52 weeks to 28 June 2026 | 52 weeks to 29 June 2025 | ||||||
| Non- | Non- | ||||||
| Underlying | underlying | Total | Underlying | underlying | Total | ||
| £m | £m | £m | £m | £m | £m | ||
Gross sales 1 | 1, 2 | ||||||
Revenue | 2 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Selling and distribution costs | ( | ( | ( | ( | |||
Administrative expenses | ( | ( | ( | ( | ( | ||
Operating profit/(loss) before depreciation, amortisation and impairment | 3 | ( | |||||
Depreciation | ( | ( | ( | ( | |||
Amortisation | ( | ( | ( | ( | |||
Impairment | ( | ( | ( | ( | |||
Operating profit | 2, 3 | ||||||
Finance income | 5 | ||||||
Finance expenses | 5 | ( | ( | ( | ( | ||
Profit before tax | |||||||
Taxation | 6 | ( | ( | ( | ( | ( | |
Profit for the period | |||||||
Earnings per share | 7 | ||||||
Basic | |||||||
Diluted |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Profit for the period | ||
| Other comprehensive income | ||
| Items that are or may be reclassified subsequently to profit or loss: | ||
Effective portion of changes in fair value of cash flow hedges | ( | |
| Net change in fair value of cash flow hedges reclassified to profit or loss | ||
– recognised in cost of sales | ||
Income tax on items that are or may be reclassified subsequently to profit or loss | ( | |
Other comprehensive income/(expense) for the period, net of income tax | ( | |
Total comprehensive income for the period | ||
Total comprehensive income for the period attributable to owners of the parent |
| 28 June 2026 | 29 June 2025 | ||
| Note | £m | £m | |
| Non-current assets | |||
Property, plant and equipment | 8 | ||
Right of use assets | 8, 9 | ||
Intangible assets | 10 | ||
Other financial assets | 12 | ||
Deferred tax assets | 13 | ||
| Current assets | |||
Inventories | 14 | ||
Other financial assets | 12 | ||
Trade and other receivables | 15 | ||
Current tax assets | |||
Cash and cash equivalents (excluding bank overdrafts) | |||
Total assets | |||
| Current liabilities | |||
Bank overdraft | ( | ( | |
Trade payables and other liabilities | 16 | ( | ( |
Lease liabilities | 9 | ( | ( |
Provisions | 20 | ( | ( |
Other financial liabilities | 17 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Interest bearing loans and borrowings | 18 | ( | ( |
Lease liabilities | 9 | ( | ( |
Provisions | 20 | ( | ( |
Other financial liabilities | 17 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity attributable to owners of the Company | |||
Share capital | 22 | ||
Share premium | 22 | ||
Merger reserve | 22 | ||
Capital redemption reserve | 22 | ||
Treasury shares | 22 | ( | |
Employee Benefit Trust shares | 22 | ( | ( |
Cash flow hedging reserve | 22 | ( | |
Retained earnings | ( | ( | |
Total equity |
| Capital | Employee | Cash flow | |||||||
| Share | Share | Merger | redemption | Treasury | Benefit Trust | hedging | Retained | Total | |
| capital | premium | reserve | reserve | shares | shares | reserve | earnings | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 30 June 2024 | ( | ( | ( | ( | |||||
Profit for the year | |||||||||
Other comprehensive income/(expense) | ( | ( | |||||||
Total comprehensive income for the year | ( | ||||||||
Employee Benefit Trust shares issued | ( | ||||||||
Share based payments | |||||||||
Tax recognised directly in equity | |||||||||
Balance at 29 June 2025 | ( | ( | ( | ( | |||||
Profit for the year | |||||||||
Other comprehensive income/(expense) | ( | ||||||||
Total comprehensive income for the year | |||||||||
Dividends | ( | ( | |||||||
Employee Benefit Trust shares issued | ( | ||||||||
Purchase of EBT shares | ( | ( | |||||||
Transfer of shares | ( | ||||||||
Share based payments | |||||||||
Settlement of shared based payments | ( | ( | |||||||
Tax recognised directly in equity | ( | ( | |||||||
Balance at | ( | ( |
| 52 weeks to | 52 weeks to | ||
| 28 June 2026 | 29 June 2025 | ||
| Note | £m | £m | |
Net cash from operating activities | 26 | ||
| Investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Interest received | |||
Acquisition of property, plant and equipment | 8 | ( | ( |
Acquisition of PPE – right of use asset | ( | ( | |
Acquisition of other intangible assets | 10 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Interest paid | ( | ( | |
Interest paid on lease liabilities | 9 | ( | ( |
Payment of lease liabilities | 9 | ( | ( |
Net repayment of senior revolving credit facility | 27 | ( | ( |
Purchase of shares by Employee Benefit Trust | ( | ||
Proceeds from sale of own shares | |||
Ordinary dividends paid | ( | ||
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | 27 | ( | |
Cash and cash equivalents at beginning of period | 27 | ||
Cash and cash equivalents (including bank overdraft) at end of period | 27 |
External gross sales | Inter-segment sales | Total gross sales | ||||
| 52 weeks to | 52 weeks to | 52 weeks to | 52 weeks to | 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | 28 June 2026 | 29 June 2025 | 28 June 2026 | 29 June 2025 | |
| £m | £m | £m | £m | £m | £m | |
DFS | 1,113.6 | 1,091.3 | — | — | 1,113.6 | 1,091.3 |
Sofology | 305.7 | 297.0 | — | — | 305.7 | 297.0 |
Other segments | 0.8 | — | 200.6 | 195.5 | 201.4 | 195.5 |
Eliminations | — | — | (200.6) | (195.5) | (200.6) | (195.5) |
Gross sales | 1,420.1 | 1,388.3 | — | — | 1,420.1 | 1,388.3 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Total segments gross sales | 1,420.1 | 1,388.3 |
Value added and other sales taxes | (231.8) | (222.5) |
Customer credit subsidy | (102.5) | (108.8) |
Cost of aftercare products | (28.3) | (26.7) |
Revenue | 1,057.5 | 1,030.3 |
| Of which: | ||
Furniture sales | 1,006.6 | 977.5 |
Commission on sales of aftercare products | 50.9 | 52.8 |
Revenue | 1,057.5 | 1,030.3 |
| DFS | Sofology | Other segments | Eliminations | Total | |
| £m | £m | £m | £m | £m | |
Revenue | 823.9 | 232.8 | 201.4 | (200.6) | 1,057.5 |
Cost of sales | (379.4) | (98.6) | (52.7) | 87.2 | (443.5) |
Gross profit | 444.5 | 134.2 | 148.7 | (113.4) | 614.0 |
| Selling and distribution | |||||
| costs (excluding | |||||
property costs) | (242.3) | (68.7) | (118.9) | 84.2 | (345.7) |
| Brand contribution | |||||
(segment profit) | 202.2 | 65.5 | 29.8 | (29.2) | 268.3 |
Property costs | (31.0) | ||||
| Underlying | |||||
administrative expenses | (74.4) | ||||
Underlying EBITDA | 162.9 |
| DFS | Sofology | Other segments | Eliminations | Total | |
| £m | £m | £m | £m | £m | |
Revenue | 804.6 | 225.7 | 195.5 | (195.5) | 1,030.3 |
Cost of sales | (383.1) | (98.1) | (48.5) | 81.1 | (448.6) |
Gross profit | 421.5 | 127.6 | 147.0 | (114.4) | 581.7 |
| Selling and distribution | |||||
| costs (excluding | |||||
property costs) | (234.8) | (62.0) | (109.8) | 84.6 | (322.0) |
| Brand contribution | |||||
(segment profit) | 186.7 | 65.6 | 37.2 | (29.8) | 259.7 |
Property costs | (31.2) | ||||
| Underlying | |||||
administrative expenses | (71.3) | ||||
Underlying EBITDA | 157.2 |
| 52 weeks to | 52 weeks to | ||
| 28 June 2026 | 29 June 2025 | ||
| Note | £m | £m | |
Underlying EBITDA | 162.9 | 157.2 | |
Non-underlying administrative expenses | 3 | 0.2 | (0.6) |
Depreciation, amortisation and impairments | (87.9) | (85.5) | |
Operating profit | 75.2 | 71.1 | |
Finance income | 0.7 | 0.4 | |
Finance expenses | (32.2) | (38.6) | |
Profit before tax | 43.7 | 32.9 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
United Kingdom | 1,038.7 | 1,012.2 |
Republic of Ireland | 18.8 | 18.1 |
Total revenue | 1,057.5 | 1,030.3 |
| Depreciation, amortisation | ||||
| Additions to non-current assets | and impairment | |||
| 52 weeks to | 52 weeks to | 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | 28 June 2026 | 29 June 2025 | |
| £m | £m | £m | £m | |
DFS | 27.8 | 20.6 | 65.2 | 61.3 |
Sofology | 8.0 | 4.2 | 17.5 | 18.3 |
Other segments | 5.0 | 3.5 | 5.2 | 5.9 |
Total Group | 40.8 | 28.3 | 87.9 | 85.5 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Net foreign exchange losses/(gains) | 3.0 | (1.6) |
Depreciation on tangible assets (including depreciation on right of use assets) | 74.4 | 71.2 |
Amortisation of intangible assets | 13.3 | 13.0 |
Impairments | 0.2 | 1.3 |
Net loss on disposal of property, plant and equipment | 0.8 | 0.3 |
Net gain on disposal of right of use assets | (1.4) | (0.8) |
Cost of inventories recognised as an expense | 455.4 | 456.4 |
Release of provisions (note 20) | (0.7) | (0.5) |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Release of lease guarantee provision | (0.2) | (0.6) |
Restructuring costs | — | 0.7 |
Land slippage costs | — | 0.5 |
Fair value lease adjustment | — | (4.7) |
(0.2) | (4.1) |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Audit of these financial statements | 0.4 | 0.4 |
Audit of the financial statements of Group subsidiaries | 0.5 | 0.5 |
| Amounts receivable by the Company’s auditor and its associates in respect of: | ||
All other services | 0.1 | 0.1 |
1.0 | 1.0 |
| Number of employees | ||
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
Production | 703 | 674 |
Warehouse and transport | 1,106 | 1,184 |
Sales and administration | 2,842 | 2,822 |
4,651 | 4,680 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Wages and salaries | 179.2 | 176.6 |
Social security costs | 22.3 | 19.2 |
Other pension costs | 5.6 | 5.6 |
207.1 | 201.4 | |
Share based payment expense (equity settled) | 3.3 | 2.8 |
210.4 | 204.2 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Emoluments | 2.5 | 2.4 |
Pension contributions | — | — |
Gain on exercise of share options | — | — |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Finance income | ||
Interest income on bank deposits | 0.2 | 0.3 |
Interest on corporation tax | 0.5 | 0.1 |
Total finance income | 0.7 | 0.4 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Finance expense | ||
Interest payable on senior revolving credit facility | (4.2) | (8.7) |
Interest payable on private placement debt | (4.3) | (4.3) |
Bank fees | (1.4) | (1.4) |
Interest on lease liabilities | (22.2) | (24.2) |
Other interest | (0.1) | — |
Total finance expense | (32.2) | (38.6) |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Current tax | ||
Current period | 10.2 | 8.2 |
Adjustments for prior years | (2.6) | (0.8) |
Current tax expense | 7.6 | 7.4 |
| Deferred tax | ||
Origination and reversal of temporary differences | 1.1 | 0.4 |
Adjustments for prior years | 0.1 | 0.9 |
Deferred tax expense | 1.2 | 1.3 |
Total tax expense in income statement | 8.8 | 8.7 |
| Total tax expense in income statement | ||
– Underlying | 11.5 | 8.7 |
| – Non-underlying | (2.7) | — |
8.8 | 8.7 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Profit before tax for the period from continuing and discontinued operations | 43.7 | 32.9 |
Tax using the UK corporation tax rate of 25% (2025: 25%) | 10.9 | 8.2 |
Non-deductible expenses | 0.4 | 0.8 |
Effect of tax rates in foreign jurisdictions | 0.1 | 0.1 |
Adjustments in respect of share options | (0.1) | (0.5) |
Adjustment in respect of prior years | (2.5) | 0.1 |
Total tax expense | 8.8 | 8.7 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Effective portion of changes in fair value of cash flow hedges | 0.3 | (2.1) |
Net change in fair value of cash flow hedges reclassified to profit or loss | 0.6 | (0.6) |
Realised gain from equity | 1.4 | 0.9 |
2.3 | (1.8) |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| pence | pence | |
Basic earnings per share | 15.1 | 10.5 |
Diluted earnings per share | 14.8 | 10.3 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Profit for the period attributable to equity holders of the parent company | 34.9 | 24.2 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| No. | No. | |
Weighted average number of shares in issue for basic earnings per share | 231,268,058 | 230,954,285 |
Dilutive effect of employee share based payment awards | 4,281,540 | 4,018,845 |
Weighted average number of shares in issue for diluted earnings per share | 235,549,598 | 234,973,130 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Profit for the period attributable to equity holders of the parent company | 34.9 | 24.2 |
Non-underlying profit after tax | (2.9) | (3.1) |
Underlying profit for the period attributable to equity holders of the parent company from continuing operations | 32.0 | 21.1 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| No. | No. | |
Weighted average number of shares in issue for basic earnings per share | 231,268,058 | 230,954,285 |
Dilutive effect of employee share based payment awards | 4,281,540 | 4,018,845 |
Weighted average number of shares in issue for diluted earnings per share | 235,549,598 | 234,973,130 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| pence | pence | |
Underlying basic earnings per share | 13.8 | 9.2 |
Underlying diluted earnings per share | 13.6 | 9.0 |
| Land and | Plant and | Motor | Right of | ||
| buildings | equipment | vehicles | use assets | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 30 June 2024 | 14.4 | 223.5 | 7.1 | 573.8 | 818.8 |
Reclassifications | (0.8) | — | — | 0.8 | — |
Additions | — | 8.7 | 0.3 | 8.0 | 17.0 |
Remeasurements | — | — | — | 9.7 | 9.7 |
Disposals | — | (6.0) | (3.7) | (5.8) | (15.5) |
Balance at 29 June 2025 | 13.6 | 226.2 | 3.7 | 586.5 | 830.0 |
Additions | — | 16.5 | — | 13.7 | 30.2 |
Remeasurements | — | — | — | 13.7 | 13.7 |
Disposals | — | (13.2) | (1.2) | (17.8) | (32.2) |
Balance at 28 June 2026 | 13.6 | 229.5 | 2.5 | 596.1 | 841.7 |
| Depreciation and impairments | |||||
Balance at 30 June 2024 | 2.4 | 151.8 | 7.0 | 258.8 | 420.0 |
Reclassifications | (1.4) | — | — | 1.4 | — |
Depreciation charge for the period | 0.3 | 16.7 | 0.2 | 54.0 | 71.2 |
Impairments | — | 0.7 | — | 0.6 | 1.3 |
Disposals | — | (5.7) | (3.7) | (5.2) | (14.6) |
Balance at 29 June 2025 | 1.3 | 163.5 | 3.5 | 309.6 | 477.9 |
Depreciation charge for the period | 0.3 | 16.1 | 0.1 | 57.9 | 74.4 |
Disposals | — | (12.3) | (1.2) | (17.4) | (30.9) |
Balance at 28 June 2026 | 1.6 | 167.3 | 2.4 | 350.1 | 521.4 |
| Net book value | |||||
At 30 June 2024 | 12.0 | 71.7 | 0.1 | 315.0 | 398.8 |
At 29 June 2025 | 12.3 | 62.7 | 0.2 | 276.9 | 352.1 |
At 28 June 2026 | 12.0 | 62.2 | 0.1 | 246.0 | 320.3 |
| Property | Vehicles | Equipment | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 30 June 2024 | 535.2 | 36.7 | 1.9 | 573.8 |
Reclassifications | 0.8 | — | — | 0.8 |
Additions | 2.0 | 6.0 | — | 8.0 |
Remeasurements | 9.7 | — | — | 9.7 |
Disposals | (1.5) | (4.3) | — | (5.8) |
At 29 June 2025 | 546.2 | 38.4 | 1.9 | 586.5 |
Additions | 8.2 | 5.5 | — | 13.7 |
Remeasurements | 13.7 | — | — | 13.7 |
Disposals | (13.1) | (4.7) | — | (17.8) |
At 28 June 2026 | 555.0 | 39.2 | 1.9 | 596.1 |
| Depreciation and impairment | ||||
At 30 June 2024 | 241.2 | 15.9 | 1.7 | 258.8 |
Reclassifications | 1.4 | — | — | 1.4 |
Depreciation charge for the period | 47.2 | 6.7 | 0.1 | 54.0 |
Disposals | (1.5) | (3.7) | — | (5.2) |
Impairments | 0.6 | — | — | 0.6 |
At 29 June 2025 | 288.9 | 18.9 | 1.8 | 309.6 |
Depreciation charge for the period | 51.3 | 6.6 | — | 57.9 |
Disposals | (12.7) | (4.7) | — | (17.4) |
At 28 June 2026 | 327.5 | 20.8 | 1.8 | 350.1 |
| Net book value | ||||
At 30 June 2024 | 294.0 | 20.8 | 0.2 | 315.0 |
At 29 June 2025 | 257.3 | 19.5 | 0.1 | 276.9 |
At 28 June 2026 | 227.5 | 18.4 | 0.1 | 246.0 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Current lease liabilities | 66.8 | 64.2 |
Non-current lease liabilities | 246.7 | 288.7 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Interest on lease liabilities | (22.2) | (24.2) |
Variable lease payments not included in the measurement of lease liabilities | (2.2) | (1.9) |
Income from subleasing right of use assets | 0.7 | 0.1 |
Expenses relating to short term leases and low value leases | (0.1) | — |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Total cash outflow for lease liabilities | 86.6 | 88.7 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Less than one year | — | 0.1 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Within one year | 0.9 | 0.7 |
One to two years | 0.9 | 0.9 |
Two to three years | 0.9 | 0.9 |
Three to four years | 0.6 | 0.6 |
Four to five years | 0.6 | 0.6 |
Over five years | 2.0 | 2.8 |
5.9 | 6.5 |
| Computer | Brand | |||
| software | names | Goodwill | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
Balance at 30 June 2024 | 80.4 | 14.8 | 509.3 | 604.5 |
Additions | 11.3 | — | — | 11.3 |
Disposals | (0.5) | — | — | (0.5) |
Balance at 29 June 2025 | 91.2 | 14.8 | 509.3 | 615.3 |
Additions | 10.6 | — | — | 10.6 |
Disposals | (1.1) | — | — | (1.1) |
Balance at 28 June 2026 | 100.7 | 14.8 | 509.3 | 624.8 |
| Amortisation and impairments | ||||
Balance at 30 June 2024 | 60.8 | 9.8 | 1.0 | 71.6 |
Amortisation charge for the period | 11.6 | 1.4 | — | 13.0 |
Disposals | (0.5) | — | — | (0.5) |
Balance at 29 June 2025 | 71.9 | 11.2 | 1.0 | 84.1 |
Amortisation charge for the period | 11.9 | 1.4 | — | 13.3 |
Disposals | (0.6) | — | — | (0.6) |
Impairment | — | 0.2 | — | 0.2 |
Balance at 28 June 2026 | 83.2 | 12.8 | 1.0 | 97.0 |
| Net book value | ||||
At 30 June 2024 | 19.6 | 5.0 | 508.3 | 532.9 |
At 29 June 2025 | 19.3 | 3.6 | 508.3 | 531.2 |
At 28 June 2026 | 17.5 | 2.0 | 508.3 | 527.8 |
| Goodwill | ||
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
DFS Trading Limited | 479.9 | 479.9 |
Sofology Limited | 28.4 | 28.4 |
508.3 | 508.3 |
| Principal activity | |
Diamond Holdco 2 Limited 1 | Intermediate holding company |
Diamond Holdco 7 Limited 1 | Intermediate holding company |
DFS Furniture Holdings plc 1 | Intermediate holding company |
DFS Furniture Company Limited 1 | Intermediate holding company |
DFS Trading Limited 1 | Furniture retailer |
Sofology Limited 3 | Furniture retailer |
Sofaworks Limited 1 | Dormant |
Haydock Furniture Limited 3 | Dormant |
The Sofa Delivery Company Limited 1 | Contract logistics |
The Sofa Manufacturing Company Limited 1 | Dormant |
The Sofa Servicing Company Limited 1 | Dormant |
Coin Retail Limited (Jersey) 2 | Intermediate holding company |
Coin Furniture Limited 1 | Furniture retailer |
DFS Spain Limited 1 | Furniture retailer |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Non-current | ||
| Foreign exchange contracts | 0.1 | — |
| Current | ||
Foreign exchange contracts | 1.1 | — |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Fixed asset temporary differences | 3.0 | 2.8 |
IFRS 16 transition impact | 3.8 | 5.1 |
Remeasurement of derivatives to fair value | 0.2 | 2.1 |
Brand names | (0.5) | (0.8) |
Share based payments | 1.2 | 1.9 |
Other temporary differences | 0.1 | 0.5 |
Net deferred tax assets | 7.8 | 11.6 |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
At start of period | 11.6 | 10.8 |
| (Charged)/credited to the income statement: | ||
Fixed asset temporary differences | 0.2 | 1.0 |
Unwind of IFRS 16 transition impact | (1.3) | (2.7) |
Brand names | 0.3 | 0.3 |
Share based payments | (0.5) | 0.9 |
Other temporary differences | 0.1 | (1.0) |
Recognised in the statement of comprehensive income | (2.3) | 1.8 |
Recognised in the statement of changes in equity | (0.3) | 0.5 |
At end of period | 7.8 | 11.6 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Raw materials and consumables | 6.3 | 6.6 |
Finished goods and goods for resale | 57.4 | 59.8 |
63.7 | 66.4 | |
Write down to net realisable value | (10.2) | (9.8) |
53.5 | 56.6 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Trade receivables | 11.6 | 10.5 |
Prepayments | 4.7 | 4.7 |
Accrued income | 0.2 | 0.2 |
Other receivables | 1.0 | 0.4 |
17.5 | 15.8 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Current | ||
Payments received on account | 47.8 | 50.4 |
Trade payables | 111.4 | 91.6 |
Other creditors including other tax and social security | 29.4 | 36.1 |
Accruals | 50.7 | 53.7 |
239.3 | 231.8 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Non-current | ||
Foreign exchange contracts | 0.1 | 0.3 |
| Current | ||
Foreign exchange contracts | 0.3 | 8.1 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Senior revolving credit facility | 19.0 | 57.0 |
Private placement debt | 50.0 | 50.0 |
Unamortised issue costs | (1.2) | (1.7) |
67.8 | 105.3 |
| Guarantee | Property | Other | ||
| provision | provisions | provisions | Total | |
| £m | £m | £m | £m | |
Balance at 29 June 2025 | 8.3 | 8.5 | 2.3 | 19.1 |
Provisions made during the period | 7.6 | 4.8 | 1.2 | 13.6 |
Provisions used during the period | (7.8) | (2.7) | (1.1) | (11.6) |
Provisions released during the period | — | (0.9) | — | (0.9) |
Balance at 28 June 2026 | 8.1 | 9.7 | 2.4 | 20.2 |
Current | 6.9 | 5.2 | 2.2 | 14.3 |
Non-current | 1.2 | 4.5 | 0.2 | 5.9 |
8.1 | 9.7 | 2.4 | 20.2 |
| 52 weeks to | 52 weeks to | ||
| Pence per | 28 June 2026 | 29 June 2025 | |
| ordinary share | £m | £m | |
Interim ordinary dividend for FY26 | 1.0p | 2.3 | — |
| Number of shares | Ordinary shares | |
| ‘000 | £m | |
Ordinary shares of £0.10 each Allotted, called up and fully paid | ||
At the start and end of the financial period | 236,000 | 23.6 |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
| Financial assets | ||
Derivatives in designated hedging relationships | 1.2 | — |
Financial assets at amortised cost | 12.6 | 10.9 |
Cash | 10.9 | 13.9 |
| Financial liabilities | ||
Derivatives in designated hedging relationships | (0.4) | (8.4) |
Senior revolving credit facility | (17.8) | (55.3) |
Private placement debt | (50.0) | (50.0) |
Bank overdraft | (10.9) | (13.9) |
Trade and other payables | (162.1) | (145.3) |
Lease liabilities | (313.5) | (352.9) |
| Less than | |||||
| 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
| 28 June 2026 | £m | £m | £m | £m | £m |
Trade and other payables | 162.1 | — | — | — | 162.1 |
Lease liabilities | 84.0 | 74.1 | 151.4 | 87.9 | 397.4 |
Senior revolving credit facility | 1.2 | 1.2 | 19.7 | — | 22.1 |
Private placement debt | 4.3 | 4.3 | 55.1 | — | 63.7 |
251.6 | 79.6 | 226.2 | 87.9 | 645.3 | |
Derivatives: net settled | — | — | — | — | — |
Derivatives: gross settled | — | — | — | — | — |
Cash in flows | (109.3) | (20.9) | — | — | (130.2) |
Cash out flows | 107.7 | 20.7 | — | — | 128.4 |
Total cash flows | 250.0 | 79.4 | 226.2 | 87.9 | 643.5 |
| Less than | |||||
| 1 year | 1 to 2 years | 2 to 5 years | Over 5 years | Total | |
| 29 June 2025 | £m | £m | £m | £m | £m |
Trade and other payables | 145.3 | — | — | — | 145.3 |
Lease liabilities | 87.6 | 78.2 | 171.0 | 112.9 | 449.7 |
Senior revolving credit facility | 4.2 | 4.2 | 63.6 | — | 72.0 |
Private placement debt | 4.3 | 4.3 | 34.0 | 25.4 | 68.0 |
Other liabilities | 13.0 | 4.5 | 1.1 | 0.5 | 19.1 |
254.4 | 91.2 | 269.7 | 138.8 | 754.1 | |
Derivatives: net settled | — | — | — | — | — |
Derivatives: gross settled | — | — | — | — | — |
Cash in flows | (111.1) | (10.7) | — | — | (121.8) |
Cash out flows | 119.4 | 11.0 | — | — | 130.4 |
Total cash flows | 262.7 | 91.5 | 269.7 | 138.8 | 762.7 |
28 June 2026 | 29 June 2025 | |||
| Notional amount | Fair value | Notional amount | Fair value | |
| £m | £m | £m | £m | |
| Derivatives in designated hedging relationships | ||||
US Dollar | 128.4 | 0.8 | 130.5 | (8.4) |
Assets | Liabilities | |||
| 28 June 2026 | 29 June 2025 | 28 June 2026 | 29 June 2025 | |
| £m | £m | £m | £m | |
US Dollar | 3.8 | 1.1 | (25.5) | (18.2) |
Euro | 1.5 | 5.7 | (1.7) | (0.3) |
Income statement | Equity | |||
| 52 weeks to | 52 weeks to | 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | 28 June 2026 | 29 June 2025 | |
| £m | £m | £m | £m | |
US Dollar | 2.2 | 1.7 | (12.9) | (12.2) |
Euro | — | (0.5) | — | — |
| 52 weeks ended 28 June 2026 | |||||
| DSP | LTIP | DBS | RSP | SAYE | |
| No. | No. | No. | No. | No. | |
Outstanding at the beginning of the period | 2,370,184 | 2,707,156 | 41,606 | 3,914,195 | 10,692,209 |
Granted | 2,123,823 | — | 93,942 | — | 2,060,958 |
Forfeited | (358,034) | — | — | (161,359) | (207,702) |
Exercised | — | — | (41,606) | (850,511) | (5,185,601) |
Lapsed | — | (1,427,818) | — | (850,434) | (145,350) |
Cancelled | — | — | — | — | (747,161) |
Outstanding at the end of the period | 4,135,973 | 1,279,338 | 93,942 | 2,051,891 | 6,467,353 |
| Weighted average remaining contractual | |||||
life (months) | 22.9 | 3.6 | 15.9 | 3.6 | 16.9 |
Weighted average share price at exercise | — | — | £1.56 | £1.60 | £1.68 |
| 52 weeks ended 29 June 2025 | |||||
| DSP | LTIP | DBS | RSP | SAYE | |
| No. | No. | No. | No. | No. | |
Outstanding at the beginning of the period | — | 3,934,713 | 121,355 | 5,013,705 | 11,003,088 |
Granted | 2,414,615 | — | — | — | 1,628,837 |
Forfeited | (44,431) | (771,752) | (19,538) | (509,456) | (256,082) |
Exercised | — | — | (60,211) | (286,163) | (49,491) |
Lapsed | — | (455,805) | — | (303,891) | (385,263) |
Cancelled | — | — | — | — | (1,248,880) |
Outstanding at the end of the period | 2,370,184 | 2,707,156 | 41,606 | 3,914,195 | 10,692,209 |
| Weighted average remaining contractual | |||||
life (months) | 29.9 | 9.3 | 3.8 | 11.5 | 16.2 |
Weighted average share price at exercise | — | — | — | £1.34 | £1.41 |
| DSP – no holding | DSP – two year | |||
| period | holding period | DBS | SAYE | |
Grant date | 23 October 2025 | 23 October 2025 | 21 October 2025 | 25 November 2025 |
Share price at date of grant | £1.60 | £1.60 | £1.54 | £1.57 |
Exercise price | — | — | — | £1.29 |
Volatility | — 1 | 24.94% | — 1 | 32.55% |
Expected life | 3 years | 5 years | 2 years | 3.44 years |
Risk free rate | — 1 | 4.15% | — 1 | 3.67% |
Dividend yield | — 2 | — 2 | — 2 | 0.70% |
Fair value per share | £1.60 | £1.40 | £1.54 | £0.55 |
| 52 weeks to | 52 weeks to | ||
| 28 June 2026 | 29 June 2025 | ||
| Note | £m | £m | |
Profit for the period | 34.9 | 24.2 | |
| Adjustments for: | |||
Income tax expense | 6 | 8.8 | 8.7 |
Finance income | 5 | (0.7) | (0.4) |
Finance expenses | 5 | 32.2 | 38.6 |
Depreciation of property, plant and equipment | 8 | 16.5 | 17.2 |
Depreciation of right of use assets | 9 | 57.9 | 54.0 |
Amortisation of intangible assets | 10 | 13.3 | 13.0 |
Impairment of assets | 8 | 0.2 | 1.3 |
Loss on sale of property, plant and equipment | 3 | 0.8 | 0.3 |
Gain on disposal of right of use assets | 3 | (1.4) | (0.8) |
Settlement of share based payments | (1.0) | — | |
Share based payment expense | 25 | 3.3 | 2.8 |
Foreign exchange impact on cash flow hedges | (1.6) | 1.1 | |
Increase in trade and other receivables | (1.7) | (3.8) | |
Decrease in inventories | 3.1 | 2.4 | |
Increase in trade and other payables | 7.7 | 22.5 | |
Increase in provisions | 1.1 | 3.8 | |
Net cash from operating activities before tax | 173.4 | 184.9 | |
Tax paid | (6.6) | (3.7) | |
Net cash from operating activities | 166.8 | 181.2 |
| Other non-cash | ||||
| 29 June 2025 | Cash flow | changes | 28 June 2026 | |
| £m | £m | £m | £m | |
Cash in hand, at bank | 13.9 | (3.0) | — | 10.9 |
Bank overdraft | (13.9) | 3.0 | — | (10.9) |
| Cash and cash equivalents (including | ||||
bank overdraft) | — | — | — | — |
Senior revolving credit facility | (55.3) | 38.0 | (0.5) | (17.8) |
Private placement debt | (50.0) | — | — | (50.0) |
Lease liabilities | (352.9) | 86.6 | (47.2) | (313.5) |
Total net debt | (458.2) | 124.6 | (47.7) | (381.3) |
| Other non-cash | ||||
| 30 June 2024 | Cash flow | changes | 29 June 2025 | |
| £m | £m | £m | £m | |
Cash in hand, at bank | 26.8 | (12.9) | — | 13.9 |
Bank overdraft | (2.6) | (11.3) | — | (13.9) |
| Cash and cash equivalents (including | ||||
bank overdraft) | 24.2 | (24.2) | — | — |
Senior revolving credit facility | (137.4) | 82.0 | 0.1 | (55.3) |
Private placement debt | (50.0) | — | — | (50.0) |
Lease liabilities | (401.7) | 88.7 | (39.9) | (352.9) |
Total net debt | (564.9) | 146.5 | (39.8) | (458.2) |
| 52 weeks to | 52 weeks to | |
| 28 June 2026 | 29 June 2025 | |
| £m | £m | |
Emoluments | 5.0 | 5.0 |
Share based payments expense | 0.7 | 0.4 |
Company contributions to money purchase schemes | 0.2 | 0.2 |
5.9 | 5.6 |