| Year ended 28 February 2025 | Year ended 29 February 2024 | ||||||
| Before | Exceptional items | Before | Exceptional items | ||||
| exceptional items | (Note 5) | Total | exceptional items | (Note 5) | Total | ||
| Notes | €m | €m | €m | €m | €m | €m | |
Revenue | 1 | ||||||
Excise duties | ( | ( | ( | ( | |||
Net revenue | 1 | ||||||
Operating costs | 2 | ( | ( | ( | ( | ( | ( |
Group operating profit/(loss) | 1 | ( | ( | ( | |||
Impairment of assets held for sale | 5 | ( | ( | ||||
Impairment of promissory note | 5 | ( | ( | ||||
Net loss on disposal | 5 | ( | ( | ||||
Finance income | 6 | ||||||
Finance expense | 6 | ( | ( | ( | ( | ( | ( |
Share of equity accounted investments’ profit after tax | 13 | ||||||
Profit/(loss) before tax | ( | ( | ( | ||||
Income tax expense | 7 | ( | ( | ( | ( | ||
Group profit/(loss) for the financial year | ( | ( | ( | ||||
Basic earnings/(losses) per share (cent) | 9 | ( | |||||
Diluted earnings/(losses) per share (cent) | 9 | ( |
| 2025 | 2024 | ||
| Notes | €m | €m | |
| Other Comprehensive Income: | |||
| Items that may be reclassified to Income Statement in subsequent years: | |||
Foreign currency translation differences arising on the net investment in foreign operations | |||
Loss relating to cash flow hedges | 24 | ( | ( |
| Items that will not be reclassified to Income Statement in subsequent years: | |||
Revaluation of property, plant and equipment | 11 | ||
Deferred tax on revaluation of property, plant and equipment | 22 | ( | ( |
Remeasurement on retirement benefits | 23 | ( | ( |
Deferred tax on remeasurement | 22 | ||
Net profit/(loss) recognised directly within Other Comprehensive Income | ( | ||
Group profit/(loss) for the financial year | ( | ||
Total comprehensive income/(loss) for the financial year | ( |
| 2025 | 2024 | ||
| Notes | €m | €m | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Goodwill and intangible assets | 12 | ||
Equity accounted investments and financial assets | 13 | ||
Retirement benefits | 23 | ||
Deferred tax assets | 22 | ||
Financial assets | 24 | ||
Trade and other receivables | 15 | ||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Current income tax assets | |||
Financial assets | 20 | ||
Cash and cash equivalents | |||
Assets held for sale | 16 | ||
TOTAL ASSETS | |||
| EQUITY | |||
| Capital and reserves | |||
Equity share capital | 26 | ||
Share premium | 26 | ||
Treasury shares | 26 | ( | ( |
Other reserves | 26 | ||
Retained income | |||
Total Equity |
| 2025 | 2024 | ||
| Notes | €m | €m | |
| LIABILITIES | |||
| Non-current liabilities | |||
Lease liabilities | 19 | ||
Interest-bearing loans and borrowings | 20 | ||
Other financial liabilities | 25 | ||
Provisions | 18 | ||
Deferred tax liabilities | 22 | ||
| Current liabilities | |||
Lease liabilities | 19 | ||
Derivative financial liabilities | 24 | ||
Other financial liabilities | 25 | ||
Trade and other payables | 17 | ||
Provisions | 18 | ||
Liabilities directly associated with the assets held for sale | 16 | ||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| 2025 | 2024 | ||
| Notes | €m | €m | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Group profit/(loss) for the year | ( | ||
Share of equity accounted Investments profit after tax | 13 | ( | |
Finance income | 6 | ( | ( |
Finance expense | 6 | ||
Income tax expense | 7 | ||
Impairment of goodwill and intangible assets | 12 | ||
Impairment of Loan Notes | 5 | ||
Impairment of right-of-use assets | 5, 19 | ||
Impairment of property, plant and equipment | 11 | ||
Depreciation of property, plant and equipment | 2, 11, 19 | ||
Remeasurement of dilapidations | ( | ||
Amortisation of intangible assets | 2, 12 | ||
Revaluation of property, plant and equipment | 11 | ( | |
Loss on sale of businesses and investments | 5 | ||
Profit on disposal of property, plant and equipment | 5 | ( | |
Translational foreign exchange movements | ( | ||
Charge for equity settled share-based payments | 4 | ||
Pension contributions: adjustment from credit to payment | 23 | ( | ( |
Cash inflow before working capital movements | |||
Decrease/(increase) in inventories | ( | ||
Decrease in trade and other receivables | |||
(Decrease)/increase in trade and other payables | ( | ||
Increase/(decrease) in provisions | ( | ||
Cash generated from operations | |||
Interest received | |||
Interest and similar costs paid | ( | ( | |
Income taxes paid | ( | ( | |
Net cash inflow from operating activities |
| 2025 | 2024 | ||
| Notes | €m | €m | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchase of property, plant and equipment | 11 | ( | ( |
Purchase of intangible assets | 12 | ( | ( |
Net proceeds from disposal of property, plant and equipment | |||
Proceeds from sale of held-for-sale assets and investments | 10, 16 | ||
Net cash outflow from investing activities | ( | ( | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Dividends paid to Company Shareholders | 8 | ( | ( |
Drawdown of debt | 21 | ||
Share buybacks | 26 | ( | |
Payment of debt issue costs | 21 | ( | ( |
Repayment of debt | 21 | ( | |
Payment of lease liabilities | 19 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net (decrease)/increase in cash | ( | ||
| Reconciliation of opening to closing cash | |||
Cash and cash equivalents at beginning of year | |||
Translation adjustment | |||
Net (decrease)/increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at end of financial year |
| Other capital | Cash flow hedge | Share-based | Currency | Revaluation | ||||||
| Equity share capital | Share premium | reserves* | reserve | payments reserve | translation reserve | reserve | Treasury shares | Retained income | Total | |
| €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | |
At 28 February 2023 | ( | |||||||||
Loss for the financial year | ( | ( | ||||||||
Other comprehensive income/(loss) | ( | ( | ( | |||||||
Total comprehensive income/(loss) | ( | ( | ( | |||||||
Dividend paid on ordinary shares | ( | ( | ||||||||
Reclassification of share-based payments reserve | ( | |||||||||
| Sale of Treasury shares/purchase of shares to satisfy | ||||||||||
employee share entitlements (Note 26) | ( | ( | ( | |||||||
Transfer of Treasury Shares | ( | |||||||||
Equity settled share-based payments (Note 4) | ||||||||||
Total transactions with owners | ( | ( | ( | |||||||
At 29 February 2024 | ( | |||||||||
Profit for the financial year | ||||||||||
Other comprehensive income/(loss) | ( | ( | ||||||||
Total comprehensive income/(loss) | ( | |||||||||
Dividend paid on ordinary shares | ( | ( | ||||||||
Reclassification of share-based payments reserve | ( | |||||||||
| Purchase of shares to satisfy employee share | ||||||||||
entitlements (Note 26) | ( | ( | ( | |||||||
| Purchase of Treasury shares – Share buybacks | ||||||||||
(Note 26) | ( | ( | ||||||||
Cancellation of Treasury shares | ( | ( | ||||||||
Transfer of Treasury Shares | ( | |||||||||
Equity settled share-based payments (Note 4) | ||||||||||
Total transactions with owners | ( | ( | ( | ( | ||||||
At 28 February 2025 | ( | ( |
| Land and Buildings | |
Land | n/a |
Buildings – ROI | 2-6% straight-line |
Buildings – UK | 2-3% straight-line |
| Plant and Machinery | |
Storage tanks | 2-7% straight-line |
Other plant and machinery | 6-32% reducing balance |
| Motor Vehicles and Other Equipment | |
Motor vehicles | 15% straight-line |
Other equipment including returnable bottles, cases and kegs | 5-25% straight-line |
Trade relationship re Tennent’s acquisition | 20 years |
Trade relationship re Wallaces acquisition | 10 years |
Trade relationship re Gleeson acquisition | 15 years |
Trade relationship re Matthew Clark and Bibendum acquisition | 15 years |
Software and licence costs | 5-8 years |
2025 | 2024 (Restated) | ||||||
| Operating | Operating | ||||||
| Revenue | Net revenue | profit | Revenue | Net revenue | profit | ||
Group | Notes | €m | €m | €m | €m | €m | €m |
Branded | 452.6 | 298.6 | 46.1 | 467.9 | 312.7 | 44.6 | |
Distribution | 1,556.8 | 1,366.9 | 31.0 | 1,555.1 | 1,339.8 | 15.4 | |
Total before exceptional items | 2,009.4 | 1,665.5 | 77.1 | 2,023.0 | 1,652.5 | 60.0 | |
Exceptional items | 5 | – | – | (31.3) | – | – | (144.4) |
Total | 2,009.4 | 1,665.5 | 45.8 | 2,023.0 | 1,652.5 | (84.4) | |
Impairment of assets held for sale | 5 | – | (3.3) | ||||
Impairment of promissory note | 5 | (4.5) | |||||
Net loss on disposal | 5 | (0.1) | – | ||||
Finance income | 6 | 2.7 | 0.2 | ||||
| Finance income | |||||||
exceptional items | 5, 6 | – | 0.2 | ||||
Finance expense | 6 | (24.0) | (21.4) | ||||
| Share of equity | |||||||
| accounted | |||||||
| investments’ profit | |||||||
after tax | 13 | 0.1 | |||||
| Finance expense | |||||||
exceptional items | 5, 6 | (0.4) | (2.9) | ||||
| Profit/(loss) | |||||||
before tax | 19.6 | (111.6) |
2025 | 2024 (Restated) | |||||
| Tangible and | Depreciation, | Tangible and | Depreciation, | |||
| intangible | amortisation | intangible | amortisation and | |||
| expenditure | Lease additions | and impairment | expenditure | Lease additions | impairment | |
| €m | €m | €m | €m | €m | €m | |
Branded | 16.8 | 5.7 | 21.6 | 8.7 | 8.1 | 20.4 |
Distribution | 3.4 | 16.6 | 17.6 | 7.0 | 43.4 | 13.3 |
Total | 20.2 | 22.3 | 39.2 | 15.7 | 51.5 | 33.7 |
Revenue | Net revenue | |||
| 2025 | 2024 | 2025 | 2024 | |
| €m | €m | €m | €m | |
Ireland | 364.4 | 397.6 | 269.5 | 284.8 |
Great Britain | 1,624.5 | 1,602.7 | 1,375.5 | 1,346.6 |
International* | 20.5 | 22.7 | 20.5 | 21.1 |
Total | 2,009.4 | 2,023.0 | 1,665.5 | 1,652.5 |
| Ireland | Great Britain | International | Total | |
| At 28 February 2025 | €m | €m | €m | €m |
Property, plant and equipment | 80.5 | 192.8 | 1.1 | 274.4 |
Goodwill and intangible assets | 160.7 | 350.4 | 21.9 | 533.0 |
Equity accounted investments and financial assets | 0.6 | 0.8 | 0.1 | 1.5 |
Total | 241.8 | 544.0 | 23.1 | 808.9 |
| Ireland | Great Britain | International | Total | |
| At 29 February 2024 | €m | €m | €m | €m |
Property, plant and equipment | 77.3 | 168.3 | 2.1 | 247.7 |
Goodwill and intangible assets* | 156.5 | 343.5 | 21.9 | 521.9 |
Equity accounted investments and financial assets | 0.5 | 0.7 | 0.2 | 1.4 |
Total | 234.3 | 512.5 | 24.2 | 771.0 |
| The geographical analysis of non-current assets, with the exception of goodwill and intangible |
2025 | 2024 | |||||
| Before | Exceptional items | Before exceptional | Exceptional items | |||
| exceptional items | (Note 5) | Total | items | (Note 5) | Total | |
| Group | €m | €m | €m | €m | €m | €m |
Raw material cost of goods sold/bought-in finished goods | 1,282.1 | – | 1,282.1 | 1,271.4 | – | 1,271.4 |
Inventory write-down/(recovered) (Note 14) | (0.6) | – | (0.6) | – | 0.2 | 0.2 |
Employee remuneration (Note 3) | 156.2 | 7.8 | 164.0 | 161.5 | 5.0 | 166.5 |
Direct brand marketing | 20.9 | – | 20.9 | 27.0 | – | 27.0 |
Other operating, selling and administration costs | 95.0 | 17.5 | 112.5 | 96.5 | 14.2 | 110.7 |
Foreign exchange | (2.0) | – | (2.0) | 0.2 | – | 0.2 |
Depreciation (Notes 11 and 19) | 32.1 | – | 32.1 | 31.3 | – | 31.3 |
Amortisation (Note 12) | 2.8 | – | 2.8 | 2.4 | – | 2.4 |
Auditor’s remuneration (see below) | 2.0 | 1.7 | 3.7 | 1.8 | – | 1.8 |
Impairment of intangible assets (Note 12) | – | – | – | – | 125.0 | 125.0 |
Impairment of property, plant and equipment (Note 11) | – | 1.8 | 1.8 | – | – | – |
Impairment of right-of-use assets (Note 19) | – | 2.5 | 2.5 | – | – | – |
Net loss on disposal of property, plant and equipment (Note 5) | 0.1 | – | 0.1 | – | – | – |
Revaluation of property, plant and equipment (Note 11) | (0.2) | – | (0.2) | 0.4 | – | 0.4 |
Total operating costs | 1,588.4 | 31.3 | 1,619.7 | 1,592.5 | 144.4 | 1,736.9 |
| 2025 | 2024 | |
| €m | €m | |
Audit of the Group financial statements | 3.6 | 1.7 |
Non-audit services* | 0.1 | 0.1 |
Total | 3.7 | 1.8 |
| 2025 | 2024 | |
| Group | Number | Number |
Sales and marketing | 434 | 448 |
Production and distribution | 1,533 | 1,642 |
Administration | 814 | 853 |
Total | 2,781 | 2,943 |
| 2025 | 2024 | |
| €m | €m | |
Wages, salaries and other short-term employee benefits | 136.1 | 141.3 |
Restructuring costs and termination benefits (Note 5) | 7.8 | 5.0 |
Social welfare costs | 13.9 | 13.1 |
Retirement benefits – defined benefit schemes (Note 23) | (0.9) | (1.4) |
| Retirement benefits – defined contribution schemes, including | ||
related expenses | 5.9 | 6.9 |
Equity settled share-based payments (Note 4) | 0.7 | 0.9 |
| Other non-equity settled share-based payments and PRSI accrued | ||
with respect to share-based payments | 0.5 | 0.7 |
Total | 164.0 | 166.5 |
| 2025 | 2024 | |
| €m | €m | |
Directors’ remuneration (Note 29) | 4.3 | 4.2 |
| June and | ||||
| October 2022 | June 2023 | July 2024 | January 2025 | |
| awards | awards | awards | awards | |
| FY2023 – | FY2024 – | FY2025 – | FY2025 – | |
| Performance period | FY2025 | FY2026 | FY2027 | FY2028 |
| Target weighting: | ||||
Earnings per share (‘EPS’) | 45% | 45% | 45% | – |
Free cash flow (‘FCF’) | 35% | – | – | – |
Total shareholder return (‘TSR’) | – | 35% | 35% | – |
Share price growth | – | – | – | 100% |
Environmental | 20% | 20% | 20% | – |
| LTIP options | ||||||
| LTIP options | LTIP options | granted | ||||
| granted | granted (ED | (Other | R&R options | LTIP options | R&R options | |
| January | Awards) | Awards) | granted | granted | granted | |
| 2025 | July 24 | July 24 | July 24 | June 23 | June 23 | |
| Fair value at date | ||||||
of grant | €0.89 | €1.54 | €1.59 | €1.86 | €1.26 | €1.12 |
| Market value at date | ||||||
of grant | €1.74 | €1.92 | €1.92 | €1.92 | €1.59 | €1.59 |
Exercise price | – | – | – | – | – | – |
Risk free interest rate | 4.26% | 4.00% | 4.00% | 4.35% | 4.74% | 4.74% |
Expected volatility | 31.0% | 32.1% | 32.1% | 26.1% | 39.0% | 39.0% |
| Expected term until exercise | ||||||
(years) | 3.0 | 2.6 | 2.6 | 1.0 | 3.0 | 3.0 |
Dividend yield | – | – | – | 3.1% | – | 4.2% |
| Weighted | ||||||
| Weighted | average | Income | Income | |||
| average | remaining | Statement | Statement | |||
| vesting | contractual | Ordinary | expense | expense | ||
| period | life | shares | Grant price | 2025 | 2024 | |
| (years) | (years) | options | € | €m | €m | |
Long-Term Incentive Plan | 2.8 | 1.1 | 5,706,434 | – | 0.5 | 0.7 |
Buy-Out Award | – | – | – | – | – | 0.2 |
Recruitment and Retention Plan | 1.4 | 0.3 | 389,276 | – | 0.2 | – |
6,095,710 | 0.7 | 0.9 | ||||
| Partnership and Matching | ||||||
Share Schemes | 0.5 | 0.5 |
2025 | 2024 (Restated)* | |||
| Weighted | ||||
| average exercise | Weighted average | |||
| Ordinary Shares | price | Ordinary Shares | exercise price | |
| options | € | options | € | |
Outstanding at beginning of year | 5,069,162 | 0.09 | 4,441,467 | 0.11 |
Granted | 2,596,315 | – | 1,885,493 | |
Exercised | (857,285) | – | (809,569) | |
Forfeited/lapsed* | (712,482) | – | (448,229) | |
Outstanding at end of year** | 6,095,710 | – | 5,069,162 | 0.09 |
| 2025 | 2024 | |
| Group | €m | €m |
Restructuring costs (a) | (23.8) | (4.5) |
Risk management and control reviews (b) | (6.1) | – |
Director settlement arrangements (c) | (1.8) | (2.0) |
Bittersweet cider apple contracts (d) | 0.3 | (1.1) |
Impairment of goodwill (e) | – | (125.0) |
ERP implementation costs (f) | 0.1 | (10.4) |
Deposit Return Scheme costs (g) | – | (1.4) |
Operating profit/(loss) exceptional items | (31.3) | (144.4) |
Impairment of assets held for sale (h) | – | (3.3) |
Vermont promissory note (i) | (4.5) | – |
Net loss on disposal ( j) | (0.1) | – |
Finance income (i) | – | 0.2 |
Finance expense (i) | (0.4) | (2.9) |
Included in profit/(loss) before tax | (36.3) | (150.4) |
Income tax credit (k) | 5.1 | 5.0 |
Included in profit/(loss) after tax | (31.2) | (145.4) |
| 2025 | 2024 | |
| Group | €m | €m |
| Finance expense: | ||
Interest expense on borrowings | (11.9) | (11.6) |
Other finance expense* | (5.1) | (5.8) |
Interest on lease liabilities (Note 19) | (7.0) | (4.0) |
Total finance expense before exceptional items | (24.0) | (21.4) |
| Exceptional finance expense: | ||
Interest expense on borrowings | (0.4) | (2.1) |
Interest on lease liabilities (Note 19) | – | (0.8) |
Total exceptional finance expense | (0.4) | (2.9) |
Total finance expenses | (24.4) | (24.3) |
| Finance income: | ||
Interest income | 2.7 | 0.2 |
Total finance income before exceptional items | 2.7 | 0.2 |
| Exceptional finance income: | ||
Interest income | – | 0.2 |
Total exceptional finance income | – | 0.2 |
Total finance income | 2.7 | 0.4 |
| 2025 | 2024 | |
| Group | €m | €m |
| Current tax: | ||
Irish corporation tax | 3.2 | 2.1 |
Foreign corporation tax | (0.7) | (0.2) |
Adjustments in respect of previous years | (3.2) | 0.7 |
Total current tax (credit)/charge | (0.7) | 2.6 |
| Deferred tax: | ||
Irish | 0.5 | 0.6 |
Foreign | 3.0 | (0.7) |
Adjustments in respect of previous years | 3.2 | (0.6) |
Rate change impact | – | – |
Total deferred tax charge/(credit) | 6.7 | (0.7) |
Total income tax expense recognised in the Income Statement | 6.0 | 1.9 |
| Relating to continuing operations | ||
– continuing operations before exceptional items | 11.1 | 6.9 |
– continuing operations exceptional items | (5.1) | (5.0) |
Total income tax expense recognised in the Income Statement | 6.0 | 1.9 |
| 2025 | 2024 | |
| €m | €m | |
Profit/(loss) before tax | 19.6 | (111.6) |
Tax at standard rate of corporation tax in the Republic of Ireland of 12.5% | 2.4 | (14.0) |
| Actual tax expense is affected by the following: | ||
Expenses not deductible for tax purposes* | 3.0 | 17.7 |
Adjustments in respect of prior years | – | 0.1 |
Income taxed at rates other than the standard rate of tax | 2.2 | 1.0 |
Other | (1.4) | (2.4) |
Recognition of deferred tax assets | (0.2) | (0.5) |
Total income tax expense recognised in the Income Statement | 6.0 | 1.9 |
| 2025 | 2024 | |
| €m | €m | |
| Deferred tax arising on revaluation of property, plant and machinery | ||
reflected in revaluation reserve | 0.2 | 0.2 |
Deferred tax arising on movement of retirement benefits | (0.8) | (1.4) |
Total deferred tax credit | (0.6) | (1.2) |
| 2025 | 2024 | |
| Group | €m | €m |
| Declared during the financial year: | ||
| Final dividend for the year ended 29 February 2024: 3.97 cent per share | ||
(FY2024: 3.79 cent per share) | 15.3 | 14.9 |
| Interim dividend at 31 August 2024: 2.00 cent per share | ||
(FY2024: 1.89 cent per share) | 7.6 | 7.5 |
Total equity dividends | 22.9 | 22.4 |
| Settled as follows: | ||
Paid in cash | 22.9 | 22.3 |
Accrued with respect to LTIP dividend entitlements | – | 0.1 |
Total equity dividends | 22.9 | 22.4 |
| Proposed after the end of the year and not recognised as a liability | ||
| Final dividend for the year ended 28 February 2025: | ||
(FY2024: | 15.8 | 13.4 |
| 2025 | 2024 | |
| Group | Millions | Millions |
Weighted average number of shares for basic earnings per share | 383.1 | 391.1 |
Adjustment for the effect of conversion of options | 2.5 | 2.5 |
Weighted average number of shares for diluted earnings per share | 385.6 | 393.6 |
| 2025 | 2024 | |
| €m | €m | |
Group profit/(loss) for the financial year | 13.6 | (113.5) |
Adjustment for exceptional items, net of tax (Note 5) | 31.2 | 145.4 |
Earnings as adjusted for exceptional items, net of tax | 44.8 | 31.9 |
| 2025 | 2024 | |
| Cents | Cents | |
| Basic earnings per share: | ||
Basic earnings/(losses) per share | 3.5 | (29.0) |
Adjusted basic earnings per share | 11.7 | 8.1 |
| 2025 | 2024 | |
| Cents | Cents | |
| Diluted earnings per share: | ||
Diluted earnings/(losses) per share | 3.5 | (29.0) |
Adjusted diluted earnings per share | 11.6 | 8.1 |
| €m | |
Identifiable intangible assets: Acquired brands (Note 12) | 0.6 |
Property, plant and equipment (Note 11) | 1.8 |
Inventories | 0.1 |
Trade and other receivables | 0.8 |
Deferred tax liabilities (Note 22) | (0.3) |
Trade and other payables | (3.3) |
Net identifiable liabilities acquired | (0.3) |
Goodwill (Note 12) | 1.2 |
Total consideration* | 0.9 |
| 2025 | |
| €m | |
Property, plant and equipment | (4.7) |
Inventories | (0.3) |
Trade and other receivables | (2.9) |
Cash and cash equivalents | (0.4) |
Trade and other payables | 4.8 |
Current income tax liabilities | 0.2 |
Deferred tax liabilities | 0.2 |
Net assets disposed | (3.1) |
Costs of disposal | (0.1) |
Cash proceeds | 2.3 |
Loss on disposal | (0.9) |
| Freehold land and | Plant and | Motor vehicles and | ||
| buildings | machinery | other equipment | Total | |
| Group | €m | €m | €m | €m |
| Cost or valuation | ||||
At 28 February 2023 | 93.0 | 220.7 | 63.3 | 377.0 |
Translation adjustment | 1.4 | 1.8 | 0.6 | 3.8 |
Additions | 3.4 | 4.6 | 5.8 | 13.8 |
Assets held for sale (Note 16) | (3.2) | (6.8) | – | (10.0) |
Disposals | – | (2.0) | (0.2) | (2.2) |
Impairment | – | – | (0.4) | (0.4) |
Revaluation of property, plant and machinery | 1.0 | (0.4) | – | 0.6 |
At 29 February 2024 | 95.6 | 217.9 | 69.1 | 382.6 |
Translation adjustment | 2.0 | 3.0 | 1.3 | 6.3 |
Additions | 3.5 | 8.7 | 4.3 | 16.5 |
Acquisition of subsidiary (Note 10) | – | 1.8 | – | 1.8 |
Assets held for sale (Note 16) | – | (3.1) | – | (3.1) |
Disposals | (0.9) | (0.7) | (1.6) | (3.2) |
Impairment | (1.8) | – | – | (1.8) |
Revaluation of property, plant and machinery | 2.7 | (0.7) | – | 2.0 |
At 28 February 2025 | 101.1 | 226.9 | 73.1 | 401.1 |
| Accumulated depreciation | ||||
At 28 February 2023 | 21.9 | 154.4 | 53.1 | 229.4 |
Translation adjustment | 0.4 | 0.9 | 0.5 | 1.8 |
Assets held for sale (Note 16) | (0.8) | (4.0) | – | (4.8) |
Disposals | – | (1.9) | – | (1.9) |
Charge for the year | 1.5 | 6.1 | 2.8 | 10.4 |
At 29 February 2024 | 23.0 | 155.5 | 56.4 | 234.9 |
Translation adjustment | 0.4 | 1.7 | 0.9 | 3.0 |
Assets held for sale (Note 16) | – | (2.0) | – | (2.0) |
Disposals | (1.6) | (0.7) | (0.9) | (3.2) |
Charge for the year | 2.9 | 4.5 | 4.2 | 11.6 |
At 28 February 2025 | 24.7 | 159.0 | 60.6 | 244.3 |
| Net book value | ||||
At 28 February 2025 | 76.4 | 67.9 | 12.5 | 156.8 |
At 29 February 2024 | 72.6 | 62.4 | 12.7 | 147.7 |
| 2025 | 2024 | |
| €m | €m | |
Property, plant and equipment | 156.8 | 147.7 |
Right-of-use assets (Note 19) | 117.6 | 100.0 |
Total | 274.4 | 247.7 |
| Freehold land and | Plant and | Motor vehicles and | ||
| buildings | machinery | other equipment | Total | |
| €m | €m | €m | €m | |
| Net book value | ||||
| (excluding right-of-use assets) | ||||
| Carrying value at 28 February 2025 | ||||
post revaluation | 76.4 | 67.9 | 12.5 | 156.8 |
| Carrying value at 28 February 2025 | ||||
pre revaluation | 73.7 | 68.6 | 12.5 | 154.8 |
Gain/(loss) on revaluation | 2.7 | (0.7) | – | 2.0 |
| 28 February 2025 classified within: | ||||
Income statement | 0.2 | |||
Other Comprehensive Income | 1.8 | |||
| Net book value | ||||
| (excluding right-of-use assets) | ||||
| Carrying value at 29 February 2024 | ||||
post revaluation | 72.6 | 62.4 | 12.7 | 147.7 |
| Carrying value at 29 February 2024 pre | ||||
revaluation | 71.6 | 62.8 | 12.7 | 147.1 |
Gain/(loss) on revaluation | 1.0 | (0.4) | – | 0.6 |
| 29 February 2024 classified within: | ||||
Income statement | 0.4 | |||
Other Comprehensive Income | 0.2 |
| Significant | Significant | |||
| Carrying | Quoted prices | observable | unobservable | |
| amount | Level 1 | Level 2 | Level 3 | |
| €m | €m | €m | €m | |
| Recurring measurements | ||||
| Freehold land and buildings measured | ||||
at market value | 16.9 | – | – | 16.9 |
| Freehold land and buildings measured | ||||
at Depreciated Replacement Cost | 59.3 | – | – | 59.3 |
Plant and machinery measured at Depreciated Replacement Cost | 68.1 | – | – | 68.1 |
At 28 February 2025 | 144.3 | – | – | 144.3 |
| Significant | Significant | |||
| Carrying | Quoted prices | observable | unobservable | |
| amount | Level 1 | Level 2 | Level 3 | |
| €m | €m | €m | €m | |
| Recurring measurements | ||||
| Freehold land and buildings measured | ||||
at market value | 13.5 | – | – | 13.5 |
| Freehold land and buildings measured | ||||
at Depreciated Replacement Cost | 59.1 | – | – | 59.1 |
Plant and machinery measured at Depreciated Replacement Cost | 62.4 | – | – | 62.4 |
At 29 February 2024 | 135.0 | – | – | 135.0 |
| Relationship of | ||||
| Significant | Range of unobservable | Range of unobservable | unobservable inputs to | |
| Valuation technique | unobservable inputs | inputs – Land (‘000) | inputs – Buildings | fair value |
| Comparable | Price per square | The higher the price | ||
| market | foot/acre | per square foot/ | ||
| transactions | acre, the higher the | |||
| fair value | ||||
Republic of Ireland | €50 – €150 | €47 – €1,256 | ||
| (FY2024: | (FY2024: | |||
| €50 – €150) | €45 – €1,273) per | |||
| per hectare | square metre | |||
United Kingdom | £150 – £250 | £239 – £1,669 | ||
| (FY2024: £150 – | (FY2024: £246 | |||
| £250) per acre | –£1,651) | |||
| per square metre |
Gross replacement cost adjustment | Increase in gross replacement cost ranging from | |
| 0% to 14% (FY2024: 0% to 7%) | ||
Economic obsolescence adjustment factor | Economic obsolescence, considered on an asset- | |
| by-asset basis, for each plant, ranging from 0% to | ||
| 20% (FY2024: 0% to 20%). | ||
| The weighted average obsolescence factor by site | ||
| is as follows: | ||
• | Cidery, Ireland – 20% (FY2024: 20%) | |
• | Brewery Scotland – 3% (FY2024: 3%) | |
• | Cidery, Portugal – n/a (FY2024: 0%) | |
| Physical and functional obsolescence | Adjustment for changes to physical and functional | |
| adjustment factor | obsolescence ranging from 65% to 70% (FY2024: | |
| 65% to 87%) |
| Other intangible | ||||
| Goodwill | Brands | assets | Total | |
| Group | €m | €m | €m | €m |
| Cost | ||||
At 28 February 2023 | 598.6 | 321.1 | 46.3 | 966.0 |
Additions | – | – | 1.9 | 1.9 |
| Impairment of assets held for sale | ||||
(Note 5) | (3.3) | – | – | (3.3) |
Translation adjustment | 3.7 | 2.5 | 0.4 | 6.6 |
At 29 February 2024 | 599.0 | 323.6 | 48.6 | 971.2 |
Additions | 1.2 | 0.6 | 1.9 | 3.7 |
Translation adjustment | 5.9 | 3.8 | 0.5 | 10.2 |
At 28 February 2025 | 606.1 | 328.0 | 51.0 | 985.1 |
| Amortisation and impairment | ||||
At 28 February 2023 | 76.2 | 214.6 | 31.1 | 321.9 |
Impairment charge for the year | 125.0 | – | – | 125.0 |
Amortisation charge for the year | – | – | 2.4 | 2.4 |
At 29 February 2024 | 201.2 | 214.6 | 33.5 | 449.3 |
Amortisation charge for the year | – | – | 2.8 | 2.8 |
At 28 February 2025 | 201.2 | 214.6 | 36.3 | 452.1 |
| Net book value | ||||
At 28 February 2025 | 404.9 | 113.4 | 14.7 | 533.0 |
At 29 February 2024 | 397.8 | 109.0 | 15.1 | 521.9 |
Group of cash-generating units | Operating segment |
Cider | Branded |
Tennent’s | Branded |
Ireland | Distribution |
MCB | Distribution |
Export | Distribution |
Goodwill by Group of CGUs at 29/2/24 | Goodwill by Group of CGUs at 1/3/24 | |||||
| Cider | Tennent’s | Ireland | MCB | Export | ||
| As reported | (Branded) | (Branded) | (Distribution) | (Distribution) | (Distribution) | |
| €m | €m | €m | €m | €m | €m | |
Ireland | 154.5 | 117.4 | 16.2 | 20.9 | – | – |
Scotland | 59.8 | 13.1 | 46.7 | – | – | – |
C&C Brands | 55.8 | 55.8 | – | – | – | – |
MCB | 105.8 | – | – | – | 105.8 | – |
North America | 9.1 | – | – | – | – | 9.1 |
Export | 12.8 | – | – | – | – | 12.8 |
Total | 397.8 | 186.3 | 62.9 | 20.9 | 105.8 | 21.9 |
| Terminal | ||||
| Group of cash- | Operating | Goodwill | Discount rate | growth rate |
| generating units | segment | €m | % | % |
Cider | Branded | 187.2 | 6.9% | 2.0% |
Tennent’s | Branded | 65.2 | 8.2% | 2.0% |
Ireland | Distribution | 20.9 | 6.9% | 2.0% |
MCB | Distribution | 109.7 | 8.2% | 2.0% |
Export | Distribution | 21.9 | 8.2% | 2.0% |
Total | 404.9 |
| Terminal | ||||
| Group of cash- | Goodwill | Discount rate | growth rate | |
generating units | Operating segment | €m | % | % |
Ireland | Ireland | 154.5 | 7.2% | 2.0% |
Scotland | Great Britain | 59.8 | 8.2% | 2.0% |
C&C Brands | Great Britain | 55.8 | 8.2% | 2.0% |
MCB | Great Britain | 105.8 | 8.2% | 2.0% |
North America International | 9.1 | 7.6% | 2.0% | |
Export | International | 12.8 | 8.2% | 2.0% |
Total | 397.8 | |||
| Increase/ | ||
| (decrease) on | ||
| Movement | headroom | |
| €m | €m | |
Increase in operating profit | 2.5 | 0.1 |
Decrease in operating profit | (2.5) | (0.1) |
Increase in discount rate | 0.25 | (0.9) |
Decrease in discount rate | (0.25) | 1.0 |
Increase in terminal growth rate | 0.25 | 0.8 |
Decrease in terminal growth rate | (0.25) | (0.7) |
| Joint | Financial | |||
| ventures | Associates | assets | Total | |
| Group | €m | €m | €m | €m |
Investment in equity accounted investments and financial assets | ||||
Carrying amount at 28 February 2023 | – | 0.4 | 0.9 | 1.3 |
Purchase price paid | – | – | 0.1 | 0.1 |
Carrying amount at 29 February 2024 | – | 0.4 | 1.0 | 1.4 |
Purchase price paid | – | – | – | – |
Share of profit after tax | – | 0.1 | – | 0.1 |
Translation adjustment | – | – | – | – |
Carrying amount at 28 February 2025 | – | 0.5 | 1.0 | 1.5 |
| Joint | Joint | |||
| ventures | Associates | ventures | Associates | |
| 2025 | 2025 | 2024 | 2024 | |
| €m | €m | €m | €m | |
Non-current assets | – | 2.7 | 2.0 | 2.8 |
Current assets | – | 1.1 | 1.1 | 1.6 |
Non-current liabilities | – | (0.6) | (1.4) | (1.6) |
Current liabilities | – | (1.1) | (2.2) | (0.5) |
Net assets/(liabilities) | – | 2.1 | (0.5) | 2.3 |
Revenue | 1.7 | 3.8 | 2.4 | 1.5 |
Profit/(loss) before tax | (0.4) | 0.4 | (0.2) | 0.3 |
Other Comprehensive Income | – | – | – | – |
| 2025 | 2024 | |
| Company | €m | €m |
| Cost | ||
At 1 March | 1,160.1 | 1,159.2 |
Capital contributions arising from share-based payments | 1.2 | 1.4 |
Contributions received in relation to share-based payments | (1.2) | (1.0) |
Capital contribution into subsidiary undertakings | – | 0.5 |
At 28 February/29 February | 1,160.1 | 1,160.1 |
| Accumulated impairment losses | ||
At 1 March | 175.0 | – |
Impairment | 200.0 | 175.0 |
At 28 February/29 February | 375.0 | 175.0 |
| Net book value | ||
At 28 February/29 February | 785.1 | 985.1 |
| 2025 | 2024 | |
| Group | €m | €m |
Raw materials and consumables | 37.3 | 33.8 |
Finished goods and goods for resale | 119.2 | 136.9 |
Total inventories at lower of cost and net realisable value | 156.5 | 170.7 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €m | €m | €m | €m | |
| Current receivables: | ||||
Trade receivables | 100.1 | 120.3 | – | – |
Amounts due from Group undertakings | – | – | 422.6 | 611.2 |
Advances to customers | 5.5 | 6.3 | – | – |
Prepayments and other receivables | 28.8 | 22.5 | – | – |
| Non–current receivables: | 134.4 | 149.1 | 422.6 | 611.2 |
Amounts due from Group undertakings | – | – | 157.0 | – |
Advances to customers | 34.5 | 32.8 | – | – |
Prepayments and other receivables | 0.4 | 4.2 | – | – |
34.9 | 37.0 | 157.0 | – | |
Total | 169.3 | 186.1 | 579.6 | 611.2 |
Trade receivables | Advances to customers | Total | Total | |||||
| Gross | Impairment | Gross | Impairment | Gross | Impairment | Gross | Impairment | |
| 2025 | 2025 | 2025 | 2025 | 2025 | 2025 | 2024 | 2024 | |
| Group | €m | €m | €m | €m | €m | €m | €m | €m |
Not past due | 88.1 | (0.4) | 39.3 | (3.0) | 127.4 | (3.4) | 132.4 | (5.9) |
Past due 0-30 days | 8.2 | (0.2) | 0.1 | – | 8.3 | (0.2) | 9.8 | (0.1) |
Past due 31-120 days | 4.6 | (0.6) | 0.3 | (0.1) | 4.9 | (0.7) | 11.9 | (1.3) |
Past due 121-365 days | 2.9 | (2.5) | 0.6 | (0.3) | 3.5 | (2.8) | 9.9 | (1.1) |
Past due more than one year | 2.8 | (2.8) | 5.1 | (2.0) | 7.9 | (4.8) | 11.5 | (7.7) |
Total | 106.6 | (6.5) | 45.4 | (5.4) | 152.0 | (11.9) | 175.5 | (16.1) |
| Trade | Advances to | |||
| receivables | customers | Total | Total | |
| 2025 | 2025 | 2025 | 2024 | |
| Group | €m | €m | €m | €m |
At beginning of year | 10.4 | 5.7 | 16.1 | 15.0 |
Recovered during the year | – | – | – | (0.3) |
(Released)/Provided during the year | (0.4) | 1.1 | 0.7 | 2.9 |
| Derecognised on acquisition of joint | ||||
venture | (0.7) | (1.4) | (2.1) | (0.4) |
Written off during the year | (3.0) | (0.1) | (3.1) | (1.4) |
Translation adjustment | 0.2 | 0.1 | 0.3 | 0.3 |
At end of year | 6.5 | 5.4 | 11.9 | 16.1 |
| 2025 | 2024 | |
| Group | €m | €m |
| Assets | ||
Property, plant and equipment (Note 11) | 1.1 | 5.2 |
Inventories | – | 0.3 |
Trade and other receivables | – | 2.9 |
Assets held for sale | 1.1 | 8.4 |
| Liabilities | ||
Trade and other payables | – | 1.0 |
Current income tax liabilities | – | 0.2 |
Deferred tax liabilities | – | 0.2 |
Liabilities directly associated with assets held for sale | – | 1.4 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Group | €m | €m | €m | €m |
Trade payables | 254.4 | 267.5 | – | – |
Payroll taxes and social security | 5.0 | 4.3 | – | – |
VAT | 14.8 | 18.3 | – | – |
Excise duty | 24.1 | 29.7 | – | – |
Accruals | 72.1 | 77.8 | 3.6 | 2.1 |
Amounts due to Group undertakings | – | – | 72.0 | 50.2 |
Total | 370.4 | 397.6 | 75.6 | 52.3 |
| Dilapidations | Onerous contracts | Other | Total | |
| Group | €m | €m | €m | €m |
At 1 March 2023 | 5.4 | 12.2 | 4.9 | 22.5 |
Translation adjustment | (0.1) | – | – | (0.1) |
Charged during the year | 0.9 | 0.4 | 1.3 | 2.6 |
Released during the year | (0.7) | – | – | (0.7) |
Reclassified to financial liabilities | – | (6.8) | – | (6.8) |
Utilised during the year | (0.2) | (2.4) | (4.8) | (7.4) |
At 29 February 2024 | 5.3 | 3.4 | 1.4 | 10.1 |
Translation adjustment | 0.2 | 0.1 | 0.1 | 0.4 |
Charged during the year | 3.5 | 2.2 | 0.9 | 6.6 |
Released during the year | (0.7) | (0.1) | (0.4) | (1.2) |
Utilised during the year | (0.8) | (0.4) | (0.3) | (1.5) |
Unwinding of discount on provisions | 0.1 | 0.1 | – | 0.2 |
At 28 February 2025 | 7.6 | 5.3 | 1.7 | 14.6 |
| 2025 | 2024 | |
| Group | €m | €m |
Current liabilities | 7.6 | 2.2 |
Non-current liabilities | 7.0 | 7.9 |
14.6 | 10.1 |
| Freehold land | Plant and | Motor vehicles and | ||
| and buildings | machinery | other equipment | Total | |
| Group | €m | €m | €m | €m |
| Net carrying amount: | ||||
At 1 March 2023 | 31.5 | 2.5 | 33.4 | 67.4 |
Translation adjustment | 1.0 | 0.1 | 0.7 | 1.8 |
Additions | 29.2 | 4.6 | 17.7 | 51.5 |
Remeasurement | 0.6 | – | (0.4) | 0.2 |
Depreciation charge for the year | (7.4) | (1.9) | (11.6) | (20.9) |
At 29 February 2024 | 54.9 | 5.3 | 39.8 | 100.0 |
Translation adjustment | 2.4 | 0.4 | 0.9 | 3.7 |
Additions | 8.1 | 2.7 | 11.5 | 22.3 |
Disposals | (3.0) | – | – | (3.0) |
Remeasurement | 17.6 | – | – | 17.6 |
Depreciation charge for the year | (7.3) | (5.3) | (7.9) | (20.5) |
Impairment | (2.5) | – | – | (2.5) |
At 28 February 2025 | 70.2 | 3.1 | 44.3 | 117.6 |
| Freehold land and | Plant and | Motor vehicles and | ||
| buildings | machinery | other equipment | Total | |
| Group | €m | €m | €m | €m |
| Net carrying amount: | ||||
At 1 March 2023 | (39.0) | (2.8) | (34.8) | (76.6) |
Translation adjustment | (1.1) | (0.1) | (0.7) | (1.9) |
Additions to lease liabilities | (29.7) | (4.6) | (17.7) | (52.0) |
Remeasurement | (0.6) | – | 0.8 | 0.2 |
Payments* | 9.6 | 2.2 | 13.2 | 25.0 |
Interest (discount unwinding) | (2.8) | (0.3) | (1.7) | (4.8) |
At 29 February 2024 | (63.6) | (5.6) | (40.9) | (110.1) |
Translation adjustment | (2.9) | (0.4) | (0.9) | (4.2) |
Additions to lease liabilities | (8.2) | (2.7) | (11.6) | (22.5) |
Disposals | 3.0 | – | – | 3.0 |
Remeasurement | (16.1) | – | – | (16.1) |
Payments* | 10.4 | 6.2 | 8.9 | 25.5 |
Interest (discount unwinding) | (4.9) | (1.1) | (1.0) | (7.0) |
At 28 February 2025 | (82.3) | (3.6) | (45.5) | (131.4) |
| 2025 | 2024 | |
| Group | €m | €m |
Current liabilities | (19.7) | (19.3) |
Non-current liabilities | (111.7) | (90.8) |
(131.4) | (110.1) |
2025 | 2024 | |
| Undiscounted | Undiscounted | |
| Group | €m | €m |
Within one year | (26.8) | (24.3) |
Between one and two years | (23.1) | (22.3) |
Between two and three years | (21.1) | (18.7) |
Between three and four years | (14.7) | (15.5) |
Between four and five years | (12.7) | (10.1) |
After five years | (78.7) | (48.0) |
Total | (177.1) | (138.9) |
| 2025 | 2024 | |
| €m | €m | |
Expense relating to short-term leases (included in operating costs) | 0.4 | 0.7 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| €m | €m | €m | €m | |
| Current assets | ||||
Unsecured loans – issue costs | 0.6 | 0.6 | – | – |
Private Placement notes – issue costs | 0.1 | 0.1 | 0.1 | 0.1 |
| Non–current liabilities | 0.7 | 0.7 | 0.1 | 0.1 |
Unsecured loans repayable on maturity | (125.0) | (120.0) | – | – |
Unsecured loans – issue costs | 2.2 | 2.4 | – | – |
Private Placement notes – issue costs | 0.7 | 0.7 | 0.7 | 0.7 |
Private Placement notes repayable by one repayment on maturity | (103.5) | (101.8) | (103.5) | (101.8) |
(225.6) | (218.7) | (102.8) | (101.1) | |
Total borrowings | (224.9) | (218.0) | (102.7) | (101.0) |
| Nominal rates | Carrying value | Carrying value | |||
| of interest at | 2025 | 2024 | |||
Group | Currency | 28 February 2025 | Year of maturity | €m | €m |
| Unsecured term loan | Euribor + | ||||
repayable on maturity | Euro | 1.46% 1 | 2030 | 100.0 | 100.0 |
| Unsecured RCF loan | Euribor + | ||||
repayable on maturity | Euro | 1.31% 1 | 2030 | 25.0 | 20.0 |
| Private Placement notes | |||||
repayable on maturity | Euro/GBP | 1.6%-2.74% | 2030/2032 | 103.5 | 101.8 |
228.5 | 221.8 |
| Nominal rates | Carrying value | Carrying value | |||
| of interest at | 2025 | 2024 | |||
Company | Currency | 28 February 2025 | Year of maturity | €m | €m |
| Private Placement notes | |||||
repayable on maturity | Euro/GBP | 1.6%-2.74% | 2030/2032 | 103.5 | 101.8 |
| Interest-bearing | |||||
| loans and | Cash and cash | Net debt | Lease liabilities | Net debt | |
| borrowings* | equivalents | excluding leases | (Note 19) | including leases | |
| Group | €m | €m | €m | €m | €m |
1 March 2023 | (194.2) | 115.3 | (78.9) | (76.6) | (155.5) |
Translation adjustment | (1.2) | 1.9 | 0.7 | (1.9) | (1.2) |
Additions, disposals and remeasurements | – | – | – | (51.8) | (51.8) |
Net cash flow | (21.6) | 42.9 | 21.3 | 25.0 | 46.3 |
Non-cash changes | (1.0) | – | (1.0) | (4.8) | (5.8) |
29 February 2024 | (218.0) | 160.1 | (57.9) | (110.1) | (168.0) |
Translation adjustment | (1.7) | 5.0 | 3.3 | (4.2) | (0.9) |
Additions, disposals and remeasurements | 0.5 | – | 0.5 | (35.6) | (35.1) |
Net cash flow | (5.0) | (21.1) | (26.1) | 25.5 | (0.6) |
Non-cash changes | (0.7) | – | (0.7) | (7.0) | (7.7) |
28 February 2025 | (224.9) | 144.0 | (80.9) | (131.4) | (212.3) |
| Interest-bearing | |||
| loans and | Cash and cash | ||
| borrowings* | equivalents | Net debt | |
| Company | €m | €m | €m |
1 March 2023 | (98.9) | 0.3 | (98.6) |
Translation adjustment | (1.1) | – | (1.1) |
Net cash flow | – | – | – |
Non-cash changes | (1.0) | – | (1.0) |
29 February 2024 | (101.0) | 0.3 | (100.7) |
Translation adjustment | (1.6) | – | (1.6) |
Net cash flow | – | (0.2) | (0.2) |
Non-cash changes | (0.1) | – | (0.1) |
28 February 2025 | (102.7) | 0.1 | (102.6) |
2025 | 2024 | |||||
| Net | Net | |||||
| (liabilities)/ | (liabilities)/ | |||||
| Assets | Liabilities | assets | Assets | Liabilities | assets | |
| Group | €m | €m | €m | €m | €m | €m |
Property, plant and equipment | 1.6 | (19.3) | (17.7) | 1.8 | (17.4) | (15.6) |
Intangible assets | 7.3 | (13.0) | (5.7) | 7.1 | (11.4) | (4.3) |
Retirement benefits | 0.6 | (4.5) | (3.9) | 0.4 | (5.0) | (4.6) |
Trade related items and losses | 16.1 | (1.8) | 14.3 | 20.1 | (1.9) | 18.2 |
Total | 25.6 | (38.6) | (13.0) | 29.4 | (35.7) | (6.3) |
| Property, | Property, | |||||
| plant and | plant and | Trade related | ||||
| equipment: | equipment: | items and | Intangible | Retirement | ||
| ROI | Other | assets | assets | benefits | Total | |
| Group | €m | €m | €m | €m | €m | €m |
At 1 March 2023 | (1.9) | (12.2) | 14.7 | (3.2) | (5.8) | (8.4) |
| Recognised in Income | ||||||
Statement | (0.3) | (0.9) | 3.1 | (1.0) | (0.2) | 0.7 |
Recognised in Other Comprehensive Income | – | (0.2) | – | – | 1.4 | 1.2 |
Translation adjustment | – | (0.1) | 0.4 | (0.1) | – | 0.2 |
At 29 February 2024 | (2.2) | (13.4) | 18.2 | (4.3) | (4.6) | (6.3) |
| Recognised in Income | ||||||
Statement | (0.3) | (1.2) | (4.1) | (1.0) | (0.1) | (6.7) |
Recognised in Other Comprehensive Income | – | (0.2) | – | – | 0.8 | 0.6 |
| Recognised on acquisition | ||||||
(Note 10) | – | (0.4) | 0.2 | (0.1) | – | (0.3) |
Translation adjustment | – | – | – | (0.3) | – | (0.3) |
At 28 February 2025 | (2.5) | (15.2) | 14.3 | (5.7) | (3.9) | (13.0) |
ROI | NI | ||||
| Future life expectations at age 65 | Number of years | Number of years | Number of years | Number of years | |
Current retirees – no allowance for future | Male | 22.8 – 23.6 | 22.7 – 23.6 | 21.0 | 22.5 |
| improvements | Female | 24.6 – 25.5 | 24.5 – 25.4 | 23.3 | 24.4 |
Future retirees – with allowance for future | Male | 23.6 – 24.4 | 23.5 – 24.3 | 22.3 | 24.2 |
| improvements | Female | 25.5 – 26.4 | 25.4 – 26.3 | 24.8 | 26.1 |
2025 | 2024 | |||
ROI | NI | ROI | NI | |
Salary increases | 0.0% – 2.7% | 3.5% | 0.0% – 2.9% | 3.6% |
Increases to pensions in payment | 2.1% | 1.8% | 2.3% | 1.9% |
Discount rate | 3.5% | 5.6% | 3.8% | 5.2% |
Inflation rate | 2.1% | 3.1% | 2.3% | 3.2% |
| 2025 | 2024 | |
| Group | €m | €m |
Current service cost | (0.4) | (0.3) |
Administrative expenses | (0.1) | – |
Interest cost on scheme liabilities | (5.1) | (5.5) |
Interest income on scheme assets | 6.5 | 7.2 |
Income recognised in the Income Statement | 0.9 | 1.4 |
Actual return on scheme assets | (1.9) | (3.3) |
Effect of changes in demographic assumptions | (0.4) | – |
Effect on changes in financial assumptions | (1.6) | (4.0) |
Effect of experience adjustments | 0.2 | (2.6) |
Expense recognised in Other Comprehensive Income | (3.7) | (9.9) |
Expense recognised in Total Comprehensive Income | (2.8) | (8.5) |
| ROI | NI | Total | |
| Group | €m | €m | €m |
| Assets | |||
At 1 March 2023 | 164.3 | 8.5 | 172.8 |
Translation adjustment | – | 0.2 | 0.2 |
Expected interest income on scheme assets | 7.0 | 0.2 | 7.2 |
Actual return less interest income on scheme assets | (2.8) | (0.5) | (3.3) |
Employer contributions | 0.4 | – | 0.4 |
Member contributions | 0.1 | – | 0.1 |
Benefit payments | (6.1) | (0.1) | (6.2) |
At 29 February 2024 | 162.9 | 8.3 | 171.2 |
Translation adjustment | – | 0.4 | 0.4 |
Expected interest income on scheme assets | 6.1 | 0.4 | 6.5 |
Actual return less interest income on scheme assets | (1.3) | (0.6) | (1.9) |
Administrative expenses | – | (0.1) | (0.1) |
Employer contributions | 0.3 | – | 0.3 |
Member contributions | 0.1 | – | 0.1 |
Benefit payments | (6.9) | (0.1) | (7.0) |
At 28 February 2025 | 161.2 | 8.3 | 169.5 |
| Liabilities | |||
At 1 March 2023 | 125.7 | 4.9 | 130.6 |
Current service cost | 0.3 | – | 0.3 |
Interest cost on scheme liabilities | 5.3 | 0.2 | 5.5 |
Member contributions | 0.1 | – | 0.1 |
Actuarial loss/(gain) immediately recognised in equity | 6.4 | 0.2 | 6.6 |
Benefit payments | (6.1) | (0.1) | (6.2) |
At 29 February 2024 | 131.7 | 5.2 | 136.9 |
Translation adjustment | – | 0.2 | 0.2 |
Current service cost | 0.4 | – | 0.4 |
Interest cost on scheme liabilities | 4.8 | 0.3 | 5.1 |
Member contributions | 0.1 | – | 0.1 |
Actuarial loss/(gain) immediately recognised in equity | 2.4 | (0.6) | 1.8 |
Benefit payments | (6.9) | (0.1) | (7.0) |
At 28 February 2025 | 132.5 | 5.0 | 137.5 |
| ROI | NI | Total | |
| Group | €m | €m | €m |
| Net pension surplus/(deficit) | |||
| At 28 February 2025 | |||
Pension surplus | 28.7 | 3.3 | 32.0 |
| At 29 February 2024 | |||
Pension surplus | 31.2 | 3.1 | 34.3 |
| 2025 | 2024 | |
| Group | €m | €m |
| Investments quoted in active markets | ||
Equity | 20.1 | 17.4 |
Bonds | 89.6 | 92.7 |
Alternatives* | 17.4 | 20.0 |
Insured** | 32.7 | 31.9 |
Cash and cash equivalents | 1.7 | 1.0 |
| Investments unquoted | ||
Property | 8.0 | 8.2 |
Total | 169.5 | 171.2 |
2025 | 2024 | |||
| Carrying value | Fair value | Carrying value | Fair value | |
| Group | €m | €m | €m | €m |
| Financial assets: | ||||
Cash and cash equivalents 1 | 144.0 | 144.0 | 160.1 | 160.1 |
Trade receivables 1 | 100.1 | 100.1 | 120.3 | 120.3 |
Advances to customers 1 | 40.0 | 40.0 | 39.1 | 39.1 |
Unamortised borrowing costs 1, 3 | 0.7 | 0.7 | 0.7 | 0.7 |
Promissory note 1 (see below) | – | – | 4.4 | 4.4 |
Derivative contracts 2 | – | – | 0.5 | 0.5 |
284.8 | 284.8 | 325.1 | 325.1 | |
| Financial liabilities: | ||||
Interest-bearing loans and borrowings | (225.6) | (228.5) | (218.7) | (221.8) |
Trade and other payables 1 | (326.5) | (326.5) | (345.3) | (345.3) |
Provisions | (14.6) | (14.6) | (10.1) | (10.1) |
Derivative contracts 2 | (0.4) | (0.4) | (0.2) | (0.2) |
Other financial liabilities 1 | (6.2) | (6.2) | (6.8) | (6.8) |
(573.3) | (576.2) | (581.1) | (584.2) | |
(288.5) | (291.4) | (256.0) | (259.1) |
| 2025 | 2024 | |||
| Carrying value | Fair value | Carrying value | Fair value | |
| Company | €m | €m | €m | €m |
| Financial assets: | ||||
Cash and cash equivalents 1 | 0.1 | 0.1 | 0.3 | 0.3 |
Unamortised borrowing costs 1, 2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Amounts due from Group | ||||
undertakings 1 | 579.6 | 579.6 | 611.2 | 611.2 |
579.8 | 579.8 | 611.6 | 611.6 | |
| Financial liabilities: | ||||
Interest-bearing loans and borrowings 1 | (102.7) | (103.5) | (101.0) | (101.8) |
Amounts due to Group undertakings 1 | (72.0) | (72.0) | (50.2) | (50.2) |
Accruals 1 | (3.6) | (3.5) | (2.1) | (2.1) |
(178.3) | (179.0) | (153.3) | (154.1) | |
401.5 | 400.8 | 458.3 | 457.5 |
| 2025 | 2024 | |
| Group | €m | €m |
| Derivatives: | ||
Cash flow hedges – currency forwards | (0.4) | (0.2) |
Total | (0.4) | (0.2) |
| Interrelationship | |||
| between significant | |||
| unobservable | |||
| Significant unobservable | inputs and fair value | ||
Type | Valuation technique | inputs | measurement |
| Foreign currency | Forward pricing: The fair value is | Not applicable. | Not applicable. |
| forward contracts | determined using quoted forward exchange | ||
| rates at the reporting date and present | |||
| value calculations based on high credit | |||
| quality yield curves in respective currencies. |
| 24. Financial Instruments and Financial Risk Management (continued) |
| Euro | Sterling | USD | AUD | NZD | ZAR | Not at risk | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m | €m |
Cash and cash equivalents | 3.6 | 3.0 | 4.4 | 0.4 | 0.2 | – | 132.4 | 144.0 |
Trade receivables | 4.7 | – | 0.8 | 0.7 | 0.5 | – | 93.4 | 100.1 |
Advances to customers | – | – | – | – | – | – | 40.0 | 40.0 |
Interest-bearing loans and borrowings* | (121.9) | (49.7) | – | – | – | – | (53.3) | (224.9) |
Lease liabilities | – | (2.1) | – | – | – | – | (129.3) | (131.4) |
Trade and other payables | (19.5) | (12.2) | (3.4) | (0.3) | (1.3) | – | (289.8) | (326.5) |
Financial liabilities | – | – | – | – | – | – | (6.2) | (6.2) |
Provisions | – | – | – | – | – | – | (14.6) | (14.6) |
Gross currency exposure | (133.1) | (61.0) | 1.8 | 0.8 | (0.6) | – | (227.4) | (419.5) |
| Sterling | USD | Not at risk | Total | |
| Company | €m | €m | €m | €m |
Cash and cash equivalents | 0.1 | – | – | 0.1 |
Interest-bearing loans and borrowings* | (49.6) | – | (53.1) | (102.7) |
Net amounts due to Group undertakings | 10.8 | – | 496.8 | 507.6 |
Accruals | – | – | (3.6) | (3.6) |
Gross currency exposure | (38.7) | – | 440.1 | 401.4 |
| Euro | Sterling | USD | AUD | NZD | ZAR | Not at risk | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m | €m |
Cash and cash equivalents | 4.4 | 3.6 | 4.4 | 1.2 | 0.7 | 0.2 | 145.6 | 160.1 |
Trade receivables | 5.1 | 1.9 | 4.9 | 0.9 | 0.8 | 0.2 | 106.5 | 120.3 |
Advances to customers | – | – | – | – | – | – | 39.1 | 39.1 |
Interest-bearing loans and borrowings* | (117.0) | (48.0) | – | – | – | – | (53.0) | (218.0) |
Lease liabilities | – | (2.6) | – | – | – | – | (107.5) | (110.1) |
Trade and other payables | (17.6) | (22.9) | (5.1) | (0.4) | (1.5) | (0.2) | (349.9) | (397.6) |
Financial liabilities | – | – | – | – | – | – | (6.8) | (6.8) |
Provisions | – | – | – | – | – | – | (10.1) | (10.1) |
Gross currency exposure | (125.1) | (68.0) | 4.2 | 1.7 | – | 0.2 | (236.1) | (423.1) |
| Sterling | USD | Not at risk | Total | |
| Company | €m | €m | €m | €m |
Cash and cash equivalents | 0.1 | – | 0.2 | 0.3 |
Interest-bearing loans and borrowings* | (48.0) | – | (53.0) | (101.0) |
Net amounts due to Group undertakings | 29.0 | 0.1 | 531.9 | 561.0 |
Accruals | (1.0) | – | (1.1) | (2.1) |
Gross currency exposure | (19.9) | 0.1 | 478.0 | 458.2 |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Interest rate profile | €m | €m | €m | €m | |
Cash and cash equivalents | Floating rate | 144.0 | 160.1 | 0.1 | 0.3 |
Unsecured term and RCF loans* | Floating rate | (122.1) | (117.0) | – | – |
Private Placement notes* | Fixed rate | (102.8) | (101.0) | (102.8) | (101.0) |
(80.9) | (57.9) | (102.7) | (100.7) |
| Significant unobservable | Interrelationship between significant unobservable inputs | ||
Type | Valuation technique | inputs | and fair value measurement |
Interest rate swaps | Swap models: The fair value is calculated as the present value of the estimated future cash flows. | Not applicable. | Not applicable. |
| Estimates of future floating-rate cash flows are based on quoted swap rates, futures prices and interbank borrowing rates. | |||
| Estimated cash flows are discounted using a yield curve constructed from similar sources and which reflects the relevant | |||
| benchmark interbank rate used by market participants for this purpose when pricing interest rate swaps. | |||
| The fair value estimate is subject to a credit risk adjustment that reflects the credit risk of the Group and of the counterparty; | |||
| this is calculated based on credit spreads derived from current credit default swap or bond prices. |
| 2025 | 2024 | |
| Group | €m | €m |
| Derivatives: | ||
Cash flow hedges – interest rate | – | 0.5 |
Total | – | 0.5 |
| 2025 | 2024 | |
| Group | €m | €m |
| Hedging reserves – interest rate hedges | ||
Opening balance 1 March | 0.3 | 1.1 |
Change in fair value of hedging recognised in Other Comprehensive Income for the year | (0.7) | (0.8) |
Closing balance 28 February – continuing interest rate hedges | (0.4) | 0.3 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| Group | €m | €m | €m | €m |
Trade receivables | 100.1 | 120.3 | – | – |
Advances to customers | 40.0 | 39.1 | – | – |
Amounts due from Group undertakings | – | – | 579.6 | 611.2 |
Cash and cash equivalents | 144.0 | 160.1 | 0.1 | 0.3 |
284.1 | 319.5 | 579.7 | 611.5 |
| 2025 | ||||||
| Contractual cash | 6 months | 6–12 | 1–2 | Greater than | ||
| Carrying amount | flows | or less | months | years | 2 years | |
| Group | €m | €m | €m | €m | €m | €m |
| Interest-bearing loans | ||||||
and borrowings* | (224.9) | (277.1) | (4.5) | (4.5) | (8.9) | (259.2) |
Trade and other payables | (326.5) | (326.5) | (326.5) | – | – | – |
Lease liabilities | (131.4) | (177.1) | (13.4) | (13.4) | (23.1) | (127.2) |
Provisions | (14.6) | (16.1) | (3.2) | (3.2) | (3.7) | (6.0) |
Other financial liabilities | (6.2) | (6.2) | – | (1.0) | (1.0) | (4.2) |
Total | (703.6) | (803.0) | (347.6) | (22.1) | (36.7) | (396.6) |
| 2024 | ||||||
| Contractual cash | 6 months | 6–12 | 1–2 | Greater than | ||
| Carrying amount | flows | or less | months | years | 2 years | |
| Group | €m | €m | €m | €m | €m | €m |
| Interest-bearing loans | ||||||
and borrowings* | (218.0) | (279.3) | (5.9) | (5.9) | (11.7) | (255.8) |
Trade and other payables | (345.3) | (345.3) | (345.3) | – | – | – |
Lease liabilities | (110.1) | (138.9) | (11.3) | (13.0) | (22.3) | (92.3) |
Provisions | (10.1) | (11.5) | (0.8) | (0.9) | (5.7) | (4.7) |
Other financial liabilities | (6.8) | (6.8) | – | (0.7) | (0.7) | (5.4) |
Total | (690.3) | (781.8) | (363.3) | (20.5) | (40.4) | (358.2) |
| Interest-bearing loans | ||||||
and borrowings* | (102.7) | (126.3) | (1.9) | (1.9) | (3.8) | (118.8) |
Amounts due to Group undertakings | (72.0) | (72.0) | (72.0) | – | – | – |
Accruals | (3.6) | (3.6) | (3.6) | – | – | – |
Total contracted outflows | (178.3) | (201.9) | (77.5) | (1.9) | (3.8) | (118.8) |
| Company | ||||||
| Interest-bearing loans | ||||||
and borrowings* | (101.0) | (120.1) | (1.9) | (1.9) | (3.8) | (112.5) |
Amounts due to Group undertakings | (50.2) | (50.2) | (50.2) | – | – | – |
Accruals | (2.1) | (2.1) | (2.1) | – | – | – |
Total contracted outflows | (153.3) | (172.4) | (54.2) | (1.9) | (3.8) | (112.5) |
| 2025 | 2024 | |
| Group | €m | €m |
| Contractual financial liabilities: | ||
At 1 March | 6.8 | – |
Translation adjustment | 0.2 | – |
Charged during the year | – | 6.8 |
Utilised during the year | (1.0) | – |
Unwinding of discount on provisions | 0.2 | – |
At end of year | 6.2 | 6.8 |
| 2025 | 2024 | |
| Group | €m | €m |
Current liabilities | 1.0 | 1.0 |
Non-current liabilities | 5.2 | 5.8 |
6.2 | 6.8 |
| Allotted and | Allotted and | |||
| Authorised | called up | Authorised | called up | |
| Ordinary Shares of €0.01 each | Number | Number* | €m | €m |
At 1 March 2023 | 800,000,000 | 402,007,212 | 8.0 | 4.0 |
| Shares issued in respect | ||||
of options exercised | – | 701,678 | – | – |
At 29 February 2024 | 800,000,000 | 402,708,890 | 8.0 | 4.0 |
| Shares issued in respect | ||||
of options exercised | – | 804,688 | – | – |
| Shares cancelled following | ||||
share buybacks | – | (16,139,861) | – | (0.2) |
At 28 February 2025 | 800,000,000 | 387,373,717 | 8.0 | 3.8 |
| Ordinary Shares held by the Trustee of the Employee Trust and | |||||||||
| Partnership and Matching Share Scheme | Other Treasury Shares | Total Treasury Shares* | |||||||
| Consideration | Total | Consideration | Total | Consideration | Total | ||||
| Number of shares | € | €m | Number of shares | € | €m | Number of shares | € | €m | |
At 1 March 2023 | 1,989,883 | 6.7 | 9,025,000 | 29.7 | 11,014,883 | 36.4 | |||
Shares acquired in the open market | 386,630 | 1.29 | 0.5 | – | – | – | 386,630 | 1.29 | 0.5 |
Shares disposed of or transferred to Participants | (198,714) | 3.21 | (0.6) | – | – | – | (198,714) | 3.21 | (0.6) |
At 29 February 2024 | 2,177,799 | 6.6 | 9,025,000 | – | 29.7 | 11,202,799 | 36.3 | ||
Shares acquired in the open market | 290,471 | 1.83 | 0.5 | – | – | – | 290,471 | 1.83 | 0.5 |
Shares disposed of or transferred to Participants | (237,199) | 2.74 | (0.6) | – | – | – | (237,199) | 2.74 | (0.6) |
At 28 February 2025 | 2,231,071 | 6.5 | 9,025,000 | – | 29.7 | 11,256,071 | 36.2 |
| 2025 | 2024 | |
| Group | €m | €m |
Contracted | 4.6 | 6.3 |
Not contracted | 14.5 | 17.7 |
19.1 | 24.0 |
| 2025 | |||||||
| Gas and | |||||||
| Apples | Glass | Marketing | Barley and Sugar | Aluminium | Electricity | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m |
Payable in less than one year | 1.6 | 0.3 | 3.4 | 15.6 | 5.7 | – | 26.6 |
Payable between 1 and 5 years | 4.5 | – | 1.7 | 11.7 | – | – | 17.9 |
Payable greater than 5 years | 3.2 | – | – | – | – | – | 3.2 |
9.3 | 0.3 | 5.1 | 27.3 | 5.7 | – | 47.7 |
| 2024 | |||||||
| Apples | Glass | Marketing | Barley and Sugar | Aluminium | Gas and Electricity | Total | |
| Group | €m | €m | €m | €m | €m | €m | €m |
Payable in less than one year | 1.6 | 2.7 | 4.3 | 7.9 | 0.7 | 1.8 | 19.0 |
Payable between 1 and 5 years | 5.3 | – | 4.5 | – | – | – | 9.8 |
Payable greater than 5 years | 4.1 | – | – | – | – | – | 4.1 |
11.0 | 2.7 | 8.8 | 7.9 | 0.7 | 1.8 | 32.9 |
Joint ventures | Associates | |||
| 2025 | 2024 | 2025 | 2024 | |
| Group | €m | €m | €m | €m |
Net revenue | – | 1.0 | 0.2 | 0.5 |
Trade and other receivables | – | 1.4 | – | – |
Purchases | – | 1.5 | 0.6 | 0.7 |
Trade and other payables | – | 0.1 | 0.1 | – |
Loans | – | 1.2 | – | 0.6 |
| 2025 | 2024 | |
| Group | Number | Number |
Number of individuals | 13 | 9 |
€m | €m | |
Salaries and other short-term employee benefits* | 3.7 | 3.0 |
Post-employment benefits | 0.1 | 0.1 |
Equity settled share-based payment charge and related dividend accrual | – | 0.4 |
Pay in lieu of notice* | 0.5 | 0.7 |
Total | 4.3 | 4.2 |
| 2025 | 2024 | |
| €m | €m | |
Dividend income | 11.1 | 363.1 |
| Expenses paid on behalf of and recharged by subsidiary undertakings | ||
to the Company | (5.3) | (4.5) |
| Equity settled share-based payments for employees of subsidiary | ||
undertakings | 0.9 | 1.4 |
| Injection of cash funding and other movements with subsidiary | ||
undertakings | (61.0) | (25.9) |
| Trading Companies | Class of shares held as | ||
| Registered | at 28 February 2025 | ||
| Company Name | Office | Nature of Business | (100% unless stated) |
Bulmers Limited | (a) | Cider | Ordinary |
| C & C Group International | |||
Holdings Limited | (a) | Holding Company | Ordinary & Convertible |
C & C Group Irish Holdings Limited | (a) | Holding Company | Ordinary |
C&C Group Sterling Holdings Limited | (b) | Holding Company | Ordinary |
C & C (Holdings) Limited | (a) | Holding Company | Ordinary |
C&C Management Services Limited | (a) | Provision of | 6% Cumulative Preference, |
| Management Services | 5% Second Non- | ||
| Cumulative, Preference & | |||
| Ordinary Stock | |||
C&C Finco Limited | (b) | Financing Company | Ordinary |
Cantrell & Cochrane Limited | (b) | Holding Company | Ordinary |
Drygate Brewing Company Limited | (d) | Operator of | Ordinary |
| public houses | |||
M&J Gleeson & Co Unlimited Company (b) | Wholesale | Ordinary | |
Tennent’s Beer Limited | (a) | Beer | Ordinary |
Wm. Magner Limited | (a) | Cider | Ordinary |
| Non-Trading Companies | Class of shares held as | ||
| Registered | at 28 February 2025 | ||
| Company Name | Office | Nature of Business | (100% unless stated) |
M. & J. Gleeson (Investments) Limited | (b) | Non Trading | Ordinary |
| C&C Financing Designated Activity | |||
Company | (b) | Non Trading | Ordinary |
Magner’s Irish Cider Limited | (a) | Non Trading | Ordinary |
Showerings (Ireland) Limited | (a) | Non Trading | Ordinary |
Findlater (Wine Merchants) Limited | (a) | Non Trading | Ordinary |
| The Five Lamps Dublin Beer Company | |||
Limited | (b) | Non Trading | Ordinary |
C&C Brands Limited | (a) | Non Trading | Ordinary |
C & C Group Pension Trust Limited | (a) | Non Trading | Ordinary |
C&C Profit Sharing Trustee Limited | (a) | Non Trading | Ordinary |
Cravenby Limited | (a) | Non Trading | Ordinary |
| Trading Companies | Class of shares held as | ||
| Registered | at 28 February 2025 | ||
| Company Name | Office | Nature of Business | (100% unless stated) |
Magners GB Ltd | (g) | Cider and Beer | Ordinary |
C&C Management Services (UK) Ltd | (g) | Provision of | Ordinary |
| Management Services | |||
C&C IP UK Limited | (g) | Licensing Activity | Ordinary |
| Tennent Caledonian Breweries UK | (d) | Beer and Cider | Ordinary |
| Limited | |||
Wallaces Express Limited | (d) | Holding Company | Ordinary |
| Tennent Caledonian Breweries | (d) | Wholesale | Ordinary |
| Wholesale Limited | |||
Macrocom (1018) Limited | (d) | Investment | Ordinary |
| Matthew Clark Bibendum (Holdings) | (g) | Holding Company | Ordinary |
| Limited | |||
Matthew Clark Bibendum Limited | (g) | Wholesale | Ordinary |
Bibendum PLB (Topco) Limited | (g) | Holding Company | Ordinary |
Bibendum Group Limited | (g) | Holding Company | Ordinary |
Bibendum Off Trade Limited | (g) | Wholesale | Ordinary |
C & C Holdings (NI) Ltd | (c) | Holding Company | Ordinary |
Tennent’s NI Ltd | (c) | Cider & Beer | Ordinary & 3.25% |
| Cumulative Preference | |||
| Non-Trading Companies | Class of shares held as | ||
| Registered | at 28 February 2025 | ||
| Company Name | Office | Nature of Business | (100% unless stated) |
Bibendum Wine Limited | (g) | Non Trading | Ordinary |
Gleeson N.I. Limited | (c) | Non Trading | Ordinary |
Walker & Wodehouse Wines Limited | (g) | Wine | Ordinary |
C & C Profit Sharing Trustee (NI) Ltd | (c) | Non Trading | Ordinary |
| Trading Companies | Class of shares held as | ||
| Registered | at 28 February 2025 | ||
| Company Name | Office | Nature of Business | (100% unless stated) |
C & C Luxembourg Sàrl | (e) | Holding & Financing | Class A to J Units |
| Activity | |||
| Non-Trading Companies | |||
C & C IP Sàrl | (e) | Licensing Activity | Class A to J Units |
| Trading Companies | Class of shares held as | |||
| Registered | at 28 February 2025 | |||
| Company Name | Office | Nature of Business | (100% unless stated) | |
| Vermont Hard Cider Company | ||||
Holdings, Inc. | (f) | Holding Company | Common Stock | |
Wm. Magner Inc. | (f) | Cider | Common Stock | |
| Companies currently in liquidation process | Class of shares held as | |||
| at 28 February 2025 | ||||
Entity Registered | Date of VL | Name | (100% unless stated) | |
Ireland | 27/11/2024 | Wm. Magner (Trading) Limited | Ordinary | |
| The Annerville Financing Company | ||||
Ireland | 27/11/2024 | Unlimited Company | Ordinary | |
Ireland | 27/11/2024 | Ciscan Net Limited | Ordinary | |
Ireland | 27/11/2024 | Dowd’s Lane Brewing Company Limited | Ordinary | |
Ireland | 28/02/2025 | Thwaites Limited | A & B Ordinary | |
| Tipperary Natural Mineral Water (Sales) | ||||
Ireland | 28/02/2025 | Holdings Limited | Ordinary | |
Ireland | 28/02/2025 | M&J Gleeson Nominees Limited | Ordinary & Preference | |
UK | 27/11/2024 | The Orchard Pig Limited | Ordinary | |
UK | 27/11/2024 | Gaymer Cider Company Ltd | Ordinary | |
UK | 27/11/2024 | Wellpark Financing Limited | Ordinary | |
UK | 28/02/2025 | A2 Contractors Limited | Ordinary | |
UK | 28/02/2025 | Badaboom Limited | Ordinary | |
UK | 28/02/2025 | Mixbury Drinks Limited | Ordinary | |
UK | 28/02/2025 | The Wondering Wine Company Limited | Ordinary | |
LUX | 28/02/2025 | C & C IP (No. 2) Sàrl | Class A to J Units | |
| Class of shares | |||
| held as at | |||
| 28 February 2025 | |||
| (100% unless | |||
Equity accounted investments | Notes | Nature of business | stated) |
| Associates | |||
Braxatorium Parcensis CVBA (Belgium) | (a) | Brewing | 33.33% |
Shanter Inns Limited (Scotland) | (b) Public houses | Ordinary, 33% | |
Whitewater Brewing Co. Limited (Northern Ireland) | (c) | Brewing | Ordinary, 25% |
| Financial assets | |||
Jubel Limited (England and Wales) | (d) | Brewing | Ordinary, 8.4% |
Innis & Gunn Holdings Limited (Scotland) | (e) | Brewing | 8% |
Bramerton Condiments Limited (England and Wales) | (f) | Food and | Ordinary, 0.5% |
| beverage |