| FY26 | FY25 | ||
| Note | £m | £m | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross margin | |||
Selling and administrative expenses | 5 | ( | ( |
Finance income | |||
Finance expense | 8 | ( | ( |
Profit before tax | |||
EBIT 1 | 3 | ||
Net finance expense | ( | ( | |
Profit before tax | |||
Tax expense | 9 | ( | ( |
Profit for the period |
Earnings per share | Note | FY26 | FY25 |
Basic | 10 | ||
Diluted | 10 |
| FY26 | FY25 | ||
| Note | £m | £m | |
Profit for the period | |||
| Other comprehensive income/(expense) | |||
| Items that may not subsequently be reclassified to profit or loss | |||
Remeasurements of defined benefit pension scheme | 30 | ||
Tax in relation to remeasurements of defined benefit pension scheme | 9 | ( | |
| Items that may subsequently be reclassified to profit or loss | |||
Foreign currency translation differences | ( | ( | |
Cash flow hedges: Fair value movements in equity | ( | ( | |
Cash flow hedges: Reclassified and reported in profit or loss | 20 | ( | |
Tax in relation to share schemes | 9 | ( | |
Tax in relation to cash flow hedges | 9 | ||
( | ( | ||
Total comprehensive income for the period |
| FY26 | FY25 | ||
ASSETS | Note(s) | £m | £m |
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 13 | ||
Investments | 21 | ||
Derivative financial assets | 20 | ||
Deferred tax assets | 23 | ||
Net pension asset | 30 | ||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Income tax assets | |||
Derivative financial assets | 20 | ||
Cash and cash equivalents | 16 | ||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Borrowings | 18 | ( | ( |
Lease liabilities | 18, 29 | ( | ( |
Income tax liabilities | ( | ( | |
Derivative financial liabilities | 20 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Borrowings | 18 | ( | ( |
Lease liabilities | 18, 29 | ( | ( |
Provisions | 19 | ( | ( |
Deferred tax liabilities | 23 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| EQUITY | |||
| Equity attributable to the owners of the Parent | |||
Ordinary share capital | 24, 26 | ||
Treasury shares | 25, 26 | ( | |
Hedging reserve | 26 | ||
Capital redemption reserve | 26 | ||
Merger reserve | 26 | ( | ( |
Foreign currency translation reserve | 26 | ||
Retained earnings | 26 | ||
Total equity |
| Ordinary | Capital | Foreign | |||||||
| share | Treasury | Hedging | redemption | Merger | translation | Retained | Total | ||
| capital | shares | reserve | reserve | reserve | reserve | earnings | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | ( | ||||||||
Profit for the period | |||||||||
Other comprehensive expense | ( | ( | ( | ( | |||||
Total comprehensive (expense)/income for the period | ( | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Shares issued | 24 | ||||||||
Share-based payments | 27 | ||||||||
At 30 March 2025 | ( | ||||||||
Profit for the period | |||||||||
Other comprehensive (expense)/income | ( | ( | ( | ||||||
Total comprehensive (expense)/income for the period | ( | ( | |||||||
Dividends paid | 11 | ( | ( | ||||||
Shares issued | 24 | ||||||||
Share-based payments | 27 | ||||||||
Purchase of own shares held by employee trust | 25 | ( | ( | ||||||
At | ( | ( |
| FY26 | FY25 | ||
| Note(s) | £m | £m | |
Profit after taxation | |||
Add back: income tax expense | 9 | ||
finance income | ( | ( | |
finance expense | 8 | ||
depreciation, amortisation and impairment | 12, 13 | ||
other (gains)/losses | ( | ||
currency (gains)/losses | ( | ||
loss/(gain) realised on matured derivatives | ( | ||
share-based payments charge | 27 | ||
defined benefit pension past service cost | 30 | ||
Decrease in inventories | |||
(Increase)/decrease in trade and other receivables | ( | ||
Increase in trade and other payables | |||
Change in net working capital | |||
| Cash flows from operating activities | |||
Cash generated from operations | |||
Taxation paid | ( | ( | |
Settlement of matured derivatives | ( | ||
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Additions to intangible assets | 12 | ( | ( |
Additions to property, plant and equipment | 13 | ( | ( |
Finance income received | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Finance expense paid | ( | ( | |
Payment of lease interest | 29 | ( | ( |
Payment of lease liabilities | 29 | ( | ( |
Purchase of own shares held by employee trust | 25 | ( | |
Proceeds from borrowings | 18 | ||
Repayment of borrowings | 18 | ( | |
Settlement of matured derivatives | ( | ||
Dividends paid | 11 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of period | |||
Effect of foreign exchange on cash held | ( | ( | |
Cash and cash equivalents at end of period | 16 |
Freehold property | 50 years |
Freehold improvements | 10 years |
Leasehold improvements | Over the life of the lease |
Plant and machinery | 15 years |
Fixtures and fittings | 5-15 years |
Office and computer equipment | 3 years for computer equipment and 5 years for all other office equipment |
Right-of-use-assets | Shorter of lease term and estimated useful life (3 to 15 years) |
Financial asset | IFRS 9 classification |
Investments | Fair value through other comprehensive income |
Trade and other receivables excluding prepayments | Amortised cost |
Derivative financial assets | Fair value through profit and loss |
Cash and cash equivalents | Amortised cost, except for cash amounts held within money market funds |
| which are held at fair value through profit or loss |
Financial liability | IFRS 9 classification |
Bank debt | Amortised cost |
Bank interest | Amortised cost |
Lease liabilities | Amortised cost |
Derivative financial instruments | Fair value through profit and loss |
Trade and other payables excluding non-financial liabilities | Amortised cost |
| FY26 | |||||
| Support | |||||
| EMEA | Americas | APAC | costs 4,5 | Total | |
| £m | £m | £m | £m | £m | |
Revenue 1,2 | 377.5 | 278.4 | 109.0 | – | 764.9 |
Gross margin | 259.2 | 167.8 | 79.0 | – | 506.0 |
Staff and operating costs | (144.9) | (120.5) | (52.5) | (60.1) | (378.0) |
Depreciation, amortisation, impairment and other gains | (35.6) | (22.3) | (9.3) | (4.7) | (71.9) |
Currency gains | – | – | – | 0.9 | 0.9 |
EBIT 3,4 | 78.7 | 25.0 | 17.2 | (63.9) | 57.0 |
Exceptional (gains)/costs 3 | (0.1) | (0.3) | – | 12.5 | 12.1 |
Investment in transformation | 1.1 | 0.9 | 1.3 | 3.6 | 6.9 |
Impairment of non-financial assets | 2.8 | 1.4 | – | – | 4.2 |
Currency gains | – | – | – | (0.9) | (0.9) |
Adjusted EBIT 3 | 82.5 | 27.0 | 18.5 | (48.7) | 79.3 |
Net finance income and expense | (24.3) | ||||
Exceptional costs 3 | (12.1) | ||||
Investment in transformation | (6.9) | ||||
Impairment of non-financial assets | (4.2) | ||||
Currency gains | 0.9 | ||||
Profit before tax | 32.7 |
| FY25 | |||||
| EMEA | Americas | APAC | Support costs 4 | Total | |
| £m | £m | £m | £m | £m | |
Revenue 1,2 | 384.2 | 288.5 | 114.9 | – | 787.6 |
Gross margin | 261.1 | 169.5 | 81.1 | – | 511.7 |
Staff and operating costs | (150.1) | (134.4) | (55.8) | (54.4) | (394.7) |
Depreciation, amortisation, impairment and other losses | (36.6) | (25.7) | (10.3) | (4.3) | (76.9) |
Currency losses | – | – | – | (3.1) | (3.1) |
EBIT 3 | 74.4 | 9.4 | 15.0 | (61.8) | 37.0 |
Exceptional costs 3 | 0.8 | 2.1 | 0.9 | 12.5 | 16.3 |
Investment in transformation | – | – | – | – | – |
Impairment of non-financial assets | 2.1 | 2.1 | 0.1 | – | 4.3 |
Currency losses | – | – | – | 3.1 | 3.1 |
Adjusted EBIT 3 | 77. 3 | 13.6 | 16.0 | (46.2) | 60.7 |
Net finance income and expense | (28.2) | ||||
Exceptional costs 3 | (16.3) | ||||
Investment in transformation | – | ||||
Impairment of non-financial assets | (4.3) | ||||
Currency losses | (3.1) | ||||
Profit before tax | 8.8 |
| FY26 | FY25 | |
| £m | £m | |
| Revenue by channel | ||
Ecommerce | 244.4 | 268.3 |
Retail | 236.8 | 242.4 |
Total DTC revenue 6 | 481.2 | 510.7 |
Wholesale 7 | 283.7 | 276.9 |
Total revenue | 764.9 | 787.6 |
| FY26 | FY25 | |
| £m | £m | |
Non-current assets 8 | ||
EMEA 9 | 131.1 | 135.8 |
Americas | 64.6 | 77. 3 |
APAC | 12.8 | 14.0 |
Goodwill | 240.7 | 240.7 |
Deferred tax | 11.0 | 11.1 |
Total non-current assets | 460.2 | 478.9 |
| FY26 | FY25 | |
| £m | £m | |
| Included in selling and administrative expenses | ||
Exceptional costs 1 | ||
Director joining costs | 0.8 | 4.6 |
Cost savings related costs | 0.4 | 11.7 |
Pension buy-in accounting charges and associated expenses | 1.0 | – |
IEEPA-related US tariffs following the US Supreme Court judgment | 9.9 | – |
Total exceptional costs 1 included in selling and administrative expenses | 12.1 | 16.3 |
| Other adjusting items | ||
Investment in transformation | 6.9 | – |
Impairment of non-financial assets | 4.2 | 4.3 |
Currency (gains)/losses | (0.9) | 3.1 |
Total other adjusting items included in selling and administrative expenses | 10.2 | 7. 4 |
Adjustments to EBIT 1 | 22.3 | 23.7 |
| Included in finance expense | ||
Exceptional costs 1 | ||
Accelerated amortisation of fees on debt refinancing | – | 1.6 |
Total exceptional costs 1 included in finance expense | – | 1.6 |
Adjustments to profit before tax | 22.3 | 25.3 |
| Tax impact of adjustments: | ||
Exceptional costs 1,2 | ||
Director joining costs | – | (0.6) |
Cost savings related costs | (0.1) | (2.9) |
Pension buy-in accounting charges and associated expenses | (0.2) | – |
IEEPA-related US tariffs following the US Supreme Court judgment | (2.7) | – |
Accelerated amortisation of fees on debt refinancing | – | (0.4) |
Total tax impact of exceptional costs 1 | (3.0) | (3.9) |
| Other adjusting items | ||
Investment in transformation 2 | (1.7) | – |
Impairment of non-financial assets 3 | (1.1) | (1.0) |
Currency gains/(losses) 4 | 0.3 | (1.5) |
Total tax impact of other adjusting items | (2.5) | (2.5) |
Adjustments to profit after tax | 16.8 | 18.9 |
| FY26 | FY25 | ||
| Note | £m | £m | |
| Selling and administrative expenses | |||
Staff costs 1 | 7 | 161.6 | 179.6 |
Operating costs 2 | 216.4 | 215.1 | |
378.0 | 394.7 | ||
Amortisation of intangible assets | 12 | 6.3 | 6.1 |
Depreciation of property, plant and equipment | 13 | 13.3 | 15.0 |
Depreciation of right-of-use assets | 13 | 48.8 | 51.4 |
Impairment of property, plant and equipment | 13 | 0.7 | 1.1 |
Impairment of right-of-use assets | 13 | 3.5 | 3.2 |
Currency (gains)/losses | (0.9) | 3.1 | |
Other (gains)/losses | (0.7) | 0.1 | |
Depreciation, amortisation, impairment, currency (gains)/losses and other (gains)/losses | 71.0 | 80.0 | |
Total selling and administrative expenses | 449.0 | 474.7 |
| FY26 | FY25 | |
| £m | £m | |
Audit services in respect of the financial statements of the Parent Company and consolidation 1 | 1.8 | 1.9 |
Audit services in respect of the financial statements of subsidiary companies | 0.5 | 0.7 |
Other non-audit related services | – | 0.2 |
2.3 | 2.8 |
| FY26 | FY25 | |
| £m | £m | |
Wages and salaries 1 | 126.5 | 141.0 |
Termination benefits 2 | 7. 6 | 7. 3 |
Social security costs 3 | 15.7 | 15.4 |
Pension costs 4 | 5.0 | 5.3 |
Other benefits 5 | 10.6 | 13.8 |
165.4 | 182.8 |
FTE 6 | Average 7 | |||||
| As at | As at | For the 52 weeks | For the 52 weeks | |||
| 29 March 2026 | 30 March 2025 | ended 29 March | ended 30 March | |||
| No. | No. | 2026 | No. | 2025 | No. | |
EMEA | 924 | 971 | 1,630 | 1,720 | ||
Americas | 532 | 549 | 811 | 802 | ||
APAC | 286 | 293 | 555 | 546 | ||
Global support functions | 635 | 535 | 614 | 583 | ||
2,348 | 3,610 | 3,651 |
| FY26 | FY25 | |
| £m | £m | |
Bank debt and other charges | 20.0 | 22.1 |
Interest on lease liabilities | 6.3 | 6.9 |
Discount unwind of dilapidation provision | 0.3 | 0.2 |
Amortisation of bank loan issue costs | 1.4 | 1.2 |
Accelerated amortisation of fees on debt refinancing 1 | – | 1.6 |
Total financing expense | 28.0 | 32.0 |
| FY26 | FY25 | |
| £m | £m | |
| Current tax | ||
Current tax on UK profit for the period | 7. 2 | 1.7 |
Adjustment in respect of prior periods | 0.2 | (0.1) |
Current tax on overseas profits for the period | 3.2 | 3.8 |
10.6 | 5.4 | |
| Deferred tax | ||
Origination and reversal of temporary differences | (1.8) | (0.8) |
Adjustment in respect of prior periods | (0.1) | (0.3) |
Effect of change in tax rate on opening balance | 0.2 | – |
(1.7) | (1.1) | |
Total tax expense in the Consolidated Statement of Profit or Loss | 8.9 | 4.3 |
| Other comprehensive income | ||
Tax in relation to share schemes | (0.3) | 0.7 |
Tax in relation to cash flow hedges | (0.1) | (0.3) |
Tax in relation to pension buy-in | 0.9 | – |
Total tax expense in the Consolidated Statement of Comprehensive Income | 9.4 | 4.7 |
| FY26 | FY25 | |
| £m | £m | |
| Factors affecting the tax expense for the period: | ||
Profit before tax | 32.7 | 8.8 |
Profit before tax multiplied by standard rate of UK corporation tax of 25% (FY25: 25%) | 8.2 | 2.2 |
| Effects of: | ||
Non-deductible expenses | 0.8 | 1.8 |
Share-based payments | 0.1 | 0.9 |
Difference in foreign tax rates | (0.2) | (0.1) |
Other adjustments | (0.1) | (0.1) |
Adjustments in respect of prior periods 1 | 0.1 | (0.4) |
Total tax expense in the Consolidated Statement of Profit or Loss | 8.9 | 4.3 |
| Other comprehensive income | ||
Tax in relation to share schemes | (0.3) | 0.7 |
Tax in relation to cash flow hedges | (0.1) | (0.3) |
Tax in relation to pension buy-in | 0.9 | – |
Total tax expense in the Consolidated Statement of Comprehensive Income | 9.4 | 4.7 |
Effective tax rate 2 | 27.2% | 48.9% |
| FY26 | FY25 | ||
| Note | £m | £m | |
Profit after tax | 23.8 | 4.5 | |
Adjustments to profit after tax | 4 | 16.8 | 18.9 |
Adjusted profit after tax 1 | 40.6 | 23.4 |
| FY26 | FY25 | |
| No. | No. | |
Weighted average number of shares for calculating basic earnings per share (millions) | 964.7 | 962.3 |
Potentially dilutive share awards (millions) | 14.9 | 11.8 |
Weighted average number of shares for calculating diluted earnings per share (millions) | 979.6 | 974.1 |
FY26 | FY25 | |
| Earnings per share | ||
Basic earnings per share | 2.5p | 0.5p |
Diluted earnings per share | 2.4p | 0.5p |
Adjusted earnings per share 1 | ||
Adjusted basic earnings per share 1 | 4.2p | 2.4p |
Adjusted diluted earnings per share 1 | 4.1p | 2.4p |
| FY26 | FY25 | |
| £m | £m | |
| Dividends paid during the period | ||
Prior period final dividend paid | 16.4 | 9.5 |
Prior period interim dividend paid | 8.2 1 | – |
Total dividends paid during the period | 24.6 | 9.5 |
| Dividend in respect of the period: | ||
Interim dividend: 0.85p (FY25: 0.85p) 2 | 8.2 | 8.2 |
Final dividend: | ||
Total dividend in respect of the period | 24.5 | 24.6 |
Payout ratio % 3 | 103% | 547% |
| Software | Other | |||
intangibles 1 | intangibles | Goodwill | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 April 2024 | 57.3 | 1.2 | 240.7 | 299.2 |
Additions | 10.3 | – | – | 10.3 |
Disposals | (3.6) | – | – | (3.6) |
Foreign exchange | (0.1) | – | – | (0.1) |
At 30 March 2025 | 63.9 | 1.2 | 240.7 | 305.8 |
Additions | 2.7 | – | – | 2.7 |
Disposals | (0.8) | – | – | (0.8) |
Foreign exchange | (0.1) | – | – | (0.1) |
At 29 March 2026 | 65.7 | 1.2 | 240.7 | 307.6 |
| Accumulated amortisation and impairment | ||||
At 1 April 2024 | 29.0 | 0.2 | – | 29.2 |
Charge for the period | 6.1 | – | – | 6.1 |
Disposals | (3.4) | – | – | (3.4) |
Foreign exchange | (0.1) | – | – | (0.1) |
At 30 March 2025 | 31.6 | 0.2 | – | 31.8 |
Charge for the period | 6.3 | – | – | 6.3 |
Disposals | (0.8) | – | – | (0.8) |
Foreign exchange | (0.1) | – | – | (0.1) |
At 29 March 2026 | 37.0 | 0.2 | – | 37.2 |
| Net book value | ||||
At 29 March 2026 | 28.7 | 1.0 | 240.7 | 270.4 |
At 30 March 2025 | 32.3 | 1.0 | 240.7 | 274.0 |
| FY26 | FY25 | |
| £m | £m | |
EMEA | 66.6 | 66.6 |
Americas | 114.1 | 114.1 |
APAC | 60.0 | 60.0 |
240.7 | 240.7 |
| FY26 | FY25 | |
| Americas | £m | £m |
Original headroom | 159.4 | 129.7 |
Headroom/(deficit) using a 10% decrease in forecasted sales | 15.9 | (50.8) |
Headroom using a 10% increase in forecasted sales | 304.7 | 308.4 |
Headroom/(deficit) using a 25% decrease in forecasted EBITDA | 8.9 | (21.4) |
Headroom using a 25% increase in forecasted EBITDA | 309.8 | 280.7 |
| (Deficit) combining a 10% decrease in forecasted sales, a further 10% decrease in EBITDA | ||
and a 1%pt increase in pre-tax discount rate | (52.2) | (120.6) |
| Freehold property | Leasehold | Plant, machinery, | Office and computer | ||
| and improvements | improvements | fixtures and fittings | equipment | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 April 2024 | 7. 8 | 82.0 | 16.0 | 8.5 | 114.3 |
Additions | 0.1 | 6.7 | 0.2 | 0.7 | 7. 7 |
Disposals | (0.1) | (4.4) | (1.3) | (2.0) | (7.8) |
Reclassifications to right-of-use assets | – | (0.7) | – | – | (0.7) |
Foreign exchange | (0.1) | (1.5) | (0.3) | (0.1) | (2.0) |
At 30 March 2025 | 7. 7 | 82.1 | 14.6 | 7. 1 | 111.5 |
Additions | – | 7.3 | 0.1 | 1.1 | 8.5 |
Disposals | – | (6.4) | – | (0.7) | (7.1) |
Foreign exchange | (0.2) | (0.3) | (0.2) | (0.1) | (0.8) |
At 29 March 2026 | 7. 5 | 82.7 | 14.5 | 7. 4 | 112.1 |
| Accumulated depreciation and impairment | |||||
At 1 April 2024 | 0.8 | 43.9 | 4.2 | 6.0 | 54.9 |
Charge for the period | 0.2 | 12.2 | 0.9 | 1.7 | 15.0 |
Impairment | – | 1.0 | 0.1 | – | 1.1 |
Eliminated on disposal | – | (4.3) | (1.3) | (2.0) | (7.6) |
Reclassifications to right-of-use assets | – | (0.6) | – | – | (0.6) |
Foreign exchange | – | (0.8) | – | (0.1) | (0.9) |
At 30 March 2025 | 1.0 | 51.4 | 3.9 | 5.6 | 61.9 |
Charge for the period | 0.1 | 11.2 | 0.8 | 1.2 | 13.3 |
Impairment | – | 0.7 | – | – | 0.7 |
Eliminated on disposal | – | (6.1) | – | (0.7) | (6.8) |
Foreign exchange | (0.1) | (0.3) | (0.1) | – | (0.5) |
At 29 March 2026 | 1.0 | 56.9 | 4.6 | 6.1 | 68.6 |
| Net book value | |||||
At 29 March 2026 | 6.5 | 25.8 | 9.9 | 1.3 | 43.5 |
At 30 March 2025 | 6.7 | 30.7 | 10.7 | 1.5 | 49.6 |
| Right-of-use | |
| assets | |
| £m | |
| Cost or valuation | |
At 1 April 2024 | 302.9 |
Additions 1 | 18.6 |
Reassessments of leases 2 | 2.6 |
Reclassifications from property, plant and equipment | 0.7 |
Modifications of leases | 6.3 |
Disposals | (14.4) |
Foreign exchange | (5.8) |
At 30 March 2025 | 310.9 |
Additions 1 | 11.3 |
Reassessments of leases 2 | 6.0 |
Modifications of leases | 23.4 |
Disposals | (13.3) |
Foreign exchange | (1.6) |
At 29 March 2026 | 336.7 |
| Accumulated depreciation and impairment | |
At 1 April 2024 | 129.4 |
Charge for the period | 51.4 |
Reclassifications from property, plant and equipment | 0.6 |
Impairment | 3.2 |
Disposals | (14.4) |
Foreign exchange | (2.5) |
At 30 March 2025 | 167.7 |
Charge for the period | 48.8 |
Impairment | 3.5 |
Disposals | (13.3) |
Foreign exchange | (1.3) |
At 29 March 2026 | 205.4 |
| Net book value | |
At 29 March 2026 | 131.3 |
At 30 March 2025 | 143.2 |
| FY26 | FY25 | |
| £m | £m | |
Raw materials | 1.6 | 1.6 |
Finished goods | 159.2 | 185.8 |
Inventories net of provisions | 160.8 | 187.4 |
| FY26 | FY25 | |
| £m | £m | |
Inventory provision | 1.7 | 2.5 |
Inventory written off to Consolidated Statement of Profit or Loss | 1.1 | 1.0 |
| FY26 | FY25 | |
| £m | £m | |
Trade receivables | 57.4 | 50.6 |
Less: allowance for expected credit losses | (1.4) | (0.9) |
Trade receivables – net | 56.0 | 49.7 |
Other receivables | 8.2 | 7. 1 |
64.2 | 56.8 | |
Prepayments | 6.5 | 5.6 |
70.7 | 62.4 |
| FY26 | FY25 | |
| £m | £m | |
Up to 60 days | – | – |
60 to 90 days | – | – |
Over 90 days | 1.4 | 0.9 |
1.4 | 0.9 |
| FY26 | FY25 | |
| £m | £m | |
At 31 March 2025 and 1 April 2024 | 0.9 | 0.8 |
Change in provision for expected credit losses | 0.5 | 0.1 |
At 29 March 2026 and 30 March 2025 | 1.4 | 0.9 |
Debtors days | 61 | 58 |
| FY26 | FY25 | |
| £m | £m | |
UK Sterling | 10.1 | 3.9 |
Euro | 14.8 | 12.8 |
US Dollar | 24.5 | 26.3 |
Japanese Yen | 2.2 | 2.5 |
Other currencies | 4.4 | 4.2 |
56.0 | 49.7 |
| FY26 | FY25 | |
| £m | £m | |
Cash and cash equivalents 1 | 180.3 | 155.9 |
| FY26 | FY25 | |
| £m | £m | |
Trade payables | 33.8 | 27.5 |
Taxes and social security costs | 10.7 | 10.6 |
Other payables | 7. 6 | 7. 1 |
52.1 | 45.2 | |
Accruals 1 | 60.2 | 63.7 |
112.3 | 108.9 |
| FY26 | FY25 | ||
| Note | £m | £m | |
| Current | |||
Bank interest | 2.1 | 2.4 | |
Lease liabilities | 29 | 44.1 | 45.9 |
Total current | 46.2 | 48.3 | |
| Non-current | |||
Bank loans (net of unamortised bank fees) | 247.6 | 246.3 | |
Lease liabilities | 29 | 99.7 | 109.5 |
Total non-current | 347.3 | 355.8 | |
Total borrowings 1 | 393.5 | 404.1 |
| FY26 | FY25 | |
| £m | £m | |
| Analysis of bank loan: | ||
Non-current bank loans (net of unamortised bank fees) | 247.6 | 246.3 |
Add back unamortised fees | 2.4 | 3.7 |
Total gross bank loan | 250.0 | 250.0 |
| Term Loan | ||
| £m | ||
2027 | (14 November 2027) 1 | 250.0 |
Total | 250.0 |
| FY26 | FY25 | |
| £m | £m | |
| Revolving credit facility utilisation | ||
Guarantees | 3.8 | 3.7 |
Total utilised facility | 3.8 | 3.7 |
Available facility (unutilised) | 122.7 | 122.8 |
Total revolving facility | 126.5 | 126.5 |
% | % | |
Interest rate charged on unutilised facility | 1.23 | 1.23 |
| Foreign | |||||||||
| 30 March | Cash | Fee | Interest | Working | Fair value | exchange | 29 March | ||
| 2025 | movements | amortisation | expense | Settlement | capital | movement | movement | 2026 | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Term Loan | 250.0 | – | – | – | – | – | – | – | 250.0 |
Capitalised fees | (3.7) | (0.1) | 1.4 | – | – | – | – | – | (2.4) |
Borrowing interest payable | 2.4 | (20.2) | – | 19.9 | – | – | – | – | 2.1 |
Total borrowings | 248.7 | (20.3) | 1.4 | 19.9 | – | – | – | – | 249.7 |
| Foreign | |||||||||
| 31 March | Cash | Fee | Interest | Working | Fair value | exchange | 30 March | ||
| 2024 | movements | amortisation | expense | Settlement | capital | movement | movement | 2025 | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Euro Term Loan B | 288.6 | (283.0) | – | – | – | – | – | (5.6) | – |
Term Loan | – | 250.0 | – | – | – | – | – | – | 250.0 |
Capitalised fees | (2.3) | (3.8) | 2.8 | – | – | (0.4) | – | – | (3.7) |
Borrowing interest payable | 8.4 | (27.6) | – | 21.6 | – | – | – | – | 2.4 |
Loan-related derivatives | – | – | – | – | 4.0 | – | (4.0) | – | – |
Total borrowings | 294.7 | (64.4) | 2.8 | 21.6 | 4.0 | (0.4) | (4.0) | (5.6) | 248.7 |
| FY26 | FY25 | |
| £m | £m | |
Cash and cash equivalents | 180.3 | 155.9 |
Bank loans (excluding unamortised bank fees) | (250.0) | (250.0) |
Lease liabilities | (143.8) | (155.4) |
Net debt 1 | (213.5) | (249.5) |
| Total | |
| £m | |
At 1 April 2024 | 6.3 |
Arising during the period | 1.2 |
Remeasurements during the period | (0.7) |
Amounts utilised | (0.3) |
Discount rate unwind | 0.2 |
Foreign exchange | (0.2) |
At 30 March 2025 | 6.5 |
Arising during the period | 0.2 |
Remeasurements during the period | 0.7 |
Amounts utilised | (0.3) |
Discount rate unwind | 0.3 |
Foreign exchange | (0.1) |
At 29 March 2026 | 7. 3 |
| FY26 | FY25 | |
| £m | £m | |
| Assets | ||
Foreign exchange forward contracts – Current | 0.5 | 1.0 |
Foreign exchange forward contracts – Non-current | – | – |
| Liabilities | ||
Foreign exchange forward contracts – Current | (0.2) | (0.1) |
Foreign exchange forward contracts – Non-current | – | – |
FY26 | FY25 | |
| Average foreign exchange rate | ||
Cash flow hedges: sell EUR buy GBP | 1.1358 | 1.1684 |
| Nominal amounts | ||
Cash flow hedges: sell EUR buy GBP | £m | £m |
Less than a year | 66.5 | 82.2 |
More than a year but less than two years | 7. 9 | 7. 0 |
Derivatives measured at fair value through profit or loss: sell EUR buy GBP | £m | £m |
Less than a year | – | – |
| FY26 | FY25 | |
| £m | £m | |
Revenue | (1.3) | 3.8 |
Foreign exchange losses | – | (3.6) |
(1.3) | 0.2 |
| FY26 | |||
Gross carrying Amounts not | |||
amounts | offset | Net amounts | |
£m | £m | £m | |
Derivative financial assets | 0.5 | (0.1) | 0.4 |
Derivative financial liabilities | (0.2) | 0.1 | (0.1) |
| FY25 | |||
Gross carrying Amounts not | |||
amounts | offset | Net amounts | |
£m | £m | £m | |
Derivative financial assets | 1.0 | (0.1) | 0.9 |
Derivative financial liabilities | (0.1) | 0.1 | – |
| FY26 | FY25 | |
| £m | £m | |
Investments | 1.0 | 1.0 |
| 29 March 2026 | ||||
| Assets at | Fair value through other | Fair value through | ||
| amortised cost | comprehensive income | profit or loss | Total | |
| £m | £m | £m | £m | |
| Assets as per Balance Sheet | ||||
Investments | – | 1.0 | – | 1.0 |
Trade and other receivables excluding prepayments | 64.2 | – | – | 64.2 |
Derivative financial assets – Current | – | 0.5 | – | 0.5 |
Derivative financial assets – Non-current | – | – | – | – |
Cash and cash equivalents | 91.2 1 | – | 89.1 2 | 180.3 |
155.4 | 1.5 | 89.1 | 246.0 |
| Liabilities at | Fair value through other | Fair value through | ||
| amortised cost | comprehensive income | profit or loss | Total | |
| £m | £m | £m | £m | |
| Liabilities as per Balance Sheet | ||||
Bank debt (excluding unamortised bank fees) | 250.0 | – | – | 250.0 |
Bank interest – Current | 2.1 | – | – | 2.1 |
Lease liabilities – Current | 44.1 | – | – | 44.1 |
Lease liabilities – Non-current | 99.7 | – | – | 99.7 |
Derivative financial instruments – Current | – | 0.2 | – | 0.2 |
Derivative financial instruments – Non-current | – | – | – | – |
| Trade and other payables excluding non-financial | ||||
liabilities (mainly tax and social security costs) | 99.3 | – | – | 99.3 |
495.2 | 0.2 | – | 495.4 |
| 30 March 2025 | ||||
| Assets at | Fair value through other | Fair value through | ||
| amortised cost | comprehensive income | profit or loss | Total | |
| £m | £m | £m | £m | |
| Assets as per Balance Sheet | ||||
Investments | – | 1.0 | – | 1.0 |
Trade and other receivables excluding prepayments | 56.8 | – | – | 56.8 |
Derivative financial assets – Current | – | 1.0 | – | 1.0 |
Derivative financial assets – Non-current | – | – | – | – |
Cash and cash equivalents | 97.2 | – | 58.7 3 | 155.9 |
154.0 | 2.0 | 58.7 | 214.7 |
| Liabilities at | Fair value through other | Fair value through | ||
| amortised cost | comprehensive income | profit or loss | Total | |
| £m | £m | £m | £m | |
| Liabilities as per Balance Sheet | ||||
Bank debt (excluding unamortised bank fees) | 250.0 | – | – | 250.0 |
Bank interest – Current | 2.4 | – | – | 2.4 |
Lease liabilities – Current | 45.9 | – | – | 45.9 |
Lease liabilities – Non-current | 109.5 | – | – | 109.5 |
Derivative financial instruments – Current | – | 0.1 | – | 0.1 |
| Trade and other payables excluding non-financial | 95.9 | – | – | 95.9 |
| liabilities (mainly tax and social security costs) | 503.7 | 0.1 | – | 503.8 |
| At 29 March 2026 | |||||
| Up to | Between | Between | More than | ||
| 3 months | 3 & 12 months | 1 & 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
Bank loans – Principal | – | – | 250.0 | – | 250.0 |
Bank loans – Interest 1 | 4.7 | 13.9 | 13.8 | – | 32.4 |
Total bank loans | 4.7 | 13.9 | 263.8 | – | 282.4 |
Lease liabilities | 13.2 | 36.1 | 88.3 | 22.0 | 159.6 |
Derivative financial instruments | – | 0.2 | – | – | 0.2 |
Trade and other payables excluding non-financial liabilities | 99.3 | – | – | – | 99.3 |
117.2 | 50.2 | 352.1 | 22.0 | 541.5 |
| At 30 March 2025 | |||||
| Up to | Between | Between | More than | ||
| 3 months | 3 & 12 months | 1 & 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
Bank loans – Principal | – | – | 250.0 | – | 250.0 |
Bank loans – Interest 1 | 5.2 | 15.0 | 31.7 | – | 51.9 |
Total bank loans | 5.2 | 15.0 | 281.7 | – | 301.9 |
Lease liabilities | 13.6 | 37.9 | 97.4 | 22.8 | 171.7 |
Derivative financial instruments | – | 0.1 | – | – | 0.1 |
Trade and other payables excluding non-financial liabilities | 95.9 | – | – | – | 95.9 |
114.7 | 53.0 | 379.1 | 22.8 | 569.6 |
| FY26 | FY25 | |
| 10% appreciation of currency | £m | £m |
US Dollar | (9.1) | (12.6) |
Euro | 13.8 | 13.4 |
Yen | 3.5 | 3.4 |
| FY26 | FY25 | |
| £m | £m | |
| Non-current | ||
Assets | 11.0 | 11.1 |
Liabilities | (1.3) | (2.5) |
9.7 | 8.6 |
| FY26 | FY25 | |
| £m | £m | |
Credit for the period in the Consolidated Statement of Comprehensive Income | 1.1 | 0.2 |
| Accelerated | Unrealised | Other | ||||
| capital | intra-group | temporary | Share-based | |||
| allowances | profits | differences | Tax losses | payments | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | (3.2) | 3.3 | 6.9 | 0.6 | 0.8 | 8.4 |
Statement of Profit or Loss credit/(charge) | 0.1 | – | 0.9 | (0.4) | 0.5 | 1.1 |
Credited/(charged) directly to equity | – | – | 0.3 | – | (0.7) | (0.4) |
Adjustment for Korea concession income 1 | – | – | (0.3) | – | – | (0.3) |
Foreign exchange | – | (0.1) | (0.1) | – | – | (0.2) |
At 30 March 2025 | (3.1) | 3.2 | 7. 7 | 0.2 | 0.6 | 8.6 |
Statement of Profit or Loss credit/(charge) | 0.9 | 0.7 | (0.4) | (0.1) | 0.6 | 1.7 |
(Charged)/credited directly to equity | – | – | (0.8) | – | 0.3 | (0.5) |
Foreign exchange | – | – | (0.1) | – | – | (0.1) |
At 29 March 2026 | (2.2) | 3.9 | 6.4 | 0.1 | 1.5 | 9.7 |
| FY26 | FY25 | |
| £m | £m | |
Tax losses 2 | 8.6 | 8.9 |
| FY26 | FY26 | FY25 | FY25 | |
| No. | £m | No. | £m | |
| Authorised, called up and fully paid | ||||
Ordinary shares of £0.01 each | 967,472,963 | 9.7 | 964,537,323 | 9.6 |
| FY26 | FY26 | FY25 | FY25 | |
| No. | £m | No. | £m | |
At 31 March 2025 and 1 April 2024 | 964,537,323 | 9.6 | 961,878,608 | 9.6 |
Shares issued | 2,935,640 | 0.1 | 2,658,715 | – |
At 29 March 2026 and 30 March 2025 | 967,472,963 | 9.7 | 964,537,323 | 9.6 |
| FY26 | FY26 | FY25 | FY25 | |
| No. | £m | No. | £m | |
At 31 March 2025 and 1 April 2024 | 735,360 | – | 394,923 | – |
Purchase of own shares held by employee trust | 10,000,000 | 6.7 | – | – |
Shares issued for share schemes held in trust | 283,102 | – | 447,685 | – |
Shares vested from share schemes held in trust | (161,463) | – | (107,248) | – |
At 29 March 2026 and 30 March 2025 | 10,856,999 | 6.7 | 735,360 | – |
Reserve | Description and purpose |
Ordinary share capital | Nominal value of subscribed shares. |
Treasury shares | This reserve relates to shares held by SIP Trusts and the EBT. |
| The shares held by the SIP Trusts were issued directly to the Trusts in order to satisfy outstanding employee | |
| share schemes and potential awards under the employee share incentive schemes. The Company issued | |
| 283,102 shares directly to the Trusts during the period and held 10,856,999 as at 29 March 2026 (30 March | |
| 2025 held: 735,360). | |
| Shares purchased by Dr. Martens plc Employee Benefit Trust are included within treasury shares. During the | |
| period, the trust purchased 10,000,000 shares for a cash consideration of £6.7m and held 10,000,000 as at | |
| 29 March 2026 (30 March 2025 held: nil) | |
Hedging reserve | Represents the movements in fair value on designated hedging instruments. |
Capital redemption reserve | A non-distributable reserve into which amounts are transferred following the redemption or purchase of own |
| shares. The reserve was created in order to ensure sufficient distributable reserves were available for the | |
| purpose of redeeming preference shares in the prior periods. | |
Merger reserve | The difference between the nominal value of shares acquired by Dr. Martens plc (the Parent Company) in the |
| share-for-share exchange with Doc Topco Limited and the nominal value of shares issued to acquire them on | |
| 11 December 2020. | |
| Foreign currency | Includes translation gains or losses on translation of foreign subsidiaries’ financial statements from the |
| translation reserve | functional currencies to the presentational currency. |
Retained earnings | Retained earnings represent the profits of the Group made in current and preceding periods, net of |
| distributions and equity-settled share-based awards. Included in retained earnings are distributable reserves. |
FY26 | FY25 | |||
LTIP | LTIP | |||
No. | WAEP | No. | WAEP | |
Outstanding at the beginning of the period | 27,081,970 | – | 15,324,569 | – |
Granted | 16,811,595 | £0.00 | 20,262,208 | £0.00 |
Vested | (2,488,247) | – | (2,768,104) | – |
Forfeited | (6,772,372) | – | (5,736,703) | – |
Outstanding at the end of the period | 34,632,946 | £0.00 | 27,081,970 | £0.00 |
Weighted average contractual life remaining (years) | 1.5 | £0.00 | 1.8 | £0.00 |
| FY26 | |||
| LTIP | |||
PSP | PSP | PSP | |
Date of grant | 16/06/2025 | 08/12/2025 | 08/12/2025 |
Share price (pence) | 74.2 | 78.2 | 78.2 |
Fair value at grant date (pence) | 62.9 | 64.2 | 64.2 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 57.92% | 50.53% | 50.53% |
Risk-free interest rate (%) | 3.77% | 3.72% | 3.72% |
Expected life (years) | 3.0 years | 1.5 years | 3.0 years |
Model used | Monte Carlo and Finnerty | Monte Carlo and Finnerty | Monte Carlo and Finnerty |
| FY26 | ||||||
| LTIP | ||||||
RSU | RSU | RSU | RSU | RSU | RSU | |
Date of grant | 16/06/2025 | 16/06/2025 | 16/06/2025 | 16/06/2025 | 16/06/2025 | 08/12/2025 |
Share price (pence) | 74.2 | 74.2 | 74.2 | 74.2 | 78.2 | 78.2 |
Fair value at grant date (pence) | 74.2 | 74.2 | 74.2 | 74.2 | 78.2 | 78.2 |
Exercise price (pence) | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil | Nil | Nil | Nil |
Expected volatility (%) | Nil | Nil | Nil | Nil | Nil | Nil |
Risk-free interest rate (%) | Nil | Nil | Nil | Nil | Nil | Nil |
Expected life (years) | 3.0 years | 0.5 years | 3.0 years | 0.1 years | 0.2 years | 3.0 years |
Model used | N/A | N/A | N/A | N/A | N/A | N/A |
| FY25 | ||||||
| LTIP | ||||||
PSP | RSU | RSU | RSU | RSU | RSU | |
Date of grant | 14/06/2024 | 14/06/2024 | 14/06/2024 | 14/06/2024 | 05/12/2024 | 05/12/2024 |
Share price (pence) | 84.1 | 84.1 | 84.1 | 84.1 | 69.9 | 69.9 |
Fair value at grant date (pence) | 72.8 | 84.1 | 84.1 | 84.1 | 69.9 | 69.9 |
Exercise price (pence) | 0 | 0 | 0 | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil | Nil | Nil | Nil |
Expected volatility (%) | 56.88% | Nil | Nil | Nil | Nil | Nil |
Risk-free interest rate (%) | 4.12% | Nil | Nil | Nil | Nil | Nil |
Expected life (years) | 3.0 years | 3.0 years | 3.3 years | 0.7 years | 2.5 years | 1.6 years |
Model used | Monte Carlo | N/A | N/A | N/A | N/A | N/A |
| FY24 | |||
| LTIP | |||
PSP | RSU | RSU | |
Date of grant | 30/06/2023 | 30/06/2023 | 14/12/2023 |
Share price (pence) | 119.3 | 119.3 | 88.5 |
Fair value at grant date (pence) | 96.7 | 119.3 | 88.5 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 55.05% | Nil | Nil |
Risk-free interest rate (%) | 5.13% | Nil | Nil |
Expected life (years) | 3.0 years | 3.0 years | 3.0 years |
Model used | Monte Carlo | N/A | N/A |
| FY23 | |||
| LTIP | |||
PSP | RSU | RSU | |
Date of grant | 15/06/2022 | 15/06/2022 | 08/12/2022 |
Share price (pence) | 238 | 238 | 193 |
Fair value at grant date (pence) | 205 | 238 | 193 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 50.71% | Nil | Nil |
Risk-free interest rate (%) | 2.23% | Nil | Nil |
Expected life (years) | 3.0 years | 3.0 years | 2.7 years |
Model used | Monte Carlo | N/A | N/A |
FY26 | FY25 | |
SIP | SIP | |
No. | No. | |
Outstanding at the beginning of the period | 837,211 | 385,523 |
Granted | 497,127 | 634,772 |
Vested | (161,463) | (107,248) |
Forfeited | (132,497) | (75,836) |
Outstanding at the end of the period | 1,040,378 | 837,211 |
Weighted average contractual life remaining (years) | 1.7 years | 2.1 years |
FY26 | FY25 | FY24 | FY23 | |
| SIP | ||||
Date of grant | 19/09/2025 | 20/09/2024 | 22/09/2023 | 15/09/2022 |
Share price (pence) | 50-91 | 55-95 | 82-165 | 128-290 |
Fair value at grant date (pence) | 50-91 | 55-95 | 82-165 | 128-290 |
Exercise price (pence) | 0 | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil | Nil |
Expected volatility (%) | 0 | 0 | 0 | 0 |
Risk-free interest rate | 0 | 0 | 0 | 0 |
Weighted average expected life (years) | 3.3 years | 3.4 years | 3.3 years | 3.2 years |
Model used | N/A | N/A | N/A | N/A |
| FY26 | FY25 | |
| £m | £m | |
Within 1 year | 7. 9 | 7. 0 |
1 to 5 years | 12.7 | 6.5 |
Over 5 years | 2.8 | – |
23.4 | 13.5 |
| FY26 | FY25 | |
| £m | £m | |
Within 1 year | – | 0.2 |
1 to 5 years | – | 1.4 |
Over 5 years | – | 1.0 |
– | 2.6 |
| FY26 | FY25 | ||
| Note | £m | £m | |
At 31 March 2025 and 1 April 2024 | 155.4 | 182.3 | |
Additions 1 | 10.4 | 16.7 | |
Reassessments | 5.3 | 3.0 | |
Modifications | 22.3 | 6.3 | |
Interest expense | 8 | 6.3 | 6.9 |
Lease capital and interest repayments | (55.6) | (56.2) | |
Foreign exchange | (0.3) | (3.6) | |
At 29 March 2026 and 30 March 2025 | 143.8 | 155.4 | |
Current | 18 | 44.1 | 45.9 |
Non-current | 18 | 99.7 | 109.5 |
| FY26 | FY25 | ||
| Note | £m | £m | |
Depreciation expense of right-of-use assets | 13 | 48.8 | 51.4 |
Impairment of right-of-use assets | 13 | 3.5 | 3.2 |
Gain on remeasurement of leases | (1.1) | (0.3) | |
Interest expense on lease liabilities | 8 | 6.3 | 6.9 |
Expenses relating to short-term leases | 0.1 | 0.3 | |
Variable lease payments | 2.5 | 2.9 | |
Total operating expenses recognised in the Consolidated Statement of Profit or Loss | 2.6 | 3.2 | |
Total amount recognised in the Consolidated Statement of Profit or Loss | 60.1 | 64.4 |
| Potential future lease | ||
| Lease liabilities | payments not included | |
| recognised | in lease liabilities | |
| (discounted) | (undiscounted) | |
| £m | £m | |
FY26: Leases with lease extension options | 33.8 | 79.6 |
FY25: Leases with lease extension options | 38.2 | 84.5 |
| FY26 | FY25 | |
| £m | £m | |
Fair value of plan assets – defined benefit section | 37.0 | 42.4 |
Present value of funded obligations – defined benefit section | (34.0) | (33.7) |
Surplus of funded plans | 3.0 | 8.7 |
Impact of asset ceiling | – | (8.7) |
Net pension asset | 3.0 | – |
| FY26 | FY25 | |
| £m | £m | |
Net defined benefit asset at beginning of the period | – | – |
Total defined benefit charge in the Statement of Profit or Loss | (0.6) | – |
Remeasurement gains in the Statement of Comprehensive Income | 3.6 | – |
Employer’s contributions | – | – |
Net defined benefit asset at end of the period | 3.0 | – |
| FY26 | FY25 | |
| £m | £m | |
Net interest charge in the P&L account | – | – |
Past service costs | 0.6 | – |
Total defined benefit charge | 0.6 | – |
| FY26 | FY25 | |
| £m | £m | |
Losses on defined benefit assets in excess of interest | 5.5 | 4.3 |
Experience loss on defined benefit obligation | 0.5 | – |
Losses from changes to demographic assumptions | 0.3 | – |
Gains from changes to financial assumptions | (0.9) | (3.4) |
Change in effect of asset ceiling | (9.0) | (0.9) |
Total remeasurements to be shown in other comprehensive income | (3.6) | – |
| FY26 | FY25 | |
| £m | £m | |
At 31 March 2025 and 1 April 2024 | 42.4 | 46.7 |
Interest on defined benefit assets | 2.2 | 2.2 |
Movement on defined benefit section assets less interest | (5.5) | (4.3) |
Benefits paid from the defined benefit section | (2.1) | (2.2) |
At 29 March 2026 and 30 March 2025 | 37.0 | 42.4 |
| FY26 | FY25 | |
| £m | £m | |
At 31 March 2025 and 1 April 2024 | 33.7 | 37.6 |
Past service cost | 0.6 | – |
Interest cost on defined benefit obligation | 1.9 | 1.7 |
Experience loss on defined benefit obligation | 0.5 | – |
Changes to demographic assumptions | 0.3 | – |
Changes to financial assumptions | (0.9) | (3.4) |
Benefits paid from the defined benefit section | (2.1) | (2.2) |
At 29 March 2026 and 30 March 2025 | 34.0 | 33.7 |
| FY26 | FY25 | |
| £m | £m | |
At 31 March 2025 and 1 April 2024 | 8.7 | 9.1 |
Net interest charge on asset ceiling | 0.3 | 0.5 |
Changes in the effect of the asset ceiling excluding interest | (9.0) | (0.9) |
At 29 March 2026 and 30 March 2025 | – | 8.7 |
| FY26 | FY25 | |
| £m | £m | |
| Assets with a quoted market value in an active market: | ||
Cash and other Domestic | 0.4 | – |
0.4 | – | |
| Assets without a quoted market value in an active market: | ||
| Equities and property | ||
Domestic | – | 0.1 |
Foreign | – | 2.0 |
– | 2.1 | |
| Fixed interest bonds | ||
Unspecified | – | 13.0 |
– | 13.0 | |
| Index linked gilts | ||
Domestic | – | 25.9 |
– | 25.9 | |
| Alternatives | ||
Unspecified | 0.1 | 0.5 |
0.1 | 0.5 | |
| Property | ||
Unspecified | – | – |
– | – | |
| Insured annuities | ||
Domestic | 33.3 | 0.8 |
33.3 | 0.8 | |
Cash and other Domestic | 3.2 | 0.1 |
Foreign | – | – |
Unspecified | – | – |
3.2 | 0.1 | |
Fair value of plan assets | 37.0 | 42.4 |
FY26 | FY25 | ||
| Discount rate | 6.1% | 5.7% | |
| Inflation assumption (RPI) | 3.4% | 3.2% | |
| Inflation assumption (CPI) | 2.7% | 2.5% | |
| LPI pension increases subject to 5% cap | 3.2% | 3.1% | |
| LPI pension increases subject to 3% cap | 2.5% | 2.5% | |
Revaluation in deferment | 2.7% | 2.5% | |
Post-retirement mortality assumption | 105% (males) and 111% (females) | 105% (males) and 111% (females) | |
| of S3PA tables, with allowance | of S3PA tables, with allowance for | ||
| for future improvements in line | future improvements in line with the | ||
| with the CMI_2024 core projection | CMI_2022 core projection model using | ||
| model using a long-term rate of | 0% 2020 and 2021 weight parameters, | ||
| improvement of 1.0% p.a., an initial | a 15% 2022 weight parameter, a | ||
| addition of 0.2% and a half-life of 1.0 | long-term rate of improvement of 1.0% | ||
| p.a. and an initial addition of 0.2% | |||
Tax free cash | Members are assumed to take 75% | Members are assumed to take 50% of | |
| of the maximum tax free cash | the maximum tax free cash possible | ||
Proportion married at retirement or earlier death | Deferred members: 70% of male | 80% of male members and 65% of | |
| members and 80% of female | female members are assumed to be | ||
| members are assumed to | married at retirement or earlier death | ||
| be married at 30 June 2025. | |||
| Pensioner members: 80% of male | |||
| members and 60% of female | |||
| members are assumed to be | |||
| married at 30 June 2025 | |||
Age difference | Deferred members: Males 1.5 years | Males three years older than | |
| older than dependant, females | dependant, females one year | ||
| 1.5 years younger than dependant | younger than dependant | ||
| Pensioner members: Males | |||
| 2.5 years older than dependant, | |||
| females 3 years younger | |||
| than dependant | |||
| Assumed life expectancies on retirement at age 65 are: | |||
| Retiring today: | Male | 21.5 | 21.1 |
Female | 23.4 | 23.3 | |
| Retiring in 20 years’ time: | Male | 22.4 | 22.2 |
Female | 24.5 | 24.4 |
| FY26 | FY25 | |
| £m | £m | |
| Discount rate | ||
Plus 0.5% | (1.6) | (1.7) |
Minus 0.5% | 1.7 | 1.9 |
Plus 1.0% | (3.2) | (3.2) |
Minus 1.0% | 3.8 | 3.9 |
| Rate of inflation | ||
Plus 0.5% | 1.4 | 1.4 |
Minus 0.5% | (1.3) | (1.5) |
| Life expectancy | ||
Plus 1.0 year | 1.2 | 1.4 |
Minus 1.0 year | (1.2) | (1.4) |
| FY26 | FY25 | |
| £000 | £000 | |
GFM GmbH Trademarks 1 | ||
Amounts incurred | 88.3 | 80.0 |
Amounts payable by/(owed) at the period end | 0.7 | – |
| FY26 | FY25 | |
| £m | £m | |
Salaries and benefits | 11.3 | 9.1 |
Termination benefits | – | 0.3 |
Pensions | 0.2 | 0.2 |
LTIPs – Share-based payments | 1.3 | 3.5 |