| 2023 | 2023 | ||||
| Excluding | Exceptional | ||||
| exceptional | items | 2023 | |||
| items | (see Note 4) | Tota l | 2022 | ||
| Note | £m | £m | £m | £m | |
Revenue | 1 | ||||
Cost of sales | ( | ( | ( | ||
Gross profit | |||||
Distribution and selling costs | ( | ( | ( | ||
Administrative expenses | ( | ( | ( | ||
Other income | |||||
Operating profit | |||||
Finance expense (net) | 6 | ( | ( | ( | |
Profit before tax | 3-6 | ||||
Income tax | 8 | ( | ( | ( | ( |
Profit for the financial year attributable to equity holders of the Parent | |||||
Basic earnings per share | 9 | ||||
Diluted earnings per share | 9 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Profit for the financial year | |||
| Other comprehensive income | |||
| Items that will not be recycled to profit and loss: | |||
Remeasurements on defined benefit pension plans | 21 | ||
Tax on remeasurements on defined benefit pension plans | 8 | ||
Other comprehensive income for the financial year, net of income tax | |||
Total comprehensive income for the financial year |
Group | Parent Company | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Note | £m | £m | £m | £m | |
| ASSETS | |||||
| Non-current assets | |||||
Intangible assets | 10 | 18.3 | 13.5 | ||
Property, plant and equipment | 12 | 510.9 | 390.6 | ||
Right-of-use assets | 11 | 296.6 | 281.6 | ||
Investments | 13 | 5.0 | 5.0 | ||
Defined benefit pension asset | 21 | 6.6 | 6.3 | ||
| Current assets | 837.4 | 697.0 | |||
Inventories | 15 | 48.8 | 40.6 | ||
Trade and other receivables | 16 | 53.8 | 50.2 | ||
Current tax assets | 19 | – | 0.6 | ||
Cash and cash equivalents | 17 | 195.3 | 191.6 | ||
297.9 | 283.0 | ||||
Total assets | 1,135.3 | 980.0 | |||
| LIABILITIES | |||||
| Current liabilities | |||||
Trade and other payables | 18 | ( | ( | (218.8) | (199.4) |
Current tax liabilities | 19 | ( | (4.9) | – | |
Lease liabilities | 11 | ( | ( | (52.5) | (48.8) |
Provisions | 22 | ( | ( | (4.0) | (3.6) |
| Non-current liabilities | ( | ( | (280.2) | (251.8) | |
Other payables | 20 | ( | ( | (2.3) | (2.8) |
Lease liabilities | 11 | ( | ( | (267.1) | (252.5) |
Deferred tax liability | 14 | ( | ( | (54.1) | (25.7) |
Long-term provisions | 22 | ( | ( | (2.2) | (2.7) |
( | ( | (325.7) | (283.7) | ||
Total liabilities | ( | ( | (605.9) | (535.5) | |
Net assets | 529.4 | 444.5 | |||
| EQUITY | |||||
| Capital and reserves | |||||
Issued capital | 23 | 2.0 | 2.0 | ||
Share premium account | 23 | 25.1 | 23.1 | ||
Capital redemption reserve | 23 | 0.4 | 0.4 | ||
Retained earnings | 501.9 | 419.0 | |||
Total equity attributable to equity holders of the Parent | 529.4 | 444.5 |
| Attributable to equity holders of the Company | ||||||
| Capital | ||||||
| Issued | Share | redemption | Retained | |||
| capital | premium | reserve | earnings | Total | ||
| Note | £m | £m | £m | £m | £m | |
Balance at 2 January 2022 | ||||||
| Total comprehensive income for the year | ||||||
Profit for the financial year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
| Transactions with owners, recorded directly in equity | ||||||
Issue of ordinary shares | ||||||
Purchase of own shares | ( | ( | ||||
Share-based payment transactions | 21 | |||||
Dividends to equity holders | ( | ( | ||||
Tax items taken directly to reserves | 8 | ( | ( | |||
Total transactions with owners | ( | ( | ||||
Balance at 31 December 2022 |
| Attributable to equity holders of the Company | ||||||
| Capital | ||||||
| Issued | Share | redemption | Retained | |||
| capital | premium | reserve | earnings | Tota l | ||
| Note | £m | £m | £m | £m | £m | |
Balance at 1 January 2023 | ||||||
| Total comprehensive income for the year | ||||||
Profit for the financial year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for the year | ||||||
| Transactions with owners, recorded directly in equity | ||||||
Issue of ordinary shares | ||||||
Purchase of own shares | ( | ( | ||||
Sale of own shares | ||||||
Share-based payment transactions | 21 | |||||
Dividends to equity holders | ( | ( | ||||
Tax items taken directly to reserves | 8 | ( | ( | |||
Total transactions with owners | ( | ( | ||||
Balance at 30 December 2023 |
Group | Parent Company | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Note | £m | £m | £m | £m | |
| Operating activities | |||||
Cash generated from operations (see below) | 333.0 | 272.3 | |||
Income tax paid | ( | ( | (11.9) | (13.3) | |
Interest paid on lease liabilities | 6 | ( | ( | (9.6) | (6.8) |
Interest paid on borrowings and other related charges | 6 | ( | ( | (0.7) | (0.7) |
Net cash inflow from operating activities | 310.8 | 251.5 | |||
| Investing activities | |||||
Acquisition of property, plant and equipment | ( | ( | (189.5) | (100.0) | |
Acquisition of intangible assets | ( | ( | (8.6) | (3.3) | |
Proceeds from sale of property, plant and equipment | 0.8 | 0.9 | |||
Proceeds from sale of assets held for sale | – | 1.6 | |||
Interest received | 6 | 6.1 | 1.4 | ||
Net cash outflow from investing activities | ( | ( | (191.2) | (99.4) | |
| Financing activities | |||||
Proceeds from issue of share capital | 2.0 | 3.1 | |||
Sale of own shares | 1.6 | – | |||
Purchase of own shares | ( | ( | (5.0) | (11.0) | |
Dividends paid | ( | ( | (60.8) | (98.5) | |
Repayment of principal on lease liabilities | ( | ( | (53.7) | (52.7) | |
Net cash outflow from financing activities | ( | ( | (115.9) | (159.1) | |
Net increase/(decrease) in cash and cash equivalents | ( | 3.7 | (7.0) | ||
Cash and cash equivalents at the start of the year | 17 | 191.6 | 198.6 | ||
Cash and cash equivalents at the end of the year | 17 | 195.3 | 191.6 |
Group | Parent Company | ||||
| 2023 | 2022 | 2023 | 2022 | ||
| Note | £m | £m | £m | £m | |
Profit for the financial year | 142.5 | 120.3 | |||
Amortisation | 10 | 3.9 | 4.7 | ||
Depreciation – property, plant and equipment | 12 | 66.6 | 58.0 | ||
Depreciation – right-of-use assets | 11 | 54.5 | 52.8 | ||
Net impairment charge – property, plant and equipment | 12 | 1.4 | 1.2 | ||
Impairment charge – right-of-use assets | 11 | 2.5 | 0.0 | ||
Loss on sale of property, plant and equipment | 3 | 2.0 | 1.0 | ||
Release of Government grants | 3 | ( | ( | (0.5) | (0.4) |
Share-based payment expenses | 21 | 4.6 | 3.6 | ||
Finance expense | 6 | 4.0 | 6.1 | ||
Income tax expense | 8 | 45.8 | 28.0 | ||
Increase in inventories | ( | ( | (8.2) | (12.7) | |
Increase in receivables | ( | ( | (3.6) | (12.4) | |
Increase in payables | 18.0 | 30.8 | |||
Decrease in provisions | ( | ( | (0.5) | (0.7) | |
Decrease in pension liability | 21 | ( | – | (8.0) | |
Cash from operating activities | 333.0 | 272.3 |
| 2023 | 2023 | 2022 | 2022 | |||
| Retail company- | Business-to- | 2023 | Retail company- | Business-to- | 2022 | |
| managed shops | business | Tota l | managed shops | business | Total | |
| £m | £m | £m | £m | £m | £m | |
Revenue | 1,610.9 | 198.7 | 1,809.6 | 1,352.3 | 160.5 | 1,512.8 |
Trading profit* | 250.1 | 41.1 | 291.2 | 224.6 | 31.3 | 255.9 |
Overheads including profit share | (119.5) | (101.5) | ||||
Operating profit before exceptional items | 171.7 | 154.4 | ||||
Finance expense (net) | (4.0) | (6.1) | ||||
Profit before tax (excluding exceptional items) | 167.7 | 148.3 | ||||
Exceptional items (see Note 4) | 20.6 | - | ||||
Profit before tax | 188.3 | 148.3 |
| 2023 | 2022 | |
| £m | £m | |
Amortisation of intangible assets | 3.9 | 4.7 |
Depreciation of owned property, plant and equipment | 66.6 | 58.0 |
Depreciation of right-of-use assets | 54.5 | 52.8 |
Net impairment of owned property, plant and equipment | 1.4 | 1.2 |
Net impairment of right-of-use assets | 2.5 | 0.0 |
Loss on disposal of property, plant and equipment | 2.0 | 1.0 |
Release of government grants | (0.5) | (0.4) |
| 2023 | 2022 | |
| Number | Number | |
Management | 723 | 660 |
Administration | 472 | 432 |
Production | 3,456 | 3,196 |
Shop | 25,434 | 22,640 |
30,085 | 26,928 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Wages and salaries | 519.6 | 439.1 | |
Compulsory social security contributions | 38.2 | 33.8 | |
Pension costs – defined contribution plans | 21 | 30.3 | 26.5 |
Equity-settled transactions (including compulsory social security contributions) | 21 | 5.0 | 3.3 |
593.1 | 502.7 |
| 2023 | 2022 | |
| £m | £m | |
Cost of sales | 4.6 | 4.3 |
Distribution and selling costs | 10.9 | 10.3 |
Administrative expenses | 2.1 | 2.0 |
Amount shared with employees | 17.6 | 16.6 |
Compulsory social security contributions | 2.0 | 2.1 |
19.6 | 18.7 |
| 2023 | 2022 | |
| £m | £m | |
Salaries and fees | 3.5 | 4.4 |
Taxable benefits | 0.1 | 0.1 |
Annual bonus (including profit share) to be paid in March 2024 | 1.9 | 2.5 |
Post-retirement benefits | 0.2 | 0.3 |
Equity-settled transactions | 2.3 | 2.3 |
8.0 | 9.6 |
| 2023 | 2022 | |
| £m | £m | |
Aggregate Directors’ remuneration | 2.7 | 2.7 |
Aggregate amount of gains on exercise of share options | – | 0.2 |
2.7 | 2.9 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Interest income on cash balances | 6.1 | 1.3 | |
Interest expense on borrowings and other related charges | (0.7) | (0.7) | |
Foreign exchange (loss)/gain | (0.1) | 0.1 | |
Interest on lease liabilities | (9.6) | (6.8) | |
Net interest income on defined benefit pension liability | 21 | 0.3 | 0.0 |
(4.0) | (6.1) |
| 2023 | ||||
| Excluding | 2023 | |||
| exceptional | Exceptional | 2023 | 2022 | |
| items | items | Tota l | Total | |
| £m | £m | £m | £m | |
| Current tax | ||||
Current year | 12.2 | 4.8 | 17.0 | 14.1 |
Adjustment for prior years | 0.7 | – | 0.7 | (0.2) |
12.9 | 4.8 | 17.7 | 13.9 | |
| Deferred tax | ||||
Origination and reversal of temporary differences | 29.0 | – | 29.0 | 14.1 |
Adjustment for prior years | (0.9) | – | (0.9) | 0.0 |
28.1 | – | 28.1 | 14.1 | |
Total income tax expense in income statement | 41.0 | 4.8 | 45.8 | 28.0 |
| 2023 | 2023 | |||||
| Excluding | Excluding | 2023 | 2022 | |||
| exceptional | exceptional | 2023 | Tota l | 2022 | Total | |
| items | items £m | Tota l | £m | Total | £m | |
Profit before tax | 167.7 | 188.3 | 148.3 | |||
Income tax using the domestic corporation tax rate | 23.5% | 39.4 | 23.5% | 44.2 | 19.0% | 28.1 |
Items not taxable for tax purposes | (0.6%) | (1.0) | (0.6%) | (1.0) | (2.9%) | (4.3) |
Non-tax-deductible depreciation | 0.6% | 1.1 | 0.6% | 1.1 | 0.6% | 1.0 |
Impact of increase in deferred tax rate | 1.0% | 1.7 | 0.9% | 1.7 | 2.3% | 3.4 |
Adjustment for prior years | (0.1%) | (0.2) | (0.1%) | (0.2) | (0.1%) | (0.2) |
Total income tax expense in income statement | 24.4% | 41.0 | 24.3% | 45.8 | 18.9% | 28.0 |
| 2023 | 2023 | 2023 | 2022 | |
| Current tax | Deferred tax | Tota l | Total | |
| £m | £m | £m | £m | |
| Debit/(credit): | ||||
Relating to equity-settled transactions | – | 0.4 | 0.4 | 3.2 |
Relating to defined benefit pension plans – remeasurement losses | (0.3) | (0.1) | (0.4) | (1.8) |
(0.3) | 0.3 | – | 1.4 |
| 2023 | 2023 | |||
| Excluding | Exceptional | |||
| exceptional | items | 2023 | ||
| items | (see Note 4) | Tota l | 2022 | |
| £m | £m | £m | £m | |
Profit for the financial year attributable to equity holders of the Parent | 126.7 | 15.8 | 142.5 | 120.3 |
Basic earnings per share | 125.0p | 15.6p | 140.6p | 118.5p |
Diluted earnings per share | 123.8p | 15.4p | 139.2p | 117.5p |
| 2023 | 2022 | |
| Number | Number | |
Issued ordinary shares at start of year | 102,112,581 | 101,897,021 |
Effect of own shares held | (879,975) | (511,370) |
Effect of shares issued | 86,106 | 100,009 |
Weighted average number of ordinary shares during the year | 101,318,712 | 101,485,660 |
Effect of share options in issue | 97 7,753 | 849,222 |
Weighted average number of ordinary shares (diluted) during the year | 102,296,465 | 102,334,882 |
| Assets under | |||
| Software | development | Total | |
| £m | £m | £m | |
| Cost | |||
Balance at 2 January 2022 | 36.3 | 0.7 | 37.0 |
Additions | 3.2 | 0.1 | 3.3 |
Transfers | 0.8 | (0.8) | – |
Balance at 31 December 2022 | 40.3 | – | 40.3 |
Balance at 1 January 2023 | 40.3 | – | 40.3 |
Additions | 3.1 | 5.6 | 8.7 |
Disposals | (1.7) | – | (1.7) |
Transfers | 0.3 | (0.3) | – |
Balance at 30 December 2023 | 42.0 | 5.3 | 47.3 |
| Amortisation | |||
Balance at 2 January 2022 | 22.1 | – | 22.1 |
Amortisation charge for the year | 4.7 | – | 4.7 |
Balance at 31 December 2022 | 26.8 | – | 26.8 |
Balance at 1 January 2023 | 26.8 | – | 26.8 |
Amortisation charge for the year | 3.9 | – | 3.9 |
Disposals | (1.7) | – | (1.7) |
Balance at 30 December 2023 | 29.0 | – | 29.0 |
| Carrying amounts | |||
At 2 January 2022 | 14.2 | 0.7 | 14.9 |
At 31 December 2022 | 13.5 | – | 13.5 |
At 1 January 2023 | 13.5 | – | 13.5 |
At 30 December 2023 | 13.0 | 5.3 | 18.3 |
| 2023 | 2022 | |
| £m | £m | |
| Right-of-use assets | ||
Land and buildings | 292.3 | 278.4 |
Plant and equipment | 4.3 | 3.2 |
296.6 | 281.6 |
| 2023 | 2022 | |
| £m | £m | |
| Lease liabilities | ||
Current | 52.5 | 48.8 |
Non-current | 267.1 | 252.5 |
319.6 | 301.3 |
| 2023 | 2022 | |
| £m | £m | |
Less than one year | 64.9 | 56.2 |
One to two years | 56.8 | 52.5 |
Two to three years | 49.9 | 47.7 |
Three to four years | 42.0 | 39.9 |
Four to five years | 34.5 | 32.4 |
Five to 20 years | 119.7 | 106.4 |
Total undiscounted lease liability | 367.8 | 335.1 |
| 2023 | 2022 | |
| £m | £m | |
| Depreciation charge on right-of-use assets | ||
Land and buildings | 53.2 | 51.6 |
Plant and equipment | 1.3 | 1.2 |
54.5 | 52.8 | |
Impairment charge | 2.5 | 0.0 |
Interest expense (included in finance expense) | 9.6 | 6.8 |
Expense included for short-term leases (included in cost of sales and administrative expenses) | – | 0.1 |
Expense related to lease of low-value assets that are not shown above as short-term leases (included in administrative expenses) | 0.3 | 0.2 |
Expense related to variable lease payments not included in lease liabilities (included in distribution and selling costs) | 8.5 | 5.1 |
| 2023 | |
| £m | |
Opening total liability | 301.3 |
Additions in respect of new leases | 70.3 |
Lease modifications | 1.7 |
Interest on lease liabilities | 9.6 |
Rental payments (including interest paid on lease liabilities within operating activities) | (63.3) |
Closing total liability | 319.6 |
| Land and | Plant and | Fixtures | Assets under | ||
| buildings | equipment | and fittings | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 2 January 2022 | 190.7 | 183.2 | 363.8 | 2.8 | 740.5 |
Additions | 3.1 | 22.9 | 71.8 | 9.7 | 107.5 |
Disposals | (0.4) | (4.0) | (21.5) | – | (25.9) |
Transfers | 0.1 | 2.7 | – | (2.8) | – |
Balance at 31 December 2022 | 193.5 | 204.8 | 414.1 | 9.7 | 822.1 |
Balance at 1 January 2023 | 193.5 | 204.8 | 414.1 | 9.7 | 822.1 |
Additions | 0.3 | 25.5 | 107.3 | 58.0 | 191.1 |
Disposals | (2.2) | (8.9) | (47.9) | – | (59.0) |
Transfers | 0.5 | 0.4 | – | (0.9) | – |
Balance at 30 December 2023 | 192.1 | 221.8 | 473.5 | 66.8 | 954.2 |
| Depreciation | |||||
Balance at 2 January 2022 | 57.0 | 99.9 | 239.8 | – | 396.7 |
Depreciation charge for the year | 6.2 | 16.6 | 35.2 | – | 58.0 |
Impairment charge for the year | – | – | 2.0 | – | 2.0 |
Impairment release for the year | – | – | (0.8) | – | (0.8) |
Disposals | (0.3) | (3.5) | (20.0) | – | (23.8) |
Balance at 31 December 2022 | 62.9 | 113.0 | 256.2 | – | 432.1 |
Balance at 1 January 2023 | 62.9 | 113.0 | 256.2 | – | 432.1 |
Depreciation charge for the year | 6.5 | 18.5 | 41.6 | – | 66.6 |
Impairment charge for the year | – | – | 3.0 | – | 3.0 |
Impairment release for the year | – | – | (1.6) | – | (1.6) |
Disposals | (2.1) | (8.7) | (45.4) | – | (56.2) |
Balance at 30 December 2023 | 67.3 | 122.8 | 253.8 | – | 443.9 |
| Carrying amounts | |||||
At 2 January 2022 | 133.7 | 83.3 | 124.0 | 2.8 | 343.8 |
At 31 December 2022 | 130.6 | 91.8 | 157.9 | 9.7 | 390.0 |
At 1 January 2023 | 130.6 | 91.8 | 157.9 | 9.7 | 390.0 |
At 30 December 2023 | 124.8 | 99.0 | 219.7 | 66.8 | 510.3 |
| Land and | Plant and | Fixtures | Assets under | ||
| buildings | equipment | and fittings | construction | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
Balance at 2 January 2022 | 191.2 | 183.7 | 364.3 | 2.8 | 742.0 |
Additions | 3.1 | 22.9 | 71.8 | 9.7 | 107.5 |
Disposals | (0.4) | (4.0) | (21.5) | – | (25.9) |
Transfers | 0.1 | 2.7 | – | (2.8) | – |
Balance at 31 December 2022 | 194.0 | 205.3 | 414.6 | 9.7 | 823.6 |
Balance at 1 January 2023 | 194.0 | 205.3 | 414.6 | 9.7 | 823.6 |
Additions | 0.3 | 25.5 | 107.3 | 58.0 | 191.1 |
Disposals | (2.2) | (8.9) | (47.9) | – | (59.0) |
Transfers | 0.5 | 0.4 | – | (0.9) | – |
Balance at 30 December 2023 | 192.6 | 222.3 | 474.0 | 66.8 | 955.7 |
| Depreciation | |||||
Balance at 2 January 2022 | 57.3 | 100.1 | 240.2 | – | 397.6 |
Depreciation charge for the year | 6.2 | 16.6 | 35.2 | – | 58.0 |
Impairment charge for the year | – | – | 2.0 | – | 2.0 |
Impairment release for the year | – | – | (0.8) | – | (0.8) |
Disposals | (0.3) | (3.5) | (20.0) | – | (23.8) |
Balance at 31 December 2022 | 63.2 | 113.2 | 256.6 | – | 433.0 |
Balance at 1 January 2023 | 63.2 | 113.2 | 256.6 | – | 433.0 |
Depreciation charge for the year | 6.5 | 18.5 | 41.6 | – | 66.6 |
Impairment charge for the year | – | – | 3.0 | – | 3.0 |
Impairment release for the year | – | – | (1.6) | – | (1.6) |
Disposals | (2.1) | (8.7) | (45.4) | – | (56.2) |
Balance at 31 December 2023 | 67.6 | 123.0 | 254.2 | – | 444.8 |
| Carrying amounts | |||||
At 2 January 2022 | 133.9 | 83.6 | 124.1 | 2.8 | 344.4 |
At 31 December 2022 | 130.8 | 92.1 | 158.0 | 9.7 | 390.6 |
At 1 January 2023 | 130.8 | 92.1 | 158.0 | 9.7 | 390.6 |
At 30 December 2023 | 125.0 | 99.3 | 219.8 | 66.8 | 510.9 |
Group | Parent Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Freehold land | 12.3 | 12.3 | 12.3 | 12.3 |
Freehold property | 111.8 | 117.3 | 112.0 | 117.5 |
Long leasehold property | 0.3 | 0.4 | 0.3 | 0.4 |
Short leasehold property | 0.4 | 0.6 | 0.4 | 0.6 |
124.8 | 130.6 | 125.0 | 130.8 |
| Shares in subsidiary | |
| undertakings | |
| £m | |
| Cost | |
Balance at 2 January 2022, 31 December 2022 and 30 December 2023 | 5.8 |
| Impairment | |
Balance at 2 January 2022, 31 December 2022 and 30 December 2023 | 0.8 |
| Carrying amount | |
Balance at 2 January 2022, 31 December 2022, 1 January 2023 and 30 December 2023 | 5.0 |
| Address of | Proportion of voting rights | ||
| Principal activity | registered office | and shares held | |
Charles Bragg (Bakers) Limited | Non-trading | 1 | 100% |
Greggs (Leasing) Limited | Dormant | 1 | 100% |
Thurston Parfitt Limited | Non-trading | 1 | 100% |
Greggs Properties Limited | Property holding | 1 | 100% |
Olivers (UK) Limited | Dormant | 2 | 100% |
Olivers (UK) Development Limited* | Non-trading | 2 | 100% |
Birketts Holdings Limited | Dormant | 1 | 100% |
J.R. Birkett and Sons Limited* | Non-trading | 1 | 100% |
Greggs Trustees Limited | Trustees | 1 | 100% |
Solstice Zone A Management Company Limited | Non-trading | 3 | 28% |
Assets | Liabilities | Net | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (61.5) | (33.2) | (61.5) | (33.2) |
Employee benefits | 4.8 | 4.9 | – | – | 4.8 | 4.9 |
Short-term temporary differences | 0.7 | 0.7 | – | – | 0.7 | 0.7 |
Unused tax losses | 1.3 | 1.3 | – | – | 1.3 | 1.3 |
Tax assets/(liabilities) | 6.8 | 6.9 | (61.5) | (33.2) | (54.7) | (26.3) |
| Balance at | Balance at | |||
| 2 January | Recognised | Recognised | 31 December | |
| 2022 | in income | in equity 2022 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (18.5) | (14.7) | – | (33.2) |
Employee benefits | 6.6 | 0.5 | (2.2) | 4.9 |
Short-term temporary differences | 0.6 | 0.1 | – | 0.7 |
Unused tax losses | 1.3 | – | – | 1.3 |
(10.0) | (14.1) | (2.2) | (26.3) | |
| Balance at | Balance at | |||
| 1 January | Recognised | Recognised | 30 December | |
| 2023 | in income | in equity 2023 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (33.2) | (28.3) | – | (61.5) |
Employee benefits | 4.9 | 0.2 | (0.3) | 4.8 |
Short-term temporary differences | 0.7 | – | – | 0.7 |
Unused tax losses | 1.3 | – | – | 1.3 |
(26.3) | (28.1) | (0.3) | (54.7) | |
Assets | Liabilities | Net | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Property, plant and equipment | – | – | (60.9) | (32.6) | (60.9) | (32.6) |
Employee benefits | 4.8 | 4.9 | – | – | 4.8 | 4.9 |
Short-term temporary differences | 0.7 | 0.7 | – | – | 0.7 | 0.7 |
Unused tax losses | 1.3 | 1.3 | – | – | 1.3 | 1.3 |
Tax assets/(liabilities) | 6.8 | 6.9 | (60.9) | (32.6) | (54.1) | (25.7) |
| Balance at | Balance at | |||
| 2 January | Recognised | Recognised | 31 December | |
| 2022 | in income | in equity 2022 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (17.9) | (14.7) | – | (32.6) |
Employee benefits | 6.6 | 0.5 | (2.2) | 4.9 |
Short-term temporary differences | 0.6 | 0.1 | – | 0.7 |
Unused tax losses | 1.3 | – | – | 1.3 |
(9.4) | (14.1) | (2.2) | (25.7) | |
| Balance at | Balance at | |||
| 1 January | Recognised | Recognised | 30 December | |
| 2023 | in income | in equity 2023 | ||
| £m | £m | £m | £m | |
Property, plant and equipment | (32.6) | (28.3) | – | (60.9) |
Employee benefits | 4.9 | 0.2 | (0.3) | 4.8 |
Short-term temporary differences | 0.7 | – | – | 0.7 |
Unused tax losses | 1.3 | – | – | 1.3 |
(25.7) | (28.1) | (0.3) | (54.1) | |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Raw materials and consumables | 31.8 | 23.7 |
Work in progress | 17.0 | 16.9 |
48.8 | 40.6 |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Trade receivables | 33.3 | 31.2 |
Other receivables | 9.5 | 9.4 |
Prepayments | 11.0 | 9.6 |
53.8 | 50.2 |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Not past due date | 29.8 | 29.2 |
Past due 1-30 days | 2.8 | 1.9 |
Past due 31-90 days | 0.5 | – |
Past due over 90 days | 0.2 | 0.1 |
33.3 | 31.2 |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Cash and cash equivalents | 195.3 | 191.6 |
Group | Parent Company | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Trade payables | 99.1 | 102.8 | 99.1 | 102.8 |
Amounts owed to subsidiary undertakings | – | – | 7.7 | 7.7 |
Other taxes and social security | 12.0 | 8.6 | 12.0 | 8.6 |
Other payables | 48.0 | 46.9 | 48.0 | 46.9 |
Accruals and deferred income | 45.3 | 28.3 | 45.3 | 28.3 |
Advance payments from customers | 6.2 | 4.6 | 6.2 | 4.6 |
Deferred government grants | 0.5 | 0.5 | 0.5 | 0.5 |
211.1 | 191.7 | 218.8 | 199.4 |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Deferred government grants | 2.3 | 2.8 |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Defined benefit obligation | (82.8) | (82.5) |
Fair value of plan assets | 95.4 | 94.6 |
Net defined benefit pension surplus before IFRIC 14 adjustment | 12.6 | 12.1 |
IFRIC 14 adjustment | (6.0) | (5.8) |
Net defined benefit pension asset after IFRIC 14 adjustment | 6.6 | 6.3 |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Opening defined benefit pension obligation | 82.5 | 132.5 |
Interest income | 3.8 | 2.4 |
| Remeasurement (gains)/losses: | ||
– changes in mortality assumptions | (1.9) | (0.7) |
– changes in financial assumptions | 1.9 | (53.3) |
– experience | 0.3 | 5.4 |
Benefits paid | (3.8) | (3.8) |
Closing defined benefit pension obligation | 82.8 | 82.5 |
| Group and Parent Company | ||
| 2023 | 2022 | |
| £m | £m | |
Opening fair value of plan assets | 94.6 | 135.5 |
Net interest on plan assets | 4.4 | 2.5 |
Remeasurement (losses)/gains | 0.2 | (47.6) |
Company special contribution | – | 8.0 |
Benefits paid | (3.8) | (3.8) |
Closing fair value of plan assets | 95.4 | 94.6 |
| Group | ||
| 2023 | 2022 | |
| £m | £m | |
Interest income on net defined pension liability | 0.6 | 0.1 |
Associated movement in IFRIC 14 adjustment | (0.3) | (0.1) |
Net interest income | 0.3 | – |
| Group | ||
| 2023 | 2022 | |
| £m | £m | |
Remeasurement (losses)/gains on defined benefit pension plans | (0.1) | 1.0 |
Associated movement in IFRIC 14 adjustment | 0.1 | (0.3) |
Net remeasurement gains on defined benefit pension plans | - | 0.7 |
| Group and Parent Company | |||
| 2023 | 2022 | ||
| £m | £m | ||
Equities | – UK | 4.0 | 8.8 |
– Overseas | 7.1 | 13.9 | |
Bonds | – Corporate | 29.1 | 23.2 |
– Government | 43.6 | 37.5 | |
Cash and cash equivalents/other | 11.6 | 11.2 | |
95.4 | 94.6 |
| Group and Parent Company | ||
2023 | 2022 | |
Discount rate | 4.55% | 4.75% |
Future salary increases | n/a | n/a |
Future pension increases | 1.95% - 2.55% 1.95% – 2.60% | |
Rate of price inflation (RPI) | 3.00% | 3.10% |
Rate of price inflation (CPI) | 2.60% | 2.60% |
Change in assumption | Impact on scheme liabilities | |
Discount rate | 0.5% decrease | Increase of £5.6m |
Inflation | 0.5% increase | Increase of £3.6m |
Mortality rates | 1 year increase | Decrease of £3.3m |
| Number of | ||||||
| Exercise | shares | Contractual | ||||
Date of grant | Employees entitled | price | granted | Vesting conditions | life | |
Executive Share Option Scheme 16 | March 2013 | Senior employees | £4.80 | 693,000 | Three years’ service and EPS growth of 3-7% over RPI on average over those | 10 years |
| three years | ||||||
Performance Share Plan 5 | March 2014 | Senior executives | £nil | 224,599 | Three years’ service, EPS annual compound growth of 1-4% over RPI over those | 10 years |
| three years and average annual ROCE of 15.5-17% over those three years | ||||||
Executive Share Option Scheme 17 | April 2014 | Senior employees | £5.00 | 598,225 | Three years’ service and EPS growth of 1-4% over RPI on average over those | 10 years |
| three years | ||||||
Executive Share Option Scheme 18 | March 2015 | Senior employees | £10.22 | 298,045 | Three years’ service and EPS growth of 1-7% over RPI on average over those | 10 years |
| three years | ||||||
Executive Share Option Scheme 18a | May 2015 | Senior employee | £10.56 | 3,285 | Three years’ service and EPS growth of 1-7% over RPI on average over those | 10 years |
| three years | ||||||
Performance Share Plan 6 | March 2015 | Senior executives | £nil | 146,174 | Three years’ service, EPS annual compound growth of 1-7% over RPI over those | 10 years |
| three years and average annual ROCE of 19-21.5% over those three years | ||||||
Performance Share Plan 7 | March 2016 | Senior executives | £nil | 133,271 | Three years’ service, EPS average annual growth of 2-8% over RPI over those | 10 years |
| three years and average annual ROCE of 22-27% over those three years | ||||||
Executive Share Option Scheme 19 | April 2016 | Senior employees | £10.88 | 235,857 | Three years’ service and EPS growth of 2-8% over RPI on average over those | 10 years |
| three years | ||||||
Performance Share Plan 8 | May 2017 | Senior executives | £nil | 206,404 | Three years’ service, EPS average annual growth of 5-11% over those | 10 years |
| three years and average annual ROCE of 23-27% over those three years | ||||||
Executive Share Option Scheme 20 | April 2017 | Senior employees | £10.33 | 246,219 | Three years’ service and EPS growth of 5-11% on average over those | 10 years |
| three years | ||||||
Performance Share Plan 9 | March 2018 | Senior executives | £nil | 190,943 | Three years’ service, EPS average annual growth of 5-11% over those | 10 years |
| three years and average annual ROCE of 25-29% over those three years | ||||||
Executive Share Option Scheme 21 | March 2018 | Senior employees | £11.97 | 228,923 | Three years’ service and EPS growth of 5-11% on average over those | 10 years |
| three years | ||||||
Performance Share Plan 10 | April 2019 | Senior executives | £nil | 128,534 | Three years’ service, EPS average annual growth of 5-11% over those | 10 years |
| three years and average annual ROCE of 24-28% over those three years | ||||||
Executive Share Option Scheme 22 | April 2019 | Senior employees | £18.30 | 140,913 | Three years’ service, EPS average annual growth of 5-11% over those | 10 years |
| three years and average annual ROCE of 24-28% over those three years | ||||||
Savings-Related Share Option Scheme 20 | April 2019 | All employees | £14.84 | 230,604 | Three years’ service | 3.5 years |
| Number of | |||||||
| Exercise | shares | Contractual | |||||
Date of grant | Employees entitled | price | granted | Vesting conditions | life | ||
Savings-Related Share Option Scheme 21 | April 2020 | All employees | £14.24 | 239,673 | Three years’ service | 3.5 years | |
Performance Share Plan 11 | October 2020 | Senior executives | £nil | 166,366 | Three years’ service, EPS performance in FY2022, ROCE performance | 10 years | |
| in FY2022 and two strategic objectives | |||||||
Executive Share Option Scheme 23 | November | Senior employees | £17.20 | 121,202 | Three years’ service, EPS performance in FY2022, ROCE performance | 10 years | |
| 2020 | in FY2022 and two strategic objectives | ||||||
Savings-Related Share Option Scheme 22 | April 2021 | All employees | £16.72 | 291,979 | Three years’ service | 3.5 years | |
Performance Share Plan 12 | April 2021 | Senior executives | £nil | 120,022 | Three years’ service, EPS performance in FY2023, ROCE performance | 10 years | |
| in FY2023 | |||||||
Performance Share Plan 12 (retained) | April 2021 | Senior executives | £nil | 29,512 | Three years’ service | 10 years | |
Executive Share Option Scheme 24 | April 2021 | Senior employees | £22.63 | 120,994 | Three years’ service, EPS performance in FY2023, ROCE performance | 10 years | |
| in FY2023 | |||||||
Savings-Related Share Option Scheme 23 | April 2022 | All employees | £19.68 | 265,209 | Three years’ service | 3.5 years | |
Performance Share Plan 13 | March 2022 | Senior executives | £nil | 91,305 | Three years’ service, EPS average annual growth of 3-8% over those | 10 years | |
| three years and average annual ROCE of 19.6-22.6% over those three years | |||||||
Performance Share Plan 13a | May 2022 | Senior executives | £nil | 36,014 | Three years’ service, EPS average annual growth of 3-8% over those | 10 years | |
| three years and average annual ROCE of 19.6-22.6% over those three years | |||||||
Executive Share Option Scheme 25 | March 2022 | Senior employees | £24.31 | 118,357 | Three years’ service, EPS average annual growth of 3-8% over those | 10 years | |
| three years and average annual ROCE of 19.6-22.6% over those three years | |||||||
Savings-Related Share Option Scheme 24 | May 23 | All employees | £21.06 | 268,478 | Three years’ service | 3.5 years | |
Performance Share Plan 14 | May 23 | Senior executives | £nil | 109,583 | Three years’ service, EPS average annual growth of 4-9% over those | 10 years | |
| three years, average annual ROCE of 18.7%-21.2% over those three years | |||||||
| and a CO | emissions reduction target | ||||||
| 2 | |||||||
Executive Share Option Scheme 26 | May 23 | Senior employees | £27.92 | 130,075 | Three years’ service, EPS average annual growth of 4-9% over those | 10 years | |
| three years, average annual ROCE of 18.7%-21.2% over those three years | |||||||
| and a CO | emissions reduction target | ||||||
| 2 | |||||||
2023 | 2022 | |||
| Weighted | Weighted | |||
| average | Number of | average | Number of | |
| exercise price | options | exercise price | options | |
Outstanding at the beginning of the year | £11.84 | 1,819,739 | £9.57 | 1,973,101 |
Lapsed during the year | £13.88 | (207,148) | £6.04 | (391,775) |
Exercised during the year | £7.78 | (439,911) | £11.23 | (272,472) |
Granted during the year | £18.27 | 508,136 | £15.85 | 510,885 |
Outstanding at the end of the year | £14.60 | 1,680,816 | £11.84 | 1,819,739 |
Exercisable at the end of the year | £10.13 | 264,675 | £7.44 | 363,630 |
2023 | 2022 | ||||||
| Executive | Savings-Related | Executive | Savings-Related | ||||
| Performance | Share Option | Share Option | Performance | Performance | Share Option | Share Option | |
| Share Plan 14 | Scheme 26 | Scheme 24 | Share Plan 13 | Share Plan 13a | Scheme 25 | Scheme 23 | |
| May 2023 | May 2023 | May 2023 | March 2022 | May 2022 | March 2022 | April 2022 | |
Fair value at grant date | £25.91 | £7.48 | £10.92 | £23.34 | £20.04 | £ 7.64 | £8.33 |
Share price | £27.62 | £27.62 | £28.46 | £24.99 | £21.68 | £24.99 | £23.50 |
Exercise price | £nil | £27.92 | £21.06 | £nil | £nil | £24.31 | £19.68 |
Expected volatility | 40.11% | 40.11% | 40.52% | 48.75% | 48.29% | 48.75% | 49.00% |
Option life | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years |
Expected dividend yield | 2.14% | 2.14% | 2.07% | 2.28% | 2.63% | 2.28% | 2.43% |
Risk-free rate | 4.05% | 4.05% | 3.82% | 1.38% | 1.50% | 1.38% | 1.64% |
| 2023 | 2022 | |
| £m | £m | |
Share options granted in 2019 | – | 0.2 |
Share options granted in 2020 | 0.4 | 0.7 |
Share options granted in 2021 | 1.3 | 1.8 |
Share options granted in 2022 | 1.6 | 0.9 |
Share options granted in 2023 | 1.3 | – |
4.6 | 3.6 | |
Social security contributions | 0.4 | (0.3) |
Total expense recognised as employee costs | 5.0 | 3.3 |
| Group and Parent Company | ||||||||||
| 2023 | 2022 | |||||||||
| 2023 | National | 2023 | 2023 | 2023 | 2022 | National | 2022 | 2022 | 2022 | |
| Dilapidations | Insurance | Redundancy | Other | Tota l | Dilapidations | Insurance | Redundancy | Other | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at start of the year | 3.6 | 1.6 | 0.1 | 1.0 | 6.3 | 3.1 | 2.2 | 0.2 | 1.5 | 7.0 |
Additional provision in the year | 1.8 | 0.4 | – | 0.1 | 2.3 | 1.8 | – | – | – | 1.8 |
Utilised in the year | (0.7) | (0.7) | – | (0.1) | (1.5) | (0.3) | (0.3) | – | (0.2) | (0.8) |
Provisions reversed during the year | (0.6) | – | – | (0.3)* | (0.9) | (1.0) | (0.3) | (0.1) | (0.3) | (1.7) |
Balance at end of the year | 4.1 | 1.3 | 0.1 | 0.7 | 6.2 | 3.6 | 1.6 | 0.1 | 1.0 | 6.3 |
Included in current liabilities | 2.5 | 1.0 | – | 0.5 | 4.0 | 2.3 | 0.9 | – | 0.4 | 3.6 |
Included in non-current liabilities | 1.6 | 0.3 | 0.1 | 0.2 | 2.2 | 1.3 | 0.7 | 0.1 | 0.6 | 2.7 |
4.1 | 1.3 | 0.1 | 0.7 | 6.2 | 3.6 | 1.6 | 0.1 | 1.0 | 6.3 |
| Ordinary shares | ||
| 2023 | 2022 | |
| Number | Number | |
In issue and fully paid at start of year – ordinary shares of 2p | 102,112,581 | 101,897,021 |
Issued on exercise of share options | 143,094 | 215,560 |
102,255,675 | 102,112,581 |
| 2023 | 2022 | |
| Per share | Per share | |
| pence | pence | |
2021 special dividend | – | 40.0p |
2021 final dividend | – | 42.0p |
2022 interim dividend | – | 15.0p |
2022 final dividend | 44.0p | – |
2023 interim dividend | 16.0p | – |
60.0p | 97.0p |
| 2023 | 2022 | |
| £m | £m | |
2021 special dividend | – | 40.6 |
2021 final dividend | – | 42.7 |
2022 interim dividend | – | 15.2 |
2022 final dividend | 44.6 | – |
2023 interim dividend | 16.2 | – |
60.8 | 98.5 |
Amounts owed to related parties | Amounts owed by related parties | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Dormant subsidiaries | 7.7 | 7.7 | – | – |