (3.0) |
Charge to other comprehensive income | 0.6 | – | – | – | 0.6 | 0.6 |
Arising on acquisition | – | – | – | (4.3) | (4.3) | (4.3) |
At 29 January 2023 | (5.5) | – | – | (22.7) | (28.2) | (28.2) |
Credit to the income statement (Note 8) | – | 0.4 | – | (1.5) | (1.1) | (1.1) |
(Credit)/charge to other comprehensive income | (0.2) | – | 0.1 | – | (0.1) | (0.1) |
Arising on acquisition | – | – | – | (3.0) | (3.0) | (3.0) |
Charge to equity | – | 0.1 | – | – | 0.1 | 0.1 |
At 28 January 2024 | (5.7) | 0.5 | 0.1 | (27.2) | (32.3) | (32.3) |
| Retirement | ||||||
| benefit | Share-based | Cash flow | Accelerated tax | Total deferred | Net deferred tax | |
| obligations | payments | hedge | depreciation | tax liability | liability | |
| Company | £m | £m | £m | £m | £m | £m |
At 30 January 2022 | (4.9) | 0.2 | – | (4.4) | (9.1) | (9.1) |
Credit to the income statement | (1.2) | (0.3) | – | (1.8) | (3.3) | (3.3) |
Charge to other comprehensive income | 0.6 | – | – | – | 0.6 | 0.6 |
At 29 January 2023 | (5.5) | (0.1) | – | (6.2) | (11.8) | (11.8) |
Credit to the income statement | – | 0.4 | – | (1.5) | (1.1) | (1.1) |
(Credit)/charge to other comprehensive income | (0.2) | – | 0.1 | – | (0.1) | (0.1) |
Charge to equity | – | 0.1 | – | – | 0.1 | 0.1 |
At 28 January 2024 | (5.7) | 0.4 | 0.1 | (7.7) | (12.9) | (12.9) |
| Total contractual outflow | ||
| 2024 | 2023 | |
| Group and Company | £m | £m |
Forward commodity contracts | 26.2 | 13.8 |
| Total | |||||||
| contractual | |||||||
| Year ended 28 January 2024 | Within 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | 5 years + | outflow |
| Group | £m | £m | £m | £m | £m | £m | £m |
Trade and other payables | 36.1 | – | – | – | – | – | 36.1 |
Accruals | 30.0 | – | – | – | – | – | 30.0 |
Leases | 1.8 | 1.5 | 1.2 | 0.4 | – | – | 4.9 |
Borrowings | – | – | – | – | – | – | – |
Derivatives | 20.2 | 2.4 | – | – | – | – | 22.6 |
88.1 | 3.9 | 1.2 | 0.4 | – | – | 93.6 | |
| Company | |||||||
Trade and other payables | 28.4 | – | – | – | – | – | 28.4 |
Amounts due to subsidiary companies | 4.0 | – | – | – | – | – | 4.0 |
Accruals | 24.4 | – | – | – | – | – | 24.4 |
Leases | 3.1 | 2.9 | 2.6 | 2.0 | 1.8 | 12.9 | 25.3 |
Derivatives | 20.2 | 2.4 | – | – | – | – | 22.6 |
80.1 | 5.3 | 2.6 | 2.0 | 1.8 | 12.9 | 104.7 |
| Total | |||||||
| contractual | |||||||
| Year ended 29 January 2023 | Within 1 year | 1 – 2 years | 2 – 3 years | 3 – 4 years | 4 – 5 years | 5 years + | outflow |
| Group | £m | £m | £m | £m | £m | £m | £m |
Trade and other payables | 37. 2 | – | – | – | – | – | 37. 2 |
Accruals | 31.5 | – | – | – | – | – | 31.5 |
Contingent consideration | – | 0.8 | – | – | – | – | 0.8 |
Leases | 1.5 | 1.4 | 1.1 | 0.8 | 0.3 | – | 5.1 |
Borrowings | 0.7 | – | – | – | – | – | 0.7 |
Derivatives | 11.5 | 0.4 | – | – | – | – | 11.9 |
82.4 | 2.6 | 1.1 | 0.8 | 0.3 | – | 87. 2 | |
| Company | |||||||
Trade and other payables | 27. 3 | – | – | – | – | – | 2 7. 3 |
Amounts due to subsidiary companies | 5.7 | – | – | – | – | – | 5.7 |
Accruals | 24.5 | – | – | – | – | – | 24.5 |
Contingent consideration | – | 0.8 | – | – | – | – | 0.8 |
Leases | 2.9 | 2.8 | 2.6 | 2.3 | 1.8 | 14.4 | 26.8 |
Derivatives | 11.5 | 0.4 | – | – | – | – | 11.9 |
71.9 | 4.0 | 2.6 | 2.3 | 1.8 | 14.4 | 97.0 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Present value of funded obligations | (69.3) | (76.9) | (69.3) | (76.9) |
Fair value of scheme assets | 72.5 | 79.3 | 72.5 | 79.3 |
Deficit recognised under IAS 19 | 3.2 | 2.4 | 3.2 | 2.4 |
Company contribution made to pension scheme in the year to 26 January 2014 | – | – | 14.4 | 15.3 |
Surplus recognised in the statement of financial position | 3.2 | 2.4 | 17.6 | 17. 7 |
| Fair value | Present value | ||
| of plan assets | of obligation | Total | |
| Group and Company | £m | £m | £m |
At 29 January 2023 | 79.3 | (76.9) | 2.4 |
Current and past service cost | – | – | – |
Interest income/(expense) | 3.4 | (3.3) | 0.1 |
Total cost recognised in income statement | 3.4 | (3.3) | 0.1 |
| Remeasurements | |||
– changes in demographic assumptions | – | 2.4 | 2.4 |
– changes in financial assumptions | – | 5.7 | 5.7 |
– experience | – | (1.4) | (1.4) |
– actuarial return on assets excluding amounts recognised in net interest | (6.0) | – | (6.0) |
Total remeasurements recognised in other comprehensive income | (6.0) | 6.7 | 0.7 |
| Cash flows | |||
Employer contributions | – | – | – |
Benefits paid | (4.2) | 4.2 | – |
Total cash outflow | (4.2) | 4.2 | – |
At 28 January 2024 | 72.5 | (69.3) | 3.2 |
| Fair value | Present value | ||
| of plan assets | of obligation | Total | |
| Group and Company | £m | £m | £m |
At 30 January 2022 | 113.9 | (114.9) | (1.0) |
Current service cost and past service cost | – | – | – |
Interest income/(expense) | 2.4 | (2.4) | – |
Total cost recognised in income statement | 2.4 | (2.4) | – |
| Remeasurements | |||
– changes in demographic assumptions | – | 4.4 | 4.4 |
– changes in financial assumptions | – | 34.5 | 34.5 |
– experience | – | (3.3) | (3.3) |
– actuarial return on assets excluding amounts recognised in net interest | (37.1) | – | (37.1) |
Total remeasurements recognised in other comprehensive income | (37.1) | 35.6 | (1.5) |
| Cash flows | |||
Employer contributions | 4.9 | – | 4.9 |
Benefits paid | (4.8) | 4.8 | – |
Total cash outflow | 0.1 | 4.8 | 4.9 |
At 29 January 2023 | 79.3 | (76.9) | 2.4 |
2024 | 2023 | |
Discount rate | 5.0% | 4.4% |
Inflation assumption | 3.1% | 3.2% |
2024 | 2023 | |
Average future life expectancy (in years) for a male pensioner aged 65 | 22 | 22 |
Average future life expectancy (in years) for a female pensioner aged 65 | 23 | 23 |
Average future life expectancy (in years) at age 65 for a male non-pensioner aged 45 | 23 | 23 |
Average future life expectancy (in years) at age 65 for a female non-pensioner aged 45 | 25 | 25 |
2024 | 2023 | |||
| Quoted* | Unquoted | Quoted* | Unquoted | |
| £m | £m | £m | £m | |
Equities | 6.5 | – | 2.3 | – |
Bonds | 17.0 | – | 19.2 | – |
Debt | 8.1 | – | 15.2 | – |
Cash | – | 8.7 | – | 7.1 |
Buy-in policy | – | 32.2 | – | 35.5 |
Total market value of scheme assets | 31.6 | 40.9 | 36.7 | 42.6 |
Year ended 28 January 2024 | Change in assumption | Impact on overall liabilities |
Discount rate | Increase/decrease by 2% | Decreases/increases liabilities by £20.5m |
Rate of inflation | Increase/decrease by 1% | Increases/decreases liabilities by £3.5m |
Life expectancy | Increase/decrease by one year | Increases/decreases liabilities by £2.8m |
Year ended 29 January 2023 | Change in assumption | Impact on overall liabilities |
Discount rate | Increase/decrease by 2% | Decreases/increases liabilities by £24.2m |
Rate of inflation | Increase/decrease by 1% | Increases/decreases liabilities by £4.0m |
Life expectancy | Increase/decrease by one year | Increases/decreases liabilities by £3.1m |
| Less than | One to | Two to | Greater than | |
| one year | two years | five years | five years | |
Proportion of total pension benefits to be paid as at 5 April 2023 | 2% | 3% | 8% | 87% |
Proportion of total pension benefits to be paid as at 5 April 2022 | 2% | 2% | 7% | 89% |
| 2024 | 2023 | |
| £m | £m | |
Defined contribution costs | 4.5 | 4.0 |
2024 | 2023 | |||
Shares | £m | Shares | £m | |
Authorised, issued and fully paid | 112,028,871 | 4.7 | 112,028,871 | 4.7 |
| Capital | |||
| Cash flow | redemption | ||
| hedge reserve | reserve | Total | |
| Other reserves | £m | £m | £m |
At 29 January 2023 | (0.1) | 0.2 | 0.1 |
Movement on cash flow hedge reserve | (0.2) | – | (0.2) |
At 28 January 2024 | (0.3) | 0.2 | (0.1) |
2024 | 2023 | |||
| Average | Average | |||
| exercise price in | exercise price in | |||
| Options | pence per share | Options | pence per share | |
At start of the year | 672,550 | 530p | 679,758 | 486p |
Granted in the year | 289,475 | 463p | 160,830 | 506p |
Forfeited | (89,961) | 442p | (165,721) | 529p |
Exercised | (300,054) | 428p | (2,317) | 428p |
At end of the year | 572,010 | 470p | 672,550 | 530p |
| SAYE | |
| Date of grant | 5 May 2023 |
Number of share awards granted | 289,475 |
Share price at date of grant | 514p |
Contractual life in years | 3 |
Dividend yield | 3% |
Expected outcome of meeting performance criteria (at grant date) | 70% |
Fair value determined at grant date | 113p |
| LTIP | |
| Date of grant | 11 April 2023 |
Number of share awards granted | 438,318 |
Share price at date of grant | 502p |
Contractual life in years | 3 |
Dividend yield | 3% |
Expected outcome of meeting performance criteria (at grant date) | 100% |
Fair value determined at grant date | 469p |
– |
Amounts owed by related parties | Amounts due to related parties | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Rubicon Drinks Limited | – | – | 3.7 | 4.5 |
FUNKIN Limited | – | – | – | 2.2 |
Boost Drinks Limited | 1.6 | – | 0.2 | – |
MOMA Foods Ltd | 2.6 | 1.8 | – | – |
| Amounts due by related parties | ||
| 2024 | 2023 | |
| £m | £m | |
| Loans to associates | ||
Opening balance | 1.0 | 1.0 |
Amounts written off | (1.0) | – |
Closing balance | – | 1.0 |
| 2024 | 2023 | |
| £m | £m | |
Salaries and short-term benefits | 6.8 | 4.9 |
Post employment benefits | 0.4 | 0.5 |
Share-based payments | – | – |
7.2 | 5.4 |
| Ownership interest held by the Group | |||||
| Place of business/ | 2024 | 2023 | |||
| Name of entity | country of incorporation | Address | % | % | Principal activities |
FUNKIN Limited* | UK | Milton Keynes | 100 | 100 | Distribution and selling of cocktail solutions |
FUNKIN USA Limited* | USA | Milton Keynes | 100 | 100 | Distribution and selling of cocktail solutions |
Rubicon Drinks Limited* | UK | Milton Keynes | 100 | 100 | Distribution of fruit based soft-drinks |
A.G. BARR Capital Partner Limited* | UK | Milton Keynes | 100 | 100 | Investment holding company |
A.G. BARR General Partner Limited* | UK | Cumbernauld | 100 | 100 | Investment holding company |
A.G. BARR Pension Trustee Limited | UK | Cumbernauld | 100 | 100 | Investment holding company |
A.G. BARR Scottish Limited Partnership | UK | Cumbernauld | 100 | 100 | Investment holding company |
Robert Barr Limited | UK | Cumbernauld | 100 | 100 | Non-trading entity |
Mandora St Clements Limited | UK | Milton Keynes | 100 | 100 | Non-trading entity |
Tizer Limited | UK | Milton Keynes | 100 | 100 | Non-trading entity |
A.G. BARR (Ireland) Limited | Republic of Ireland | Dublin | 100 | 100 | Non-trading entity |
MOMA Foods Limited* | UK | Milton Keynes | 100 | 100 | Distribution and selling of oat drinks and cereals |
Boost Drinks Holdings Limited* | UK | Milton Keynes | 100 | 100 | Investment holding company |
Boost Drinks Limited* | UK | Milton Keynes | 100 | 100 | Distribution and selling of soft-drinks |
Rio Tropical Limited* | UK | Milton Keynes | 100 | – | Distribution of soft-drinks |