FY25 | FY24 | ||
£m | £m | ||
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross margin | |||
Selling and administrative expenses | 5 | ( | ( |
Finance income | |||
Finance expense | 8 | ( | ( |
Profit before tax | |||
EBIT 1,2 | 3 | ||
Net finance expense | ( | ( | |
Profit before tax | |||
Tax expense | 9 | ( | ( |
Profit for the period |
Earnings per share | Note | FY25 | FY24 |
Basic | 10 | ||
Diluted | 10 |
FY25 | FY24 | ||
£m | £m | ||
Profit for the period | |||
Other comprehensive (expense)/income | |||
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 |
FY25 | FY24 | ||
£m | £m | ||
ASSETS | |||
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 | ||
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 | ||
£m | £m | £m | £m | £m | £m | £m | £m | ||
At 1 April 2023 | ( | ( | |||||||
Profit for the period | |||||||||
Other comprehensive income/(expense) | ( | ( | |||||||
Total comprehensive income/(expense) for the period | ( | ||||||||
Dividends paid | 11 | ( | ( | ||||||
Shares issued | 24 | ||||||||
Share-based payments | 27 | ||||||||
Repurchase of ordinary share capital | 24, 25 | ( | ( | ( | |||||
Cancellation of repurchased ordinary share capital | 24, 25 | ( | ( | ||||||
At 31 March 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 | ( |
FY25 | FY24 | ||
£m | £m | ||
Profit after taxation | |||
Add back: income tax expense | 9 | ||
finance income | ( | ( | |
finance expense | 8 | ||
depreciation, amortisation and impairment | 12, 13 | ||
other losses/(gains) | ( | ||
currency losses | |||
gain realised on matured derivatives 1 | ( | ( | |
share-based payments charge | 27 | ||
Decrease/(increase) in inventories | ( | ||
Decrease in trade and other receivables | |||
Increase/(decrease) in trade and other payables 1 | ( | ||
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 | ( | ( |
Repurchase of shares | 24 | ( | |
Revolving credit facility drawdown | |||
Revolving credit facility repayment | ( | ||
Proceeds from borrowings | 18 | ||
Repayment of borrowings | 18 | ( | |
Settlement of matured derivatives | ( | ( | |
Dividends paid | 11 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase/(decrease) 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 | Amortised cost |
prepayments | |
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 |
FY25 | |||||
EMEA | Americas | APAC | Support costs 5 | 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 3,4 | 74.4 | 9.4 | 15.0 | (61.8) | 37.0 |
Exceptional costs 3 | 0.8 | 2.1 | 0.9 | 12.5 | 16.3 |
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) | ||||
Impairment of non-financial assets | (4.3) | ||||
Currency losses | (3.1) | ||||
Profit before tax | 8.8 |
FY24 6 | |||||
EMEA | Americas | APAC | Support costs 5 | Total | |
£m | £m | £m | £m | £m | |
Revenue 1,2 | 431.8 | 325.8 | 119.5 | – | 877.1 |
Gross margin | 290.1 | 200.2 | 84.9 | – | 575.2 |
Staff and operating costs | (149.4) | (135.9) | (53.2) | (39.2) | (377.7) |
Depreciation, amortisation, impairment and other gains | (31.0) | (22.6) | (9.6) | (7.9) | (71.1) |
Currency losses | – | – | – | (4.2) | (4.2) |
EBIT 3,4 | 109.7 | 41.7 | 22.1 | (51.3) | 122.2 |
Exceptional costs 3 | – | – | – | – | – |
Impairment of non-financial assets | – | – | – | – | – |
Currency losses | – | – | – | 4.2 | 4.2 |
Adjusted EBIT 3 | 109.7 | 41.7 | 22.1 | (47.1) | 126.4 |
Net finance income and expense | (29.2) | ||||
Exceptional costs 3 | – | ||||
Impairment of non-financial assets | – | ||||
Currency losses | (4.2) | ||||
Profit before tax | 93.0 |
FY25 | FY24 | |
£m | £m | |
Revenue by channel | ||
Ecommerce | 268.3 | 276.3 |
Retail | 242.4 | 256.8 |
Total DTC revenue 7 | 510.7 | 533.1 |
Wholesale | 276.9 | 344.0 |
Total revenue | 787.6 | 877.1 |
FY25 | FY24 | |
£m | £m | |
Non-current assets 8 | ||
EMEA 9 | 135.8 | 153.4 |
Americas | 77. 3 | 92.2 |
APAC | 14.0 | 17.7 |
Goodwill | 240.7 | 240.7 |
Deferred tax | 11.1 | 11.2 |
Total non-current assets | 478.9 | 515.2 |
FY25 | FY24 | |
£m | £m | |
Included in selling and administrative expenses | ||
Exceptional costs 1 | ||
Director joining costs | 4.6 | – |
Cost savings related costs | 11.7 | – |
Total exceptional costs 1 included in selling and administrative expenses | 16.3 | – |
Other adjusting items | ||
Impairment of non-financial assets | 4.3 | – |
Currency losses | 3.1 | 4.2 |
Total other adjusting items included in selling and administrative expenses | 7. 4 | 4.2 |
Adjustments to EBIT 1 | 23.7 | 4.2 |
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 | 25.3 | 4.2 |
Tax impact of adjustments: | ||
Exceptional costs 1,2 | ||
Director joining costs | (0.6) | – |
Cost savings related costs | (2.9) | – |
Accelerated amortisation of fees on debt refinancing | (0.4) | – |
Total tax impact of exceptional costs 1 | (3.9) | – |
Other adjusting items | ||
Impairment of non-financial assets 3 | (1.0) | – |
Currency losses/(gains) 4 | (1.5) | (1.1) |
Total tax impact of other adjusting items | (2.5) | (1.1) |
Adjustments to profit after tax | 18.9 | (3.1) |
FY25 | FY24 | ||
Note | £m | £m | |
Selling and administrative expenses | |||
Staff costs 1 | 7 | 179.6 | 155.8 |
Operating costs 2 | 215.1 | 221.9 | |
394.7 | 377.7 | ||
Amortisation of intangible assets | 12 | 6.1 | 5.8 |
Depreciation of property, plant and equipment | 13 | 15.0 | 15.2 |
Depreciation of right-of-use assets | 13 | 51.4 | 51.3 |
Impairment of property, plant and equipment | 13 | 1.1 | – |
Impairment of right-of-use assets | 13 | 3.2 | – |
Currency losses | 3.1 | 4.2 | |
Other losses/(gains) | 0.1 | (1.2) | |
Depreciation, amortisation, impairment, currency losses and other losses/(gains) | 80.0 | 75.3 | |
Total selling and administrative expenses | 474.7 | 453.0 |
FY25 | FY24 | |
£m | £m | |
Audit services in respect of the financial statements of the Parent Company and consolidation 1,2 | 1.9 | 2.0 |
Audit services in respect of the financial statements of subsidiary companies 1 | 0.7 | 0.6 |
Other non-audit related services | 0.2 | 0.2 |
2.8 | 2.8 |
FY25 | FY24 | |
£m | £m | |
Wages and salaries 1,4 | 138.1 | 124.9 |
Termination benefits 2,4 | 7. 3 | 1.8 |
Social security costs | 15.2 | 14.2 |
Pension costs | 5.2 | 5.4 |
Other benefits 3 | 13.8 | 9.5 |
179.6 | 155.8 |
FTE 5 | Average 6 | |||
As at | As at | For the 52 weeks | For the year ended | |
30 March 2025 | 31 March 2024 | ended 30 March 2025 | 31 March 2024 | |
No. | No. | No. | No. | |
EMEA | 971 | 1,044 | 1,720 | 1,853 |
Americas | 549 | 599 | 802 | 819 |
APAC | 293 | 385 | 546 | 553 |
Global support functions | 535 | 602 | 583 | 600 |
2,348 | 2,630 | 3,825 |
FY25 | FY24 | |
£m | £m | |
Bank debt and other charges | 22.1 | 22.3 |
Interest on lease liabilities | 6.9 | 8.6 |
Discount unwind of dilapidation provision | 0.2 | – |
Amortisation of bank loan issue costs | 1.2 | 1.2 |
Accelerated amortisation of fees on debt refinancing 1 | 1.6 | – |
Other interest charges | – | 0.1 |
Total financing expense | 32.0 | 32.2 |
FY25 | FY24 | |
£m | £m | |
Current tax | ||
Current tax on UK profit for the period | 1.7 | 17.2 |
Adjustment in respect of prior periods | (0.1) | (0.6) |
Current tax on overseas profits for the period | 3.8 | 6.4 |
5.4 | 23.0 | |
Deferred tax | ||
Origination and reversal of temporary differences | (0.8) | (0.8) |
Adjustment in respect of prior periods | (0.3) | 1.6 |
(1.1) | 0.8 | |
Total tax expense in the Consolidated Statement of Profit or Loss | 4.3 | 23.8 |
Other comprehensive income | ||
Tax in relation to share schemes | 0.7 | (0.5) |
Tax in relation to cash flow hedges | (0.3) | 0.7 |
Total tax expense in the Consolidated Statement of Comprehensive Income | 4.7 | 24.0 |
FY25 | FY24 | |
£m | £m | |
Factors affecting the tax expense for the period: | ||
Profit before tax | 8.8 | 93.0 |
Profit before tax multiplied by standard rate of UK corporation tax of 25% (FY24: 25%) | 2.2 | 23.3 |
Effects of: | ||
Non-deductible expenses | 1.8 | 0.2 |
Share-based payments | 0.9 | 0.3 |
Difference in foreign tax rates | (0.1) | (0.8) |
Other adjustments | (0.1) | (0.2) |
Adjustments in respect of prior periods 1 | (0.4) | 1.0 |
Total tax expense in the Consolidated Statement of Profit or Loss | 4.3 | 23.8 |
Other comprehensive income | ||
Tax in relation to share schemes | 0.7 | (0.5) |
Tax in relation to cash flow hedges | (0.3) | 0.7 |
Total tax expense in the Consolidated Statement of Comprehensive Income | 4.7 | 24.0 |
Effective tax rate 2 | 48.9% | 25.6% |
FY25 | FY24 | ||
Note | £m | £m | |
Profit after tax | 4.5 | 69.2 | |
Adjustments to profit after tax | 4 | 18.9 | 3.1 |
Adjusted profit after tax 1 | 23.4 | 72.3 |
FY25 | FY24 | |
No. | No. | |
Weighted average number of shares for calculating basic earnings per share (millions) | 962.3 | 983.5 |
Potentially dilutive share awards (millions) | 11.8 | 2.1 |
Weighted average number of shares for calculating diluted earnings per share (millions) | 974.1 | 985.6 |
FY25 | FY24 | |
Earnings per share | ||
Basic earnings per share | 0.5p | 7.0p |
Diluted earnings per share | 0.5p | 7.0p |
Adjusted earnings per share 1 | ||
Adjusted basic earnings per share 1 | 2.4p | 7.4p |
Adjusted diluted earnings per share 1 | 2.4p | 7.3p |
FY25 | FY24 | |
£m | £m | |
Dividends paid during the period/year | ||
Prior period/year final dividend paid | 9.5 | 42.8 |
Interim dividend paid | – 1 | 15.0 |
Total dividends paid during the period/year | 9.5 | 57.8 |
Dividend in respect of the period: | ||
Interim dividend: 0.85p (FY24: 1.56p) | 8.2 | 15.0 |
Final dividend: | ||
Total dividend in respect of the period/year | 24.6 | 24.5 |
Payout ratio % | 547% | 35% |
1. The FY25 interim dividend was paid on 8 April 2025. |
Software | Other | |||
intangibles 1 | intangibles | Goodwill | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 April 2023 | 48.2 | 1.2 | 240.7 | 290.1 |
Additions | 10.2 | – | – | 10.2 |
Disposals | (1.0) | – | – | (1.0) |
Foreign exchange | (0.1) | – | – | (0.1) |
At 31 March 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 |
Accumulated amortisation and impairment | ||||
At 1 April 2023 | 24.5 | – | – | 24.5 |
Charge for the year | 5.7 | 0.1 | – | 5.8 |
Disposals | (1.0) | – | – | (1.0) |
Foreign exchange | (0.2) | 0.1 | – | (0.1) |
At 31 March 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 |
Net book value | ||||
At 30 March 2025 | 32.3 | 1.0 | 240.7 | 274.0 |
At 31 March 2024 | 28.3 | 1.0 | 240.7 | 270.0 |
FY25 | FY24 | |
£m | £m | |
EMEA | 66.6 | 66.6 |
Americas | 114.1 | 114.1 |
APAC | 60.0 | 60.0 |
240.7 | 240.7 |
FY25 | |
Americas | £m |
Original headroom | 129.7 |
Headroom/(deficit) using a 10% decrease in forecasted sales | (50.8) |
Headroom/(deficit) using a 10% increase in forecasted sales | 308.4 |
Headroom/(deficit) using a 25% decrease in forecasted EBITDA | (21.4) |
Headroom/(deficit) using a 25% increase in forecasted EBITDA | 280.7 |
Headroom/(deficit) combining a 10% decrease in forecasted sales, a further 10% decrease in EBITDA and a 1%pt increase | |
in pre-tax discount rate | (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 2023 | 8.0 | 76.3 | 16.2 | 8.7 | 109.2 |
Additions | 0.1 | 14.7 | 0.1 | 1.3 | 16.2 |
Disposals | (0.1) | (3.9) | – | (1.3) | (5.3) |
Reclassifications to right-of-use assets | – | (3.3) | – | – | (3.3) |
Foreign exchange | (0.2) | (1.8) | (0.3) | (0.2) | (2.5) |
At 31 March 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 |
Accumulated depreciation and impairment | |||||
At 1 April 2023 | 0.6 | 38.7 | 3.4 | 5.2 | 47.9 |
Charge for the year | 0.3 | 11.9 | 0.8 | 2.2 | 15.2 |
Impairment | – | – | – | – | – |
Eliminated on disposal | (0.1) | (3.9) | – | (1.3) | (5.3) |
Reclassifications to right-of-use assets | – | (1.6) | – | – | (1.6) |
Foreign exchange | – | (1.2) | – | (0.1) | (1.3) |
At 31 March 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 |
Net book value | |||||
At 30 March 2025 | 6.7 | 30.7 | 10.7 | 1.5 | 49.6 |
At 31 March 2024 | 7.0 | 38.1 | 11.8 | 2.5 | 59.4 |
Right-of-use | |
assets | |
£m | |
Cost or valuation | |
At 1 April 2023 | 235.4 |
Additions 1 | 77. 0 |
Reassessments of leases 2 | (4.0) |
Reclassifications from property, plant and equipment | 3.3 |
Modifications of leases | 10.1 |
Disposals | (10.1) |
Foreign exchange | (8.8) |
At 31 March 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 |
Accumulated depreciation and impairment | |
At 1 April 2023 | 91.3 |
Charge for the year | 51.3 |
Reclassifications from property, plant and equipment | 1.6 |
Disposals | (10.0) |
Foreign exchange | (4.8) |
At 31 March 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 |
Net book value | |
At 30 March 2025 | 143.2 |
At 31 March 2024 | 173.5 |
FY25 | FY24 | |
£m | £m | |
Raw materials | 1.6 | 2.2 |
Finished goods | 185.8 | 252.4 |
Inventories net of provisions | 187.4 | 254.6 |
FY25 | FY24 | |
£m | £m | |
Inventory provision | 2.5 | 2.6 |
Inventory written off to Consolidated Statement of Profit or Loss | 1.0 | 0.9 |
FY25 | FY24 | |
£m | £m | |
Trade receivables | 50.6 | 55.1 |
Less: allowance for expected credit losses | (0.9) | (0.8) |
Trade receivables – net | 49.7 | 54.3 |
Other receivables | 7. 1 | 7. 7 |
56.8 | 62.0 | |
Prepayments | 5.6 | 6.8 |
62.4 | 68.8 |
FY25 | FY24 | |
£m | £m | |
Up to 60 days | – | 0.1 |
60 to 90 days | – | – |
Over 90 days | 0.9 | 0.7 |
0.9 | 0.8 |
FY25 | FY24 | |
£m | £m | |
At 1 April | 0.8 | 1.8 |
Change in provision for expected credit losses | 0.1 | (1.0) |
At 30 March 2025 and 31 March 2024 | 0.9 | 0.8 |
Debtors days | 58 | 52 |
FY25 | FY24 | |
£m | £m | |
UK Sterling | 3.9 | 4.9 |
Euro | 12.8 | 13.1 |
US Dollar | 26.3 | 27.4 |
Japanese Yen | 2.5 | 2.5 |
Other currencies | 4.2 | 6.4 |
49.7 | 54.3 |
FY25 | FY24 | |
£m | £m | |
Cash and cash equivalents 1 | 155.9 | 111.1 |
FY25 | FY24 | |
£m | £m | |
Trade payables | 27.5 | 33.0 |
Taxes and social security costs | 10.6 | 12.2 |
Other payables | 7. 1 | 7.6 |
45.2 | 52.8 | |
Accruals 1 | 63.7 | 39.4 |
108.9 | 92.2 |
FY25 | FY24 | ||
Note | £m | £m | |
Current | |||
Bank interest | 2.4 | 8.4 | |
Lease liabilities | 29 | 45.9 | 47.0 |
Total current | 48.3 | 55.4 | |
Non-current | |||
Bank loans (net of unamortised bank fees) | 246.3 | 286.3 | |
Lease liabilities | 29 | 109.5 | 135.3 |
Total non-current | 355.8 | 421.6 | |
Total borrowings 1 | 404.1 | 477.0 | |
Analysis of bank loan: | |||
Non-current bank loans (net of unamortised bank fees) | 246.3 | 286.3 | |
Add back unamortised fees | 3.7 | 2.3 | |
Total gross bank loan | 250.0 | 288.6 |
Term Loan | ||
£m | ||
2027 | (19 November 2027) | 250.0 |
Total | 250.0 |
FY25 | FY24 | |
£m | £m | |
Revolving credit facility utilisation | ||
Guarantees | 3.7 | 3.4 |
Total utilised facility | 3.7 | 3.4 |
Available facility (unutilised) | 122.8 | 196.6 |
Total revolving facility | 126.5 | 200.0 |
% | % | |
Interest rate charged on unutilised facility | 1.23 | 0.90 |
Foreign | |||||||||
Cash | Fee | Interest | Working | Fair value | exchange | 30 March | |||
1 April 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 |
Loan interest payable | 8.4 | (27.6) | – | 21.6 | – | – | – | – | 2.4 |
Loan-related derivatives | – | – | – | – | 4.0 | – | (4.0) | – | – |
Total borrowings | 299.3 | (56.8) | (2.8) | 21.6 | 4.0 | 0.4 | (4.0) | (5.6) | 256.1 |
Foreign | |||||||||
Cash | Fee | Interest | Working | Fair value | exchange | 31 March | |||
1 April 2023 | movements | amortisation | expense | Settlement | capital | movement | movement | 2024 | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | |
Euro Term Loan B | 296.8 | – | – | – | – | – | – | (8.2) | 288.6 |
Capitalised fees | 3.5 | – | (1.2) | – | – | – | – | – | 2.3 |
Loan interest payable | 6.2 | (19.5) | – | 21.6 | – | – | – | 0.1 | 8.4 |
Loan-related derivatives | (0.2) | – | – | – | 5.5 | – | (5.3) | – | – |
Total borrowings | 306.3 | (19.5) | (1.2) | 21.6 | 5.5 | – | (5.3) | (8.1) | 299.3 |
FY25 | FY24 | |
£m | £m | |
Cash and cash equivalents | 155.9 | 111.1 |
Bank loans (excluding unamortised bank fees) 2 | (250.0) | (288.6) |
Lease liabilities | (155.4) | (182.3) |
Net debt 1 | (249.5) | (359.8) |
Total | |
£m | |
At 1 April 2023 | 4.4 |
Arising during the year | 2.5 |
Amounts utilised | (0.4) |
Foreign exchange | (0.2) |
At 31 March 2024 | 6.3 |
Arising during the period | 1.2 |
Remeasurements during the period 1 | (0.7) |
Amounts utilised | (0.3) |
Discount rate unwind 1 | 0.2 |
Foreign exchange | (0.2) |
At 30 March 2025 | 6.5 |
FY25 | FY24 | |
£m | £m | |
Assets | ||
Foreign exchange forward contracts – Current | 1.0 | 1.5 |
Foreign exchange forward contracts – Non-current | – | 0.1 |
Liabilities | ||
Foreign exchange forward contracts – Current | (0.1) | (0.1) |
Foreign exchange forward contracts – Non-current | – | – |
FY25 | FY24 | |
Average foreign exchange rate | ||
Cash flow hedges: sell GBP buy EUR | – | 1.1539 |
Cash flow hedges: sell EUR buy GBP | 1.1684 | 1.1366 |
Derivatives measured at fair value through profit or loss: sell EUR buy GBP | – | 1.1448 |
Nominal amounts | ||
Cash flow hedges: sell GBP buy EUR | €m | €m |
Less than a year | – | 130.0 |
More than a year but less than two years | – | – |
Cash flow hedges: sell EUR buy GBP | £m | £m |
Less than a year | 82.2 | 66.5 |
More than a year but less than two years | 7. 0 | 2.1 |
Derivatives measured at fair value through profit or loss: sell EUR buy GBP | £m | £m |
Less than a year | – | 1.9 |
More than a year but less than two years | – | – |
FY25 | FY24 | |
£m | £m | |
Revenue | 3.8 | 1.5 |
Foreign exchange losses | (3.6) | (5.4) |
0.2 | (3.9) |
FY25 | |||
Gross carrying Amounts | |||
amounts | not offset | Net amounts | |
£m | £m | £m | |
Derivative financial assets | 1.0 | (0.1) | 0.9 |
Derivative financial liabilities | (0.1) | 0.1 | – |
FY24 | |||
Gross carrying Amounts | |||
amounts | not offset | Net amounts | |
£m | £m | £m | |
Derivative financial assets | 1.6 | (0.1) | 1.5 |
Derivative financial liabilities | (0.1) | 0.1 | – |
FY25 | FY24 | |
£m | £m | |
Investments | 1.0 | 1.0 |
30 March 2025 | ||||
Fair value through | Fair value | |||
Assets at | other comprehensive | through | ||
amortised cost | 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 1 | 155.9 |
154.0 | 2.0 | 58.7 | 214.7 |
Fair value through | Fair value | |||
Liabilities at | other comprehensive | through | ||
amortised cost | 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 liabilities | ||||
(mainly tax and social security costs) | 95.9 | – | – | 95.9 |
503.7 | 0.1 | – | 503.8 |
31 March 2024 | ||||
Fair value through | ||||
Assets at | other comprehensive | Fair value through | ||
amortised cost | 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 | 62.0 | – | – | 62.0 |
Derivative financial assets – Current | – | 1.5 | – | 1.5 |
Derivative financial assets – Non-current | – | 0.1 | – | 0.1 |
Cash and cash equivalents | 52.2 | – | 58.9 1 | 111.1 |
114.2 | 2.6 | 58.9 | 175.7 |
Fair value through | ||||
Liabilities at | other comprehensive | Fair value through | ||
amortised cost | income | profit or loss | Total | |
£m | £m | £m | £m | |
Liabilities as per Balance Sheet | ||||
Bank debt (excluding unamortised bank fees) | 288.6 | – | – | 288.6 |
Bank interest – Current | 8.4 | – | – | 8.4 |
Lease liabilities – Current | 47.0 | – | – | 47.0 |
Lease liabilities – Non-current | 135.3 | – | – | 135.3 |
Derivative financial instruments – Current | – | 0.1 | – | 0.1 |
Trade and other payables excluding non-financial liabilities | ||||
(mainly tax and social security costs) | 77.5 | – | – | 77.5 |
556.8 | 0.1 | – | 556.9 |
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 |
At 31 March 2024 | |||||
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 | – | – | 288.6 | – | 288.6 |
Bank loans – Interest 1 | 10.7 | 11.6 | 22.3 | – | 44.6 |
Total bank loans | 10.7 | 11.6 | 310.9 | – | 333.2 |
Lease liabilities | 14.0 | 39.5 | 118.5 | 30.7 | 202.7 |
Derivative financial instruments | – | 0.1 | – | – | 0.1 |
Trade and other payables excluding non-financial liabilities | 77.5 | – | – | – | 7 7. 5 |
102.2 | 51.2 | 429.4 | 30.7 | 613.5 |
FY25 | FY24 | |
10% appreciation of currency | £m | £m |
US Dollar | (12.6) | (7.3) |
Euro | 13.4 | 16.7 |
Yen | 3.4 | 3.8 |
FY25 | FY24 | |
£m | £m | |
Non-current | ||
Assets | 11.1 | 11.2 |
Liabilities | (2.5) | (2.8) |
8.6 | 8.4 |
FY25 | FY24 | |
£m | £m | |
Credit for the period in the Consolidated Statement of Comprehensive Income | 0.2 | 1.6 |
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 2023 | (2.4) | 4.0 | 7. 4 | 0.7 | 0.3 | 10.0 |
Statement of Profit or Loss (charge)/credit | (0.8) | (0.4) | 0.5 | (0.1) | – | (0.8) |
(Charged)/credited directly to equity | – | – | (0.7) | – | 0.5 | (0.2) |
Foreign exchange | – | (0.3) | (0.3) | – | – | (0.6) |
At 31 March 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 |
FY25 | FY24 | |
£m | £m | |
Tax losses 2 | 8.9 | 9.1 |
FY25 | FY25 | FY24 | FY24 | |
No. | £m | No. | £m | |
Authorised, called up and fully paid | ||||
Ordinary shares of £0.01 each | 964,537,323 | 9.6 | 961,878,608 | 9.6 |
FY25 | FY25 | FY24 | FY24 | |
No. | £m | No. | £m | |
At 1 April | 961,878,608 | 9.6 | 1,000,793,898 | 10.0 |
Shares issued | 2,658,715 | – | 953,845 | – |
Repurchase and cancellation of ordinary share capital | – | – | (39,869,135) | (0.4) |
At 30 March 2025 and 31 March 2024 | 964,537,323 | 9.6 | 961,878,608 | 9.6 |
FY25 | FY25 | FY24 | FY24 | |
No. | £m | No. | £m | |
At 1 April | 394,923 | – | 110,153 | – |
Repurchase of shares for cancellation | – | – | 39,869,135 | 50.0 |
Cancellation of shares | – | – | (39,869,135) | (50.0) |
Shares issued for share schemes held in trust | 447,685 | – | 284,770 | – |
Shares vested from share schemes held in trust | (107,248) | – | – | – |
At 30 March 2025 and 31 March 2024 | 735,360 | – | 394,923 | – |
Reserve | Description and purpose |
Ordinary share capital | Nominal value of subscribed shares. |
Treasury shares | This reserve relates to shares held by SIP Trusts as ‘treasury shares’. The shares held by the SIP Trusts |
were issued directly to the Trusts in order to satisfy outstanding employee share options and potential awards | |
under the employee share incentive schemes. The Company issued 447,685 shares directly to the Trusts | |
during the 52 week period and held 735,360 as at 30 March 2025 (31 March 2024: 394,923). This reserve | |
was previously referred to as ‘capital reserve – own shares’. This reserve also included treasury shares | |
repurchased but not yet cancelled, pursuant to the share buyback programme, which concluded during FY24. | |
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. |
FY25 | FY24 | |||
LTIP | LTIP | |||
No. | WAEP | No. | WAEP | |
Outstanding at the beginning of the period | 15,324,569 | – | 6,788,582 | – |
Granted | 20,262,208 | £0.00 | 10,597,184 | £0.00 |
Vested | (2,768,104) | – | (653,105) | – |
Forfeited | (5,736,703) | – | (1,408,092) | – |
Outstanding at the end of the period | 27,081,970 | £0.00 | 15,324,569 | £0.00 |
Weighted average contractual life remaining (years) | 1.8 | £0.00 | 1.6 | £0.00 |
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 |
FY22 | |||
LTIP | |||
PSP | RSU | RSU | |
Date of grant | 15/12/2021 | 06/07/2021 | 15/12/2021 |
Share price (pence) | 388 | 453 | 388 |
Fair value at grant date (pence) | 301 | 453 | 388 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 54.57% | Nil | Nil |
Risk-free interest rate (%) | 0.42% | Nil | Nil |
Expected life (years) | 2.3 years | 2.7 years | 2.3 years |
Model used | Monte Carlo | N/A | N/A |
FY25 | FY24 | |
SIP | SIP | |
No. | No. | |
Outstanding at the beginning of the period | 385,523 | 92,318 |
Granted | 634,772 | 335,940 |
Vested | (107,248) | – |
Forfeited | (75,836) | (42,735) |
Outstanding at the end of the period | 837,211 | 385,523 |
Weighted average contractual life remaining (years) | 2.1 years | 2.4 years |
FY25 | FY24 | FY23 | |
SIP | |||
Date of grant | 20/09/2024 | 22/09/2023 | 15/09/2022 |
Share price (pence) | 55-95 | 82-165 | 128-290 |
Fair value at grant date (pence) | 55-95 | 82-165 | 128-290 |
Exercise price (pence) | 0 | 0 | 0 |
Dividend yield (%) | Nil | Nil | Nil |
Expected volatility (%) | 0 | 0 | 0 |
Risk-free interest rate | 0 | 0 | 0 |
Weighted average expected life (years) | 3.4 years | 3.3 years | 3.2 years |
Model used | N/A | N/A | N/A |
FY25 | FY24 | |
£m | £m | |
Within 1 year | 7. 0 | 7.4 |
1 to 5 years | 6.5 | 9.0 |
Over 5 years | – | – |
13.5 | 16.4 |
FY25 | FY24 | |
£m | £m | |
Within 1 year | 0.2 | 0.3 |
1 to 5 years | 1.4 | 0.9 |
Over 5 years | 1.0 | 0.1 |
2.6 | 1.3 |
FY25 | FY24 | ||
Note | £m | £m | |
At 1 April | 182.3 | 152.4 | |
Additions 1 | 16.7 | 72.5 | |
Reassessments | 3.0 | (4.7) | |
Modifications | 6.3 | 10.1 | |
Interest expense | 8 | 6.9 | 8.6 |
Lease capital and interest repayments | (56.2) | (52.2) | |
Foreign exchange | (3.6) | (4.4) | |
At 30 March 2025 and 31 March 2024 | 155.4 | 182.3 | |
Current | 18 | 45.9 | 47.0 |
Non-current | 18 | 109.5 | 135.3 |
FY25 | FY24 | ||
Note | £m | £m | |
Depreciation expense of right-of-use assets | 13 | 51.4 | 51.3 |
Impairment of right-of-use assets | 13 | 3.2 | – |
Gain on remeasurement of leases | (0.3) | (1.1) | |
Interest expense on lease liabilities | 8 | 6.9 | 8.6 |
Expenses relating to short-term leases | 0.3 | 0.3 | |
Variable lease payments | 2.9 | 3.5 | |
Total operating expenses recognised in profit | 3.2 | 3.8 | |
Total amount recognised in profit | 64.4 | 62.6 |
Estimated annual | ||||
impact on rent of a 1% | ||||
Fixed payments | Variable payments | Total payments | increase in sales | |
£m | £m | £m | £m | |
FY25: Leases with lease payments based on sales | 16.2 | 2.9 | 19.1 | 0.1 |
FY24: Leases with lease payments based on sales | 13.5 | 3.5 | 17.0 | 0.1 |
Potential future lease | ||
Lease liabilities | payments not included | |
recognised | in lease liabilities | |
(discounted) | (undiscounted) | |
£m | £m | |
FY25: Leases with lease extension options | 38.2 | 84.5 |
FY24: Leases with lease extension options | 43.3 | 84.0 |
FY25 | FY24 | |
£m | £m | |
Fair value of plan assets – defined benefit section | 42.4 | 46.7 |
Present value of funded obligations – defined benefit section | (33.7) | (37.6) |
Surplus of funded plans | 8.7 | 9.1 |
Impact of asset ceiling | (8.7) | (9.1) |
Net pension asset | – | – |
FY25 | FY24 | |
£m | £m | |
Net defined benefit asset at beginning of the period | – | – |
Total defined benefit charge in the Statement of Profit or Loss | – | – |
Remeasurement losses in the Statement of Comprehensive Income | – | – |
Employer’s contributions | – | – |
Net defined benefit asset at end of the period | – | – |
FY25 | FY24 | |
£m | £m | |
Losses on defined benefit assets in excess of interest | 4.3 | 3.0 |
Experience loss on defined benefit obligation | – | 0.3 |
Gains from changes to demographic assumptions | – | (0.4) |
Gains from changes to financial assumptions | (3.4) | (0.4) |
Change in effect of asset ceiling | (0.9) | (2.5) |
Total remeasurements to be shown in other comprehensive income | – | – |
FY25 | FY24 | |
£m | £m | |
At 1 April | 46.7 | 49.5 |
Interest on defined benefit assets | 2.2 | 2.3 |
Movement on defined benefit section assets less interest | (4.3) | (3.0) |
Benefits paid from the defined benefit section | (2.2) | (2.1) |
At 30 March 2025 and 31 March 2024 | 42.4 | 46.7 |
FY25 | FY24 | |
£m | £m | |
At 1 April | 37.6 | 38.4 |
Past service cost | – | – |
Interest cost on defined benefit obligation | 1.7 | 1.8 |
Experience loss on defined benefit obligation | – | 0.3 |
Changes to demographic assumptions | – | (0.4) |
Changes to financial assumptions | (3.4) | (0.4) |
Benefits paid from the defined benefit section | (2.2) | (2.1) |
At 30 March 2025 and 31 March 2024 | 33.7 | 37.6 |
FY25 | FY24 | |
£m | £m | |
At 1 April | 9.1 | 11.1 |
Net interest charge on asset ceiling | 0.5 | 0.5 |
Changes in the effect of the asset ceiling excluding interest | (0.9) | (2.5) |
At 30 March 2025 and 31 March 2024 | 8.7 | 9.1 |
FY25 | FY24 | |
£m | £m | |
Assets with a quoted market value in an active market: | ||
Cash and other Domestic | – | 0.1 |
– | 0.1 | |
Assets without a quoted market value in an active market: | ||
Equities and property | ||
Domestic | 0.1 | 3.0 |
Foreign | 2.0 | 4.3 |
2.1 | 7.3 | |
Fixed interest bonds | ||
Unspecified | 13.0 | 6.3 |
13.0 | 6.3 | |
Index linked gilts | ||
Domestic | 25.9 | 30.0 |
25.9 | 30.0 | |
Alternatives | ||
Unspecified | 0.5 | 1.8 |
0.5 | 1.8 | |
Property | ||
Unspecified | – | 0.4 |
– | 0.4 | |
Insured annuities | ||
Domestic | 0.8 | 0.9 |
0.8 | 0.9 | |
Cash and other Domestic | 0.1 | 1.5 |
Foreign | – | – |
Unspecified | – | (1.6) |
0.1 | (0.1) | |
Fair value of plan assets | 42.4 | 46.7 |
FY25 | FY24 | ||
Discount rate | 5.7% | 4.9% | |
Inflation assumption (RPI) | 3.2% | 3.2% | |
Inflation assumption (CPI) | 2.5% | 2.5% | |
LPI pension increases subject to 5% cap | 3.1% | 3.1% | |
LPI pension increases subject to 3% cap | 2.5% | 2.5% | |
Revaluation in deferment | 2.5% | 2.5% | |
Post retirement mortality assumption | 105% (males) and 111% (females) | 105% (males) and 111% (females) | |
of S3PA tables, with allowance for | of S3PA tables, with allowance for | ||
future improvements in line with | future improvements in line with the | ||
the CMI_2022 core projection | CMI_2022 core projection model | ||
model using 0% 2020 and 2021 | using 0% 2020 and 2021 weight | ||
weight parameters, a 15% 2022 | parameters, a 25% 2022 weight | ||
weight parameter, a long-term rate | parameter, a long-term rate of | ||
of improvement of 1.0% p.a. and | improvement of 1.0% p.a. and an | ||
an initial addition of 0.2% | initial addition of 0.2% | ||
Tax free cash | Members are assumed to take | Members are assumed to take | |
50% of the maximum tax free | 50% of the maximum tax free | ||
cash possible | cash possible | ||
Proportion married at retirement or earlier death | 80% of male members and 65% | 80% of male members and 65% | |
of female members are assumed | of female members are assumed | ||
to be married at retirement or | to be married at retirement or | ||
earlier death | earlier death | ||
Age difference | Males three years older than | Males three years older than | |
dependant, females one year | dependant, females one year | ||
younger than dependant | younger than dependant | ||
Assumed life expectancies on retirement at age 65 are: | |||
Retiring today: | Male | 21.1 | 21.1 |
Female | 23.3 | 23.2 | |
Retiring in 20 years’ time: | Male | 22.2 | 22.1 |
Female | 24.4 | 24.3 |
FY25 | FY24 | |
£m | £m | |
Discount rate | ||
Plus 0.5% | (1.7) | (2.7) |
Minus 0.5% | 1.9 | 3.0 |
Plus 1.0% | (3.2) | (4.6) |
Minus 1.0% | 3.9 | 5.7 |
Rate of inflation | ||
Plus 0.5% | 1.4 | 2.0 |
Minus 0.5% | (1.5) | (1.8) |
Life expectancy | ||
Plus 1.0 year | 1.4 | 1.6 |
Minus 1.0 year | (1.4) | (1.6) |
FY25 | FY24 | |
£000 | £000 | |
GFM GmbH Trademarks 1 | ||
Amounts incurred | 80.0 | 64.7 |
Amounts payable by/(owed) at the period end | – | (4.6) |
FY25 | FY24 | |
£m | £m | |
Salaries and benefits | 9.1 | 5.1 |
Termination benefits | 0.3 | – |
Pensions | 0.2 | 0.3 |
LTIPs – Share-based payments | 3.5 | 0.6 |