52 weeks ended 29 December 2024 £m | 53 weeks ended 31 December 2023 £m | ||||||
| Non- | Non- | ||||||
Note | Underlying | underlying* | Total | Underlying | underlying* | Total | |
Revenue | 3 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution costs | ( | ( | ( | ( | |||
Administrative costs | ( | ( | ( | ( | ( | ||
Share of post-tax profit of associates and joint ventures | 17 | ||||||
Other income | |||||||
Profit before interest and taxation | 4 | ||||||
Finance income | 8 | ||||||
Finance costs | 9 | ( | ( | ( | ( | ||
Profit before taxation | |||||||
Taxation | 10 | ( | ( | ( | ( | ( | ( |
Profit for the period | |||||||
| Earnings per share | |||||||
– Basic (pence) | 11 | ||||||
– Diluted (pence) | 11 |
| 52 weeks ended | 53 weeks ended | ||
| 29 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
Profit for the period | |||
| Other comprehensive income/(expense): | |||
| Items that will not subsequently be reclassified to profit or loss | |||
– Gain on investment held through other comprehensive income | 25 | ||
| Items that may be subsequently reclassified to profit or loss: | |||
– Exchange loss on retranslation of foreign operations | ( | ( | |
– Transferred to income statement on disposal | 27 | ( | |
Other comprehensive expense for the period, net of tax | ( | ( | |
Total comprehensive income for the period |
| At | At | ||
| | 31 December 2023 | ||
| Note | £m | £m | |
| Non-current assets | |||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right-of-use assets | 15 | ||
Lease receivables | 15 | ||
Trade and other receivables | 16 | ||
Investments | 25 | ||
Investments in associates and joint ventures | 17 | ||
Deferred consideration receivable | 22 | ||
| Current assets | |||
Lease receivables | 15 | ||
Inventories | 18 | ||
Trade and other receivables | 16 | ||
Deferred consideration receivable | 22 | ||
Current tax assets | |||
Cash and cash equivalents | 19 | ||
Total assets | |||
| Current liabilities | |||
Lease liabilities | 15 | ( | ( |
Trade and other payables | 20 | ( | ( |
Current tax liabilities | ( | ( | |
Provisions | 23 | ( | ( |
Financial liabilities – share buyback obligation | 21 | ( | |
( | ( | ||
| Non-current liabilities | |||
Lease liabilities | 15 | ( | ( |
Trade and other payables | 20 | ( | ( |
Financial liabilities | 21 | ( | ( |
Deferred tax liabilities | 10 | ( | ( |
Provisions | 23 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net liabilities | ( | ( |
| At | At | ||
| 29 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Shareholders’ equity | |||
Called up share capital | 26 | ||
Share premium account | |||
Capital redemption reserve | |||
Capital reserve – own shares | ( | ( | |
Currency translation reserve | ( | ( | |
Other reserve | |||
Accumulated losses | ( | ( | |
Total equity | ( | ( |
| Share | Capital | Capital | Currency | Total | |||||
| Share | premium | redemption | reserve | translation | Other | Accumulated | shareholders’ | ||
| capital | account | reserve | – own shares | reserve | Reserve | losses | equity | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | |
At 25 December 2022 | ( | ( | ( | ||||||
Profit for the period | |||||||||
| Other comprehensive expense | |||||||||
– exchange differences | ( | ( | |||||||
– transferred to income statement on disposal | 27 | ( | ( | ||||||
Total comprehensive income for the period | ( | ||||||||
Proceeds from share issues | |||||||||
Impairment of share issues 1 | ( | ||||||||
Share buybacks | 26 | ( | ( | ( | ( | ||||
Share buyback obligations satisfied | |||||||||
Share buyback obligations outstanding | 21 | ( | ( | ||||||
Share options and LTIP charge | 29 | ||||||||
Tax on employee share options | |||||||||
Equity dividends paid | 12 | ( | ( | ||||||
At 31 December 2023 | ( | ( | ( | ( | |||||
Profit for the period | |||||||||
| Other comprehensive income/(expense) | |||||||||
– gain on investments | 25 | ||||||||
– exchange differences | ( | ( | |||||||
Total comprehensive income for the period | ( | ||||||||
Proceeds from share issues | |||||||||
Shares issued on acquisition of subsidiaries | 28 | ||||||||
Impairment of share issues 1 | ( | ||||||||
Share buybacks | 26 | ( | ( | ||||||
Share buyback obligations satisfied | 21 | ||||||||
Share options and LTIP charge | 29 | ||||||||
Tax on employee share options | 10 | ||||||||
Equity dividends paid | 12 | ( | ( | ||||||
At | ( | ( | ( | ( |
| 52 weeks ended | 53 weeks ended | ||
| 29 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit before interest and taxation | 3 | ||
Amortisation and depreciation | 4 | ||
Share of post-tax profits of associates and joint ventures | 17 | ( | ( |
Profit on disposal of property, plant and equipment | 14 | ( | ( |
Profit on disposal of trade and assets | 27 | ( | |
Profit on disposal of associate investment | 27 | ( | |
Share option and LTIP charge | 29 | ||
Decrease in provisions | ( | ( | |
Decrease in inventories | |||
Increase in receivables | ( | ( | |
Increase in payables | |||
Cash generated from operations | |||
Corporation tax paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Net consideration received on disposal of subsidiaries | |||
Proceeds from sale of trade and assets | 27 | ||
Consideration received on disposal of associate investment | 27 | ||
Purchase of investments | 25 | ( | |
Acquisition of subsidiaries, net of cash received | 28 | ( | |
Receipt of principal element on lease receivables | 15 | ||
Receipt of interest element on lease receivables | 15 | ||
Interest received | |||
Other | 30 | ( | |
Net cash (used)/generated from investing activities | ( | ||
Cash inflow before financing | |||
| Cash flows from financing activities | |||
Interest paid | ( | ( | |
Share purchases | 30 | ( | ( |
Consideration received on exercise of share options – employee benefit trust | |||
New bank loans and facilities draw down | |||
Facility arrangement fees paid | ( | ||
Repayment of borrowings | ( | ( | |
Repayment of principal element on lease liabilities | 15 | ( | ( |
Repayment of interest element on lease liabilities | 15 | ( | ( |
Equity dividends paid | 12 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of period | |||
Foreign exchange (loss)/gain on cash and cash equivalents | ( | ||
Cash and cash equivalents at end of period |
| Effective | |
| for periods | |
| beginning | |
| on or after: | |
| International Accounting Standards (‘IAS’) | |
Exchangeability of Currencies – Amendments to IAS 21 | 1 January 2025 |
Classification and Measurement of Financial Instruments – Amendments to IFRS 9 and IFRS 7 | 1 January 2026 |
IFRS 18 ‘Presentation and Disclosure in Financial Statements’ | 1 January 2027 |
IFRS 19 ‘Subsidiaries without Public Accountability Disclosures’ | 1 January 2027 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Current tax assets | 3.5 | 3.5 |
Cash and cash equivalents | 52.2 | 52.1 |
Unallocated assets | 55.7 | 55.6 |
Current tax liabilities | 1.4 | 2.8 |
Deferred tax liabilities | 11.7 | 7.0 |
Debt facilities | 317.7 | 284.9 |
Unallocated liabilities | 330.8 | 294.7 |
At 29 December 2024 | At 31 December 2023 | |||||
| UK & Ireland | International | Total | UK & Ireland | International | Total | |
| £m | £m | £m | £m | £m | £m | |
| Segment assets | ||||||
Segment current assets | 86.7 | – | 86.7 | 79.1 | – | 79.1 |
Segment non-current assets | 423.0 | – | 423.0 | 342.3 | – | 342.3 |
Investment in associates and joint ventures | 26.0 | – | 26.0 | 25.2 | – | 25.2 |
Investments | 11.5 | – | 11.5 | 10.3 | – | 10.3 |
Unallocated assets | 55.7 | 55.6 | ||||
Total assets | 602.9 | 512.5 | ||||
| Segment liabilities | ||||||
Liabilities | 354.3 | – | 354.3 | 351.8 | – | 351.8 |
Unallocated liabilities | 330.8 | 294.7 | ||||
Total liabilities | 685.1 | 646.5 |
| Total | Non- | Total | |||
| UK & Ireland | International | underlying | underlying | reported | |
| £m | £m | £m | £m | £m | |
| Revenue | |||||
Sales to external customers | 664.5 | – | 664.5 | – | 664.5 |
Segment revenue | 664.5 | – | 664.5 | – | 664.5 |
| Results | |||||
Underlying result before associates and joint ventures | 121.2 | – | 121.2 | – | 121.2 |
Share of profit of associates and joint ventures | 3.3 | – | 3.3 | – | 3.3 |
Other non-underlying items | – | – | – | (8.8) | (8.8) |
Other income | 0.5 | – | 0.5 | 26.4 | 26.9 |
Profit before interest and taxation | 125.0 | – | 125.0 | 17.6 | 142.6 |
Net finance costs | (17.7) | – | (17.7) | – | (17.7) |
Profit before taxation | 107.3 | – | 107.3 | 17.6 | 124.9 |
Taxation | (27.0) | – | (27.0) | (7.7) | (34.7) |
Profit for the period | 80.3 | – | 80.3 | 9.9 | 90.2 |
Effective tax rate | 25.2% | – | 25.2% | – | 27.8% |
| Other segment information | |||||
– Depreciation | 11.5 | – | 11.5 | – | 11.5 |
– Amortisation | 6.9 | – | 6.9 | 3.3 | 10.2 |
Total depreciation and amortisation | 18.4 | – | 18.4 | 3.3 | 21.7 |
EBITDA | 143.4 | – | 143.4 | 20.9 | 164.3 |
Underlying EBITDA | 143.4 | – | 143.4 | – | 143.4 |
Capital expenditure | 18.5 | – | 18.5 | – | 18.5 |
Share-based payment charge | 4.0 | – | 4.0 | – | 4.0 |
| Revenue disclosures | |||||
Royalties, franchise fees and change of hands fees | 81.4 | – | 81.4 | – | 81.4 |
Sales to franchisees | 443.7 | – | 443.7 | – | 443.7 |
Corporate store income | 53.2 | – | 53.2 | – | 53.2 |
Property income on leasehold and freehold property | 1.9 | – | 1.9 | – | 1.9 |
National Advertising and eCommerce income | 84.3 | – | 84.3 | – | 84.3 |
Total segment revenue | 664.5 | – | 664.5 | – | 664.5 |
| Total | Non- | Total | |||
| UK & Ireland | International | underlying | underlying | reported | |
| £m | £m | £m | £m | £m | |
| Revenue | |||||
Sales to external customers | 679.8 | – | 679.8 | – | 679.8 |
Segment revenue | 679.8 | – | 679.8 | – | 679.8 |
| Results | |||||
Underlying result before associates and joint ventures | 111.9 | – | 111.9 | – | 111.9 |
Share of profit of associates and joint ventures | 2.0 | – | 2.0 | – | 2.0 |
Other income | 2.3 | – | 2.3 | 40.6 | 42.9 |
Profit before interest and taxation | 116.2 | – | 116.2 | 40.6 | 156.8 |
Net finance costs | (14.5) | – | (14.5) | – | (14.5) |
Profit before taxation | 101.7 | – | 101.7 | 40.6 | 142.3 |
Taxation | (26.0) | – | (26.0) | (1.3) | (27.3) |
Profit for the period | 75.7 | – | 75.7 | 39.3 | 115.0 |
Effective tax rate | 25.6% | – | 25.6% | 19.2% | |
| Other segment information | |||||
– Depreciation | 11.2 | – | 11.2 | – | 11.2 |
– Amortisation | 10.7 | – | 10.7 | – | 10.7 |
Total depreciation and amortisation | 21.9 | – | 21.9 | – | 21.9 |
EBITDA | 138.1 | – | 138.1 | 40.6 | 178.7 |
Underlying EBITDA | 138.1 | – | 138.1 | – | 138.1 |
Capital expenditure | 20.8 | – | 20.8 | – | 20.8 |
Share-based payment charge | 3.8 | – | 3.8 | – | 3.8 |
| Revenue disclosures | |||||
Royalties, franchise fees and change of hands fees | 83.4 | – | 83.4 | – | 83.4 |
Sales to franchisees | 479.1 | – | 479.1 | – | 479.1 |
Corporate store income | 33.1 | – | 33.1 | – | 33.1 |
Property income on leasehold and freehold property | 2.2 | – | 2.2 | – | 2.2 |
National Advertising and eCommerce income | 82.0 | – | 82.0 | – | 82.0 |
Total segment revenue | 679.8 | – | 679.8 | – | 679.8 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Amortisation of intangible assets | 10.2 | 10.7 |
Depreciation of property, plant and equipment | 6.7 | 5.9 |
Depreciation on right-of-use assets | 4.8 | 5.3 |
Total amortisation and depreciation expense | 21.7 | 21.9 |
Cost of inventories recognised as an expense | 245.2 | 273.4 |
Profit on disposal of property, plant and equipment | (0.2) | – |
Profit on disposal of subsidiaries | (21.4) | – |
Profit on disposal of associate investment | – | (40.6) |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Fees payable to the Group’s auditors for the audit of the Group and Company annual accounts* | 0.7 | 0.6 |
| Fees payable to the Company’s auditors and its associates for other services: | ||
Audit of the accounts of subsidiaries | 0.3 | 0.3 |
Total audit fees | 1.0 | 0.9 |
Other services | 0.1 | 0.1 |
Total audit and non-audit fees | 1.1 | 1.0 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Underlying profit for the period | 80.3 | 75.7 |
Non-underlying profit for the period | 9.9 | 39.3 |
Profit for the period | 90.2 | 115.0 |
| 52 weeks ended | 53 weeks ended | ||
| 29 December 2024 | 31 December 2023 | ||
| £m | £m | ||
| Included in administrative costs | |||
Shorecal acquisition costs | a) | (2.3) | – |
Reacquired rights amortisation | b) | (3.3) | – |
Terminated acquisition costs | c) | (3.2) | – |
(8.8) | – | ||
| Included in other income | |||
Profit on disposal of corporate stores | d) | 21.4 | – |
Reversionary scheme, net of costs | e) | 5.0 | – |
Profit on disposal of German associate | f) | – | 40.6 |
26.4 | 40.6 | ||
Included in profit before taxation | 17.6 | 40.6 | |
Taxation | g) | (7.7) | (1.3) |
Included in profit for the period | 9.9 | 39.3 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Wages and salaries | 72.0 | 70.2 |
Social security costs | 6.8 | 7.0 |
Other pension costs | 1.8 | 1.6 |
Share-based payment charge | 4.0 | 3.8 |
Total | 84.6 | 82.6 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
Administration | 412 | 392 |
Production and distribution | 582 | 567 |
Corporate stores | 838 | 570 |
Total | 1,529 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Directors’ remuneration | 2.9 | 3.3 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Other interest receivable | 0.8 | 0.8 |
Interest on loans to associates and joint ventures | – | 0.1 |
Interest receivable on leases | 13.0 | 12.7 |
Discount unwind | 0.2 | 0.1 |
Total finance income | 14.0 | 13.7 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Debt facilities interest payable | 17.3 | 14.4 |
Interest payable on leases | 14.1 | 13.8 |
Other interest payable | 0.1 | – |
Foreign exchange | 0.2 | – |
Total finance costs | 31.7 | 28.2 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
| Tax charged/(credited) in the income statement | ||
| Current income tax: | ||
| UK corporation tax: | ||
– current period | 33.1 | 21.6 |
– adjustment in respect of prior periods | (0.2) | 4.6 |
32.9 | 26.2 | |
Income tax on overseas operations | 0.3 | (2.5) |
Total current income tax charge | 33.2 | 23.7 |
| Deferred tax: | ||
Origination and reversal of temporary differences | 1.4 | 2.6 |
Effect of change in tax rate | – | 0.2 |
Adjustment in respect of prior periods | 0.1 | 0.8 |
Total deferred tax | 1.5 | 3.6 |
Tax charge in the income statement | 34.7 | 27.3 |
| The tax charge in the income statement is disclosed as follows: | ||
Income tax charge | 34.7 | 27.3 |
| Tax relating to items credited/(charged) to equity | ||
Reduction in current tax liability as a result of the exercise of share options | (0.1) | – |
Origination and reversal of temporary differences in relation to unexercised share options | 0.2 | – |
Tax credit in the Group statement of changes in equity | 0.1 | – |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Profit before taxation | 124.9 | 142.3 |
Accounting profit before taxation multiplied by the UK statutory rate of corporation tax of 25.00% (2023: 23.52%) | 31.2 | 33.5 |
Expenses not deductible for tax purposes | 4.7 | 1.2 |
Income not taxable | – | (9.6) |
Share of joint venture and associates’ results not taxable | (1.4) | (0.5) |
Accounting depreciation not eligible for tax purposes | 0.6 | 0.8 |
Adjustment in respect of prior periods | (0.1) | 1.2 |
Tax rate differences | – | (0.8) |
Transfer pricing adjustment – current year | – | 0.7 |
Movement in uncertain tax position – transfer pricing | – | 1.5 |
Other | (0.3) | (0.7) |
Total tax charge reported in the income statement | 34.7 | 27.3 |
Effective tax rate (%) | 27.8% | 19.2% |
Underlying effective tax rate (%) | 25.2% | 25.6% |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Deferred tax arising in the UK on non-capital items | (8.7) | (7.0) |
Deferred tax arising on business combinations and acquired assets | (3.0) | – |
Deferred tax liabilities presented as non-current | (11.7) | (7.0) |
| 2024 | 2023 | |
| £m | £m | |
| Movement in the deferred income tax account | ||
Opening balance | (7.0) | (3.4) |
Recognised at acquisition | (3.3) | – |
Tax credit to equity | 0.1 | – |
Income statement charge | (1.5) | (3.6) |
Closing balance | (11.7) | (7.0) |
| Accelerated | ||||||
| Intangible | Share-based | capital | Reversionary | |||
| assets | payments | allowances | Provisions | interests | Total | |
| £m | £m | £m | £m | £m | £m | |
At 25 December 2022 | – | 1.0 | (8.4) | 0.9 | 3.3 | (3.2) |
Charge to equity | – | – | – | – | – | – |
Credit/(charge) to income | – | 0.3 | (1.0) | – | (3.1) | (3.8) |
At 31 December 2023 | – | 1.3 | (9.4) | 0.9 | 0.2 | (7.0) |
Recognised at acquisition | (3.7) | – | (0.2) | 0.6 | – | (3.3) |
Credit to equity | – | 0.1 | – | – | – | 0.1 |
Credit/(charge) to income | 0.5 | 0.2 | (1.6) | (0.4) | (0.2) | (1.5) |
At 29 December 2024 | (3.2) | 1.6 | (11.2) | 1.1 | – | (11.7) |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Profit after tax: | 90.2 | 115.0 |
Non-underlying items | (9.9) | (39.3) |
Underlying profit after tax | 80.3 | 75.7 |
| 2024 | 2023 | |
| Number | Number | |
Basic weighted average number of shares (excluding treasury shares) | 393,720,595 | 410,406,240 |
Dilutive effect of share options and awards | 2,581,313 | 1,915,682 |
Diluted weighted average number of shares | 396,301,908 | 412,321,922 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| Statutory earnings per share | ||
Basic earnings per share | 22.9p | 28.0p |
Diluted earnings per share | 22.8p | 27.9p |
| Underlying earnings per share | ||
Basic earnings per share | 20.4p | 18.4p |
Diluted earnings per share | 20.3p | 18.4p |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
| Declared and paid during the period: | ||
| Equity dividends on Ordinary shares: | ||
Final dividend for 2023: 7.2p (2022: | 28.1 | 28.3 |
Interim dividend for 2024: | 13.9 | 13.6 |
Dividends paid | 42.0 | 41.9 |
| Proposed for approval by shareholders at the AGM (not recognised as a liability at 29 December 2024 | ||
| or 31 December 2023) | ||
Final dividend for 2024: 7.5p (2023: | 29.6 | 28.4 |
| Goodwill | Franchise fees | Software | Other | Total | |
| £m | £m | £m | £m | £m | |
| Cost or valuation | |||||
At 25 December 2022 | 28.1 | 5.5 | 69.5 | 0.8 | 103.9 |
Additions | – | – | 9.2 | 0.3 | 9.5 |
At 31 December 2023 | 28.1 | 5.5 | 78.7 | 1.1 | 113.4 |
Acquisition of subsidiaries | 64.7 | 22.4 | – | – | 87.1 |
Additions | – | – | 6.3 | 0.5 | 6.8 |
Disposals | (28.1) | (4.4) | – | – | (32.5) |
Foreign exchange on translation | (2.1) | (0.6) | – | – | (2.7) |
At 29 December 2024 | 62.6 | 22.9 | 85.0 | 1.6 | 172.1 |
| Accumulated amortisation and impairment | |||||
At 25 December 2022 | 16.4 | 5.2 | 51.9 | 0.4 | 73.9 |
Provided during the year | – | 0.2 | 10.5 | – | 10.7 |
At 31 December 2023 | 16.4 | 5.4 | 62.4 | 0.4 | 84.6 |
Provided during the year | – | 3.3 | 6.6 | 0.3 | 10.2 |
Disposals | (16.4) | (4.4) | – | – | (20.8) |
At 29 December 2024 | – | 4.3 | 69.0 | 0.7 | 74.0 |
Net book value at 29 December 2024 | 62.6 | 18.6 | 16.0 | 0.9 | 98.1 |
Net book value at 31 December 2023 | 11.7 | 0.1 | 16.3 | 0.7 | 28.8 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
London corporate stores | – | 11.7 |
Shorecal | 62.6 | – |
62.6 | 11.7 |
Long-term growth rate | Discount rate | |||
2024 | 2023 | 2024 | 2023 | |
Corporate Stores | 2.0% | 2.0% | 12.0% | 11.3% |
| Freehold | Supply | ||||||
| land and | Assets under | Leasehold | Fixtures and | chain centre | Store | ||
| buildings | construction | improvements | fittings | equipment | equipment | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost or valuation | |||||||
At 25 December 2022 | 64.1 | 10.1 | 0.7 | 6.7 | 54.4 | 3.9 | 139.9 |
Additions | – | 6.2 | – | 0.4 | 1.6 | 0.8 | 9.0 |
Disposals | (1.9) | – | (0.1) | – | (1.9) | – | (3.9) |
Foreign exchange on translation | (0.1) | – | – | – | – | – | (0.1) |
Transfer between classes of asset | 7.5 | (10.7) | – | 0.1 | 3.0 | 0.1 | – |
At 31 December 2023 | 69.6 | 5.6 | 0.6 | 7.2 | 57.1 | 4.8 | 144.9 |
Acquisition of subsidiaries | – | – | 0.5 | – | – | 2.4 | 2.9 |
Additions | 1.8 | 4.4 | – | 0.4 | 2.9 | 3.1 | 12.6 |
Disposals | (0.1) | – | (0.5) | – | – | (4.8) | (5.4) |
Foreign exchange on translation | (0.4) | – | – | – | (0.2) | – | (0.6) |
Transfer between classes of asset | 0.9 | (5.3) | – | 0.2 | 4.2 | – | – |
At 29 December 2024 | 71.8 | 4.7 | 0.6 | 7.8 | 64.0 | 5.5 | 154.4 |
| Accumulated depreciation and impairment | |||||||
At 25 December 2022 | 12.2 | – | 0.4 | 4.6 | 24.3 | 1.9 | 43.4 |
Provided during the year | 1.2 | – | 0.1 | 1.1 | 2.9 | 0.6 | 5.9 |
Impairment | – | – | – | – | – | – | – |
Disposals | (0.1) | – | (0.1) | – | (1.8) | – | (2.0) |
At 31 December 2023 | 13.3 | – | 0.4 | 5.7 | 25.4 | 2.5 | 47.3 |
Provided during the year | 1.5 | – | 0.1 | 0.7 | 3.9 | 0.5 | 6.7 |
Impairment | – | – | – | – | – | – | – |
Disposals | – | – | (0.4) | – | – | (2.6) | (3.0) |
Foreign exchange on translation | – | – | – | – | (0.1) | – | (0.1) |
At 29 December 2024 | 14.8 | – | 0.1 | 6.4 | 29.2 | 0.4 | 50.9 |
Net book value at 29 December 2024 | 57.0 | 4.7 | 0.5 | 1.4 | 34.8 | 5.1 | 103.5 |
Net book value at 31 December 2023 | 56.3 | 5.6 | 0.2 | 1.5 | 31.7 | 2.3 | 97.6 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Property | 8.9 | 9.7 |
Equipment | 11.9 | 9.6 |
20.8 | 19.3 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Property | 0.8 | 0.9 |
Equipment | 4.0 | 4.4 |
4.8 | 5.3 |
| At 29 December 2024 | At 31 December 2023 | |
| Undiscounted amounts due under finance leases: | £m | £m |
Year 1 | 29.2 | 28.3 |
Year 2 | 28.5 | 27.7 |
Year 3 | 27.4 | 26.9 |
Year 4 | 26.1 | 25.7 |
Year 5 | 24.7 | 24.5 |
Onwards | 162.2 | 168.4 |
Total undiscounted lease receivables | 298.1 | 301.5 |
Less present value discount | (91.4) | (92.8) |
Lease receivables included in the balance sheet | 206.7 | 208.7 |
| Presented as: | ||
Current | 17.2 | 15.8 |
Non-current | 189.5 | 192.9 |
206.7 | 208.7 |
| At 29 December 2024 | At 31 December 2023 | |
| Undiscounted amounts due under finance leases: | £m | £m |
Year 1 | 37.1 | 35.1 |
Year 2 | 34.2 | 33.4 |
Year 3 | 32.1 | 30.8 |
Year 4 | 30.7 | 29.0 |
Year 5 | 28.8 | 27.6 |
Onwards | 209.4 | 211.2 |
Total undiscounted lease liabilities | 372.3 | 367.1 |
Less present value discount | (142.6) | (136.8) |
Lease liabilities included in the balance sheet | 229.7 | 230.3 |
| Presented as: | ||
Current | 22.3 | 21.1 |
Non-current | 207.4 | 209.2 |
229.7 | 230.3 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Interest income on lease receivables | 13.0 | 12.7 |
Interest expense on lease liabilities | (14.1) | (13.8) |
Income relating to short-term leases | 0.9 | 1.1 |
Expenses relating to short-term leases – property | (0.9) | (0.9) |
Expenses relating to short-term leases – equipment | (3.1) | (3.5) |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Amounts owed by associates and joint ventures* | 3.9 | – |
Loans to franchisees* | 4.4 | 2.9 |
Other receivables* | 0.8 | 0.8 |
9.1 | 3.7 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Trade receivables* | 15.5 | 14.7 |
Amounts owed by associates and joint ventures* | 3.1 | 3.1 |
Loans to franchisees* | 0.8 | 0.7 |
Other receivables* | 6.8 | 2.6 |
Prepayments | 8.8 | 5.6 |
Accrued income* | 24.2 | 24.9 |
NAF deficit* | 1.1 | – |
Total | 60.3 | 51.6 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Sterling | 14.6 | 14.0 |
Euro | 0.9 | 0.7 |
15.5 | 14.7 |
| Past due | ||||
| Total | Not past due | <30 days | >30 days | |
| £m | £m | £m | £m | |
At 29 December 2024 | 15.5 | 15.3 | 0.0 | 0.2 |
At 31 December 2023 | 14.7 | 14.6 | 0.1 | – |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Amounts owed by associates | 6.9 | 1.4 |
Amounts owed by joint ventures | 0.1 | 1.7 |
7.0 | 3.1 |
| Trading balance | Loan balance | Total | |
| £m | £m | £m | |
At 25 December 2022 | 1.8 | 9.5 | 11.3 |
Movement in trading balance | 1.3 | – | 1.3 |
Movement in loan balance | – | (9.5) | (9.5) |
At 31 December 2023 | 3.1 | – | 3.1 |
Movement in loan balance | – | 3.9 | 3.9 |
At 29 December 2024 | 3.1 | 3.9 | 7.0 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
NAF surplus | 37.1 | 29.8 |
eCommerce fund deficit | (38.2) | (29.8) |
Net NAF and eCommerce debtor | (1.1) | – |
| Joint ventures | Associates | |
| £m | £m | |
Balance at 25 December 2022 | 4.6 | 20.8 |
Underlying profit for the period | 0.1 | 1.9 |
Dividends received | (0.3) | (1.9) |
Balance at 31 December 2023 | 4.4 | 20.8 |
Underlying profit for the period | 0.3 | 3.0 |
Dividends received | – | (2.5) |
Balance at 29 December 2024 | 4.7 | 21.3 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
| Share of post-tax profits/(losses) of associates | ||
Full House Restaurants Holdings Limited | 2.7 | 2.8 |
Northern Ireland JV | 0.3 | (0.9) |
3.0 | 1.9 | |
| Share of post-tax profits of joint ventures | ||
Domino’s Pizza West Country Limited | 0.3 | 0.1 |
3.3 | 2.0 |
Full House | Victa | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Non-current assets | 32.5 | 33.6 | 46.9 | 46.1 |
Current assets | 13.0 | 13.8 | 3.5 | 3.2 |
Current liabilities | (7.6) | (7.7) | (28.5) | (29.1) |
Non-current liabilities | (13.0) | (15.1) | (7.1) | (6.0) |
Net assets | 24.9 | 24.6 | 14.8 | 14.2 |
The Group’s share of interest in associate undertaking’s net assets | 12.2 | 12.0 | 6.8 | 6.5 |
Goodwill and transaction costs | 2.3 | 2.3 | – | – |
Group’s carrying amount of the investment | 14.5 | 14.3 | 6.8 | 6.5 |
Revenue | 74.2 | 73.5 | 34.8 | 32.3 |
Profit/loss for the period | 5.6 | 5.7 | 0.6 | (2.0) |
Total comprehensive income/(expense) for the year | 5.6 | 5.7 | 0.6 | (2.0) |
Group’s share of profit/(loss) for the period | 2.7 | 2.8 | 0.3 | (0.9) |
Dividends received | 2.5 | 1.9 | – | – |
At 29 December 2024 | At 31 December 2023 | |
| West Country | West Country | |
| £m | £m | |
| Summary of joint venture’s balance sheets | ||
Current assets | 7.7 | 6.3 |
Non-current assets | 4.7 | 5.0 |
Current liabilities | (2.6) | (2.0) |
Non-current liabilities | (1.2) | (1.3) |
Net assets | 8.6 | 8.0 |
Group’s share of interest in joint venture’s net assets | 4.3 | 4.0 |
Goodwill and transaction costs | 0.4 | 0.4 |
Group’s carrying amount of the investment | 4.7 | 4.4 |
| Within joint venture’s balance sheets: | ||
Cash and cash equivalents | 6.6 | 5.5 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| West Country | West Country | |
| £m | £m | |
| Summary of joint venture’s income statement | ||
Revenue | 15.9 | 15.6 |
Profit after tax for the year | 0.5 | 0.2 |
Total comprehensive income for the year | 0.5 | 0.2 |
Group’s share of profit for the year | 0.3 | 0.1 |
Dividends received | – | 0.3 |
| Profit after tax for the year includes: | ||
Depreciation and amortisation | 0.5 | 0.5 |
Income tax expense | (0.2) | 0.1 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Raw materials | 0.8 | 0.7 |
Finished goods and goods for sale | 8.4 | 10.7 |
Total inventories at lower of cost or estimated net realisable value | 9.2 | 11.4 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Cash at bank and in hand | 52.2 | 52.1 |
Total cash at bank and in hand | 52.2 | 52.1 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Sterling | 44.0 | 40.4 |
Euro | 8.1 | 11.0 |
US Dollar | 0.1 | 0.1 |
Swiss Franc | – | 0.6 |
52.2 | 52.1 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
| Included in current liabilities: | ||
Trade payables* | 23.1 | 16.4 |
Other taxes and social security costs | 6.0 | 5.8 |
Other payables* | 33.3 | 33.6 |
Accruals* | 54.2 | 55.1 |
Deferred income | 1.8 | 0.5 |
118.4 | 111.4 | |
| Included in non-current liabilities: | ||
Deferred income | 0.5 | 0.2 |
0.5 | 0.2 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
| Current | ||
Share buyback obligations | – | 6.1 |
– | 6.1 | |
| Non-current | ||
Bank revolving facility | 19.1 | 85.8 |
Private Placement Loan Notes | 298.6 | 199.1 |
317.7 | 284.9 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Non current | 2.0 | – |
Current | – | 0.3 |
2.0 | 0.3 |
| Reversionary | |||||
| share plan | Dilapidations | Other | |||
| provisions | provisions | Driver case | provisions | Total | |
| £m | £m | provisions £m | £m | £m | |
At 25 December 2022 | 13.0 | 1.0 | – | 1.3 | 15.3 |
Arising during the period | – | 0.4 | – | – | 0.4 |
Utilised during the period | (11.9) | – | – | – | (11.9) |
At 31 December 2023 | 1.1 | 1.4 | – | 1.3 | 3.8 |
Arising on acquisition of subsidiaries | – | 1.6 | 2.6 | – | 4.2 |
Arising during the period | – | 0.7 | – | 0.2 | 0.9 |
Utilised during the period | (1.1) | – | (0.4) | – | (1.5) |
Released during the period | – | (1.0) | – | (0.7) | (1.7) |
At 29 December 2024 | – | 2.7 | 2.2 | 0.8 | 5.7 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Current | 3.0 | 2.0 |
Non-current | 2.7 | 1.8 |
5.7 | 3.8 |
| Effect on profit | Effect on | ||
| Change in GBP/ | before tax | pre-tax equity | |
| EUR rate | £m | £m | |
2024 | +25% | (1.2) | (15.8) |
-25% | 2.0 | 26.3 | |
2023 | +25% | (1.3) | (3.0) |
-25% | 2.1 | 4.9 |
| Less than | 3 to 12 | 1 to 5 | More than | |||
| On demand | 3 months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 29 December 2024 | ||||||
| Fixed rate borrowings | ||||||
Lease liabilities | – | 9.3 | 27.8 | 125.8 | 209.4 | 372.3 |
Private Placement Loan Notes | – | 4.3 | 10.2 | 240.9 | 126.9 | 382.3 |
| Floating rate borrowings | ||||||
Bank revolving facility | – | 0.8 | 2.4 | 25.1 | – | 28.3 |
| Non-interest bearing | ||||||
Trade and other payables | 0.2 | 109.7 | – | 1.0 | – | 110.9 |
0.2 | 124.1 | 40.4 | 392.8 | 336.3 | 893.8 |
| Less than | 3 to 12 | 1 to 5 | More than | |||
| On demand | 3 months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December 2023 | ||||||
| Fixed rate borrowings | ||||||
Lease liabilities | – | 8.8 | 26.3 | 120.8 | 211.2 | 367.1 |
Private Placement Loan Notes | – | 4.3 | 4.3 | 225.6 | – | 234.2 |
| Floating rate borrowings | ||||||
Bank revolving facility | – | 1.8 | 5.3 | 105.2 | – | 112.3 |
| Non-interest bearing | ||||||
Trade and other payables | 0.2 | 104.0 | 0.1 | 0.6 | – | 104.9 |
Share buyback obligation | – | 6.1 | – | – | – | 6.1 |
0.2 | 125.0 | 36.0 | 452.2 | 211.2 | 824.6 |
| At 29 December 2024 | At 31 December 2023 | |
| £m | £m | |
Debt facilities | 317.7 | 284.9 |
Less: cash and cash equivalents | (52.2) | (52.1) |
Net debt | 265.5 | 232.8 |
Underlying EBIT | 125.0 | 116.2 |
Underlying depreciation, amortisation and impairment | 18.4 | 21.9 |
Underlying EBITDA | 143.4 | 138.1 |
Adjusted leverage ratio | 1.85 | 1.69 |
Underlying EBITDA | 143.4 | 138.1 |
Less EBITDA impact of IFRS 16 | (5.5) | (6.4) |
Adjusted underlying EBITDA | 137.9 | 131.7 |
Adjusted leverage ratio (excluding IFRS 16) | 1.93 | 1.77 |
| Fair value | Amortised cost | Carrying value | Fair value | Amortised cost | Carrying value | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Financial assets | ||||||
Trade receivables | – | 15.5 | 15.5 | – | 14.7 | 14.7 |
Other receivables | – | 7.6 | 7.6 | – | 3.4 | 3.4 |
Accrued income | – | 24.2 | 24.2 | – | 24.9 | 24.9 |
Loans to franchisees | – | 5.2 | 5.2 | – | 3.6 | 3.6 |
Cash and cash equivalents | – | 52.2 | 52.2 | – | 52.1 | 52.1 |
Lease receivables | – | 206.7 | 206.7 | – | 208.7 | 208.7 |
Deferred consideration receivable | – | 2.0 | 2.0 | – | 0.3 | 0.3 |
Amounts owed by associates and joint ventures | – | 7.0 | 7.0 | – | 3.1 | 3.1 |
NAF and eCommerce | – | 1.1 | 1.1 | – | – | – |
Investments | 11.5 | – | 11.5 | 10.3 | – | 10.3 |
| Financial liabilities | ||||||
Trade payables | – | 23.1 | 23.1 | – | 16.4 | 16.4 |
Other payables | – | 33.3 | 33.3 | – | 33.6 | 33.6 |
Accruals | – | 54.2 | 54.2 | – | 55.1 | 55.1 |
Bank revolving facility | – | 19.1 | 19.1 | – | 85.8 | 85.8 |
Private placement loan notes | – | 298.6 | 298.6 | – | 199.1 | 199.1 |
Lease liabilities | – | 229.7 | 229.7 | – | 230.3 | 230.3 |
| 52 weeks ended | 53 weeks ended | |||
| 29 December 2024 | 31 December 2023 | |||
Number | £ | Number | £ | |
At 1 January 2024 and 26 December 2022 | 396,404,901 | 2,064,610 | 422,619,455 | 2,201,144 |
Share issues | 6,700,909 | 34,901 | – | – |
Share buybacks | (8,393,062) | (43,714) | (26,214,554) | (136,534) |
At 29 December 2024 and 31 December 2023 | 394,712,748 | 2,055,797 | 396,404,901 | 2,064,610 |
| £m | |
Cash received on disposal | 32.8 |
Deferred consideration | 2.0 |
Total consideration | 34.8 |
Net assets disposed excluding cash (see below) | (12.9) |
Profit on disposal before professional fees | 21.9 |
Cost associated with disposal | (0.5) |
Total profit on disposal | 21.4 |
Intangible assets | 11.7 |
Property, plant and equipment | 2.1 |
Right-of-use assets | 7.2 |
Inventories, trade receivables and trade and other payables | 0.1 |
Deferred tax assets | 0.2 |
Lease liabilities | (7.2) |
Provisions | (1.2) |
Net assets disposed excluding cash | 12.9 |
| Daytona JV | |
| Limited | |
| £m | |
Cash received on disposal | 70.6 |
Carrying amount of investment disposed | (32.4) |
Currency translation gain transferred from translation reserve | 2.5 |
Profit on disposal before professional fees | 40.7 |
Professional fees relating to the disposal | (0.1) |
Total profit on disposal of investment | 40.6 |
| £m | |
Cash paid on acquisition | 37.3 |
Cash acquired | (4.8) |
Net cash consideration | 32.5 |
Non-cash consideration – Share issue | 22.3 |
Total consideration transferred | 54.8 |
| Fair value of net assets acquired | |
Property, plant and equipment | 2.9 |
Intangible assets | 22.4 |
Right-of-use-assets | 6.3 |
Deferred tax assets | 0.6 |
Trade and other receivables | 2.0 |
Inventories | 0.2 |
Total assets acquired | 34.4 |
Current tax liabilities | (0.3) |
Deferred tax liabilities | (3.7) |
Financial liabilities | (16.3) |
Provisions | (4.2) |
Lease liabilities | (6.3) |
Trade and other payables | (3.5) |
Total liabilities acquired | (34.3) |
Net identifiable assets acquired at fair value | 0.1 |
| Goodwill arising on acquisition | |
Consideration transferred | 54.8 |
Previously held investment in Shorecal | 10.0 |
Non-controlling interest | – |
Fair value of net assets acquired | (0.1) |
Goodwill | 64.7 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
Weighted average fair value | 168.77p | 120.58p |
Weighted average share price at grant | 323.97p | 391.32p |
Weighted average exercise price | 203.32p | 27.09p |
Weighted average expected term | 3 years | 3 years |
Expected dividend yield | 3.60% | 2.72% |
Risk-free rates | 3.96% | 4.28% |
Expected volatility | 31.25% | 31.45% |
| Outstanding at | Exercised | Outstanding at | Weighted | Exercisable at | |||||
| 1 January | Granted during | during the | Forfeited during | 29 December | average | 29 December | |||
| 2024 | the period | period | the period | 2024 | remaining life | 2024 | |||
Scheme | Exercise price | Number | Number | Number | Number | Number | Years | Number | |
2012 | LTIP | – | 547,929 | – | (391,705) | (145,209) | 11,015 | – | 11,015 |
2016 | LTIP | – | 68,653 | – | – | (68,653) | – | – | – |
2022 | LTIP | – | 2,637,244 | 1,524,326 | (41,957) | (108,044) | 4,011,569 | 1.63 | – |
2022 | LTIP – SAR | 459p to 541p | 6,865,923 | 1,082,242 | – | (100,000) | 7,848,165 | 2.60 | – |
2021 | RSU | – | 55,497 | 43,599 | (55,497) | – | 43,599 | 0.09 | – |
DSBP | – | 10,342 | 94,821 | (50,778) | – | 54,385 | 2.04 | – | |
Sharesave Scheme | 193p to 305p | 1,461,250 | 367,660 | (132,886) | (247,228) | 1,448,796 | 1.53 | 11,093 | |
11,646,838 | 3,112,648 | (672,823) | (669,134) | 13,417,529 | 22,108 | ||||
Weighted average exercise price | 348.38p | 203.32p | 56.23p | 170.24p | 338.26p |
| Outstanding at | Outstanding at | Weighted | Exercisable at | ||||||
| 26 December | Granted during | Exercised during | Forfeited during | 31 December | average | 31 December | |||
| 2022 | the period | the period | the period | 2023 | remaining life | 2023 | |||
Scheme | Exercise price | Number | Number | Number | Number | Number | Years | Number | |
2012 | LTIP | – | 1,405,817 | – | (148,948) | (708,940) | 547,929 | 0.68 | – |
2016 | LTIP | – | 68,653 | – | – | – | 68,653 | – | – |
2022 | LTIP | – | 2,034,368 | 1,784,042 | (128,969) | (1,052,197) | 2,637,244 | 1.92 | – |
2022 | LTIP – SAR | 541p | – | 6,865,923 | – | – | 6,865,923 | 3.55 | – |
2021 | RSU | – | 83,236 | – | (27,739) | – | 55,497 | 0.21 | – |
DSBP | – | 19,223 | 38,954 | (47,835) | – | 10,342 | 2.17 | – | |
Sharesave Scheme | 193p to 305p | 1,059,268 | 1,232,980 | (196,787) | (634,211) | 1,461,250 | 2.06 | 33,740 | |
4,670,565 | 9,921,899 | (550,278) | (2,395,348) | 11,646,838 | 33,740 | ||||
Weighted average exercise price | 65.71p | 27.09p | 95.08p | 75.28p | 348.38p | – |
| 52 weeks ended | 53 weeks ended | ||
| 29 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
| Cash flows from investing activities | |||
Dividends received from investments | 0.1 | 0.8 | |
Dividends received from associates and joint ventures | 17 | 2.5 | 2.2 |
(Increase) / Decrease in loans to associates and joint ventures | 16 | (3.9) | 9.3 |
(1.3) | 12.3 |
| At 1 January | Exchange | Non-cash | At 29 December | ||
| 2024 | Cash flow | differences | movements | 2024 | |
| £m | £m | £m | £m | £m | |
Debt facilities | (284.9) | (32.5) | 0.4 | (0.7) | (317.7) |
Lease liabilities | (230.3) | 34.8 | 0.5 | (34.7) | (229.7) |
(515.2) | 2.3 | 0.9 | (35.4) | (547.4) |
| At | |||||
| At 26 December | Exchange | Non-cash | 31 December | ||
| 2022 | Cash flow | differences | movements | 2023 | |
| £m | £m | £m | £m | £m | |
Debt facilities | (283.7) | (0.8) | 0.2 | (0.6) | (284.9) |
Lease liabilities | (223.4) | 33.9 | 0.1 | (40.9) | (230.3) |
(507.1) | 33.1 | 0.3 | (41.5) | (515.2) |
| 52 weeks ended | 53 weeks ended | ||
| 29 December 2024 | 31 December 2023 | ||
| Note | £m | £m | |
Purchase of own shares – share buyback | 26 | (26.3) | (93.3) |
Purchase of own shares – employee benefit trust | 26 | – | (5.0) |
(26.3) | (98.3) |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Cash generated from operating activities | 103.5 | 113.5 |
Net interest paid | (15.7) | (13.1) |
Receipt of principal element on lease receivables | 16.2 | 15.0 |
Receipt of interest element on lease receivables | 13.0 | 12.6 |
Repayment of principal element on lease liabilities | (20.7) | (20.1) |
Repayment of interest element on lease liabilities | (14.1) | (13.8) |
Dividends | 2.6 | 3.0 |
Other | (0.1) | (0.1) |
84.7 | 97.0 |
| Country of | Proportion of voting | ||
| Name of Company | incorporation | rights and share capital | Registered office |
| Directly held subsidiary undertakings | |||
DP Cyco Limited | Cyprus | 100% Ordinary | Rigas, 4, Omega Court, Floor 1, Limassol, 3095, Cyprus |
DP Cyco Switzerland Limited | Cyprus | 100% Ordinary | Rigas, 4, Omega Court, Floor 1, Limassol, 3095, Cyprus |
DP Realty Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DPG Holdings Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Lucere 2024 Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Lucas Funding Limited | Jersey | 100% Ordinary | 22 Grenville Street, St Helier, Jersey, JE4 8PX, Channel Islands |
Shorecal Limited | Republic of Ireland 100% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 | |
| YD60, Ireland | |||
| Zeus 12 Limited (previously DP Capital | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Limited) | |||
| Zeus 13 Limited (previously DP Group | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Developments Limited) | |||
| Indirectly held subsidiary undertakings | |||
Domino’s Pizza (Isle of Man) Limited | Isle of Man | 100% Ordinary | First Floor, Jubilee Buildings, Victoria Street, Douglas, IM1 2SH, Isle of Man |
Domino’s Pizza Germany (Holdings) Limited England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom | |
Domino’s Pizza Germany Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DP Estates TBL Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DP Pizza Limited | Republic of Ireland | 100% Ordinary | Unit 1B Toughers Business Park, Newhall, Naas Co. Kildare, Ireland |
Domino’s Pizza UK & Ireland Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Karshan Limited | Republic of Ireland | 100% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 |
| YD60, Ireland | |||
Karshan (Letterkenny) Limited | Republic of Ireland | 51% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 |
| YD60, Ireland | |||
Karshan (Midlands) Limited | Republic of Ireland | 100% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 |
| YD60, Ireland | |||
Karshan (Naas) Limited | Republic of Ireland 100% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 | |
| YD60, Ireland | |||
K&M Pizzas Limited | Republic of Ireland | 100% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 |
| YD60, Ireland | |||
Pressgate Limited | Republic of Ireland | 100% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 |
| YD60, Ireland | |||
Remo Foods Limited | Republic of Ireland | 100% Ordinary | Unit 1B, Willow Drive, Naas Enterprise Park, Naas, County Kildare, W91 |
| YD60, Ireland | |||
Sarcon (No. 214) Limited | Northern Ireland | 100% Ordinary | 7 Seven Houses, Upper English Street, Armagh, BT61 7LA, Northern Ireland |
Sarcon (No. 341) Limited | Northern Ireland | 100% Ordinary | 7 Seven Houses, Upper English Street, Armagh, BT61 7LA, Northern Ireland |
Sell More Pizza Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Sheermans Harrow Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Country of | Proportion of voting | ||
| Name of Company | incorporation | rights and share capital | Registered office |
Sheermans Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Sheermans SS Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
Victa Developments Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
WAP Partners Limited | England | 100% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Indirectly held associate undertakings | |||
Full House Restaurants Holdings Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
Victa DP Limited | England | 46% Ordinary | Unit 10, Evolution Wynyard Business Park, Wynyard, TS22 5TB, United |
| Kingdom | |||
| Indirectly held subsidiaries of associate undertakings | |||
ABD Pizzas Limited | Northern Ireland | 46% Ordinary | Office At Unit E6 Ronan Valley Business Park, 58/60 Ballyronan Road, |
| Magherafelt, Derry, BT45 6EW, Northern Ireland | |||
Borealis DP Limited | England | 46% Ordinary | Unit 10, Evolution Wynyard Business Park, Wynyard, TS22 5TB, United |
| Kingdom | |||
Classic Crust Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
DP Dungannon Limited | Northern Ireland | 46% Ordinary | Office At Unit E6 Ronan Valley Business Park, 58/60 Ballyronan Road, |
| Magherafelt, Derry, BT45 6EW, Northern Ireland | |||
DPNI Limited | England | 46% Ordinary | Unit 10, Evolution Wynyard Business Park, Wynyard, TS22 5TB, United |
| Kingdom | |||
Elite Pizzas Limited | Northern Ireland | 46% Ordinary | Office At Unit E6 Ronan Valley Business Park, 58/60 Ballyronan Road, |
| Magherafelt, Derry, BT45 6EW, Northern Ireland | |||
Full House Restaurants Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
House Special Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
JJE Enterprises Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
Sherston Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
Sunmead Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
Surrey Pizzas Limited | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
The Woodpecker Inn Ltd | England | 49% Ordinary | Centrum House, 36 Station Road, Egham, Surrey, TW20 9LF, United |
| Kingdom | |||
| Direct Joint venture undertakings | |||
Domino’s Pizza West Country Limited | England | 50% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
| Indirectly held subsidiaries of joint venture undertakings | |||
DA Hall Trading Limited | England | 50% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
DAHT Limited | England | 50% Ordinary | 1 Thornbury, West Ashland, Milton Keynes, MK6 4BB, United Kingdom |
MLS Limited | England | 50% Ordinary | Aldreth, Pearcroft Road, Stonehouse, Gloucestershire GL10 2JY, |
| United Kingdom |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| Sales to related party | £m | £m |
Associates | 45.4 | 46.8 |
Joint ventures | 7.1 | 7.5 |
52.5 | 54.3 |
| At 29 December 2024 | At 31 December 2023 | |
| Amounts owed by related party | £m | £m |
Associates | 6.9 | 1.4 |
Joint ventures | 0.1 | 1.7 |
7.0 | 3.1 |
| 52 weeks ended | 53 weeks ended | |
| 29 December 2024 | 31 December 2023 | |
| £m | £m | |
Short-term employee benefits | 4.6 | 5.7 |
Post-employment benefits | 0.1 | 0.1 |
Termination benefits | – | 1.2 |
Share-based payment | 0.8 | 0.7 |
5.5 | 7.7 |