2025 | 2024 | ||
Note | £m | £m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | 2 | ||
Operating expenses | 5 | ( | ( |
Operating profit | |||
Finance income | 6 | ||
Finance costs | 6 | ( | ( |
Profit before tax | |||
Tax on profit | 7 | ( | ( |
Profit attributable to equity holders | |||
Earnings per share (pence) | |||
Basic earnings per share | 8 | ||
Diluted earnings per share | 8 |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £m | £m | £m | £m | |
Non-current assets | |||||
Intangible assets | 10 | 34.5 | 1.6 | ||
Property, plant and equipment | 11 | 99.5 | 90.1 | ||
Right-of-use assets | 12 | 22.6 | 22.4 | ||
Loans and receivables | 13 | 2.6 | 2.6 | ||
Investment in subsidiary undertakings | 14 | 93.7 | 125.9 | ||
Investment in associates | 15 | – | – | ||
Retirement benefit surplus | 26 | 20.6 | 17.6 | ||
273.5 | 260.2 | ||||
Current assets | |||||
Inventories | 18 | 27.8 | 28.1 | ||
Trade and other receivables | 20 | 69.8 | 49.2 | ||
Derivative financial instruments | 13 | 0.2 | – | ||
Current tax asset | 3.3 | 2.1 | |||
Available for sale assets | 19 | 0.9 | – | ||
Short-term investments | 16 | 42.5 | 20.0 | ||
Cash and cash equivalents | 17 | 16.7 | 22.4 | ||
161.2 | 121.8 | ||||
Total assets | 434.7 | 382.0 | |||
Current liabilities | |||||
Trade and other payables | 22 | 90.0 | 59.6 | ||
Derivative financial instruments | 13 | 0.3 | 0.3 | ||
Lease liabilities | 12, 21 | 3.7 | 3.1 | ||
Provisions | 23 | 0.6 | 0.3 | ||
Current tax liabilities | – | – | |||
94.6 | 63.3 | ||||
Non-current liabilities | |||||
Deferred tax liabilities | 24 | 23.9 | 12.9 | ||
Lease liabilities | 12, 21 | 16.1 | 17.0 | ||
Derivative financial instruments | 13 | 0.1 | – | ||
40.1 | 29.9 | ||||
Capital and reserves | |||||
Share capital | 27 | 4.7 | 4.7 | ||
Share premium account | 27 | 0.9 | 0.9 | ||
Share options reserve | 27 | 3.6 | 4.0 | ||
Other reserves | 27 | ( | – | (0.1) | |
Retained earnings | 27 | 290.8 | 279.3 | ||
300.0 | 288.8 | ||||
Total equity and liabilities | 434.7 | 382.0 |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £m | £m | £m | £m | |
Profit for the year | 26.0 | 35.3 | |||
Other comprehensive income | |||||
Items that will not be reclassified to profit or loss | |||||
Remeasurements on defined benefit pension plans | 26 | 0.1 | 0.7 | ||
Deferred tax movements on pensions | 24 | ( | 1.5 | (0.2) | |
Items that will be or have been reclassified to profit or loss | |||||
Gain/(loss) arising on cash flow hedges during the period | 13 | ( | 0.1 | (0.3) | |
Deferred tax movements on items above | 24 | – | 0.1 | ||
Other comprehensive income for the year, net of tax | 1.7 | 0.3 | |||
Total comprehensive income attributable to equity holders of the parent | 27.7 | 35.6 |
Share | Share premium | Share options | Other | Retained | |||
capital | account | reserve | reserves | earnings | Total | ||
Group | Note | £m | £m | £m | £m | £m | £m |
At 28 January 2024 | ( | ||||||
Profit for the year | |||||||
Other comprehensive income | |||||||
Total comprehensive income for the year | |||||||
Company shares purchased for use by employee benefit trusts | 27 | ( | ( | ||||
Proceeds on disposal of shares by employee benefit trusts | |||||||
Recognition of share-based payment costs | 28 | ||||||
Transfer of reserve on share award | ( | ( | |||||
Deferred tax on items taken direct to reserves | 24 | ||||||
Dividends paid | 9 | ( | ( | ||||
At | |||||||
Share | Share premium | Share 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 | 27 | ( | ( | ||||
Proceeds on disposal of shares by employee benefit trusts | |||||||
Recognition of share-based payment costs | 28 | ||||||
Transfer of reserve on share award | ( | ( | |||||
Deferred tax on items taken direct to reserves | 24 | ||||||
Dividends paid | 9 | ( | ( | ||||
At 28 January 2024 | ( |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £m | £m | £m | £m | |
Operating activities | |||||
Profit for the period before tax | 36.5 | 44.9 | |||
Adjustments for: | |||||
Interest and dividends receivable | 6 | ( | ( | (4.0) | (8.4) |
Interest payable | 6 | 0.8 | 0.2 | ||
Subsidiary acquisition adjustment | 6.5 | – | |||
Impairment of assets classified as available for sale | 19 | 1.6 | – | ||
Impairment of investment in associate | 15 | – | 0.7 | ||
Write off of loans and receivables | – | 1.5 | |||
Contingent consideration | 24 | ( | – | (0.8) | |
Depreciation of property, plant and equipment | 3 | 10.4 | 10.6 | ||
Amortisation of intangible assets | 3 | 1.2 | 1.1 | ||
Share-based payment costs | 2.4 | 2.1 | |||
Gain on sale of property, plant and equipment | ( | ( | (0.3) | (0.5) | |
Operating cash flows before movements in working capital | 55.1 | 51.4 | |||
Decrease/(increase) in inventories | ( | 0.3 | (5.4) | ||
Increase in receivables | ( | ( | (11.8) | (6.3) | |
Increase in payables | 19.7 | 9.9 | |||
Difference between employer pension contributions and amounts recognised in the income statement | ( | (3.3) | – | ||
Cash generated by operations | 60.0 | 49.6 | |||
Tax paid | ( | ( | (9.3) | (11.2) | |
Net cash from operating activities | 50.7 | 38.4 | |||
Investing activities | |||||
Acquisition of subsidiary (net of cash acquired) | 14 | ( | – | (12.3) | |
Cash acquired on subsidiary transfer | 3.7 | – | |||
Loans made | – | (0.8) | |||
Purchase of property, plant and equipment | ( | ( | (19.1) | (17. 7 ) | |
Proceeds on sale of property, plant and equipment | 1.0 | 0.6 | |||
Funds placed on fixed term deposit | 16 | ( | ( | (90.5) | (20.0) |
Funds returned from fixed term deposit | 16 | 68.0 | 40.0 | ||
Interest received | 1.4 | 1.4 | |||
Net cash used in investing activities | ( | ( | (35.5) | (8.8) | |
Financing activities | |||||
Loans made | – | 5.0 | |||
Loans repaid | 21 | ( | – | (5.0) | |
Lease payments | 21 | ( | ( | (1.8) | (1.7) |
Purchase of Company shares by employee benefit trusts | 27 | ( | ( | (2.7) | (3.6) |
Proceeds from disposal of Company shares by employee benefit trusts | 27 | 1.0 | 1.3 | ||
Dividends paid | 9 | ( | ( | (17.2) | (14.7) |
Interest paid | ( | ( | (0.2) | – | |
Net cash used in financing activities | ( | ( | (20.9) | (18.7) | |
Net (decrease)/increase in cash and cash equivalents | ( | (5.7) | 10.9 | ||
Cash and cash equivalents at beginning of year | 22.4 | 11.5 | |||
Cash and cash equivalents at end of year | 16.7 | 22.4 |
Cocktail | ||||
Soft drinks | solutions | Other | Total | |
Year ended 25 January 2025 | £m | £m | £m | £m |
Total revenue | 368.8 | 40.3 | 11.3 | 420.4 |
Gross profit | 145.9 | 14.8 | 3.6 | 164.3 |
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 |
2025 | 2024 | |
Revenue | £m | £m |
UK | 398.4 | 383.0 |
Rest of the world | 22.0 | 17.0 |
420.4 | 400.0 |
2025 | 2024 | ||
Note | £m | £m | |
Depreciation of property, plant and equipment | 11 | 9.0 | 9.4 |
Depreciation of right-of-use assets | 12 | 2.0 | 1.8 |
Impairment of assets held for sale | 1.6 | – | |
Amortisation of intangible assets | 10 | 1.2 | 1.1 |
Staff costs | 4 | 70.8 | 69.5 |
2025 | 2024 | |
£’000 | £’000 | |
Statutory audit services | ||
Fees payable to the auditor of the parent Company and consolidated accounts | 354 | 354 |
Audit-related assurance services | 37 | 37 |
2025 | 2024 | |
Average monthly number of people employed by the Group (including executive directors) | ||
Production and distribution | 544 | 653 |
Administration | 420 | 384 |
1,037 |
2025 | 2024 | |
£m | £m | |
Staff costs for the Group for the year | ||
Wages and salaries | 56.5 | 56.6 |
Social security costs | 7.2 | 6.3 |
Share-based payments | 2.4 | 2.1 |
Pension costs – defined contribution plans | 4.7 | 4.5 |
70.8 | 69.5 |
2025 | 2024 | |
£m | £m | |
Distribution costs (including selling costs) | 51.1 | 53.2 |
Administration costs | 61.5 | 50.9 |
112.6 | 104.1 |
2025 | 2024 | |
Finance income | £m | £m |
Interest on short-term deposits | 1.8 | 1.3 |
Finance income relating to defined benefit pension plans | 0.2 | 0.1 |
2.0 | 1.4 | |
Finance costs | ||
Interest payable | 0.3 | 0.1 |
Lease interest | 0.2 | 0.1 |
0.5 | 0.2 |
2025 | 2024 | |
Group | £m | £m |
Charge/(credit) to the income statement | ||
Current tax on profits for the year | 9.7 | 11.5 |
Adjustments in respect of prior years | (1.5) | 0.2 |
Total current tax expense | 8.2 | 11.7 |
Deferred tax | ||
Origination and reversal of: | ||
Temporary differences | 4.3 | 1.4 |
Adjustments in respect of prior years | 1.0 | (0.3) |
Total deferred tax expense (Note 24) | 5.3 | 1.1 |
Total tax expense | 13.5 | 12.8 |
2025 | 2025 | 2024 | 2024 | |
£m | % | £m | % | |
Profit before tax | 53.2 | 51.3 | ||
Tax at 25.0% (2024: 24.0%) | 13.3 | 25.0 | 12.3 | 24.0 |
Tax effects of: | ||||
Items that are not deductible in determining taxable profit | 0.7 | 1.3 | 0.6 | 1.2 |
Current tax adjustment in respect of prior years | (1.5) | (2.8) | 0.2 | 0.4 |
Deferred tax adjustment in respect of prior years | 1.0 | 1.9 | (0.3) | (0.6) |
Total tax expense | 13.5 | 25.4 | 12.8 | 25.0 |
2025 | 2024 | |
Profit attributable to equity holders of the Company (£m) | 39.7 | 38.5 |
Weighted average number of ordinary shares in issue | 110,874,571 | 111,289,068 |
Basic earnings per share (pence) | 35.81 | 34.59 |
2025 | 2024 | |
Profit attributable to equity holders of the Company (£m) | 39.7 | 38.5 |
Weighted average number of ordinary shares in issue | 110,874,571 | 111,289,068 |
Adjustment for dilutive effect of share options | 1,175,898 | 1,159,537 |
Diluted weighted average number of ordinary shares in issue | 112,050,469 | 112,448,605 |
Diluted earnings per share (pence) | 35.43 | 34.24 |
2025 | 2024 | 2025 | 2024 | |
per share | per share | £m | £m | |
Final dividend | 12.40p | 10.60p | 13.8 | 11.8 |
Interim dividend | 3.4 | 2.9 | ||
17.2 | 14.7 |
2025 | 2024 | |
per share | per share | |
Final dividend | 13.76p | 12.40p |
Interim dividend | 3.10p | 2.65p |
Total dividend payable | 16.86p | 15.05p |
Software | ||||||
Customer | development | |||||
Goodwill | Brands | relationships | Water rights | costs | Total | |
Group | £m | £m | £m | £m | £m | £m |
Cost | ||||||
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 |
Additions | – | – | – | – | – | – |
At 25 January 2025 | 45.2 | 94.4 | 3.9 | 0.7 | 11.8 | 156.0 |
Amortisation | ||||||
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 |
Amortisation for the year | – | – | – | – | 1.2 | 1.2 |
At 25 January 2025 | 3.6 | 7.3 | 3.9 | 0.7 | 11.3 | 26.8 |
Carrying amounts | ||||||
At 25 January 2025 | 41.6 | 87.1 | – | – | 0.5 | 129.2 |
At 28 January 2024 | 41.6 | 87.1 | – | – | 1.7 | 130.4 |
Software | ||||||
Customer | development | |||||
Goodwill | Brands | relationships | Water rights | costs | Total | |
Company | £m | £m | £m | £m | £m | £m |
Cost | ||||||
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 |
Additions | 5.1 | 29.0 | – | – | – | 34.1 |
At 25 January 2025 | 7.0 | 36.3 | 1.0 | 0.7 | 11.8 | 56.8 |
Amortisation | ||||||
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 |
Amortisation for the year | – | – | – | – | 1.2 | 1.2 |
At 25 January 2025 | 1.9 | 7.3 | 1.0 | 0.7 | 11.4 | 22.3 |
Carrying amounts | ||||||
At 25 January 2025 | 5.1 | 29.0 | – | – | 0.4 | 34.5 |
At 28 January 2024 | – | – | – | – | 1.6 | 1.6 |
Goodwill | Brands | Total | |
At 25 January 2025 | £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 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 |
2025 | 2024 | |||
Long-term | Pre-tax | Long-term | Pre-tax | |
growth rate | discount rate | growth rate | discount rate | |
% | % | % | % | |
Rubicon | 3.0 | 11.4 | 3.0 | 10.7 |
FUNKIN | 3.0 | 11.4 | 3.0 | 10.7 |
MOMA | 3.0 | 13.4 | 3.0 | 10.7 |
Boost | 3.0 | 11.4 | 3.0 | 10.7 |
Rio Tropical | 3.0 | 11.4 | 1.9 | 4.4 |
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 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 |
Additions | 0.4 | – | 2.0 | 19.0 | 21.4 |
Transfer from assets under construction | 0.1 | – | 4.6 | (4.7) | – |
Transfer to available for sale assets (Note 19) | – | – | (5.4) | – | (5.4) |
Disposals | – | – | (6.8) | – | (6.8) |
At 25 January 2025 | 66.9 | 0.4 | 111.7 | 30.0 | 209.0 |
Depreciation | |||||
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 |
Amount charged for year | 0.7 | – | 8.3 | – | 9.0 |
Transfer to available for sale assets (Note 19) | – | – | (2.2) | – | (2.2) |
Disposals | – | – | (6.6) | – | (6.6) |
At 25 January 2025 | 10.2 | 0.4 | 80.4 | – | 91.0 |
Net book value | |||||
At 25 January 2025 | 56.7 | – | 31.3 | 30.0 | 118.0 |
At 28 January 2024 | 56.9 | – | 36.4 | 15.7 | 109.0 |
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 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 |
Additions | 0.4 | – | 1.9 | 19.0 | 21.3 |
Transfer from assets under construction | 0.1 | – | 4.6 | (4.7) | – |
Transfer to available for sale assets (Note 19) | – | – | (5.4) | – | (5.4) |
Disposals | – | – | (6.4) | – | (6.4) |
At 25 January 2025 | 44.0 | 0.3 | 110.8 | 30.0 | 185.1 |
Depreciation | |||||
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 |
Amount charged for year | 0.5 | – | 8.1 | – | 8.6 |
Transfer to available for sale assets (Note 19) | – | – | (2.2) | – | (2.2) |
Disposals | – | – | (6.3) | – | (6.3) |
At 25 January 2025 | 5.9 | 0.3 | 79.4 | – | 85.6 |
Net book value | |||||
At 25 January 2025 | 38.1 | – | 31.4 | 30.0 | 99.5 |
At 28 January 2024 | 38.1 | – | 36.3 | 15.7 | 90.1 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Right-of-use assets | ||||
Buildings | 2.0 | 1.6 | 19.6 | 18.8 |
Plant, equipment and vehicles | 3.0 | 3.6 | 3.0 | 3.6 |
5.0 | 5.2 | 22.6 | 22.4 | |
Lease liabilities | ||||
Current | 1.8 | 1.8 | 3.7 | 3.1 |
Non-current | 2.8 | 3.1 | 16.1 | 17.0 |
4.6 | 4.9 | 19.8 | 20.1 |
2025 | 2024 | |
£m | £m | |
Depreciation charge of right-of-use assets | ||
Buildings | 0.5 | 0.5 |
Plant, equipment and vehicles | 1.5 | 1.3 |
2.0 | 1.8 | |
Interest expense (including finance cost) | 0.2 | 0.1 |
Expense related to short-term leases (included in cost of goods sold and administrative expenses) | 0.2 | 0.1 |
The total cash outflow for leases | 2.1 | 1.9 |
2025 | 2024 | |
Group and Company | £m | £m |
Derivative financial assets – current | ||
Derivatives that are designated and effective as hedging instruments carried at fair value: | ||
Foreign currency forward contracts | 0.2 | – |
Derivative financial liabilities – current | ||
Derivatives that are designated and effective as hedging instruments carried at fair value: | ||
Foreign currency forward contracts | (0.3) | (0.3) |
Derivative financial liabilities – non-current | ||
Derivatives that are designated and effective as hedging instruments carried at fair value: | ||
Foreign currency forward contracts | (0.1) | – |
Notional value: | Notional value: | Carrying amount of the hedging | ||||||
Average exchange rate | Foreign currency | Local currency | instruments liabilities | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |||
2025 | 2024 | €m | €m | £m | £m | £m | £m | |
Buy EUR | ||||||||
Less than 3 months | 1.17 | 1.15 | 12.5 | 7. 2 | 10.7 | 6.2 | (0.1) | (0.1) |
3 to 6 months | 1.17 | 1.15 | 5.8 | 6.6 | 5.0 | 5.7 | – | (0.1) |
6 to 12 months | 1.15 | 1.14 | 7.1 | 8.0 | 6.2 | 7.0 | (0.1) | (0.1) |
over 12 months | 1.13 | 1.13 | 5.2 | 2.8 | 4.6 | 2.4 | (0.1) | – |
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |||
2025 | 2024 | $m | $m | £m | £m | £m | £m | |
Buy USD | ||||||||
Less than 3 months | 1.27 | 1.27 | 1.2 | 1.7 | 0.9 | 1.3 | – | – |
3 to 6 months | 1.29 | – | 3.6 | – | 2.8 | – | 0.1 | – |
6 to 12 months | 1.26 | – | 2.4 | – | 1.9 | – | – | – |
(0.2) | (0.3) |
Carrying amount | ||||
Fair value – | Other financial | Other financial | ||
hedging | assets at | liabilities at | ||
Group | instruments | amortised cost | amortised cost | Total |
At 25 January 2025 | £m | £m | £m | £m |
Financial assets – Current | ||||
Foreign exchange contracts used for hedging | 0.2 | – | – | 0.2 |
Trade receivables | – | 73.3 | – | 73.3 |
Short-term investments | – | 42.5 | – | 42.5 |
Cash and cash equivalents | – | 21.4 | – | 21.4 |
0.2 | 137.2 | – | 137.4 | |
Financial liabilities – Non-current | ||||
Foreign exchange contracts used for hedging | 0.1 | – | – | 0.1 |
Lease liabilities | – | – | 2.8 | 2.8 |
0.1 | – | 2.8 | 2.9 | |
Financial liabilities – Current | ||||
Foreign exchange contracts used for hedging | 0.3 | – | – | 0.3 |
Lease liabilities | – | – | 1.8 | 1.8 |
Accruals | – | – | 36.8 | 36.8 |
Trade payables | – | – | 32.4 | 32.4 |
0.3 | – | 71.0 | 71.3 |
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 | ||||
Fair value – | Other financial | Other financial | ||
hedging | assets at | liabilities at | ||
Company | instruments | amortised cost | amortised cost | Total |
At 25 January 2025 | £m | £m | £m | £m |
Financial assets – Non-current | ||||
Loans to subsidiaries | – | 2.6 | – | 2.6 |
– | 2.6 | – | 2.6 | |
Financial assets – Current | ||||
Foreign exchange contracts used for hedging | 0.2 | – | – | 0.2 |
Trade and other receivables and amounts due from subsidiary companies | – | 66.2 | – | 66.2 |
Short-term investments | – | 42.5 | – | 42.5 |
Cash and cash equivalents | – | 16.7 | – | 16.7 |
0.2 | 125.4 | – | 125.6 | |
Financial liabilities – Non-current | ||||
Foreign exchange contracts used for hedging | 0.1 | – | – | 0.1 |
Lease liabilities | – | – | 16.1 | 16.1 |
0.1 | – | 16.1 | 16.2 | |
Financial liabilities – Current | ||||
Foreign exchange contracts used for hedging | 0.3 | – | – | 0.3 |
Lease liabilities | – | – | 3.7 | 3.7 |
Accruals | – | – | 32.3 | 32.3 |
Trade payables and amounts due to other subsidiary companies | – | – | 53.3 | 53.3 |
0.3 | – | 89.3 | 89.6 |
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 | – | 45.5 | – | 45.5 |
Short-term investments | – | 20.0 | – | 20.0 |
Cash and cash equivalents | – | 22.4 | – | 22.4 |
– | 87.9 | – | 87. 9 | |
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 |
Company | ||
2025 | 2024 | |
£m | £m | |
Opening investment in subsidiaries | 125.9 | 113.6 |
Investments made in the year | – | 12.3 |
Transfer of investments to Company | (32.2) | – |
Closing investment in subsidiaries | 93.7 | 125.9 |
£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 |
Principal subsidiary | Principal activity | Country of incorporation | Country of principal 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 |
% of ownership interest | Carrying amount | ||||
Country of incorporation and | 2025 | 2024 | 2025 | 2024 | |
Name of entity | principal place of business | % | % | £m | £m |
Elegantly Spirited Limited | UK | 20 | 20 | – | – |
2025 | 2024 | |
£m | £m | |
Opening balance at start of year | – | 0.7 |
Share of operating losses | – | – |
Impairment of investment | – | (0.7) |
Closing balance at end of year | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Short-term investments | 42.5 | 20.0 | 42.5 | 20.0 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Cash and cash equivalents | 21.4 | 33.6 | 16.7 | 22.4 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Materials | 10.1 | 11.6 | 10.1 | 11.6 |
Finished goods | 21.6 | 24.9 | 17.7 | 16.5 |
31.7 | 36.5 | 27.8 | 28.1 |
Group and Company | £m |
Balance at 29 January 2023 and 28 January 2024 | – |
Net book value of assets transferred from property, plant and equipment | 3.2 |
Impairment charge | (1.6) |
Disposed of in period | (0.7) |
Balance at 25 January 2025 | 0.9 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Trade receivables | 73.6 | 59.9 | 64.3 | 43.3 |
Less: loss allowance | (0.3) | (0.1) | (0.3) | (0.1) |
Trade receivables – net | 73.3 | 59.8 | 64.0 | 43.2 |
Prepayments | 3.5 | 4.0 | 3.6 | 3.7 |
Amounts due by subsidiary companies | – | – | 2.2 | 2.3 |
76.8 | 63.8 | 69.8 | 49.2 |
Trade receivables – days past due | ||||||
Not past due | <30 | 31-60 | 61-90 | >90 | Total | |
Group – 25 January 2025 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.1% | 0.8% | 12.5% | 10.6% | 22.0% | |
Expected total gross carrying amount at default | 70.5 | 1.7 | 1.0 | 0.1 | 0.3 | |
Lifetime ECL | 0.1 | – | 0.1 | – | 0.1 | 0.3 |
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 | |
Company – 25 January 2025 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.1% | 1.2% | 13.2% | 26.5% | 32.7% | |
Expected total gross carrying amount at default | 62.9 | 0.9 | 0.3 | – | 0.2 | |
Lifetime ECL | 0.1 | – | 0.1 | – | 0.1 | 0.3 |
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 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
UK Sterling | 75.8 | 63.2 | 69.5 | 48.9 |
Euro | 0.8 | 0.4 | 0.3 | 0.3 |
US Dollar | 0.2 | 0.2 | – | – |
76.8 | 63.8 | 69.8 | 49.2 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Current | ||||
Lease liabilities | 1.8 | 1.8 | 3.7 | 3.1 |
Non-current | ||||
Lease liabilities | 2.8 | 3.1 | 16.1 | 17.0 |
Total borrowings | 4.6 | 4.9 | 19.8 | 20.1 |
Group | Company | |||
Lease liabilities | Lease liabilities | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Less than one year | 1.8 | 1.8 | 3.7 | 3.1 |
One to two years | 1.6 | 1.5 | 3.1 | 2.9 |
Two to three years | 0.8 | 1.2 | 2.5 | 2.6 |
Three to four years | 0.3 | 0.4 | 2.3 | 2.0 |
Four to five years | 0.1 | – | 2.2 | 1.8 |
Later than five years | – | – | 11.0 | 12.9 |
4.6 | 4.9 | 24.8 | 25.3 | |
Less: Unearned interest | – | – | (5.0) | (5.2) |
4.6 | 4.9 | 19.8 | 20.1 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Opening borrowings balance | 4.9 | 5.8 | 20.1 | 21.3 |
Net lease movements | (0.3) | (0.2) | (0.3) | (1.2) |
Borrowings acquired/drawn-down | – | 5.0 | – | 5.0 |
Repayments of borrowings | – | (5.7) | – | (5.0) |
Closing borrowings balance | 4.6 | 4.9 | 19.8 | 20.1 |
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Closing borrowings balance | (4.6) | (4.9) | (19.8) | (20.1) |
Short-term investments (Note 16) | 42.5 | 20.0 | 42.5 | 20.0 |
Cash and cash equivalents (Note 17) | 21.4 | 33.6 | 16.7 | 22.4 |
Net funds | 59.3 | 48.7 | 39.4 | 22.3 |
Total facility | Drawn | Undrawn | |
£m | £m | £m | |
Revolving credit facility – five years, expires February 2026 | 20.0 | – | 20.0 |
Overdraft | 15.0 | – | 15.0 |
35.0 | – | 35.0 |
Total facility | Drawn | Undrawn | |
£m | £m | £m | |
Revolving credit facility – five years, expires February 2026 | 20.0 | – | 20.0 |
20.0 | – | 20.0 |
At 28 January | Interest | Lease liability | Lease term | Non-cash | Financing cash | At 25 January | ||
2024 | charged | unwind | New leases | change | interest | flows | 2025 | |
Group | £m | £m | £m | £m | £m | £m | £m | £m |
Interest paid | – | 0.3 | – | – | – | (0.1) | (0.2) | - |
Lease liabilities (Note 12) | 4.9 | 0.2 | – | 1.9 | (0.3) | – | (2.1) | 4.6 |
Total liabilities from financing activities | 4.9 | 0.5 | – | 1.9 | (0.3) | (0.1) | (2.3) | 4.6 |
Company | £m | £m | £m | £m | £m | £m | £m | £m |
Interest paid | – | 0.3 | – | – | – | (0.1) | (0.2) | – |
Lease liabilities (Note 12) | 20.1 | 0.5 | (0.9) | 1.9 | – | – | (1.8) | 19.8 |
Total liabilities from financing activities | 20.1 | 0.8 | (0.9) | 1.9 | – | (0.1) | (2.0) | 19.8 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Current | ||||
Trade payables | 32.4 | 36.1 | 29.8 | 28.4 |
Other taxes and social security costs | 4.0 | 4.2 | 4.4 | 2.8 |
Accruals | 36.8 | 30.0 | 32.3 | 24.4 |
Amounts due to subsidiary companies | – | – | 23.5 | 4.0 |
73.2 | 70.3 | 90.0 | 59.6 |
Business change | Business | Customer related | Repairs/ | ||
projects | reorganisation | provisions | Dilapidations | Total | |
Group | £m | £m | £m | £m | £m |
Opening provision at 29 January 2023 | – | 0.3 | 0.1 | 0.4 | 0.8 |
Provision utilised during the year | – | (0.3) | – | – | (0.3) |
Closing provision at 28 January 2024 | – | – | 0.1 | 0.4 | 0.5 |
Provision created during the year | 0.7 | 0.9 | – | 0.2 | 1.8 |
Provision utilised during the year | (0.6) | (0.4) | – | (0.2) | (1.2) |
Closing provision at 25 January 2025 | 0.1 | 0.5 | 0.1 | 0.4 | 1.1 |
Business change | Business | Customer related | Repairs/ | ||
projects | reorganisation | provisions | Dilapidations | Total | |
Company | £m | £m | £m | £m | £m |
Opening provision at 29 January 2023 | – | 0.3 | 0.1 | 0.2 | 0.6 |
Provision utilised during the year | – | (0.3) | – | – | (0.3) |
Closing provision at 28 January 2024 | – | – | 0.1 | 0.2 | 0.3 |
Provision created during the year | 0.1 | 0.7 | – | 0.2 | 1.0 |
Provision acquired on hive up | 0.5 | – | – | – | 0.5 |
Provision utilised during the year | (0.5) | (0.5) | – | (0.2) | (1.2) |
Closing provision at 25 January 2025 | 0.1 | 0.2 | 0.1 | 0.2 | 0.6 |
Retirement | ||||||
benefit | Share-based | Cash flow | Accelerated tax | Total deferred | Net deferred | |
obligations | payments | hedge | depreciation | tax liability | tax liability | |
Group | £m | £m | £m | £m | £m | £m |
At 29 January 2023 | (5.5) | – | – | (22.7) | (28.2) | (28.2) |
Credit/(charge) to the income statement (Note 7) | – | 0.4 | – | (1.5) | (1.1) | (1.1) |
(Charge)/credit to other comprehensive income | (0.2) | – | 0.1 | – | (0.1) | (0.1) |
Transfer between asset and liability categories | – | – | – | – | – | – |
Arising on acquisition | – | – | – | (3.0) | (3.0) | (3.0) |
Credit to equity | – | 0.1 | – | – | 0.1 | 0.1 |
At 28 January 2024 | (5.7) | 0.5 | 0.1 | (2 7. 2) | (32.3) | (32.3) |
(Charge)/credit to the income statement (Note 7) | (0.9) | 0.1 | – | (4.5) | (5.3) | (5.3) |
Credit to other comprehensive income | 1.5 | – | – | – | 1.5 | 1.5 |
Credit to equity | – | 0.1 | – | – | 0.1 | 0.1 |
At 25 January 2025 | (5.1) | 0.7 | 0.1 | (31.7) | (36.0) | (36.0) |
Retirement | ||||||
benefit | Share-based | Cash flow | Accelerated tax | Total deferred | Net deferred | |
obligations | payments | hedge | depreciation | tax liability | tax liability | |
Company | £m | £m | £m | £m | £m | £m |
At 29 January 2023 | (5.5) | (0.1) | – | (6.2) | (11.8) | (11.8) |
Credit/(charge) to the income statement | – | 0.4 | – | (1.5) | (1.1) | (1.1) |
(Charge)/credit to other comprehensive income | (0.2) | – | 0.1 | – | (0.1) | (0.1) |
Credit to equity | – | 0.1 | – | – | 0.1 | 0.1 |
At 28 January 2024 | (5.7) | 0.4 | 0.1 | (7. 7) | (12.9) | (12.9) |
(Charge)/credit to the income statement | (0.9) | 0.2 | – | (4.7) | (5.4) | (5.4) |
Credit to other comprehensive income | 1.5 | – | – | – | 1.5 | 1.5 |
Acquired on subsidiary integration | – | – | – | (7.2) | (7. 2) | (7.2) |
Credit to equity | – | 0.1 | – | – | 0.1 | 0.1 |
At 25 January 2025 | (5.1) | 0.7 | 0.1 | (19.6) | (23.9) | (23.9) |
Total contractual outflow | ||
2025 | 2024 | |
Group and Company | £m | £m |
Forward commodity contracts – payable within one year | 19.5 | 26.2 |
Forward commodity contracts – payable within one to two years | 4.4 | – |
Total | |||||||
contractual | |||||||
Year ended 25 January 2025 | 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 | 32.4 | – | – | – | – | – | 32.4 |
Accruals | 36.8 | – | – | – | – | – | 36.8 |
Leases | 1.8 | 1.6 | 0.8 | 0.3 | 0.1 | – | 4.6 |
Derivatives | 27.5 | 4.6 | – | – | – | – | 32.1 |
98.5 | 6.2 | 0.8 | 0.3 | 0.1 | – | 105.9 | |
Company | |||||||
Trade and other payables | 29.8 | – | – | – | – | – | 29.8 |
Amounts due to subsidiary companies | 23.5 | – | – | – | – | – | 23.5 |
Accruals | 32.3 | – | – | – | – | – | 32.3 |
Leases | 3.7 | 3.1 | 2.5 | 2.3 | 2.2 | 11.0 | 24.8 |
Derivatives | 27.5 | 4.6 | – | – | – | – | 32.1 |
116.8 | 7.7 | 2.5 | 2.3 | 2.2 | 11.0 | 142.5 |
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 |
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 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Present value of funded obligations | (65.7) | (69.3) | (65.7) | (69.3) |
Fair value of scheme assets | 72.5 | 72.5 | 72.5 | 72.5 |
Surplus recognised under IAS 19 | 6.8 | 3.2 | 6.8 | 3.2 |
Company contribution made to pension scheme in the year to 26 January 2014 | – | – | 13.8 | 14.4 |
Surplus recognised in the statement of financial position | 6.8 | 3.2 | 20.6 | 17.6 |
Fair value of | Present value of | ||
plan assets | obligation | Total | |
Group and Company | £m | £m | £m |
At 28 January 2024 | 72.5 | (69.3) | 3.2 |
Interest income/(expense) | 3.5 | (3.3) | 0.2 |
Total cost recognised in income statement | 3.5 | (3.3) | 0.2 |
Remeasurements | |||
– changes in demographic assumptions | – | 0.1 | 0.1 |
– changes in financial assumptions | – | 3.5 | 3.5 |
– experience | – | (0.6) | (0.6) |
– actuarial return on assets excluding amounts recognised in net interest | (2.9) | – | (2.9) |
Total remeasurements recognised in other comprehensive income | (2.9) | 3.0 | 0.1 |
Cash flows | |||
Employer contributions | 3.3 | – | 3.3 |
Benefits paid | (3.9) | 3.9 | – |
Total cash outflow | (0.6) | 3.9 | 3.3 |
At 25 January 2025 | 72.5 | (65.7) | 6.8 |
Fair value of | Present value of | ||
plan assets | obligation | Total | |
Group and Company | £m | £m | £m |
At 29 January 2023 | 79.3 | (76.9) | 2.4 |
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 |
Financial assumptions | 2025 | 2024 |
Discount rate | 5.5% | 5.0% |
Inflation assumption | 3.2% | 3.1% |
Mortality assumptions | 2025 | 2024 |
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 | 26 | 25 |
2025 | 2024 | |||
Quoted* | Unquoted | Quoted* | Unquoted | |
£m | £m | £m | £m | |
Equities | – | – | 6.5 | – |
Bonds | 20.3 | – | 17.0 | – |
Debt | – | – | 8.1 | – |
Cash | – | 22.0 | – | 8.7 |
Buy-in policy | – | 30.2 | – | 32.2 |
Total market value of scheme assets | 20.3 | 52.2 | 31.6 | 40.9 |
Year ended 25 January 2025 | Change in assumption | Impact on overall liabilities |
Discount rate | Increase/decrease by 0.5% | Decreases/increases liabilities by £3.9m |
Rate of inflation | Increase/decrease by 0.5% | Increases/decreases liabilities by £1.4m |
Life expectancy | Increase/decrease by one year | Increases/decreases liabilities by £2.6m |
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 |
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 2024 | 2% | 3% | 8% | 87% |
Proportion of total pension benefits to be paid as at 5 April 2023 | 2% | 3% | 8% | 87% |
2025 | 2024 | |
£m | £m | |
Defined contribution costs | 4.7 | 4.5 |
2025 | 2024 | |||
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 28 January 2024 | (0.3) | 0.2 | (0.1) |
Movement on cash flow hedge reserve | 0.1 | – | 0.1 |
At 25 January 2025 | (0.2) | 0.2 | – |
2025 | 2024 | |||
Average | Average | |||
exercise price in | exercise price in | |||
Options | pence per share | Options | pence per share | |
At start of the year | 572,010 | 470p | 672,550 | 530p |
Granted | 262,111 | 567p | 289,475 | 463p |
Forfeited | (92,343) | 487p | (89,961) | 442p |
Exercised | (208,724) | 560p | (300,054) | 428p |
At end of the year | 533,054 | 517p | 572,010 | 470p |
SAYE 3 Year | SAYE 5 Year | |
Date of grant | 24 May 2024 | 24 May 2024 |
Number of share awards granted | 218,463 | 43,648 |
Share price at date of grant | 567p | 5.67p |
Contractual life in years | 3 | 5 |
Dividend yield | 2% | 2% |
Expected outcome of meeting performance criteria (at grant date) | 70% | 70% |
Fair value determined at grant date | 118p | 169p |
LTIP | |
Date of grant | 2 May 2024 |
Number of share awards granted | 362,024 |
Share price at date of grant | 567p |
Contractual life in years | 3 |
Dividend yield | 2% |
Expected outcome of meeting performance criteria (at grant date) | 100% |
Fair value determined at grant date | 525p |
2025 | 2024 | ||
Share awards | Share awards | ||
At start of the year | 1,096,457 | 954,431 | |
Granted | 401,177 | 438,318 | |
Vested | (368,139) | (2 | 27,367) |
Lapsed | (192,591) | (68,925) | |
At end of the year | 936,904 | 1,096,457 |
Purchase of goods and services | ||
2025 | 2024 | |
£m | £m | |
Rubicon Drinks Limited | 8.7 | 7.4 |
FUNKIN Limited | 1.4 | 2.6 |
Boost Drinks Limited | 2.6 | 1.1 |
Amounts owed by related parties | Amounts due to related parties | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Rubicon Drinks Limited | – | – | 10.7 | 3.7 |
FUNKIN Limited | – | – | 5.2 | – |
Boost Drinks Limited | – | 1.6 | 6.9 | 0.2 |
MOMA Foods Ltd | 2.6 | 2.6 | – | – |
Amounts due by related parties | ||
2025 | 2024 | |
£m | £m | |
Loans to associates | ||
Opening balance | – | 1.0 |
Amounts written off | – | (1.0) |
Closing balance | – | – |
2025 | 2024 | |
£m | £m | |
Salaries and short-term benefits | 4.9 | 5.0 |
Post employment benefits | 0.3 | 0.4 |
Share-based payments | 2.0 | 1.8 |
7.2 | 7. 2 |
Ownership interest | |||||
held by the Group | |||||
Place of business/ | 2025 | 2024 | |||
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 Ltd* | UK | Milton Keynes | 100 | 100 | Distribution and selling of oat drinks and cereals |
Boost Drinks Holdings Limited (dissolved) | UK | Milton Keynes | – | 100 | Investment holding company |
Boost Drinks Limited* | UK | Milton Keynes | 100 | 100 | Distribution and selling of soft drinks |
Rio Tropical Limited (dissolved) | UK | Milton Keynes | – | 100 | Distribution of soft drinks |