53 weeks ended 31 December 2023 £m | 52 weeks ended 25 December 2022 £m | ||||||
| Non- | Non- | ||||||
Note | Underlying | underlying* | Total | Underlying | underlying* | Total | |
Revenue | 3 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution costs | ( | ( | ( | ( | |||
Administrative costs | ( | ( | ( | ( | |||
Share of post-tax profit of associates and joint ventures | 17 | ||||||
Other income | |||||||
Profit before interest and taxation | 4 | ||||||
Finance income | 8 | ||||||
Finance costs | 9 | ( | ( | ( | ( | ||
Profit before taxation | |||||||
Taxation | 10 | ( | ( | ( | ( | ( | |
Profit for the period | |||||||
| Earnings per share | |||||||
– Basic (pence) | 11 | ||||||
– Diluted (pence) | 11 |
| 53 weeks ended | 52 weeks ended | ||
| 31 December 2023 | 25 December 2022 | ||
| Note | £m | £m | |
Profit for the period | |||
| Other comprehensive (expense)/income: | |||
| Items that may be subsequently reclassified to profit or loss: | |||
– Exchange (loss)/gain on retranslation of foreign operations | ( | ||
– Transferred to income statement on disposal | 27 | ( | |
Other comprehensive (expense)/income for the period, net of tax | ( | ||
Total comprehensive income for the period |
| At | At | ||
| 31 December 2023 | 25 December 2022 | ||
| Note | £m | £m | |
| Non-current assets | |||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right-of-use assets | 15 | ||
Lease receivables | 15 | ||
Trade and other receivables | 16 | ||
Investments | 25 | ||
Investments in associates and joint ventures | 17 | ||
| Current assets | |||
Lease receivables | 15 | ||
Inventories | 18 | ||
Trade and other receivables | 16 | ||
Deferred consideration receivable | 22 | ||
Current tax assets | |||
Cash and cash equivalents | 19 | ||
Assets held for sale | 28 | ||
Total assets | |||
| Current liabilities | |||
Lease liabilities | 15 | ( | ( |
Trade and other payables | 20 | ( | ( |
Current tax liabilities | ( | ||
Provisions | 23 | ( | ( |
Financial liabilities – share buyback obligation | 21 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Lease liabilities | 15 | ( | ( |
Trade and other payables | 20 | ( | ( |
Financial liabilities | 21 | ( | ( |
Deferred tax liabilities | 10 | ( | ( |
Provisions | 23 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net liabilities | ( | ( |
| At | At | ||
| 31 December 2023 | 25 December 2022 | ||
| Note | £m | £m | |
| Shareholders’ equity | |||
Called up share capital | 26 | ||
Share premium account | |||
Capital redemption reserve | |||
Capital reserve – own shares | ( | ( | |
Currency translation reserve | ( | ||
Accumulated losses | ( | ( | |
Total equity | ( | ( |
| Share | Capital | Currency | Total | ||||
| Share | premium | redemption | Capital reserve | translation | Accumulated | shareholders’ | |
| capital | account | reserve | – own shares | reserve | losses | equity | |
| £m | £m | £m | £m | £m | £m | £m | |
At 26 December 2021 | ( | ( | ( | ( | |||
Profit for the period | |||||||
Other comprehensive income – exchange differences | |||||||
Total comprehensive income for the period | |||||||
Proceeds from share issues | |||||||
| Impairment of share issues | ( | ||||||
Share buybacks | ( | ( | ( | ( | |||
Share buyback obligations outstanding | ( | ( | |||||
Share options and LTIP charge | |||||||
Tax on employee share options | ( | ( | |||||
Equity dividends paid | ( | ( | |||||
At 25 December 2022 | ( | ( | ( | ||||
Profit for the period | |||||||
Other comprehensive expense – exchange differences | ( | ( | |||||
Transferred to income statement on disposal | ( | ( | |||||
Total comprehensive income for the period | ( | ||||||
Proceeds from share issues | |||||||
| Impairment of share issues | ( | ||||||
Share buybacks | ( | ( | ( | ( | |||
Share buyback obligations satisfied | |||||||
Share buyback obligations outstanding | ( | ( | |||||
Share options and LTIP charge | |||||||
Tax on employee share options | |||||||
Equity dividends paid | ( | ( | |||||
At 31 December 2023 | ( | ( | ( | ( |
| 53 weeks ended | 52 weeks ended | ||
| 31 December 2023 | 25 December 2022* | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit before interest and taxation | 3 | ||
Amortisation and depreciation | 4 | ||
Impairment | 4 | ||
Profit on disposal of PPE | 14 | ( | |
Share of post-tax profits of associates and joint ventures | 17 | ( | ( |
Profit on disposal of subsidiary | 27 | ( | |
Profit on disposal of associate investment | 27 | ( | |
Net gain on financial instruments at fair value through profit or loss | ( | ||
Decrease in provisions | ( | ( | |
Share option and LTIP charge | 29 | ||
Decrease/(increase) in inventories | ( | ||
Increase in receivables | ( | ( | |
Increase/(decrease) in payables | ( | ||
Cash generated from operations | |||
Corporation tax paid | ( | ( | |
Net cash generated by operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Proceeds from sale of PPE | |||
Net consideration received on disposal of subsidiaries | |||
Consideration received on disposal of associate investment | 27 | ||
Consideration received on disposal of joint ventures | |||
Receipt from other financial assets | |||
Receipt of principal element on lease receivables | 15 | ||
Receipt of interest element on lease receivables | 15 | ||
Interest received | |||
Other | 30 | ||
Net cash generated by investing activities | |||
Cash inflow before financing | |||
| Cash flows from financing activities | |||
Interest paid | ( | ( | |
Share purchases | 30 | ( | ( |
| 53 weeks ended | 52 weeks ended | ||
| 31 December 2023 | 25 December 2022* | ||
| Note | £m | £m | |
Consideration received on exercise of share options – employee benefit trust | |||
New bank loans and facilities draw down | |||
Facility arrangement fees | ( | ||
Repayment of borrowings | ( | ( | |
Repayment of principal element on lease liabilities | 15 | ( | ( |
Repayment of interest element on lease liabilities | 15 | ( | ( |
Equity dividends paid | 12 | ( | ( |
Net cash used by financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of period | |||
Foreign exchange (loss)/gain on cash and cash equivalents | |||
Cash and cash equivalents at end of period |
| Effective | |
| for periods | |
| beginning | |
| on or after: | |
| International Accounting Standards (‘IAS’) | |
IFRS 17 Insurance Contracts | 1 January 2023 |
Disclosure of Accounting Policies – Amendments to IAS 1 and IFRS Practice Statement 2 | 1 January 2023 |
Definition of Accounting Estimates – Amendments to IAS 8 | 1 January 2023 |
Deferred Tax related to Assets and Liabilities arising from a Single Transaction – Amendments to IAS 12 | 1 January 2023 |
OECD Pillar Two Rules | 1 January 2023 |
Classification of Liabilities as Current or Non-current – Amendments to IAS 1 | 1 January 2024 |
Non-current Liabilities with Covenants – Amendments to IAS 1 | 1 January 2024 |
Lease Liability in a Sale and Leaseback – Amendments to IFRS 16 | 1 January 2024 |
Supplier finance arrangements – Amendments to IAS 7 and IFRS 7 | 1 January 2024 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Current tax assets | 3.5 | 1.7 |
Cash and cash equivalents | 52.1 | 30.4 |
Unallocated assets | 55.6 | 32.1 |
Current tax liabilities | 2.8 | – |
Deferred tax liabilities | 7.0 | 3.4 |
Debt facilities | 284.9 | 283.7 |
Unallocated liabilities | 294.7 | 287.1 |
At 31 December 2023 | At 25 December 2022 | |||||
| UK & Ireland | International | Total | UK & Ireland | International | Total | |
| £m | £m | £m | £m | £m | £m | |
| Segment assets | ||||||
Segment current assets | 79.1 | – | 79.1 | 82.2 | 32.9 | 115.1 |
Segment non-current assets | 342.3 | – | 342.3 | 336.8 | – | 336.8 |
Investment in associates and joint ventures | 25.2 | – | 25.2 | 25.4 | – | 25.4 |
Investments | 10.3 | – | 10.3 | 11.3 | – | 11.3 |
Unallocated assets | 55.6 | 32.1 | ||||
Total assets | 512.5 | 520.7 | ||||
| Segment liabilities | ||||||
Liabilities | 351.8 | – | 351.8 | 346.4 | – | 346.4 |
Unallocated liabilities | 294.7 | 287.1 | ||||
Total liabilities | 646.5 | 633.5 |
| Total | Non- | Total | |||
| UK & Ireland | International | underlying | underlying | reported | |
| £m | £m | £m | £m | £m | |
| Revenue | |||||
Sales to external customers | 679.8 | – | 679.8 | – | 679.8 |
Segment revenue | 679.8 | – | 679.8 | – | 679.8 |
| Results | |||||
Underlying result before associates and joint ventures | 111.9 | – | 111.9 | – | 111.9 |
Share of profit of associates and joint ventures | 2.0 | – | 2.0 | – | 2.0 |
Other income | 2.3 | – | 2.3 | 40.6 | 42.9 |
Profit before interest and taxation | 116.2 | – | 116.2 | 40.6 | 156.8 |
Net finance costs | (14.5) | – | (14.5) | – | (14.5) |
Profit before taxation | 101.7 | – | 101.7 | 40.6 | 142.3 |
Taxation | (26.0) | – | (26.0) | (1.3) | (27.3) |
Profit for the period | 75.7 | – | 75.7 | 39.3 | 115.0 |
Effective tax rate | 25.6% | – | 25.6% | 19.2% | |
| Other segment information | |||||
– Depreciation | 11.2 | – | 11.2 | – | 11.2 |
– Amortisation | 10.7 | – | 10.7 | – | 10.7 |
Total depreciation and amortisation | 21.9 | – | 21.9 | – | 21.9 |
EBITDA | 138.1 | – | 138.1 | 40.6 | 178.7 |
Underlying EBITDA | 138.1 | – | 138.1 | – | 138.1 |
Capital expenditure | 20.8 | – | 20.8 | – | 20.8 |
Share-based payment charge | 3.8 | – | 3.8 | – | 3.8 |
| Revenue disclosures | |||||
Royalties, franchise fees and change of hands fees | 83.4 | – | 83.4 | – | 83.4 |
Sales to franchisees | 479.1 | – | 479.1 | – | 479.1 |
Corporate store income | 33.1 | – | 33.1 | – | 33.1 |
Property income on leasehold and freehold property | 2.2 | – | 2.2 | – | 2.2 |
National Advertising and eCommerce income | 82.0 | – | 82.0 | – | 82.0 |
Total segment revenue | 679.8 | – | 679.8 | – | 679.8 |
| Total | Non- | Total | |||
| UK & Ireland | International | underlying | underlying | reported | |
| £m | £m | £m | £m | £m | |
| Revenue | |||||
Sales to external customers | 600.3 | – | 600.3 | – | 600.3 |
Segment revenue | 600.3 | – | 600.3 | – | 600.3 |
| Results | |||||
Underlying result before associates and joint ventures | 102.2 | – | 102.2 | – | 102.2 |
Revaluation of investment | 1.0 | – | 1.0 | – | 1.0 |
Share of profit of associates and joint ventures | 4.0 | 2.6 | 6.6 | – | 6.6 |
Profit before interest and taxation | 107.2 | 2.6 | 109.8 | – | 109.8 |
Net finance costs | (10.9) | – | (10.9) | – | (10.9) |
Profit before taxation | 96.3 | 2.6 | 98.9 | – | 98.9 |
Taxation | (17.3) | – | (17.3) | – | (17.3) |
Profit for the period | 79.0 | 2.6 | 81.6 | – | 81.6 |
Effective tax rate | 18.0% | – | 17.5% | – | 17.5% |
| Other segment information | |||||
– Depreciation | 10.9 | – | 10.9 | – | 10.9 |
– Amortisation | 7.8 | – | 7.8 | – | 7.8 |
– Impairment | 1.6 | – | 1.6 | – | 1.6 |
Total depreciation, amortisation and impairment | 20.3 | – | 20.3 | – | 20.3 |
EBITDA | 127.5 | 2.6 | 130.1 | – | 130.1 |
Underlying EBITDA | 127.5 | 2.6 | 130.1 | – | 130.1 |
Capital expenditure | 19.7 | – | 19.7 | – | 19.7 |
Share-based payment charge | 1.2 | – | 1.2 | – | 1.2 |
| Revenue disclosures | |||||
Royalties, franchise fees and change of hands fees | 78.9 | – | 78.9 | – | 78.9 |
Sales to franchisees | 411.4 | – | 411.4 | – | 411.4 |
Corporate store income | 36.2 | – | 36.2 | – | 36.2 |
Property income on leasehold and freehold property | 1.6 | – | 1.6 | – | 1.6 |
National Advertising and eCommerce income | 72.2 | – | 72.2 | – | 72.2 |
Total segment revenue | 600.3 | – | 600.3 | – | 600.3 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Depreciation of property, plant and equipment | 5.9 | 5.0 |
Amortisation of intangible assets | 10.7 | 7.8 |
Depreciation on right-of-use assets | 5.3 | 5.9 |
Total depreciation and amortisation expense | 21.9 | 18.7 |
Impairment loss recognised on property, plant and equipment | – | 0.1 |
Impairment loss recognised on intangible assets | – | 1.5 |
Total impairment loss recognised | – | 1.6 |
Net foreign currency gain | – | (0.1) |
Cost of inventories recognised as an expense | 273.4 | 240.2 |
Profit on disposal of subsidiaries | – | (2.1) |
Profit on disposal of associate investment | (40.6) | – |
Gain on changes in fair value of financial instruments | – | (1.0) |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Fees payable to the Group’s auditors for the audit of the Group and Company annual accounts* | 0.6 | 0.6 |
| Fees payable to the Company’s auditors and its associates for other services: | ||
Audit of the accounts of subsidiaries | 0.3 | 0.3 |
Total audit fees | 0.9 | 0.9 |
Other services | 0.1 | 0.1 |
Total audit and non-audit fees | 1.0 | 1.0 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Underlying profit for the period | 75.7 | 81.6 |
Non-underlying profit for the period | 39.3 | – |
Profit for the period | 115.0 | 81.6 |
| 53 weeks ended | 52 weeks ended | ||
| 31 December 2023 | 25 December 2022 | ||
| £m | £m | ||
| Included in other income | |||
Profit on disposal of German associate | a) | 40.6 | – |
| Taxation | |||
Reversionary share tax charge | b) | (1.3) | – |
Profit for the period | 39.3 | – |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Wages and salaries | 70.2 | 65.3 |
Social security costs | 7.0 | 6.2 |
Other pension costs | 1.6 | 1.5 |
Share-based payment charge | 3.8 | 1.2 |
Total | 82.6 | 74.2 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
Administration | 392 | 377 |
Production and distribution | 567 | 569 |
Corporate stores | 570 | 661 |
Total | 1,529 | 1,607 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Directors’ remuneration | 3.3 | 2.4 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Other interest receivable | 0.8 | 0.1 |
Interest on loans to associates and joint ventures | 0.1 | 0.3 |
Interest receivable on leases | 12.7 | 12.4 |
Discount unwind | 0.1 | – |
Foreign exchange | – | 0.3 |
Total finance income | 13.7 | 13.1 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Debt facilities interest payable | 14.4 | 10.3 |
Interest payable on leases | 13.8 | 13.7 |
Total finance costs | 28.2 | 24.0 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
| Tax charged/(credited) in the income statement | ||
| Current income tax: | ||
| UK corporation tax: | ||
– current period | 21.6 | 16.6 |
– adjustment in respect of prior periods | 4.6 | (0.1) |
26.2 | 16.5 | |
Income tax on overseas operations | (2.5) | 0.9 |
Total current income tax charge | 23.7 | 17.4 |
| Deferred tax: | ||
Origination and reversal of temporary differences | 2.6 | (0.3) |
Effect of change in tax rate | 0.2 | – |
Adjustment in respect of prior periods | 0.8 | 0.2 |
Total deferred tax | 3.6 | (0.1) |
Tax charge in the income statement | 27.3 | 17.3 |
| The tax charge in the income statement is disclosed as follows: | ||
Income tax charge | 27.3 | 17.3 |
| Tax relating to items credited/(charged) to equity | ||
Reduction in current tax liability as a result of the exercise of share options | – | 0.1 |
Origination and reversal of temporary differences in relation to unexercised share options | – | (0.9) |
Tax charge in the Group statement of changes in equity | – | (0.8) |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Profit before taxation | 142.3 | 98.9 |
Accounting profit before taxation multiplied by the UK statutory rate of corporation tax of 23.52% (2022: 19.0%) | 33.5 | 18.8 |
Expenses not deductible for tax purposes | 1.2 | – |
Income not taxable | (9.6) | 0.1 |
Share of joint venture and associates’ results not taxable | (0.5) | (1.3) |
Accounting depreciation not eligible for tax purposes | 0.8 | 0.4 |
Adjustment in respect of prior periods | 1.2 | 0.2 |
Tax rate differences | (0.8) | (0.5) |
Transfer pricing adjustment – current year | 0.7 | – |
Movement in uncertain tax position – transfer pricing | 1.5 | – |
Other | (0.7) | (0.4) |
Total tax charge reported in the income statement | 27.3 | 17.3 |
Effective tax rate (%) | 19.2% | 17.5% |
Underlying effective tax rate (%) | 25.6% | 17.5% |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Deferred tax arising in the UK on non-capital items | (7.0) | (3.2) |
Deferred tax arising on business combinations and acquired assets | – | (0.2) |
Deferred tax as analysed in the statement of financial position | (7.0) | (3.4) |
Deferred tax liabilities | (7.0) | (3.4) |
(7.0) | (3.4) | |
| 2023 | 2022 | |
| £m | £m | |
| Movement in the deferred income tax account | ||
Opening balance | (3.4) | (2.9) |
Tax charge to equity | – | (0.8) |
Income statement charge | (3.6) | (0.1) |
Entity disposal | – | 0.4 |
Closing balance | (7.0) | (3.4) |
| Accelerated | |||||
| Share-based | capital | Reversionary | |||
| payments | allowances | Provisions | interests | Total | |
| £m | £m | £m | £m | £m | |
At 26 December 2021 | 2.0 | (6.8) | (0.7) | 3.3 | (2.2) |
Charge to equity | (0.9) | – | – | – | (0.9) |
(Charge)/credit to income | (0.1) | (1.6) | 1.6 | – | (0.1) |
At 25 December 2022 | 1.0 | (8.4) | 0.9 | 3.3 | (3.2) |
Credit to equity | – | – | – | – | – |
Credit/(charge) to income | 0.3 | (1.0) | – | (3.1) | (3.8) |
At 31 December 2023 | 1.3 | (9.4) | 0.9 | 0.2 | (7.0) |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Profit after tax: | 115.0 | 81.6 |
Non-underlying items | (39.3) | – |
Underlying profit after tax | 75.7 | 81.6 |
| 2023 | 2022 | |
| Number | Number | |
Basic weighted average number of shares (excluding treasury shares) | 410,406,240 | 434,211,333 |
Dilutive effect of share options and awards | 1,915,682 | 1,826,246 |
Diluted weighted average number of shares | 412,321,922 | 436,037,579 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| Statutory earnings per share | ||
Basic earnings per share | 28.0p | 18.8p |
Diluted earnings per share | 27.9p | 18.7p |
| Underlying earnings per share | ||
Basic earnings per share | 18.4p | 18.8p |
Diluted earnings per share | 18.4p | 18.7p |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
| Declared and paid during the period: | ||
| Equity dividends on Ordinary shares: | ||
Final dividend for 2022: 6.8p (2021: | 28.3 | 30.0 |
Interim dividend for 2023: | 13.6 | 13.8 |
Dividends paid | 41.9 | 43.8 |
| Proposed for approval by shareholders at the AGM (not recognised as a liability at 31 December 2023 | ||
| or 25 December 2022) | ||
Final dividend for 2023: 7.2p (2022: | 28.4 | 28.6 |
| Goodwill | Franchise fees | Software | Other | Total | |
| £m | £m | £m | £m | £m | |
| Cost or valuation | |||||
At 26 December 2021 | 31.9 | 8.3 | 59.2 | 0.8 | 100.2 |
Additions | – | – | 10.3 | – | 10.3 |
Disposals | (3.8) | (2.8) | – | – | (6.6) |
At 25 December 2022 | 28.1 | 5.5 | 69.5 | 0.8 | 103.9 |
Additions | – | – | 9.2 | 0.3 | 9.5 |
At 31 December 2023 | 28.1 | 5.5 | 78.7 | 1.1 | 113.4 |
| Accumulated amortisation and impairment | |||||
At 26 December 2021 | 18.6 | 5.4 | 43.7 | 0.4 | 68.1 |
Provided during the year | – | 1.1 | 6.7 | – | 7.8 |
Impairment | – | – | 1.5 | – | 1.5 |
Disposals | (2.2) | (1.3) | – | – | (3.5) |
At 25 December 2022 | 16.4 | 5.2 | 51.9 | 0.4 | 73.9 |
Provided during the year | – | 0.2 | 10.5 | – | 10.7 |
At 31 December 2023 | 16.4 | 5.4 | 62.4 | 0.4 | 84.6 |
Net book value At 31 December 2023 | 11.7 | 0.1 | 16.3 | 0.7 | 28.8 |
Net book value at 25 December 2022 | 11.7 | 0.3 | 17.6 | 0.4 | 30.0 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
| Goodwill | ||
UK corporate stores | 11.7 | 11.7 |
11.7 | 11.7 |
Long-term growth rate | Discount rate | |||
2023 | 2022 | 2023 | 2022 | |
UK Corporate Stores | 2.0% | 2.0% | 11.3% | 12.7% |
| Freehold | Supply | ||||||
| land and | Assets under | Leasehold | Fixtures and | chain centre | Store | ||
| buildings | construction | improvements | fittings | equipment | equipment | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost or valuation | |||||||
At 26 December 2021 | 64.6 | 3.4 | 0.7 | 6.1 | 51.0 | 6.4 | 132.2 |
Additions | – | 9.3 | – | 0.6 | 1.1 | 0.4 | 11.4 |
Disposals | (0.9) | – | – | – | – | (2.9) | (3.8) |
Foreign exchange on translation | – | 0.1 | – | – | – | – | 0.1 |
Transfer between classes of asset | 0.4 | (2.7) | – | – | 2.3 | – | – |
At 25 December 2022 | 64.1 | 10.1 | 0.7 | 6.7 | 54.4 | 3.9 | 139.9 |
Additions | – | 6.2 | – | 0.4 | 1.6 | 0.8 | 9.0 |
Disposals | (1.9) | – | (0.1) | – | (1.9) | – | (3.9) |
Foreign exchange on translation | (0.1) | – | – | – | – | – | (0.1) |
Transfer between classes of asset | 7.5 | (10.7) | – | 0.1 | 3.0 | 0.1 | – |
At 31 December 2023 | 69.6 | 5.6 | 0.6 | 7.2 | 57.1 | 4.8 | 144.9 |
| Depreciation and impairment | |||||||
At 26 December 2021 | 12.0 | – | 0.3 | 3.6 | 21.8 | 4.2 | 41.9 |
Provided during the year | 1.0 | – | 0.1 | 0.9 | 2.5 | 0.5 | 5.0 |
Impairment | – | – | – | 0.1 | – | – | 0.1 |
Disposals | (0.8) | – | – | – | – | (2.8) | (3.6) |
At 25 December 2022 | 12.2 | – | 0.4 | 4.6 | 24.3 | 1.9 | 43.4 |
Provided during the year | 1.2 | – | 0.1 | 1.1 | 2.9 | 0.6 | 5.9 |
Impairment | – | – | – | – | – | – | – |
Disposals | (0.1) | – | (0.1) | – | (1.8) | – | (2.0) |
At 31 December 2023 | 13.3 | – | 0.4 | 5.7 | 25.4 | 2.5 | 47.3 |
Net book value At 31 December 2023 | 56.3 | 5.6 | 0.2 | 1.5 | 31.7 | 2.3 | 97.6 |
Net book value at 25 December 2022 | 51.9 | 10.1 | 0.3 | 2.1 | 30.1 | 2.0 | 96.5 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Property | 9.7 | 10.1 |
Equipment | 9.6 | 11.2 |
19.3 | 21.3 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Property | 0.9 | 1.0 |
Equipment | 4.4 | 4.9 |
5.3 | 5.9 |
| At 31 December 2023 | At 25 December 2022 | |
| Undiscounted amounts due under finance leases: | £m | £m |
Year 1 | 28.3 | 26.8 |
Year 2 | 27.7 | 26.1 |
Year 3 | 26.9 | 25.5 |
Year 4 | 25.7 | 24.5 |
Year 5 | 24.5 | 23.4 |
Onwards | 168.4 | 163.4 |
Total undiscounted lease receivables | 301.5 | 289.7 |
Less present value discount | (92.8) | (89.7) |
Lease receivables included in the balance sheet | 208.7 | 200.0 |
| Presented as: | ||
Current | 15.8 | 14.4 |
Non-current | 192.9 | 185.6 |
208.7 | 200.0 |
| At 31 December 2023 | At 25 December 2022 | |
| Undiscounted amounts due under finance leases: | £m | £m |
Year 1 | 35.1 | 32.6 |
Year 2 | 33.4 | 30.9 |
Year 3 | 30.8 | 29.1 |
Year 4 | 29.0 | 26.7 |
Year 5 | 27.6 | 25.2 |
Onwards | 211.2 | 173.7 |
Total undiscounted lease liabilities | 367.1 | 318.2 |
Less present value discount | (136.8) | (94.8) |
Lease liabilities included in the balance sheet | 230.3 | 223.4 |
| Presented as: | ||
Current | 21.1 | 20.0 |
Non-current | 209.2 | 203.4 |
230.3 | 223.4 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Interest income on lease receivables | 12.7 | 12.4 |
Interest expense on lease liabilities | (13.8) | (13.7) |
Income relating to short-term leases | 1.1 | 0.7 |
Expenses relating to short-term leases – property | (0.9) | (0.5) |
Expenses relating to short-term leases – equipment | (3.5) | (3.0) |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Loans to franchisees* | 2.9 | 2.4 |
Other receivables* | 0.8 | 1.0 |
3.7 | 3.4 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Trade receivables* | 14.7 | 17.2 |
Amounts owed by associates and joint ventures* | 3.1 | 11.3 |
Loans to franchisees* | 0.7 | 0.7 |
Other receivables* | 2.6 | 1.3 |
Prepayments | 5.6 | 5.8 |
Accrued income* | 24.9 | 19.6 |
51.6 | 55.9 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Sterling | 14.0 | 16.0 |
Euro | 0.7 | 1.2 |
14.7 | 17.2 |
| Past due | ||||
| Total | Not past due | <30 days | >30 days | |
| £m | £m | £m | £m | |
At 31 December 2023 | 14.7 | 14.6 | 0.1 | – |
At 25 December 2022 | 17.2 | 17.0 | 0.1 | 0.1 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Amounts owed by associates | 1.4 | 10.9 |
Amounts owed by joint ventures | 1.7 | 0.4 |
3.1 | 11.3 |
| Trading balance | Loan balance | Total | |
| £m | £m | £m | |
At 26 December 2021 | 1.7 | 10.8 | 12.5 |
Movement in trading balance | 0.1 | – | 0.1 |
Movement in loan balance | – | (1.3) | (1.3) |
At 25 December 2022 | 1.8 | 9.5 | 11.3 |
Movement in trading balance | 1.3 | – | 1.3 |
Movement in loan balance | – | (9.5) | (9.5) |
At 31 December 2023 | 3.1 | – | 3.1 |
| Joint ventures | Associates | |
| £m | £m | |
Balance at 26 December 2021 | 4.7 | 48.0 |
Underlying profit for the period | 0.1 | 6.5 |
Dividends received | (0.2) | (2.2) |
Transfer to assets held for sale | – | (32.9) |
Foreign exchange movement | – | 1.4 |
Balance at 25 December 2022 | 4.6 | 20.8 |
Underlying profit for the period | 0.1 | 1.9 |
Dividends received | (0.3) | (1.9) |
Balance at 31 December 2023 | 4.4 | 20.8 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
| Share of post-tax profits/(losses) of associates | ||
Full House Restaurants Holdings Limited | 2.8 | 3.1 |
Daytona JV Limited | – | 2.6 |
Northern Ireland JV | (0.9) | 0.8 |
1.9 | 6.5 | |
| Share of post-tax profits of joint ventures | ||
Domino’s Pizza West Country Limited | 0.1 | 0.1 |
2.0 | 6.6 |
Full House | Daytona | Victa | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Non-current assets | 33.6 | 25.7 | – | – | 46.1 | 47.7 |
Current assets | 13.8 | 15.8 | – | – | 3.2 | 2.7 |
Current liabilities | (7.7) | (7.0) | – | – | (29.1) | (4.4) |
Non-current liabilities | (15.1) | (11.9) | – | – | (6.0) | (29.8) |
Net assets | 24.6 | 22.6 | – | – | 14.2 | 16.2 |
The Group’s share of interest in associate undertaking’s net assets | 12.0 | 11.1 | – | – | 6.5 | 7.4 |
Goodwill and transaction costs | 2.3 | 2.3 | – | – | – | – |
Group’s carrying amount of the investment | 14.3 | 13.4 | – | – | 6.5 | 7.4 |
Revenue | 73.5 | 62.9 | – | – | 32.3 | 30.3 |
Profit/loss for the period | 5.7 | 6.3 | – | – | (2.0) | 1.7 |
Total comprehensive income/(expense) for the year | 5.7 | 6.3 | – | – | (2.0) | 1.7 |
Group’s share of profit/(loss) for the period | 2.8 | 3.1 | – | 2.6 | (0.9) | 0.8 |
Dividends received | 1.9 | 2.2 | – | – | – | – |
At 31 December 2023 | At 25 December 2022 | |
| West Country | West Country | |
| £m | £m | |
| Summary of joint venture’s balance sheets | ||
Current assets | 6.3 | 6.3 |
Non-current assets | 5.0 | 5.2 |
Current liabilities | (2.0) | (1.9) |
Non-current liabilities | (1.3) | (1.2) |
Net assets | 8.0 | 8.4 |
Group’s share of interest in joint venture’s net assets | 4.0 | 4.2 |
Goodwill and transaction costs | 0.4 | 0.4 |
Group’s carrying amount of the investment | 4.4 | 4.6 |
| Within joint venture’s balance sheets: | ||
Cash and cash equivalents | 5.5 | 5.6 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| West Country | West Country | |
| £m | £m | |
| Summary of joint venture’s income statement | ||
Revenue | 15.6 | 14.9 |
Profit after tax for the year | 0.2 | 0.2 |
Total comprehensive income for the year | 0.2 | 0.2 |
Group’s share of profit for the year | 0.1 | 0.1 |
Dividends received | 0.3 | 0.2 |
| Profit after tax for the year includes: | ||
Depreciation and amortisation | 0.5 | 0.5 |
Income tax expense | 0.1 | 0.1 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Raw materials | 0.7 | 0.8 |
Finished goods and goods for sale | 10.7 | 10.8 |
Total inventories at lower of cost or estimated net realisable value | 11.4 | 11.6 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Cash at bank and in hand | 52.1 | 30.4 |
Total cash at bank and in hand | 52.1 | 30.4 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Sterling | 40.4 | 22.2 |
Euro | 11.0 | 7.5 |
US Dollar | 0.1 | 0.1 |
Swiss Franc | 0.6 | 0.6 |
52.1 | 30.4 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
| Included in current liabilities: | ||
Trade payables* | 16.4 | 15.2 |
Other taxes and social security costs | 5.8 | 6.2 |
Other payables* | 33.6 | 31.9 |
Accruals* | 55.1 | 41.6 |
NAF and eCommerce creditor* | – | 3.2 |
Deferred income | 0.5 | 0.5 |
111.4 | 98.6 | |
| Included in non-current liabilities: | ||
Deferred income | 0.2 | 0.2 |
0.2 | 0.2 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
NAF surplus | 29.8 | 26.0 |
eCommerce fund deficit | (29.8) | (22.8) |
Net NAF and eCommerce creditor | – | 3.2 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
| Current | ||
Share buyback obligations | 6.1 | 8.9 |
6.1 | 8.9 | |
| Non-current | ||
Bank revolving facility | 85.8 | 84.9 |
Private Placement Loan Notes | 199.1 | 198.8 |
284.9 | 283.7 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Current | 0.3 | 0.3 |
0.3 | 0.3 |
| Reversionary | ||||
| share plan | Dilapidations | Other | ||
| provisions | provisions | provisions | Total | |
| £m | £m | £m | £m | |
At 26 December 2021 | 13.0 | 1.0 | 2.3 | 16.3 |
Arising during the period | – | – | 0.2 | 0.2 |
Utilised during the period | – | – | (1.2) | (1.2) |
At 25 December 2022 | 13.0 | 1.0 | 1.3 | 15.3 |
Arising during the period | – | 0.4 | – | 0.4 |
Utilised during the period | (11.9) | – | – | (11.9) |
At 31 December 2023 | 1.1 | 1.4 | 1.3 | 3.8 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Current | 2.0 | 1.0 |
Non-current | 1.8 | 14.3 |
3.8 | 15.3 |
| Effect on profit | Effect on | ||
| Change in GBP/ | before tax | pre-tax equity | |
| EUR rate | £m | £m | |
2023 | +25% | (1.3) | (3.0) |
-25% | 2.1 | 4.9 | |
2022 | +25% | (2.6) | (6.6) |
-25% | 4.3 | 11.0 |
| Less than | 3 to 12 | 1 to 5 | More than | |||
| On demand | 3 months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December 2023 | ||||||
| Fixed rate borrowings | ||||||
Lease liabilities | – | 8.8 | 26.3 | 120.8 | 211.2 | 367.1 |
Private Placement Loan Notes | – | 4.3 | 4.3 | 225.6 | – | 234.2 |
| Floating rate borrowings | ||||||
Bank revolving facility | – | 1.8 | 5.3 | 105.2 | – | 112.3 |
| Non-interest bearing | ||||||
Trade and other payables | 0.2 | 104.0 | 0.1 | 0.6 | – | 104.9 |
Share buyback obligation | – | 6.1 | – | – | – | 6.1 |
0.2 | 125.0 | 36.0 | 452.2 | 211.2 | 824.6 |
| Less than | 3 to 12 | 1 to 5 | More than | |||
| On demand | 3 months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 25 December 2022 | ||||||
| Fixed rate borrowings | ||||||
Lease liabilities | – | 8.3 | 24.3 | 111.9 | 173.7 | 318.2 |
Private Placement Loan Notes* | – | 4.3 | 4.3 | 234.1 | – | 242.7 |
| Floating rate borrowings | ||||||
Bank revolving facility* | – | 1.4 | 4.2 | 106.5 | – | 112.1 |
| Non-interest bearing | ||||||
Trade and other payables | 0.2 | 88.2 | 3.2 | 0.4 | – | 92.0 |
Share buyback obligation | – | 8.9 | – | – | – | 8.9 |
0.2 | 111.1 | 36.0 | 452.9 | 173.7 | 773.9 |
| At 31 December 2023 | At 25 December 2022 | |
| £m | £m | |
Debt facilities | 284.9 | 283.7 |
Less: cash and cash equivalents | (52.1) | (30.4) |
Net debt | 232.8 | 253.3 |
Underlying EBIT | 116.2 | 109.8 |
Underlying depreciation, amortisation and impairment | 21.9 | 20.3 |
Underlying EBITDA | 138.1 | 130.1 |
Adjusted gearing ratio | 1.69 | 1.95 |
Underlying EBITDA | 138.1 | 130.1 |
Less EBITDA impact of IFRS 16 | (6.4) | (7.1) |
Adjusted underlying EBITDA | 131.7 | 123.0 |
Adjusted gearing ratio (excluding IFRS 16) | 1.77 | 2.06 |
| Fair value | Amortised cost | Carrying value | Fair value | Amortised cost | Carrying value | |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||
Trade receivables | – | 14.7 | 14.7 | – | 17.2 | 17.2 |
Other receivables | – | 3.4 | 3.4 | – | 2.3 | 2.3 |
Accrued income | – | 24.9 | 24.9 | – | 19.6 | 19.6 |
Loans to franchisees | – | 3.6 | 3.6 | – | 3.1 | 3.1 |
Cash and cash equivalents | – | 52.1 | 52.1 | – | 30.4 | 30.4 |
Lease receivables | – | 208.7 | 208.7 | – | 200.0 | 200.0 |
Deferred consideration receivable | – | 0.3 | 0.3 | – | 0.3 | 0.3 |
Amounts owed by associates and joint ventures | – | 3.1 | 3.1 | – | 11.3 | 11.3 |
Investments | 10.3 | – | 10.3 | 11.3 | – | 11.3 |
| Financial liabilities | ||||||
Trade payables | – | 16.4 | 16.4 | – | 15.2 | 15.2 |
Other payables | – | 33.6 | 33.6 | – | 31.9 | 31.9 |
Accruals | – | 55.1 | 55.1 | – | 41.6 | 41.6 |
NAF and eCommerce | – | – | – | – | 3.2 | 3.2 |
Bank revolving facility | – | 85.8 | 85.8 | – | 84.9 | 84.9 |
Private placement loan notes | – | 199.1 | 199.1 | – | 198.8 | 198.8 |
Lease liabilities | – | 230.3 | 230.3 | – | 223.4 | 223.4 |
| 53 weeks ended | 52 weeks ended | |||
| 31 December 2023 | 25 December 2022 | |||
Number | £ | Number | £ | |
At 26 December 2022 and 27 December 2021 | 422,619,455 | 2,201,144 | 448,023,791 | 2,333,458 |
Share buybacks | (26,214,554) | (136,534) | (25,404,336) | (132,314) |
At 31 December 2023 and 25 December 2022 | 396,404,901 | 2,064,610 | 422,619,455 | 2,201,144 |
| Daytona JV | |
| Limited | |
| £m | |
Cash received on disposal | 70.6 |
Carrying amount of investment disposed | (32.4) |
Currency translation gain transferred from translation reserve | 2.5 |
Profit on disposal before professional fees | 40.7 |
Professional fees relating to the disposal | (0.1) |
Total profit on disposal of investment | 40.6 |
| £m | |
Cash received on disposal | 5.2 |
Cash disposed | (0.3) |
Net cash received on disposal | 4.9 |
Consideration receivable post disposal | 0.3 |
Net assets disposed excluding cash (see below) | (2.8) |
Profit on disposal before professional fees | 2.4 |
Cost associated with disposal | (0.3) |
Total profit on disposal | 2.1 |
Property, plant and equipment | 0.2 |
Intangible assets | 3.1 |
Right-of-use assets | 1.6 |
Inventories, trade receivables and trade and other payables | (0.2) |
Lease liabilities | (1.5) |
Deferred tax liabilities | (0.4) |
Net assets disposed excluding cash | 2.8 |
| At 31 December 2023 | At 25 December 2022 |
| £m | £m |
Assets held for sale | – | 32.9 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
Weighted average fair value | 120.58p | 195.94p |
Weighted average share price at grant | 391.32p | 265.58p |
Weighted average exercise price | 27.09p | 64.71p |
Weighted average expected term | 3 years | 3 years |
Expected dividend yield | 2.72% | 2.81% |
Risk-free rates | 4.28% | 3.35% |
Expected volatility | 31.45% | 31.60% |
| Outstanding at | Exercised | Outstanding at | Weighted | Exercisable at | |||||
| 26 December | Granted during | during the | Forfeited during | 31 December | average | 31 December | |||
| 2022 | the period | period | the period | 2023 | remaining life | 2023 | |||
Scheme | Exercise price | Number | Number | Number | Number | Number | Years | Number | |
2012 | LTIP | – | 1,405,817 | – | (148,948) | (708,940) | 547,929 | 0.68 | – |
2016 | LTIP | – | 68,653 | – | – | – | 68,653 | – | – |
2022 | LTIP | 0p to 541p | 2,034,368 | 8,649,965 | (128,969) | (1,052,197) | 9,503,167 | 3.12 | – |
2021 | RSU | – | 83,236 | – | (27,739) | – | 55,497 | 0.21 | – |
DSBP | – | 19,223 | 38,954 | (47,835) | – | 10,342 | 2.17 | – | |
Sharesave Scheme | 193p to 305p | 1,059,268 | 1,232,980 | (196,787) | (634,211) | 1,461,250 | 2.06 | 33,740 | |
4,670,565 | 9,921,899 | (550,278) | (2,395,348) | 11,646,838 | 33,740 | ||||
Weighted average exercise price | 65.71p | 27.09p | 95.08p | 75.28p | 29.45p | – |
| Outstanding at | Outstanding at | Weighted | Exercisable at | ||||||
| 27 December | Granted during | Exercised during | Forfeited during | 25 December | average | 25 December | |||
| 2021 | the period | the period | the period | 2022 | remaining life | 2022 | |||
Scheme | Exercise price | Number | Number | Number | Number | Number | Years | Number | |
2012 | LTIP | – | 3,515,707 | 39,482 | (534,059) | (1,615,313) | 1,405,817 | 1.18 | 288 |
2016 | LTIP | – | 76,238 | – | (7,585) | – | 68,653 | – | – |
2022 | LTIP | – | – | 2,063,047 | – | (28,679) | 2,034,368 | 2.61 | – |
2021 | RSU | – | – | 83,236 | – | – | 83,236 | 1.23 | – |
DSBP | – | 75,124 | 58,146 | – | (114,047) | 19,223 | 1.24 | – | |
CSOP (Unapproved) | 143.87p | 12,570 | – | (12,570) | – | – | – | – | |
CSOP (Approved) | 143.87p | 7,845 | – | (7,845) | – | – | – | – | |
Sharesave Scheme | 193p to 305p | 1,556,132 | 604,228 | (819,699) | (281,393) | 1,059,268 | 1.70 | 29,041 | |
5,243,616 | 2,848,139 | (1,381,758) | (2,039,432) | 4,670,565 | 29,329 | ||||
Weighted average exercise price | 69.35p | 64.71p | 117.33p | 38.69p | 65.71p | – |
| 53 weeks ended | 52 weeks ended | ||
| 31 December 2023 | 25 December 2022 | ||
| Notes | £m | £m | |
| Cash flows from investing activities | |||
Dividends received from investments | 25 | 0.8 | 2.2 |
Dividends received from associates and joint ventures | 17 | 2.2 | 2.9 |
Decrease in loans to associates and joint ventures | 16 | 9.3 | 1.7 |
12.3 | 6.8 |
| At 26 December | Exchange | Non-cash | At 31 December | ||
| 2022 | Cash flow | differences | movements | 2023 | |
| £m | £m | £m | £m | £m | |
Debt facilities | (283.7) | (0.8) | 0.2 | (0.6) | (284.9) |
Lease liabilities | (223.4) | 33.9 | 0.1 | (40.9) | (230.3) |
(507.1) | 33.1 | 0.3 | (41.5) | (515.2) |
| At 27 December | Exchange | Non-cash | At 25 December | ||
| 2021 | Cash flow | differences | movements | 2022 | |
| £m | £m | £m | £m | £m | |
Debt facilities | (242.5) | (39.3) | (0.8) | (1.1) | (283.7) |
Lease liabilities | (222.6) | 33.0 | (0.5) | (33.3) | (223.4) |
(465.1) | (6.3) | (1.3) | (34.4) | (507.1) |
| 53 weeks ended | 52 weeks ended | ||
| 31 December 2023 | 25 December 2022 | ||
| Note | £m | £m | |
Purchase of own shares – share buyback | 26 | (93.3) | (77.5) |
Purchase of own shares – employee benefit trust | 26 | (5.0) | (9.0) |
(98.3) | (86.5) |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022* | |
| £m | £m | |
Cash generated from operating activities | 113.5 | 85.1 |
Net interest paid | (13.1) | (4.8) |
Receipt of principal element on lease receivables | 15.0 | 14.3 |
Receipt of interest element on lease receivables | 12.6 | 12.4 |
Repayment of principal element on lease liabilities | (20.1) | (19.3) |
Repayment of interest element on lease liabilities | (13.8) | (13.7) |
Dividends | 3.0 | 5.1 |
Other | (0.1) | (0.1) |
97.0 | 79.0 |
| Country of | Proportion of voting | ||
| Name of Company | incorporation | rights and share capital | Registered office |
| Directly held subsidiary undertakings | |||
DP Capital Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DP Cyco Limited | Cyprus | 100% Ordinary | Rigas, 4, Omega Court, Floor 1, Limassol, 3095, Cyprus |
DP Cyco Switzerland Limited | Cyprus | 100% Ordinary | Rigas, 4, Omega Court, Floor 1, Limassol, 3095, Cyprus |
DP Group Developments Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DP Realty Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DPG Holdings Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Indirectly held subsidiary undertakings | |||
D.P. Estates Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Domino’s Pizza (Isle of Man) Limited | Isle of Man | 100% Ordinary | First Floor, Jubilee Buildings, Victoria Street, Douglas, IM1 2SH, Isle of Man |
Domino’s Pizza Germany (Holdings) Limited England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom | |
Domino’s Pizza Germany Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DP Pizza Limited | Republic of Ireland 100% Ordinary | Unit 1B Toughers Business Park, Newhall, Naas Co. Kildare, Ireland | |
Domino’s Pizza UK & Ireland Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Sell More Pizza Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Sheermans Harrow Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Sheermans Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Sheermans SS Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
WAP Partners Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Zeus 11 Limited (previously ‘Domino’s | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Leasing Limited’) | |||
| Indirectly held associate undertakings | |||
Full House Restaurants Holdings Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
Victa DP Limited | England | 46% Ordinary | Unit 10, Evolution Wynyard Business Park, Wynyard, TS22 5TB, United Kingdom |
| Indirectly held subsidiaries of associate undertakings | |||
ABD Pizzas Limited | Northern Ireland | 46% Ordinary | Office At Unit E6 Ronan Valley Business Park, 58/60 Ballyronan Road, |
| Magherafelt, Derry, BT45 6EW, Northern Ireland | |||
Borealis DP Limited | England | 46% Ordinary | Unit 10, Evolution Wynyard Business Park, Wynyard, TS22 5TB, United Kingdom |
Classic Crust Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
DP Dungannon Limited | Northern Ireland | 46% Ordinary | Office At Unit E6 Ronan Valley Business Park, 58/60 Ballyronan Road, |
| Magherafelt, Derry, BT45 6EW, Northern Ireland | |||
DPNI Limited | England | 46% Ordinary | Unit 10, Evolution Wynyard Business Park, Wynyard, TS22 5TB, United Kingdom |
Elite Pizzas Limited | Northern Ireland | 46% Ordinary | Office At Unit E6 Ronan Valley Business Park, 58/60 Ballyronan Road, |
| Magherafelt, Derry, BT45 6EW, Northern Ireland | |||
Full House Restaurants Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
House Special Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
JJE Enterprises Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
Karshan Limited | Republic of Ireland 15% Ordinary | 19 Rathborne Drive, Ashtown, Dublin 15, Ireland | |
Karshan (Letterkenny) Limited | Republic of Ireland 7.5% Ordinary | 19 Rathborne Drive, Ashtown, Dublin 15, Ireland | |
Karshan (Midlands) Limited | Republic of Ireland | 15% Ordinary | 19 Rathborne Drive, Ashtown, Dublin 15, Ireland |
Karshan (Naas) Limited | Republic of Ireland | 15% Ordinary | 19 Rathborne Drive, Ashtown, Dublin 15, Ireland |
K&M Pizzas Limited | Republic of Ireland 15% Ordinary | 19 Rathborne Drive, Ashtown, Dublin 15, Ireland | |
Pressgate Limited | Republic of Ireland | 15% Ordinary | 19 Rathborne Drive, Ashtown, Dublin 15, Ireland |
Remo Foods Limited | Republic of Ireland 15% Ordinary | 19 Rathborne Drive, Ashtown, Dublin 15, Ireland | |
Sarcon (No. 214) Limited | Northern Ireland | 15% Ordinary | 7 Seven Houses, Upper English Street, Armagh, BT61 7LA, Northern Ireland |
Sarcon (No. 341) Limited | Northern Ireland | 15% Ordinary | 7 Seven Houses, Upper English Street, Armagh, BT61 7LA, Northern Ireland |
| Country of | Proportion of voting | ||
| Name of Company | incorporation | rights and share capital | Registered office |
Sherston Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
Shorecal Limited | Republic of Ireland | 15% Ordinary | 4 Haddington Terrace, Dun Laoghaire, Co. Dublin, Ireland |
Sunmead Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
Surrey Pizzas Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
The Woodpecker Inn Ltd | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United Kingdom |
| Direct Joint venture undertakings | |||
Domino’s Pizza West Country Limited | England | 50% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Indirectly held subsidiaries of joint venture undertakings | |||
DA Hall Trading Limited | England | 50% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DAHT Limited | England | 50% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
MLS Limited | England | 50% Ordinary | Aldreth, Pearcroft Road, Stonehouse, Gloucestershire GL10 2JY, United Kingdom |
| Sales to | Amounts owed | |
| related party | by related party | |
| Related party | £m | £m |
| Associates and joint ventures | ||
31 December 2023 | 54.3 | 3.1 |
25 December 2022 | 36.5 | 1.8 |
| 53 weeks ended | 52 weeks ended | |
| 31 December 2023 | 25 December 2022 | |
| £m | £m | |
Short-term employee benefits | 5.7 | 6.3 |
Post-employment benefits | 0.1 | 0.2 |
Termination benefits | 1.2 | – |
Share-based payment | 0.7 | 0.4 |
7.7 | 6.9 |