| 52 weeks ended 30 March 2024 53 weeks ended 1 April 2023 | |||||||
| Before | Before | ||||||
| separately | Separately | separately | Separately | ||||
| disclosed | disclosed | disclosed | disclosed | ||||
| items | items | Total | items | items | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | ||||||
Operating costs | 4,5 | ( | ( | ( | ( | ( | ( |
Operating profit | ( | ( | |||||
Net finance costs | 5,6 | ( | ( | ( | ( | ||
Profit on disposal of properties | 5 | ||||||
Profit before tax | ( | ( | |||||
Tax | 7 | ( | ( | ( | ( | ||
Profit for the year | ( | ( | |||||
| Earnings per share per 40p ‘A’ and ‘C’ ordinary share | Pence | Pence | Pence | Pence | |||
Basic | 8 | ||||||
Diluted | 8 | ||||||
| Earnings per share per 4p ‘B’ ordinary share | |||||||
Basic | 8 | ||||||
Diluted | 8 |
| 52 weeks | 53 weeks | ||
| ended | ended | ||
| 30 March | 1 April | ||
| 2024 | 2023 | ||
| £m | £m | ||
Profit for the year | |||
Items that may be reclassified to profit or loss in subsequent years (net of tax) | |||
Net gains on valuation of financial assets and liabilities | 25 | ||
Items that will not be reclassified to profit or loss in subsequent years (net of tax) | |||
Net actuarial losses on pension schemes | 22 | ( | ( |
Tax related to items that will not be reclassified to profit or loss | 7 | ||
Other comprehensive losses for the year, net of tax | ( | ( | |
Total comprehensive income for the year, net of tax |
| Group | Group | ||
| 2024 | 2023 | ||
| £m | £m | ||
| Non-current assets | |||
Intangible assets | 10 | ||
Property, plant and equipment | 11 | ||
Investment properties | 12 | ||
Retirement benefit obligations | 22 | ||
Right-of-use assets | 16 | ||
Other financial assets | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Current tax receivable | |||
Cash and cash equivalents | 21 | ||
Total current assets | |||
Assets classified as held for sale | 19 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 20 | ( | ( |
Provisions | 24 | ( | ( |
Borrowings | 21 | ( | |
Lease liabilities | 16 | ( | ( |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Borrowings | 21 | ( | ( |
Lease liabilities | 16 | ( | ( |
Retirement benefit obligations | 22 | ( | ( |
Deferred tax liabilities | 7 | ( | ( |
Total non-current liabilities | ( | ( | |
Net assets | |||
| Capital and reserves | |||
Share capital | 26 | ||
Share premium account | 26 | ||
Capital redemption reserve | 26 | ||
Own shares | 26 | ( | ( |
Hedging reserve | 26 | ||
Retained earnings | |||
Total equity |
| Share | Capital | ||||||
| Share | premium | redemption | |||||
| capital | account | reserve | Own shares | Hedging | Retained | ||
| (note 26) | (note 26) | (note 26) | (note 26) | reserve | earnings | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 26 March 2022 | ( | ( | |||||
Profit for the year | |||||||
Other comprehensive income/(losses) for the year | ( | ( | |||||
Total comprehensive income for the year | |||||||
Shares purchased to be held in ESOT or astreasury | ( | ( | |||||
Shares released from ESOT and treasury | |||||||
Dividends (note 9) | ( | ( | |||||
Share-based payment credits | ( | ( | |||||
Tax credited directly to equity | ( | ( | |||||
At 1 April 2023 | ( | ||||||
Profit for the year | |||||||
Other comprehensive expense forthe year | ( | ( | |||||
Total comprehensive income fortheyear | |||||||
Shares purchased to be held in ESOT or as treasury | ( | ( | |||||
Shares released from ESOT andtreasury | ( | ||||||
Dividends (note 9) | ( | ( | |||||
Share-based payment expense | |||||||
At 30 March 2024 | ( |
| Group | Group | ||
| 52 weeks | 53 weeks | ||
| ended | ended | ||
| 30 March 2024 | 1 April 2023 | ||
| £m | £m | ||
Profit before tax for continuing operations | |||
Net finance costs before separately disclosed items | 6 | ||
Separately disclosed items | 5 | ||
Depreciation and amortisation | 4 | ||
Adjusted EBITDA 1 | |||
Difference between pension charge and cash paid | 22 | ( | ( |
Share-based payment charge/(credit) | 4 | ( | |
Change in trade and other receivables | |||
Change in inventories | ( | ||
Change in trade and other payables | ( | ||
Cash impact of operating separately disclosed items | 5 | ( | |
Cash generated from operations | |||
Tax paid | ( | ||
Net cash generated from operating activities | |||
| Cash flow from investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Sale of property, plant and equipment, right-of-use assets and assets held for sale | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flow from financing activities | |||
Purchase of own shares | 26 | ( | ( |
Receipts on release of own shares to option schemes | 26 | ||
Interest paid | ( | ( | |
Preference dividends paid | 9 | ( | ( |
Equity dividends paid | 9 | ( | ( |
Drawdown of bank loans | 21 | ||
Repayment of debenture | 21 | ( | |
Surrender of leases | ( | ||
Principal and interest elements of lease payments | 16 | ( | ( |
Payment of loan arrangement fees | 21 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net movement in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the start of the year | 21 | ||
Total cash and cash equivalents at the end of the year | 21 |
Freehold buildings – Hotel accommodation and offices | Up to 50 years |
| Freehold buildings – Licensed retail property and unlicensed | |
property | From 50 to 100 years |
Leasehold improvements | The term of the lease |
Roofs | From 10 to 50 years |
Plant, machinery and vehicles, fixtures and fittings | From three years up to 25 years |
| 52 weeks ended 30 March 2024 | ||||
| Managed Pubs | Tenanted | |||
| and Hotels | Inns | Unallocated | Total | |
| 53 weeks ended 1 April 2023 | £m | £m | £m | £m |
| Revenue | ||||
Sale of goods and services | 271.6 | 21.2 | – | 292.8 |
Accommodation income | 33.7 | – | – | 33.7 |
Total revenue from contracts with customers | 305.3 | 21.2 | – | 326.5 |
Rental income | 1.5 | 8.6 | – | 10.1 |
Revenue | 306.8 | 29.8 | – | 336.6 |
Segment result | 30.0 | 13.2 | (18.1) | 25.1 |
Operating separately disclosed items | (14.2) | |||
Operating profit | 10.9 | |||
Profit on disposal of properties | 11. 8 | |||
Net finance costs | (12.4) | |||
Profit before tax | 10.3 | |||
| Other segment information | ||||
Additions to property, plant and equipment | 25.2 | 4.7 | 0.1 | 30.0 |
Depreciation and amortisation | 23.4 | 2.3 | 1. 0 | 26.7 |
Impairment of property, right-of-use assets and assets classified as held for sale | 12.5 | 1.8 | – | 14.3 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March | 1 April | |
| 2024 | 2023 | |
| £m | £m | |
| Revenue disclosed in the Income Statement is analysed as follows: | ||
Sale of goods and services | 312.2 | 292.8 |
Accommodation income | 35.5 | 33.7 |
Total revenue from contracts with customers | 347.7 | 326.5 |
Rental income | 11.4 | 10.1 |
Revenue | 359.1 | 336.6 |
| 53 weeks | ||
| 52 weeks | ended | |
| ended | 1 April | |
| 30 March | 2023 | |
| 2024 | (Restated 1 ) | |
| £m | £m | |
Production costs and cost of goods used in retailing | 88.0 | 85.0 |
Staff costs | 129.9 | 119.1 |
Repairs and maintenance | 12.5 | 8.5 |
Depreciation of property, plant and equipment and amortisation of intangible assets | 20.1 | 19.6 |
Depreciation of right-of-use assets | 6.2 | 7. 1 |
Rental expense relating to short-term and low value leases | 0.3 | 0.2 |
| Variable lease payments | 3.9 | 3.5 |
Property costs | 15.6 | 18.0 |
Utilities | 13.6 | 19.6 |
Separately disclosed items (note 5) | 6.8 | 14.2 |
Other operating costs | 34.5 | 30.9 |
331.4 | 325.7 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March | 1 April | |
| 2024 | 2023 | |
| £m | £m | |
| Fees payable to Company’s auditors: | ||
– Statutory audit fees of Group financial statements | 0.5 | 0.5 |
0.5 | 0.5 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March 2024 | 1 April 2023 | |
| £m | £m | |
| Wages and salaries | 116.1 | 102.6 |
Social security costs | 8.5 | 8.7 |
Pension benefits | 2.2 | 2.2 |
| Other staff costs | 3.1 | 5.6 |
129.9 | 119.1 |
| 2024 | 2023 | |
| Number | Number | |
Pub, hotel and restaurant teams | 5,177 | 5,138 |
| Support office | 116 | 109 |
5,293 | 5,247 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March 2024 | 1 April 2023 | |
| £m | £m | |
| Amounts included in operating profit: | ||
Reorganisation costs | – | (0.5) |
| Impairment of properties, right-of-use assets and assets classified as held for sale net of reversal | ||
of impairments (note 13) | (8.3) | (14.3) |
Insurance and legal claims | 0.4 | (0.2) |
VAT provision release | 1.1 | 0.8 |
Total separately disclosed items included in operating profit | (6.8) | (14.2) |
Profit on disposal of properties | – | 11. 8 |
| Separately disclosed finance credits: | ||
Finance credit on net pension liabilities | 0.7 | 0.5 |
Finance charge on the write down of arrangement fees | – | (0.5) |
Total separately disclosed finance credits | 0.7 | – |
Total separately disclosed items before tax | (6.1) | (2.4) |
| Exceptional tax: | ||
Profit on disposal of properties | – | (1.0) |
Change in tax rate | – | 0.5 |
Other items | 0.5 | 1. 0 |
Total separately disclosed tax | 0.5 | 0.5 |
Total separately disclosed items | (5.6) | (1.9) |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March 2024 | 1 April 2023 | |
| £m | £m | |
| Finance Income | ||
Interest income from financial assets | 0.3 | 0.2 |
| Finance costs | ||
| Interest expense arising on: | ||
Financial liabilities at amortised cost – loans and debentures | (11.1) | (9.6) |
Financial liabilities at amortised cost – preference shares | (0.1) | (0.1) |
Financial liabilities at amortised cost – lease liabilities (note 16) | (3.1) | (2.9) |
Net finance costs before separately disclosed items | (14.0) | (12.4) |
Finance credit on net pension liabilities (note 5) | 0.7 | 0.5 |
Finance charge on the write down of arrangement fees | – | (0.5) |
Net finance costs after separately disclosed items | (13.3) | (12.4) |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March 2024 | 1 April 2023 | |
| £m | £m | |
| Tax charged in the Income Statement | ||
Current tax on profit for the year | 1.7 | – |
Total current tax expense | 1.7 | – |
| Deferred income tax: | ||
Origination and reversal of temporary differences | 4.0 | 3.6 |
Adjustments over provided in previous years | (0.4) | (1.2) |
Total deferred tax expense | 3.6 | 2.4 |
Total tax charged in the Income Statement | 5.3 | 2.4 |
| Analysed as: | ||
Before separately disclosed items | 5.8 | 2.9 |
Separately disclosed items | (0.5) | (0.5) |
5.3 | 2.4 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March 2024 | 1 April 2023 | |
| £m | £m | |
Profit before tax expense | 14.4 | 10.3 |
Accounting profit multiplied by the UK standard rate of corporation tax of 25% (2023: 19%) | 3.6 | 2.0 |
Items not deductible for tax purposes | 0.2 | 0.2 |
Deferred tax over-provided in previous years | (0.4) | (1.2) |
Net movements in respect of property | 1.9 | 1.4 |
Total tax charged in the Income Statement | 5.3 | 2.4 |
| Deferred tax charged/(credited) to the Income Statement | ||
Deferred tax depreciation | 1.2 | 1. 5 |
Unrealised capital gains (on PP&E) | (1.2) | 1.7 |
Retirement benefit obligations | 0.8 | 1.8 |
Tax losses | 2.9 | 0.7 |
Other | (0.1) | (3.4) |
Corporate interest restriction | – | 0.1 |
Deferred tax in the Income Statement | 3.6 | 2.4 |
| Tax relating to items credited to the Statement of Comprehensive Income | ||
| Deferred tax: | ||
Net actuarial losses on pension scheme | (0.1) | (0.6) |
Total tax credited in the Statement of Comprehensive Income | (0.1) | (0.6) |
| Tax relating to items debited directly to equity | ||
| Deferred tax: | ||
Share-based payments | – | 0.2 |
Total tax charged to equity | – | 0.2 |
| Deferred tax asset/(liability) | ||||||||
| Unrealised | ||||||||
| Retirement | Tax losses | Employee | Decelerated | capital | ||||
| benefit | carried | share | tax | gains (on | Pension | |||
| obligations | forward | schemes | depreciation | PP&E) | spreading | Other | Total | |
| Group | £m | £m | £m | £m | £m | £m | £m | £m |
Balances at 26 March 2022 | (3.5) | 10.6 | 0.3 | 4.9 | (27.1) | 1.1 | 1.0 | (12.7) |
(Charge)/credit to Income Statement | (0.8) | (0.7) | (0.1) | (1.5) | (1.7) | (1.0) | 3.4 | (2.4) |
Credit to other comprehensive income | 0.6 | – | – | – | – | – | – | 0.6 |
Charge taken directly to equity | – | – | (0.2) | – | – | – | – | (0.2) |
Balances at 1 April 2023 | (3.7) | 9.9 | – | 3.4 | (28.8) | 0.1 | 4.4 | (14.7) |
(Charge)/credit to Income Statement | (0.8) | (2.9) | 0.1 | (1.2) | 1.2 | (0.1) | 0.1 | (3.6) |
Credit to other comprehensive income | 0.1 | – | – | – | – | – | – | 0.1 |
Balances at 30 March 2024 | (4.4) | 7. 0 | 0.1 | 2.2 | (27.6) | – | 4.5 | (18.2) |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax assets | 13.8 | 1 7. 8 |
Deferred tax liabilities | (32.0) | (32.5) |
(18.2) | (14.7) |
| Deferred tax asset/(liability) | ||||||||
| Unrealised | ||||||||
| Retirement | Tax losses | Employee | Decelerated | capital | ||||
| benefit | carried | share | tax | gains (on | Pension | |||
| obligations | forward | schemes | depreciation | PP&E) | spreading | Other | Total | |
| Company | £m | £m | £m | £m | £m | £m | £m | £m |
Balances at 26 March 2022 | (3.5) | 10.5 | 0.3 | 4.9 | (27.1) | 1.1 | 1.0 | (12.8) |
(Charge)/credit to Income Statement | (0.8) | (0.6) | (0.1) | (1.5) | (1.7) | (1.0) | 3.4 | (2.3) |
Credit to other comprehensive income | 0.6 | – | – | – | – | – | – | 0.6 |
Charge taken directly to equity | – | – | (0.2) | – | – | – | – | (0.2) |
Balances at 1 April 2023 | (3.7) | 9.9 | – | 3.4 | (28.8) | 0.1 | 4.4 | (14.7) |
(Charge)/credit to Income Statement | (0.8) | (2.9) | 0.1 | (1.2) | 1.2 | (0.1) | 0.1 | (3.6) |
Credit to other comprehensive income | 0.1 | – | – | – | – | – | – | 0.1 |
Balances at 30 March 2024 | (4.4) | 7. 0 | 0.1 | 2.2 | (27.6) | – | 4.5 | (18.2) |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax assets | 13.8 | 1 7. 8 |
Deferred tax liabilities | (32.0) | (32.5) |
(18.2) | (14.7) |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March | 1 April | |
| 2024 | 2023 | |
| £m | £m | |
Profit attributable to equity shareholders | 9.1 | 7. 9 |
Separately disclosed items net of tax | 5.6 | 1. 9 |
Adjusted earnings attributable to equity shareholders | 14.7 | 9.8 |
Weighted average share capital | 60,043,000 | 60,875,000 |
Dilutive outstanding options and share awards | 482,000 | 90,000 |
Diluted weighted average share capital | 60,525,000 | 60,965,000 |
40p ‘A’ and ‘C’ ordinary share | Pence | Pence |
Basic earnings per share | 15.16 | 12.98 |
Diluted earnings per share | 15.04 | 12.96 |
Adjusted earnings per share | 24.48 | 16.10 |
Diluted adjusted earnings per share | 24.29 | 16.07 |
4p ‘B’ ordinary share | Pence | Pence |
Basic earnings per share | 1.52 | 1.30 |
Diluted earnings per share | 1.50 | 1.30 |
Adjusted earnings per share | 2.45 | 1.61 |
Diluted adjusted earnings per share | 2.43 | 1.61 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March | 1 April | |
| 2024 | 2023 | |
| £m | £m | |
| Declared and paid during the year | ||
| Equity dividends on ordinary shares: | ||
Final dividend for 2023: | 6.1 | 4.6 |
Interim dividend for 2024: 6.63p (2023: 4.68p) | 3.9 | 2.8 |
Equity dividends paid | 10.0 | 7. 4 |
Dividends on cumulative preference shares (note 6) | 0.1 | 0.1 |
| Proposed for approval at the Annual General Meeting | ||
Final dividend for 2024: 11.12p (2023: 10.0p) | 6.5 | 6.1 |
| Group and Company | ||||
| IT Development | Group | Company | ||
| Goodwill | costs | Total | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 26 March 2022 | 31.8 | 3.0 | 34.8 | 6.6 |
At 1 April 2023 | 31.8 | 3.0 | 34.8 | 6.6 |
At 30 March 2024 | 31.8 | 3.0 | 34.8 | 6.6 |
| Amortisation and impairment | ||||
At 26 March 2022 | 5.1 | 0.2 | 5.3 | 0.4 |
Provided during the year | – | 0.5 | 0.5 | 0.5 |
At 1 April 2023 | 5.1 | 0.7 | 5.8 | 0.9 |
Provided during the year | – | 0.4 | 0.4 | 0.4 |
At 30 March 2024 | 5.1 | 1.1 | 6.2 | 1.3 |
Net book value at 30 March 2024 | 26.7 | 1.9 | 28.6 | 5.3 |
Net book value at 1 April 2023 | 26.7 | 2.3 | 29.0 | 5.7 |
Net book value at 26 March 2022 | 26.7 | 2.8 | 29.5 | 6.2 |
2024 | 2023 | |||
| Managed | Tenanted | Total | ||
| Goodwill is allocated to CGUs as follows: | £m | £m | £m | £m |
Gales estate | 9.1 | 13.6 | 22.7 | 22.7 |
Jacomb Guinness estate | 0.6 | – | 0.6 | 0.6 |
Bel & The Dragon | 1.0 | – | 1.0 | 1.0 |
Cotswold Inns & Hotels | 2.4 | – | 2.4 | 2.4 |
13.1 | 13.6 | 26.7 | 26.7 |
| Land & | |||||
| buildings – | |||||
| Land & | owned & | Plant, | |||
| buildings – | acting as | machinery & | Fixtures & | ||
| owned & used | lessor | vehicles | fittings | Total | |
| Group | £m | £m | £m | £m | £m |
| Cost | |||||
At 26 March 2022 | 493.6 | 109.6 | 6.3 | 179.5 | 789.0 |
Additions | 12.0 | 2.3 | – | 15.7 | 30.0 |
Disposals | (1.4) | (0.3) | – | (6.6) | (8.3) |
Transfer to assets held for sale (note 19) | (7.8) | – | – | (1.4) | (9.2) |
At 1 April 2023 | 496.4 | 111. 6 | 6.3 | 187.2 | 801.5 |
Additions | 7. 7 | 5.2 | – | 14.1 | 27.0 |
Disposals | (0.1) | (0.1) | – | (2.8) | (3.0) |
Transfer of use 1 | (30.2) | 30.2 | – | – | – |
Transfer to assets held for sale (note 19) | (1.4) | – | – | (0.3) | (1.7) |
At 30 March 2024 | 472.4 | 146.9 | 6.3 | 198.2 | 823.8 |
| Depreciation and impairment | |||||
At 26 March 2022 | 54.9 | 10.3 | 1.7 | 129.4 | 196.3 |
Provided during the year | 4.8 | 1.0 | – | 13.3 | 19.1 |
Disposals | (0.8) | – | – | (6.3) | (7.1) |
Impairment loss (note 13) | 13.4 | – | – | – | 13.4 |
Transfer to assets held for sale (note 19) | (2.3) | – | – | (1.2) | (3.5) |
At 1 April 2023 | 70.0 | 11. 3 | 1.7 | 135.2 | 218.2 |
Provided during the year | 4.9 | 1. 7 | – | 13.1 | 19.7 |
Disposals | – | – | – | (2.7) | (2.7) |
| Transfer of use | (4.8) | 4.8 | – | – | – |
Impairment loss net of reversal (note 13) | 3.8 | 3.2 | – | – | 7. 0 |
Transfer to assets held for sale (note 19) | (0.1) | – | – | (0.2) | (0.3) |
At 30 March 2024 | 73.8 | 21.0 | 1.7 | 145.4 | 241.9 |
Net book value at 30 March 2024 | 398.6 | 125.9 | 4.6 | 52.8 | 581.9 |
Net book value at 1 April 2023 | 426.4 | 100.3 | 4.6 | 52.0 | 583.3 |
Net book value at 26 March 2022 | 438.7 | 99.3 | 4.6 | 50.1 | 592.7 |
| Land & | |||||
| Land & | buildings – | ||||
| buildings | owned & | Plant, | |||
| – owned & | acting as | machinery & | Fixtures & | ||
| used | lessor | vehicles | fittings | Total | |
| Company | £m | £m | £m | £m | £m |
| Cost | |||||
At 26 March 2022 | 490.1 | 109.6 | 4.8 | 179.1 | 783.6 |
Additions | 12.0 | 2.3 | – | 15.7 | 30.0 |
Disposals | (1.4) | (0.3) | – | (6.6) | (8.3) |
Transfer to assets held for sale (note 19) | (7.8) | – | – | (1.4) | (9.2) |
At 1 April 2023 | 492.9 | 111. 6 | 4.8 | 186.8 | 796.1 |
Additions | 7. 7 | 5.2 | – | 14.1 | 27.0 |
Disposals | (0.1) | (0.1) | – | (2.8) | (3.0) |
Transfer of use 1 | (30.2) | 30.2 | – | – | – |
Transfer to assets held for sale (note 19) | (1.4) | – | – | (0.3) | (1.7) |
At 30 March 2024 | 468.9 | 146.9 | 4.8 | 197.8 | 818.4 |
| Depreciation and impairment | |||||
At 26 March 2022 | 50.7 | 10.3 | 2.5 | 127.4 | 190.9 |
Provided during the year | 4.8 | 1.0 | – | 13.3 | 19.1 |
Disposals | (0.8) | – | – | (6.3) | (7.1) |
Impairment loss | 13.4 | – | – | – | 13.4 |
Transfer to assets held for sale (note 19) | (2.3) | – | – | (1.2) | (3.5) |
At 1 April 2023 | 65.8 | 11. 3 | 2.5 | 133.2 | 212.8 |
Provided during the year | 4.9 | 1. 7 | – | 13.1 | 19.7 |
Disposals | – | – | – | (2.7) | (2.7) |
| Transfer of use | (4.8) | 4.8 | – | – | – |
Impairment loss | 3.8 | 3.2 | – | – | 7. 0 |
Transfer to assets held for sale (note 19) | (0.1) | – | – | (0.2) | (0.3) |
At 30 March 2024 | 69.6 | 21.0 | 2.5 | 143.4 | 236.5 |
Net book value at 30 March 2024 | 399.3 | 125.9 | 2.3 | 54.4 | 581.9 |
Net book value at 1 April 2023 | 427.1 | 100.3 | 2.3 | 53.6 | 583.3 |
Net book value at 26 March 2022 | 439.4 | 99.3 | 2.3 | 51.7 | 592.7 |
| Group and | |
| Company | |
| freehold and | |
| leasehold | |
| properties | |
| £m | |
Cost at 26 March 2022 | 1.7 |
Disposals | (0.1) |
At 1 April 2023 | 1.6 |
At 30 March 2024 | 1.6 |
Depreciation and impairment at 26 March 2022 | 0.1 |
At 1 April 2023 | 0.1 |
At 30 March 2024 | 0.1 |
Net book value at 30 March 2024 | 1.5 |
Net book value at 1 April 2023 | 1.5 |
Net book value at 26 March 2022 | 1. 6 |
Fair value at 30 March 2024 | 6.7 |
Fair value at 1 April 2023 | 6.7 |
Fair value at 26 March 2022 | 8.4 |
| 2024 | 2023 | |
| Group and Company | £m | £m |
Rental income | 0.3 | 0.3 |
Direct operating expenses | (0.1) | – |
| 2024 | 2023 | |
| Group | £m | £m |
| Impairment losses | ||
Property, plant and equipment | 9.1 | 13.4 |
Right-of-use assets | 1.3 | 0.5 |
Assets held for sale | – | 0.4 |
Impairment reversals – Property, plant and equipment | (2.1) | – |
Total net impairment charge | 8.3 | 14.3 |
| 2024 | 2023 | |
| Company | £m | £m |
| Impairment losses | ||
Property, plant and equipment | 9.1 | 13.4 |
Right-of-use assets | 1.1 | 0.5 |
Assets held for sale | – | 0.4 |
| Investment in subsidiary | 0.7 | – |
Impairment reversals – Property, plant and equipment | (2.1) | – |
Total net impairment charge | 8.8 | 14.3 |
| 2024 | 2023 | |
| Impact on impairment of assets at risk – increase/(decrease) | £m | £m |
Increase discount rate by 1.5% | 20.0 | 24.7 |
Decrease discount rate by 1.5% | (14.1) | (15.8) |
Increase growth rate by 0.5% | (4.9) | (5.3) |
Decrease growth rate by 0.5% | 5.8 | 6.7 |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| Group and Company | £m | £m | £m | £m |
Interest rate cap and collar | 0.1 | 0.1 | 0.1 | 0.1 |
Total financial assets within non-current assets | 0.1 | 0.1 | 0.1 | 0.1 |
| Cost | Provision | Net book value | |
| Company | £m | £m | £m |
At 26 March 2022 | 120.8 | (11.7) | 109.1 |
Impairment | – | (0.4) | (0.4) |
At 1 April 2023 | 120.8 | (12.1) | 108.7 |
Impairment | – | (0.7) | (0.7) |
At 30 March 2024 | 120.8 | (12.8) | 108.0 |
Principal subsidiary undertakings | Holding | Proportion held | Nature of business | |
Griffin Catering Services Limited | £1 ordinary shares | 100% (indirect) | Managed houses service company | |
George Gale and Company Limited | £1 ordinary shares | 100% | Non-trading subsidiary | |
25p ‘A’ ordinary shares | 100% | |||
£10 preference shares | 100% | |||
F.S.T. Trustee Limited | £1 ordinary shares | 100% | Non-trading subsidiary | |
Fuller Smith & Turner Estates Limited | £1 ordinary shares | 100% | Non-trading subsidiary | |
Ringwoods Limited | £1 ordinary shares | 100% | Non-trading subsidiary | |
Griffin Inns LTD. | £1 ordinary shares | 100% | Non-trading subsidiary | |
Jacomb Guinness Limited | £1 ordinary shares | 100% | Non-trading subsidiary | |
45 Woodfield Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
Grand Canal Trading Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
B & D Country Inns I Limited | £1 ordinary shares | 100% | Holding company | |
B & D Country Inns II Limited | £1 ordinary shares | 100% | Holding company | |
B & D (Cookham) Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
B & D (Farnham) Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
B & D (Kingsclere) Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
B & D (Odiham) Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
B & D (Reading) Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
B & D (Win) Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary | |
RSH 200 | Limited | £1 ordinary shares | 100% | Holding company |
Cotswold Inns and Hotels Limited | £1 ordinary shares | 100% (indirect) | Non-trading subsidiary |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| Group and Company | £m | £m | £m | £m |
| Right-of-use assets | ||||
Properties | 58.6 | 66.2 | 58.5 | 65.8 |
Equipment | 0.1 | 0.2 | 0.1 | 0.2 |
58.7 | 66.4 | 58.6 | 66.0 | |
| Lease liabilities | ||||
Current | 4.4 | 4.8 | 4.3 | 4.7 |
Non-current | 61.5 | 67.0 | 61.2 | 66.6 |
65.9 | 71.8 | 65.5 | 71.3 |
| Property | Equipment | Vehicles | Total | |
| Group | £m | £m | £m | £m |
Net carrying value as at 26 March 2022 | 73.1 | 0.6 | 0.1 | 73.8 |
Disposals | (1.0) | – | – | (1.0) |
| Lease amendments | 1.3 | – | (0.1) | 1.2 |
Depreciation | (6.7) | (0.4) | – | (7.1) |
Impairment | (0.5) | – | – | (0.5) |
Net carrying value as at 1 April 2023 | 66.2 | 0.2 | – | 66.4 |
| Lease amendments | (0.2) | – | – | (0.2) |
Depreciation | (6.1) | (0.1) | – | (6.2) |
Impairment | (1.3) | – | – | (1.3) |
Net carrying value as at 30 March 2024 | 58.6 | 0.1 | – | 58.7 |
| Property | Equipment | Vehicles | Total | |
| Company | £m | £m | £m | £m |
Net carrying value as at 26 March 2022 | 72.6 | 0.6 | 0.1 | 73.3 |
Disposals | (1.0) | – | – | (1.0) |
| Lease amendments | 1.3 | – | (0.1) | 1.2 |
Depreciation | (6.6) | (0.4) | – | (7.0) |
Impairment | (0.5) | – | – | (0.5) |
Net carrying value as at 1 April 2023 | 65.8 | 0.2 | – | 66.0 |
| Lease amendments | (0.2) | – | – | (0.2) |
Depreciation | (6.0) | (0.1) | – | (6.1) |
Impairment | (1.1) | – | – | (1.1) |
Net carrying value as at 30 March 2024 | 58.5 | 0.1 | – | 58.6 |
| Group | Company | |
| £m | £m | |
Net carrying value as at 26 March 2022 | 80.7 | 79.3 |
Disposal | (3.1) | (2.3) |
| Lease amendments | 1.2 | 1.2 |
Accretion of interest | 2.9 | 2.9 |
Payments | (9.9) | (9.8) |
Net carrying value as at 1 April 2023 | 71.8 | 71.3 |
| Lease amendments | (0.3) | (0.2) |
Accretion of interest | 3.1 | 3.1 |
Payments | (8.7) | (8.7) |
Net carrying value as at 30 March 2024 | 65.9 | 65.5 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March 2024 | 1 April 2023 | |
| Group | £m | £m |
| Depreciation charge on right-of-use assets | ||
Properties | 6.1 | 6.7 |
Equipment | 0.1 | 0.4 |
6.2 | 7. 1 | |
| Interest charge on right-of-use assets | ||
Interest expense (included in finance cost) | 3.1 | 2.9 |
Expense relating to short-term leases and low value assets (included in operating costs) | 0.3 | 0.2 |
Expense relating to variable lease payments not included in lease liabilities (included in operating costs) | 3.9 | 3.5 |
Impairment of right-of-use assets | 1.3 | 0.5 |
Income from sub-leasing right-of-use assets | (0.2) | (0.2) |
8.4 | 6.9 |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| Group and Company | £m | £m | £m | £m |
Stock at retail outlets | 4.0 | 4.2 | 4.0 | 4.2 |
| 2024 | 2023 | |
| Group | £m | £m |
Trade receivables | 2.1 | 1. 6 |
Other receivables | 1.7 | 1.4 |
Prepayments and accrued income | 4.6 | 7. 2 |
8.4 | 10.2 |
| 2024 | 2023 | |
| Company | £m | £m |
Trade receivables | 2.1 | 1. 6 |
Other receivables | 1.7 | 1.4 |
Prepayments and accrued income | 4.6 | 7. 2 |
8.4 | 10.2 |
| 2024 | 2023 | |
| Group and Company | £m | £m |
Opening balance | 0.8 | 0.9 |
Amounts released for balances written off during the year | – | (0.1) |
Closing balance | 0.8 | 0.8 |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Current | 1.5 | 1.1 | 1.5 | 1.1 |
Overdue up to 30 days | 0.4 | 0.5 | 0.4 | 0.5 |
Overdue between 30 and 60 days | 0.1 | 0.1 | 0.1 | 0.1 |
Overdue between 60 and 90 days | – | – | – | – |
Overdue more than 90 days | 0.9 | 0.7 | 0.9 | 0.7 |
Trade receivables before loss allowance | 2.9 | 2.4 | 2.9 | 2.4 |
Less provision | (0.8) | (0.8) | (0.8) | (0.8) |
Trade receivables net of loss allowance | 2.1 | 1. 6 | 2.1 | 1. 6 |
| Group | Company | |
| Group and Company | £m | £m |
Assets held for sale as at 1 April 2023 | 7. 0 | 7. 0 |
Assets transferred from property, plant and equipment | 1.4 | 1.4 |
Assets held for sale as at 30 March 2024 | 8.4 | 8.4 |
| 2024 | 2023 | |
| £m | £m | |
Trade payables | 19.2 | 19.0 |
Other tax and social security | 4.6 | 4.7 |
Other payables | 8.7 | 7. 6 |
Accruals | 23.9 | 19.9 |
Contract liabilities | 3.3 | 3.4 |
59.7 | 54.6 |
| 2024 | 2023 | |
| Company | £m | £m |
Trade payables | 19.2 | 19.0 |
Amounts due to subsidiary undertakings | 153.2 | 143.1 |
Other tax and social security | 4.6 | 4.7 |
Other payables | 8.7 | 7. 6 |
Accruals | 23.8 | 19.9 |
Contract liabilities | 3.3 | 3.4 |
212.8 | 197.7 |
| Group | Group | Company | Company | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Cash at bank and in hand | 12.2 | 14.1 | 12.2 | 14.1 |
| Company | Company | |||
| 2023 | 2024 | 2023 | ||
| £m | £m | £m | ||
Bank loans | 123.8 | 119.4 | 123.8 | 119.4 |
Debenture stock | 19.9 | 25.9 | 19.9 | 25.9 |
Preference shares | 1.6 | 1.6 | 1.6 | 1. 6 |
Total borrowings | 145.3 | 146.9 | 145.3 | 146.9 |
| Analysed as: | ||||
Borrowings within current liabilities | – | 6.0 | – | 6.0 |
Borrowings within non-current liabilities | 145.3 | 140.9 | 145.3 | 140.9 |
145.3 | 146.9 | 145.3 | 146.9 |
| 2024 | 2023 | |
| £m | £m | |
In the third to fifth year inclusive | 125.0 | 120.5 |
Less: bank loan arrangement fees | (1.2) | (1.1) |
Non-current liabilities | 123.8 | 119.4 |
| 2024 | 2023 | |
| £m | £m | |
On demand or within one year – 10.70% 1st Mortgage Debenture Stock 2023 | – | 6.0 |
Current liabilities | – | 6.0 |
In the third to fifth year inclusive – 6.875% Debenture Stock 2028 (1st floating charge) | 20.0 | – |
In greater than five years – 6.875% Debenture Stock 2028 (1st floating charge) | – | 20.0 |
Less: discount on issue | (0.1) | (0.1) |
Non-current liabilities | 19.9 | 19.9 |
| At | At | |||
| 1 April | 30 March | |||
| 2023 | Cash flows | Non-cash | 2024 | |
| 52 weeks ended 30 March 2024 | £m | £m | £m | £m |
| Cash and cash equivalents: | ||||
Cash and short-term deposits | 14.1 | (1.9) | – | 12.2 |
14.1 | (1.9) | – | 12.2 | |
| Financial liabilities: | ||||
Lease liabilities | (71.8) | 8.7 | (2.8) | (65.9) |
(71.8) | 8.7 | (2.8) | (65.9) | |
| Debt: | ||||
| Bank loans | (119.4) | (4.1) | (0.3) | (123.8) |
Debenture stock | (25.9) | 6.0 | – | (19.9) |
Preference shares | (1.6) | – | – | (1.6) |
Total borrowings | (146.9) | 1.9 | (0.3) | (145.3) |
Net debt | (204.6) | 8.7 | (3.1) | (199.0) |
| At | At | |||
| 26 March | 1 April | |||
| 2022 | Cash flows | Non-cash 1 | 2023 | |
| 53 weeks ended 1 April 2023 | £m | £m | £m | £m |
| Cash and cash equivalents: | ||||
Cash and short-term deposits | 15.6 | (1.5) | – | 14.1 |
15.6 | (1.5) | – | 14.1 | |
| Financial liabilities: | ||||
Lease liabilities | (80.7) | 11. 9 | (3.0) | (71.8) |
(80.7) | 11. 9 | (3.0) | (71.8) | |
| Debt: | ||||
| Bank loans | (120.0) | 1.5 | (0.9) | (119.4) |
Debenture stock | (25.9) | – | – | (25.9) |
Preference shares | (1.6) | – | – | (1.6) |
Total borrowings | (147.5) | 1.5 | (0.9) | (146.9) |
Net debt | (212.6) | 11. 9 | (3.9) | (204.6) |
| At | At | |||
| 1 April | 30 March | |||
| 2023 | Cash flows | Non-cash | 2024 | |
| 52 weeks ended 30 March 2024 | £m | £m | £m | £m |
| Cash and cash equivalents: | ||||
Cash and short-term deposits | 14.1 | (1.9) | – | 12.2 |
14.1 | (1.9) | – | 12.2 | |
| Financial liabilities: | ||||
Lease liabilities | (71.3) | 8.7 | (2.9) | (65.5) |
(71.3) | 8.7 | (2.9) | (65.5) | |
| Debt: | ||||
| Bank loans | (119.4) | (4.1) | (0.3) | (123.8) |
Debenture stock | (25.9) | 6.0 | – | (19.9) |
Preference shares | (1.6) | – | – | (1.6) |
Total borrowings | (146.9) | 1.9 | (0.3) | (145.3) |
Net debt | (204.1) | 8.7 | (3.2) | (198.6) |
| At | At | |||
| 26 March | 1 April | |||
| 2022 | Cash flows | Non-cash | 2023 | |
| 53 weeks ended 1 April 2023 | £m | £m | £m | £m |
| Cash and cash equivalents: | ||||
Cash and short-term deposits | 15.6 | (1.5) | – | 14.1 |
15.6 | (1.5) | – | 14.1 | |
| Financial liabilities: | ||||
Lease liabilities | (79.3) | 11. 4 | (3.4) | (71.3) |
(79.3) | 11. 4 | (3.4) | (71.3) | |
| Debt: | ||||
| Bank loans | (120.0) | 1.5 | (0.9) | (119.4) |
Debenture stock | (25.9) | – | – | (25.9) |
Preference shares | (1.6) | – | – | (1.6) |
Total borrowings | (147.5) | 1.5 | (0.9) | (146.9) |
Net debt | (211.2) | 11. 4 | (4.3) | (204.1) |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March 2024 | 1 April 2023 | |
| Group and Company | £m | £m |
| Total amounts (credited)/charged in respect of pensions in the year | ||
| (Credited)/charged to Income Statement: | ||
Defined benefit scheme – net finance credit – separately disclosed items | (0.7) | (0.5) |
Defined contribution schemes and NEST – total operating charge | 2.2 | 2.2 |
1.5 | 1.7 | |
| Charge to equity: | ||
Defined benefit schemes – net actuarial losses | 0.3 | 2.5 |
Total pension charge | 1.8 | 4.2 |
| 2024 | 2023 | |
| Mortality assumptions | Years | Years |
Current pensioners (at 65) – males | 21.4 | 22.0 |
Current pensioners (at 65) – females | 23.8 | 24.2 |
Future pensioners (at 65) – males | 22.7 | 23.3 |
Future pensioners (at 65) – females | 25.2 | 25.6 |
Key financial assumptions used in the valuation of the Scheme | 2024 | 2023 |
Rate of increase in pensions in payment | 3.05% | 3.20% |
Discount rate | 4.85% | 4.75% |
Inflation assumption – RPI | 3.10% | 3.20% |
Inflation assumption – CPI (pre-2030/post-2030) | 2.20%/3.10% | 2.3%/3.2% |
| 2024 | 2023 | |
| Impact on Scheme liabilities – increase/(decrease) | £m | £m |
Increase discount rate by 0.1% | (1.1) | (1.2) |
| Increase inflation assumption by 0.1% | 0.7 | 0.1 |
Increase life expectancies by 1 year | 4.0 | 3.9 |
| At 30 March | At 1 April | |
| 2024 | 2023 | |
| Assets in the Scheme | £m | £m |
Corporate bonds | 46.0 | 56.4 |
Index linked debt instruments | 31.6 | 28.7 |
Overseas equities | 8.0 | 6.6 |
| Alternatives | 20.8 | 19.0 |
Cash | 3.6 | 0.3 |
Annuities | 2.3 | 2.4 |
Total market value of assets | 112.3 | 113.4 |
| 2023 | ||
| £m | £m | |
Fair value of Scheme assets | 112.3 | 113.4 |
Present value of Scheme liabilities | (95.0) | (98.8) |
Surplus in the Scheme | 1 7. 3 | 14.6 |
| Defined benefit obligation Fair value of Scheme assets Net defined benefit surplus | ||||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Balance at beginning of the year | (98.8) | (129.6) | 113.4 | 143.9 | 14.6 | 14.3 |
| Included in profit and loss | ||||||
Net interest cost | (4.6) | (3.9) | 5.3 | 4.4 | 0.7 | 0.5 |
(4.6) | (3.9) | 5.3 | 4.4 | 0.7 | 0.5 | |
Included in other comprehensive income | ||||||
| Actuarial gains/(losses) relating to: | ||||||
Actual return less expected return on Scheme’s assets | – | – | (4.0) | (32.0) | (4.0) | (32.0) |
Experience gains/(losses) arising on Scheme liabilities | 3.7 | 29.5 | – | – | 3.7 | 29.5 |
3.7 | 29.5 | (4.0) | (32.0) | (0.3) | (2.5) | |
Other Employee contributions | – | – | 2.6 | 2.3 | 2.6 | 2.3 |
Benefits paid | 4.7 | 5.2 | (4.7) | (5.2) | – | – |
Administration expenses | – | – | (0.3) | – | (0.3) | – |
4.7 | 5.2 | (2.4) | (2.9) | 2.3 | 2.3 | |
Balance at end of the year | (95.0) | (98.8) | 112.3 | 113.4 | 1 7. 3 | 14.6 |
| First 6% | Second 8% | ||
| cumulative | cumulative | ||
| preference | preference | ||
| share of | share of | ||
| Authorised, issued and fully paid share capital | £1 each | £1 each | Total |
| Number authorised and in issue: | Number 000’s | Number 000’s | Number 000’s |
At 30 March 2024 and 1 April 2023 | 400 | 1,200 | 1,600 |
Monetary amount: | £m | £m | £m |
At 30 March 2024 and 1 April 2023 | 0.4 | 1.2 | 1.6 |
| Legal claims | ||
| 2024 | 2023 | |
| Group and Company | £m | £m |
Balance at the beginning of the year | 0.5 | 0.5 |
Arising during the year | 0.3 | – |
Balance at the end of the year | 0.8 | 0.5 |
| 2024 | 2023 | |
| £m | £m | |
Due within one year | 0.8 | 0.5 |
Due in more than one year | – | – |
0.8 | 0.5 |
| 2024 | 2023 | |
| Group | £m | £m |
Ordinary share capital | 25.4 | 25.4 |
Share premium | 53.2 | 53.2 |
Capital redemption reserve | 3.7 | 3.7 |
Hedging reserve | – | – |
Retained earnings | 381.9 | 381.6 |
Preference shares | 1.6 | 1.6 |
465.8 | 465.5 |
| 2024 | 2023 | |
| Company | £m | £m |
Ordinary share capital | 25.4 | 25.4 |
Share premium | 53.2 | 53.2 |
Capital redemption reserve | 3.7 | 3.7 |
Hedging reserve | – | – |
Merger reserve | (1.6) | (1.6) |
Retained earnings | 316.0 | 325.6 |
Preference shares | 1.6 | 1.6 |
398.3 | 407.9 |
| 2024 | 2023 | |
| £m | £m | |
| Non-current assets | ||
Derivative financial instruments used for hedging | 0.1 | 0.1 |
Total current assets | 0.1 | 0.1 |
| Current assets | ||
Trade and other receivables in scope of IFRS 9 | 2.1 | 1.6 |
Total current assets | 2.1 | 1. 6 |
Total financial assets | 2.2 | 1. 7 |
| Current liabilities | ||
| Financial liabilities at amortised cost: | ||
Trade and other payables in scope of IFRS 9 | 23.3 | 22.9 |
Lease liabilities | 4.4 | 4.8 |
Loans | – | 6.0 |
Total carried at amortised cost | 27.7 | 33.7 |
Total current liabilities | 27.7 | 33.7 |
| Non-current liabilities | ||
| Financial liabilities at amortised cost: | ||
Lease liabilities | 61.5 | 67.0 |
Loans and debenture stock | 143.7 | 139.3 |
Preference shares | 1.6 | 1.6 |
Total carried at amortised cost | 206.8 | 207.9 |
Total non-current liabilities | 206.8 | 207.9 |
Total financial liabilities | 234.5 | 241.6 |
| 2024 | 2023 | |
| Company | £m | £m |
| Non-current assets | ||
Derivative financial instruments used for hedging | 0.1 | 0.1 |
Total non-current assets | 0.1 | 0.1 |
| Current assets | ||
Trade and other receivables in scope of IFRS 9 | 2.1 | 1.6 |
Total current assets | 2.1 | 1. 6 |
Total financial assets | 2.2 | 1. 7 |
| Current liabilities | ||
| Financial liabilities at amortised cost: | ||
Trade and other payables in scope of IFRS 9 | 176.5 | 166.0 |
Lease liabilities | 4.3 | 4.7 |
Loans | – | 6.0 |
Total carried at amortised cost | 180.8 | 176.7 |
Total current liabilities | 180.8 | 176.7 |
| Non-current liabilities | ||
| Financial liabilities at amortised cost: | ||
Lease liabilities | 61.2 | 66.6 |
Loans and debenture stock | 143.7 | 139.3 |
Preference shares | 1.6 | 1.6 |
Total carried at amortised cost | 206.5 | 207.5 |
Total non-current liabilities | 206.5 | 207.5 |
Total financial liabilities | 387.3 | 384.2 |
Group | Company 1 | |||
| 2024 | 2023 | 2024 | 2023 | |
| Impact on post-tax profit and net equity – increase/(decrease) | £m | £m | £m | £m |
Decrease interest rate by 0.5% | 0.7 | 0.8 | 1.2 | 1.3 |
Increase interest rate by 1.0% | (1.1) | (1.5) | (2.1) | (3.6) |
| On | Less than | 3 to 12 | 1 to 5 | 6 to 10 | More than 10 | ||
| demand | 3 months | months | years | years | years | Total | |
| Group at 30 March 2024 | £m | £m | £m | £m | £m | £m | £m |
Interest bearing loans and borrowings | – | 2.9 | 8.7 | 170.2 | – | – | 181.8 |
| Preference shares | – | – | 0.1 | 0.5 | 0.6 | 2.8 | 4.0 |
Trade and other payables | 19.2 | 3.3 | 0.8 | – | – | – | 23.3 |
Lease liabilities | – | 2.1 | 6.3 | 29.0 | 28.0 | 28.3 | 93.7 |
| On | Less than | 3 to 12 | 1 to 5 | 6 to 10 | More than 10 | ||
| demand | 3 months | months | years | years | years | Total | |
| Group at 1 April 2023 | £m | £m | £m | £m | £m | £m | £m |
Interest bearing loans and borrowings | – | 2.7 | 14.1 | 144.1 | – | 20.1 | 181.0 |
| Preference shares | – | – | 0.1 | 0.5 | – | 3.4 | 4.0 |
Trade and other payables | 19.0 | 3.4 | 0.5 | – | – | – | 22.9 |
Lease liabilities | – | 2.0 | 6.1 | 29.3 | 29.5 | 32.3 | 99.2 |
| On | Less than | 3 to 12 | 1 to 5 | 6 to 10 | More than | ||
| demand | 3 months | months | years | years | 10 years | Total | |
| Company at 30 March 2024 | £m | £m | £m | £m | £m | £m | £m |
| Amounts due to subsidiary | |||||||
| undertakings | 153.2 | – | – | – | – | – | 153.2 |
Trade and other payables | 19.2 | 3.3 | 0.8 | – | – | – | 23.3 |
Lease liabilities | – | 2.1 | 6.2 | 28.8 | 28.1 | 28.3 | 93.5 |
| Company at 1 April 2023 | |||||||
| Amounts due to subsidiary | |||||||
| undertakings | 143.1 | – | – | – | – | – | 143.1 |
Trade and other payables | 19.0 | 3.4 | 0.5 | – | – | – | 22.9 |
Lease liabilities | – | 1.9 | 6.0 | 28.9 | 29.5 | 32.3 | 98.6 |
Book value | Fair value | Fair | |||
| 2024 | 2023 | 2024 | 2023 | value | |
Group | £m | £m | £m | £m | Level |
| Financial assets | |||||
Interest rate collar | 0.1 | 0.1 | 0.1 | 0.1 | 3 |
| Financial liabilities | |||||
Fixed rate borrowings | (19.9) | (25.9) | (23.0) | (29.2) | 3 |
Floating rate borrowings | (123.8) | (119.3) | (123.8) | (119.3) | 3 |
Preference shares | (1.6) | (1.6) | (1.6) | (1.6) | 3 |
| Level 1 fair values are valuation techniques where inputs are quoted prices in active markets for identical assets or liabilities. |
| ‘A’ ordinary | ‘C’ ordinary | B’ ordinary | ||
| shares of | shares of | shares of | ||
| 40p each | 40p each | 4p each | Total | |
| Authorised, issued and fully paid | Number | Number | Number | Number |
| Number in issue | 000’s | 000’s | 000’s | 000’s |
At 1 April 2023 | 41,082 | 13,466 | 89,052 | 143,600 |
‘C’ to ‘A’ re-designation | 100 | (100) | – | – |
At 30 March 2024 | 41,182 | 13,366 | 89,052 | 143,600 |
Proportion of total equity shares at 30 March 2024 | 28.7% | 9.3% | 62.0% | 100.0% |
Monetary amount | £m | £m | £m | £m |
At 1 April 2023 | 16.4 | 5.4 | 3.6 | 25.4 |
At 30 March 2024 | 16.5 | 5.3 | 3.6 | 25.4 |
Treasury shares | LTIP ESOT | SIP ESOT | Total | Total | |||||
| ‘A’ ordinary | ‘B’ ordinary | ‘B’ ordinary | ‘C’ ordinary | ‘A’ ordinary | ‘A’ ordinary | ‘B’ ordinary | ‘C’ ordinary | Own | |
| 40p shares | 4p shares | 4p shares | 40p shares | 40p shares | 40p shares | 4p shares | 40p shares | shares | |
| Number | 000’s | 000’s | 000’s | 000’s | 000’s | 000’s | 000’s | 000’s | 000’s |
At 26 March 2022 | 1,263 | 4,328 | 326 | 6 | 5 | 1,268 | 4,654 | 6 | 5,928 |
Share purchased | 1,000 | – | – | – | – | 1,000 | – | – | 1,000 |
Shares released | (11) | – | – | – | – | (11) | – | – | (11) |
At 1 April 2023 | 2,252 | 4,328 | 326 | 6 | 5 | 2,257 | 4,654 | 6 | 6,917 |
Share purchased | 2,018 | – | – | – | – | 2,018 | – | – | 2,018 |
Shares released | (126) | – | – | – | – | (126) | – | – | (126) |
At 30 March 2024 | 4,144 | 4,328 | 326 | 6 | 5 | 4,149 | 4,654 | 6 | 8,809 |
Monetary amount | £m | £m | £m | £m | £m | £m | £m | £m | £m |
At 26 March 2022 | 11. 8 | 4.3 | 0.3 | 0.1 | 0.1 | 11. 9 | 4.6 | 0.1 | 16.6 |
Share purchased | 4.8 | – | – | – | – | 4.8 | – | – | 4.8 |
Shares released | (0.1) | – | – | – | – | (0.1) | – | – | (0.1) |
At 1 April 2023 | 16.5 | 4.3 | 0.3 | 0.1 | 0.1 | 16.6 | 4.6 | 0.1 | 21.3 |
Share purchased | 12.4 | – | – | – | – | 12.4 | – | – | 12.4 |
Shares released | (0.8) | – | – | – | – | (0.8) | – | – | (0.8) |
At 30 March 2024 | 28.1 | 4.3 | 0.3 | 0.1 | 0.1 | 28.2 | 4.6 | 0.1 | 32.9 |
Market value at 30 March 2024 | 24.4 | 2.6 | 1.9 | – | – | 24.5 | 2.7 | – | 27.3 |
| 2024 | 2023 | |||
| Number | 2024 | Number | 2023 | |
| 000’s | WAEP | 000’s | WAEP | |
Outstanding at the beginning of the year | 470 | £4.49 | 474 | £4.70 |
Granted | 136 | £5.25 | 131 | £4.29 |
Forfeited | (54) | £4.68 | (130) | £4.78 |
Expired | (2) | £4.20 | – | – |
Exercised | (126) | £4.35 | (5) | £4.35 |
Outstanding at the end of the year | 424 | £4.74 | 470 | £4.49 |
Exercisable at the end of the year | 13 | n/a | – | n/a |
Weighted average share price for options exercised in the year | £5.81 | £4.79 | ||
| Weighted average contractual life remaining for share options | ||||
outstanding at the year end | 2.7 years | 2.0 years | ||
Weighted average share price for options granted in the year | £6.74 | £5.14 | ||
Weighted average fair value of options granted during the year | £2.85 | £1.98 | ||
| Range of exercise prices for options outstanding at the year end | ||||
– from | £4.19 | £4.19 | ||
– to | £5.43 | £8.12 |
| Number of ‘A’ | Number of ‘A’ | ||
| ordinary shares | ordinary shares | ||
| Exercise price | under option | under option | |
| 40p shares | 2024 | 2023 | |
| Exercisable at | £ | 000’s | 000’s |
November 2023 | 4.35 | 13 | 149 |
February 2025 | 5.43 | 38 | 51 |
November 2025 | 4.35 | 107 | 11 2 |
February 2026 | 4.19 | 80 | 99 |
February 2027 | 5.43 | 22 | 27 |
February 2027 | 5.25 | 11 6 | – |
February 2028 | 4.19 | 32 | 32 |
February 2029 | 5.25 | 16 | – |
424 | 470 |
| Executive Share Option Scheme | ||||
| 2024 | 2023 | |||
| Number | 2024 | Number | 2023 | |
| 000’s | WAEP | 000’s | WAEP | |
Outstanding at the beginning of the year | 185 | £7.46 | 184 | £7.23 |
Granted | 307 | £6.00 | 41 | £6.92 |
Lapsed | (153) | £6.95 | (35) | £10.24 |
| Surrendered | (31) | £6.62 | – | – |
Exercised | – | – | (5) | £5.78 |
Outstanding at the end of the year | 308 | £6.00 | 185 | £7.46 |
Exercisable at the end of the year | – | – | 12 | £9.03 |
Weighted average share price for options exercised in the year | n/a | £6.02 | ||
| Weighted average contractual life remaining for share options | ||||
outstanding at the year end | 9.29 years | 7.61 years | ||
Weighted average share price for options granted in the year | £5.80 | £6.30 | ||
Weighted average fair value of options granted during the year | £1.81 | £1.65 | ||
| Range of exercise prices for options outstanding at the year end | ||||
– from | £6.00 | £6.00 | ||
– to | £6.00 | £10.90 |
| Executive Approved Scheme | |||
| Number of | Number of | ||
| ‘A’ ordinary | ‘A’ ordinary | ||
| shares under | shares under | ||
| Exercise price | option | option | |
| 40p shares | 2024 | 2023 | |
| Exercisable in/between | £ | 000’s | 000’s |
2016 and 2023 | 9.10 | – | 7 |
2017 and 2024 | 9.65 | – | 5 |
2024 and 2031 | 6.92 | – | 137 |
2025 and 2032 | 6.00 | 11 | 36 |
2026 and 2033 | 6.00 | 297 | – |
308 | 185 |
| 2024 | 2024 | 2023 | 2023 | |
| ‘A’ shares | ‘B’ shares | ‘A’ shares | ‘B’ shares | |
| Number | Number | Number | Number | |
| Shares | 000’s | 000’s | 000’s | 000’s |
Outstanding at the beginning of the year | 926 | 2,313 | 782 | 1,954 |
Granted | 297 | 743 | 248 | 620 |
Lapsed | (167) | (418) | (104) | (261) |
Outstanding at the end of the year | 1,056 | 2,638 | 926 | 2,313 |
Weighted average share price for shares vested in the year | n/a | n/a | n/a | n/a |
| For shares outstanding at the year end, the weighted average | ||||
contractual life remaining is | 1.18 years | 1.18 years | 1.52 years | 1.52 years |
Weighted average share price for shares granted in the year | £5.80 | £0.58 | £6.30 | £0.63 |
Weighted average fair value of shares granted during the year | £5.48 | £0.55 | £5.60 | £0.56 |
| 2024 | 2023 | |
| Number | Number | |
| 000’s | 000’s | |
Outstanding at the beginning of the year | 41 | 73 |
Released | (23) | (32) |
Outstanding at the end of the year | 18 | 41 |
Weighted average share price for shares released in the year | £6.26 | £5.18 |
For shares outstanding at the year end, the weighted average contractual life remaining is | 0.22 years | 0.77 years |
Weighted average share price for shares granted during the year | n/a | n/a |
Weighted average fair value of shares granted during the year | n/a | n/a |
LTIP scheme | SAYE | Executive Share Option Scheme | ||||
Fair value inputs | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Dividend yield (%) | 1.9% | 1.9% | 1.7%-2.2% | 2.2% | 1.9% | 1.9% |
Expected share price volatility (%) | n/a | n/a | 38.5%-40.0% | 41.2%-45.6% | 41.1% | 45.1% |
Risk-free interest rate (%) | 4.1% | 1.8% | 4.1% | 3.3% | 4.1% | 1.8% |
Expected life of option/award (years) | 3 years | 3 years | 3 to 5 years | 3 to 5 years | 4 years | 4 years |
Model used | Black Scholes | Black Scholes | Black Scholes | Black Scholes | Black Scholes | Black Scholes |
Investment properties | Property, plant and equipment | |||
| 2024 | 2023 | 2024 | 2023 | |
| Group | £m | £m | £m | £m |
Within one year | 0.3 | 0.3 | 6.4 | 5.7 |
One to two years | 0.2 | 0.2 | 4.6 | 1. 5 |
Two to three years | 0.2 | 0.2 | 3.3 | 1.3 |
Three to four years | 0.1 | 0.1 | 2.2 | 0.4 |
Four to five years | 0.1 | 0.1 | 0.1 | 0.1 |
After five years | 0.3 | 0.5 | 0.4 | 0.5 |
1.2 | 1.4 | 1 7. 0 | 9.5 | |
| Company | ||||
Within one year | 0.3 | 0.3 | 6.4 | 5.7 |
One to two years | 0.2 | 0.2 | 4.6 | 1. 5 |
Two to three years | 0.2 | 0.2 | 3.3 | 1.3 |
Three to four years | 0.1 | 0.1 | 2.2 | 0.4 |
Four to five years | 0.1 | 0.1 | 0.1 | 0.1 |
After five years | 0.3 | 0.5 | 0.4 | 0.5 |
1.2 | 1.4 | 1 7. 0 | 9.5 |
| 2024 | 2023 | |
| £m | £m | |
Capital commitments – authorised, contracted but not provided for | 1.8 | 1.0 |
| 52 weeks | 53 weeks | |
| ended | ended | |
| 30 March | 1 April | |
| 2024 | 2023 (restated) | |
| Compensation of key management personnel (including Directors) | £m | £m |
Short-term employee benefits | 2.8 | 3.5 |
Termination benefits | – | 0.1 |
Post-employment benefits | 0.3 | 0.2 |
3.1 | 3.8 |
| Sales to | Purchases | Interest due | Interest due | Amounts due | Amounts due | |
| related | from related | from related | to related | to related | from related | |
| parties | parties | parties | parties | parties | parties | |
| 52 weeks ended 30 March 2024 | £m | £m | £m | £m | £m | £m |
Subsidiaries | – | 85.6 | – | 10.2 | (153.2) | – |
| Sales to | Purchases | Interest due | Interest due | Amounts due | Amounts due | |
| related | from related | from related | to related | to related | from related | |
| parties | parties | parties | parties | parties | parties | |
| 53 weeks ended 1 April 2023 (restated) | £m | £m | £m | £m | £m | £m |
Subsidiaries | – | 79.5 | – | 6.4 | (143.1) | – |
Company | Company Number | |
Griffin Catering Services Limited | 01577632 | |
Jacomb Guinness Limited | 02934979 | |
George Gale and Company Limited | 00026330 | |
45 Woodfield Limited | 04279254 | |
Grand Canal Trading Limited | 04271734 | |
B & D Country Inns I Limited | 07292333 | |
B & D Country Inns II Limited | 08029280 | |
B & D (Cookham) Limited | 07320065 | |
B & D (Odiham) Limited | 08377459 | |
B & D (Reading) Limited | 07309587 | |
B & D (Win) Limited | 07320245 | |
B & D (Farnham) Limited | 08392963 | |
B & D (Kingsclere) Limited | 08975762 | |
RSH 200 | Limited | 12035987 |
Cotswold Inns & Hotels Limited | 03309179 |
Company | Company Number |
Griffin Inns Ltd. | 00495934 |
Ringwoods Limited | 00178536 |
F.S.T. Trustee Limited | 03163480 |
Fuller Smith & Turner Estates Limited | 01831674 |