| Year to | |||
| Year to | 30 September | ||
| 30 September | 2024 | ||
| 2025 | (Restated) | ||
| Note | €000 | €000 | |
| Continuing operations | |||
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Impairment of non-financial assets | 10,11,12 | ( | ( |
Operating profit from continuing operations | 5 | ||
Financial income | 6 | ||
Financial expense | 7 | ( | ( |
Profit before taxation from continuing operations for the year | |||
Taxation | 9 | ( | ( |
Profit from continuing operations for the year | |||
Loss on discontinued operations | 25 | ( | ( |
Loss for the year | ( | ( | |
Earnings per share | 30 | ||
Basic earnings per share from continuing operations | |||
Basic earnings per share from discontinued operations | ( | ( | |
Basic earnings per share | ( | ( | |
Diluted earnings per share from continuing operations | |||
Diluted earnings per share from discontinued operations | ( | ( | |
Diluted earnings per share | ( | ( |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Loss for the year | ( | ( |
| Other comprehensive income | ||
| Items that are or may be reclassified subsequently to profit or loss: | ||
Foreign currency translation differences – foreign operations | ||
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 | ( | |
Deferred tax on items that are or may be reclassified subsequently to profit or loss | ( | |
| Net reserves recycled to profit or loss on disposal | ||
of discontinued operations | ( | |
Other comprehensive income/(loss) for the year, net of income tax | ( | |
Total comprehensive income/(loss) for the year | ( | ( |
| Total comprehensive income/(loss) for the year arising from: | ||
| Continuing operations | ||
| Discontinued operations | ( | ( |
| As at | ||||
| 30 September | 1 October | |||
| 30 September | 2024 | 2023 | ||
| 2025 | (Restated) | (Restated) | ||
| Note | €000 | €000 | €000 | |
| Non-current assets | ||||
Property, plant and equipment | 10 | |||
Right-of-use asset | 12 | |||
Goodwill and other intangible assets | 11 | |||
Loans receivable | ||||
Trade and other receivables | 14 | |||
Derivative financial instruments | 17 | |||
Deferred tax asset | 18 | |||
| Current assets | ||||
Inventories | 13 | |||
Tax receivable | ||||
Trade and other receivables | 14 | |||
Derivative financial instruments | 17 | |||
Cash and cash equivalents | ||||
Total assets | ||||
| Current liabilities | ||||
Trade and other payables | 15 | |||
Current tax liabilities | ||||
Lease liabilities | 12 | |||
Borrowings | 16 | |||
Derivative financial instruments | 17 | |||
Provisions | 19 | |||
| As at | ||||
| 30 September | 1 October | |||
| 30 September | 2024 | 2023 | ||
| 2025 | (Restated) | (Restated) | ||
| Note | €000 | €000 | €000 | |
| Non-current liabilities | ||||
Trade and other payables | 15 | |||
Lease liabilities | 12 | |||
Borrowings | 16 | |||
Derivative financial instruments | 17 | |||
Provisions | 19 | |||
Total liabilities | ||||
Net assets | ||||
| Equity attributable to equity holders of the parent | ||||
Share capital | 20 | |||
Share premium reserve | 20 | |||
Treasury shares | 20 | ( | ||
Cash flow hedge reserve | ( | ( | ( | |
Merger reserve | ( | ( | ( | |
Translation reserve | ( | |||
Share-based payment reserve | ||||
Retained earnings | ||||
Total shareholders’ equity |
| Share-based | |||||||||
| Share | Treasury | Share | Cash flow | Translation | Merger | payment | Retained | Total | |
| capital | shares | premium | hedge reserve 1 | reserve 2 | reserve 3 | reserve 4 | earnings | equity | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Balance at 1 October 2024 | ( | ( | |||||||
| Total comprehensive income for the period | |||||||||
Loss for the year | ( | ( | |||||||
Other comprehensive income for the period | ( | ( | ( | ||||||
Total comprehensive income for the period | ( | ( | ( | ( | |||||
| Transactions with owners, recorded directly in equity | |||||||||
Equity-settled share-based payments (see note 21) | |||||||||
Dividends declared | ( | ( | |||||||
Issue of share capital | |||||||||
Own shares acquired in the year | ( | ( | |||||||
Total contributions by and distributions to owners | ( | ( | ( | ||||||
Balance at 30 September 2025 | ( | ( | ( |
| Share-based | |||||||||
| Share | Treasury | Share | Cash flow | Translation | Merger | payment | Retained | Total | |
| capital | shares | premium | hedge reserve 1 | reserve 2 | reserve 3 | reserve 4 | earnings | equity | |
| €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
Balance at 1 October 2023 | ( | ( | ( | ||||||
Impact of correction of errors (note 26) | ( | ( | ( | ||||||
Restated balance at 1 October 2023 | ( | ( | ( | ||||||
| Total comprehensive income for the period (restated) | |||||||||
Loss for the year (restated) | ( | ( | |||||||
Other comprehensive income for the period | |||||||||
Total comprehensive income for the period | ( | ( | |||||||
| Transactions with owners, recorded directly in equity | |||||||||
Issue of share capital | |||||||||
Equity-settled share-based payments (see note 21) | |||||||||
Total contributions by and distributions to owners | |||||||||
Balance at 30 September 2024 (restated) | ( | ( |
| 30 September | |||
| 30 September | 2024 | ||
| 2025 | (Restated) | ||
| Note | €000 | €000 | |
| Cash flows from operating activities | |||
Profit for the period from continuing operations: | |||
| Adjustments for: | |||
Depreciation, amortisation and impairment | 10,11,12 | ||
Right-of-use asset depreciation | 12 | ||
Financial income | 6 | ( | ( |
Financial expense | 7 | ||
Profit on sale of property, plant and equipment | ( | ( | |
Equity-settled share-based payment expenses | 21 | ||
Taxation | 9 | ||
(Increase)/decrease in trade and other receivables | ( | ||
Decrease in inventories | |||
Decrease in trade and other payables | ( | ( | |
Increase in provisions and employee benefits | |||
Settlement of derivatives | |||
Cash generated by operations | |||
Tax paid | ( | ( | |
Net cash from operating activities in discontinued operations | |||
Net cash inflow from operating activities | |||
| Cash flows used in investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Interest received | |||
Disposal of a subsidiary net of cash disposed | ( | ( | |
Additions to property, plant and equipment | 10 | ( | ( |
Additions to other intangible assets | 11 | ( | ( |
Net cash from investing activities in discontinued operations | ( | ( | |
Net cash outflow used in investing activities | ( | ( |
| 30 September | |||
| 30 September | 2024 | ||
| 2025 | (Restated) | ||
| Note | €000 | €000 | |
| Cash flows from financing activities | |||
Proceeds from the issue of share capital | |||
Purchase of own shares | ( | ||
Dividends paid | ( | ||
Proceeds from borrowings net of fees incurred | |||
Repayment of borrowings | ( | ||
Interest paid | ( | ( | |
Payment of interest on lease liabilities | 12 | ( | ( |
Repayment of lease liabilities | 12 | ( | ( |
Net cash from financing activities in discontinued operations | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | |||
Cash and cash equivalents at beginning of period | |||
Effect of exchange rate fluctuations on cash held | |||
Cash and cash equivalents at end of period |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Revenue | ||
Pepco | 4,184,209 | 3,853,169 |
Dealz Poland | 339,254 | 307,247 |
Group Revenue | 4,523,463 | 4,160,416 |
| Cost of sales | ||
Pepco | 2,128,499 | 1,998,243 |
Dealz | 230,032 | 213,544 |
Consolidation adjustments | (1,594) | (4,751) |
Group cost of sales | 2,356,937 | 2,207,036 |
| Underlying EBITDA | ||
Pepco | 874,327 | 792,906 |
Dealz Poland | 24,694 | 13,117 |
Other | (33,749) | (22,144) |
Group Underlying EBITDA | 865,272 | 783,879 |
| Reported EBITDA | ||
Pepco | 847,101 | 750,643 |
Dealz Poland | 16,777 | 11,299 |
Other | (23,786) | (24,162) |
Reported EBITDA | 840,092 | 737,780 |
| Less reconciling items to operating profit | ||
Depreciation of right-of-use asset | (301,301) | (271,440) |
Impairment of right-of-use asset | (32,631) | (419) |
Depreciation of property, plant and equipment | (145,604) | (132,435) |
Impairment of property, plant and equipment | (22,639) | (4,437) |
Amortisation of other intangibles | (8,117) | (5,662) |
Impairment of other intangibles | (10,146) | (619) |
Profit on disposal of property, plant and equipment | 220 | 272 |
Other expenses | – | 1 |
Group operating profit from continuing operations | 319,874 | 323,041 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Depreciation and amortisation | ||
Pepco | 417,687 | 375,633 |
Dealz Poland | 35,598 | 32,352 |
Other | 1,737 | 1,552 |
Group depreciation and amortisation | 455,022 | 409,537 |
| Impairment of non-financial assets | ||
Pepco | 59,646 | 4,362 |
Dealz Poland | 5,770 | 1,113 |
Other | – | – |
Group Impairment of non-financial assets | 65,416 | 5,475 |
| Total assets | ||
Pepco | 2,836,714 | 2,839,273 |
Dealz Poland | 148,229 | 176,266 |
Other | 52,057 | 12,735 |
Poundland | – | 988,362 |
Group total assets | 3,037,000 | 4,016,636 |
| Total liabilities | ||
Pepco | 2,090,802 | 2,089,183 |
Dealz Poland | 108,145 | 110,268 |
Other | 675,041 | 662,831 |
Poundland | – | 713,103 |
Group total liabilities | 2,873,988 | 3,575,385 |
| Additions to non-current assets | ||
Pepco | 342,362 | 535,087 |
Dealz Poland | 17,516 | 30,910 |
Other | 1,932 | 1,948 |
Poundland | – | 138,914 |
Group additions to non-current assets | 361,810 | 706,859 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Poland | 1,712,936 | 1,617,790 |
Rest of Central and Eastern Europe | 2,115,578 | 1,950,271 |
Western Europe | 694,949 | 592,355 |
4,523,463 | 4,160,416 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
UK and Republic of Ireland | 32,847 | 624,165 |
Poland | 384,901 | 472,926 |
Rest of Central and Eastern Europe | 618,082 | 634,522 |
Western Europe | 565,028 | 611,598 |
1,600,858 | 2,343,211 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Reported EBITDA from continuing operations | 840,092 | 737,780 |
Group Value Creation Plan (VCP) | – | 590 |
| Impact of implementation of IFRIC interpretation on SaaS arrangements | ||
and expensing significant ERP programme costs incurred | 7,780 | 28,590 |
Restructuring costs 1 | 17,400 | 675 |
Hungary fraud incident | – | 16,243 |
Underlying EBITDA from continuing operations | 865,272 | 783,878 |
Reported operating profit from continuing operations | 319,874 | 323,041 |
Group Value Creation Plan (VCP) | – | 590 |
| Impact of implementation of IFRIC interpretation on SaaS arrangements | ||
and expensing significant ERP programme costs incurred | 16,997 | 26,329 |
Restructuring costs 1 | 34,131 | 675 |
Hungary fraud incident | – | 16,243 |
Underlying operating profit from continuing operations | 371,002 | 366,878 |
Reported profit before taxation from continuing operations for the year | 251,474 | 234,079 |
Group Value Creation Plan (VCP) | – | 590 |
| Impact of implementation of IFRIC interpretation on SaaS arrangements | ||
and expensing significant ERP programme costs incurred | 16,997 | 26,338 |
Restructuring costs 1 | 34,131 | 675 |
Hungary fraud incident | – | 16,243 |
Underlying profit before tax from continuing operations | 302,602 | 277,925 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Operating (loss)/profit for the period has been arrived at after charging: | ||
Expense relating to short-term, low-value and variable leases | 57,979 | 57,316 |
| Depreciation of tangible fixed assets and other items: | ||
Owned | 145,604 | 132,435 |
Depreciation of right-of-use assets | 301,301 | 271,440 |
Impairment of property, plant and equipment | 22,639 | 4,437 |
Amortisation of other intangibles | 8,117 | 5,662 |
Impairment of other intangible assets | 10,146 | 619 |
Impairment of right-of-use assets | 32,631 | 419 |
Cost of inventories recognised as an expense | 2,310,235 | 2,162,448 |
Write downs of inventories recognised as an expense | 31,333 | 41,877 |
| Year to | Year to | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| €000 | €000 | |
| Auditors’ remuneration | ||
Fees payable to the Company’s auditors and their associates for the audit of the Company’s annual accounts 1 | 1,375 | 538 |
Fees payable to the Company’s auditors and their associates for the audit of the Company’s subsidiaries 1 | 4,465 | 1,182 |
| Fees payable to other auditors and their associates for the audit | ||
of the Company’s subsidiaries | – | 782 |
| Fees payable to other auditors and their associates in the current | ||
year in relation to prior year audit | – | 128 |
Total audit fees | 5,840 | 2,630 |
Other assurance services 2 | 560 | 165 |
Other services | – | – |
Total auditors’ remuneration 3 | 6,400 | 2,795 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Bank interest income | 23,178 | 22,063 |
Interest on external loans 1 | 4,712 | – |
Foreign exchange gains/(losses) | 29,220 | (2,163) |
57,110 | 19,900 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Interest on bank loans and amortisation of capitalised finance costs | 60,613 | 67,784 |
Bond call premium payable 1 | 6,344 | – |
Release of capitalised finance costs due to bond call 1 | 3,509 | – |
Interest on lease liabilities | 41,181 | 43,678 |
Foreign exchange losses | 13,863 | (2,600) |
125,510 | 108,862 |
| Year to | Year to | |
| 30 September | 30 September | |
| 2025 | 2024 | |
Administration | 2,650 | 2,821 |
Selling and distribution | 41,113 | 46,246 |
43,763 | 49,067 |
| Year to | Year to | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| (Restated) | ||
| €000 | €000 | |
Wages and salaries | 606,449 | 527,712 |
Social security costs | 104,746 | 89,422 |
Other pension costs (note 23) | 35,569 | 29,947 |
Share-based payments expense (note 21) | 12,590 | 6,677 |
759,354 | 653,758 |
| Other | Post- | |||||
| Short-term | short-term | employment | ||||
| Basic | annual bonus | Company | pension | |||
| remuneration | paid | contributions | contribution | LTIP 1 | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
2025 | 2,546 | 2,157 | 1,011 | 216 | 1,302 | 7, 2 3 2 |
2024 | 3,068 | 1,942 | 116 | 125 | 6,184 | 11,435 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Current tax (charge)/credit | ||
Current tax for the year | (105,193) | (111,512) |
Global minimum top-up tax | (461) | – |
Adjustments in respect of prior periods | 3,994 | (18,151) |
Total current tax | (101,660) | (129,663) |
| Deferred tax (charge)/credit | ||
Origination and reversal of temporary differences | 22,710 | 20,617 |
De-recognition of previously recognised temporary differences | – | (5,714) |
Change in deferred tax rate | 619 | – |
Adjustments in respect of prior periods | (1,748) | 8,057 |
Total deferred tax | 21,581 | 22,960 |
Total tax charge for the year | (80,079) | (106,703) |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Profit before tax – continuing operations | 251,474 | 234,079 |
Expected tax charge at the UK statutory rate of 25.0% (2024: 25.0%) | (62,869) | (58,520) |
| Effects of: | ||
Movement in unrecognised temporary differences* | (25,403) | (40,415) |
Expenses not deductible for tax purposes | (19,833) | (7,537) |
Fixed asset differences | (2,179) | – |
Overseas tax rate differences** | 27,440 | 9,863 |
Adjustments in respect of prior periods | 2,246 | (10,094) |
Difference in tax rates | 519 | – |
Total tax charge for the year | (80,079) | (106,703) |
| where the statutory tax rate is, in many cases, lower than the UK statutory rate of 25.0%. IAS 12 does not provide specific guidance |
| on how to reflect the impact of global minimum top-up tax in the reconciliation of the effective tax rate. The Group has therefore |
180 | Pepco Group N.V. Annual Report 2025 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Deferred tax (charge)/credit | ||
Fair value movements on derivative financial instruments | 5,267 | (8,238) |
Total tax (charge)/credit recognised in other comprehensive income | 5,267 | (8,238) |
| Leasehold | Fixtures | |||
| Land and | property | and | ||
| buildings | improvements | equipment | Total | |
| €000 | €000 | €000 | €000 | |
| Cost | ||||
Balance at 1 October 2023 | 90,852 | 496,895 | 680,236 | 1,267,983 |
Additions | 6,988 | 88,348 | 105,833 | 201,169 |
Disposals | (77) | (22,590) | (33,012) | (55,679) |
Differences on translation | (11,572) | 29,221 | 19,509 | 37,158 |
Balance at 30 September 2024 (restated) | 86,191 | 591,874 | 772,566 | 1,450,631 |
Balance at 1 October 2024 | 86,191 | 591,874 | 772,566 | 1,450,631 |
Additions | 2,775 | 41,281 | 47,227 | 91,283 |
Disposals | – | (3,788) | (4,559) | (8,347) |
Differences on translation | (4,255) | (1,633) | 17,958 | 12,070 |
Discontinued operations | (5,931) | (131,988) | (281,171) | (419,090) |
Balance at 30 September 2025 | 78,780 | 495,746 | 552,021 | 1,126,547 |
| Depreciation and impairment | ||||
Balance at 1 October 2023 | 11,852 | 165,642 | 344,052 | 521,546 |
Charge for the period | 2,904 | 79,876 | 99,602 | 182,382 |
Disposals | (125) | (10,973) | (23,979) | (35,077) |
Impairment | – | 76,308 | – | 76,308 |
Differences on translation | (2,195) | 32,254 | 3,316 | 33,375 |
Balance at 30 September 2024 (restated) | 12,436 | 343,107 | 422,991 | 778,534 |
Balance at 1 October 2024 | 12,436 | 343,107 | 422,991 | 778,534 |
Charge for the period | 1,416 | 73,048 | 71,140 | 145,604 |
Disposals | – | (1,668) | (3,358) | (5,026) |
Impairment | – | 13,045 | 9,594 | 22,639 |
Differences on translation | (150) | (17,668) | 6,285 | (11,533) |
Discontinued operations | (1,189) | (111,041) | (171,300) | (283,530) |
Balance at 30 September 2025 | 12,513 | 298,823 | 335,352 | 646,688 |
| Net book value | ||||
Balance at 30 September 2025 | 66,267 | 196,923 | 216,669 | 479,859 |
Balance at 30 September 2024 (restated) | 73,755 | 248,767 | 3 49, 575 | 672,097 |
| Software and | ||||
Goodwill 1 | Brand 1 | trademarks | Total | |
| €000 | €000 | €000 | €000 | |
| Cost | ||||
Balance at 1 October 2023 | 820,281 | 127,069 | 68,913 | 1,016,263 |
Additions | – | – | 7,189 | 7,189 |
Disposals | – | – | (1,033) | (1,033) |
Differences on translation | 21,164 | 4,433 | 2,998 | 28,595 |
Balance at 30 September 2024 | 841,445 | 131,502 | 78,067 | 1,051,014 |
Balance at 1 October 2024 | 841,445 | 131,502 | 78,067 | 1,051,014 |
Additions | – | – | 6,917 | 6,917 |
Disposals | – | – | (1,630) | (1,630) |
Differences on translation | – | – | 584 | 584 |
Discontinued operations | (841,445) | (131,502) | (26,517) | (999,464) |
Balance at 30 September 2025 | – | – | 5 7, 4 2 1 | 5 7, 4 2 1 |
| Amortisation and impairment | ||||
Balance at 1 October 2023 | 116,621 | 16,016 | 36,149 | 168,786 |
Amortisation for the period | – | 3,924 | 7,400 | 11,324 |
Disposals | – | – | (380) | (380) |
Impairments | 578,098 | – | 619 | 578,717 |
Differences on translation | – | (41) | 261 | 220 |
Balance at 30 September 2024 | 694,719 | 19,899 | 44,049 | 758,667 |
Balance at 1 October 2024 | 694,719 | 19,899 | 44,049 | 758,667 |
Amortisation for the period | – | – | 8,117 | 8,117 |
Impairments | – | – | 10,146 | 10,146 |
Differences on translation | – | – | (312) | (312) |
Discontinued operations | (694,719) | (19,899) | (22,206) | (736,824) |
Balance at 30 September 2025 | – | – | 39,794 | 39,794 |
| Net book value | ||||
Balance at 30 September 2025 | – | – | 17,627 | 17,627 |
Balance at 30 September 2024 | 146,726 | 111,603 | 34,018 | 292,347 |
| Buildings | Equipment | Vehicles | Total | |
| €000 | €000 | €000 | €000 | |
| Cost | ||||
Balance at 1 October 2023 | 2,153,862 | 45,596 | 28,499 | 2,227,957 |
Additions | 487,202 | 5,660 | 5,638 | 498,500 |
Disposals | (52,300) | – | (150) | (52,450) |
Differences on translation | 81,478 | 19,325 | (15,454) | 85,349 |
Balance at 30 September 2024 (restated) | 2,670,242 | 70,581 | 18,533 | 2,759,356 |
Balance at 1 October 2024 | 2,670,242 | 70,581 | 18,533 | 2,759,356 |
Additions | 262,345 | 525 | 740 | 263,610 |
Disposals | (2,349) | – | – | (2,349) |
Differences on translation | (40,581) | (17,572) | 16,634 | (41,519) |
Discontinued operations | (737,120) | (39,431) | (25,980) | (802,531) |
Balance at 30 September 2025 | 2,152,537 | 14,103 | 9,9 2 7 | 2,176,567 |
| Depreciation | ||||
Balance at 1 October 2023 | 939,371 | 26,110 | 15,639 | 981,120 |
Depreciation for the period | 360,838 | 4,666 | 3,136 | 368,640 |
Disposals | (11,625) | – | (17) | (11,642) |
Impairment | 81,404 | – | – | 81,404 |
Differences on translation | 35,824 | 22,476 | (8,997) | 49,303 |
Balance at 30 September 2024 (restated) | 1,405,812 | 53,252 | 9,761 | 1,468,825 |
Balance at 1 October 2024 | 1,405,812 | 53,252 | 9,761 | 1,468,825 |
Depreciation for the period | 297,033 | 1,756 | 2,512 | 301,301 |
Disposals | (594) | – | – | (594) |
Impairment | 32,631 | – | – | 32,631 |
Differences on translation | (19,024) | (20,803) | 9,9 6 5 | (29,862) |
Discontinued operations | (544,271) | (21,736) | (16,003) | (582,010) |
Balance at 30 September 2025 | 1,171,587 | 12,469 | 6,235 | 1,190,291 |
| Net book value | ||||
Balance at 30 September 2025 | 980,950 | 1,634 | 3,692 | 986,276 |
Balance at 30 September 2024 (restated) | 1,264,430 | 17,329 | 8,772 | 1,290,531 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
At beginning of period | 1,428,864 | 1,293,171 |
Additions | 258,161 | 517,913 |
Interest on lease liability | 41,181 | 67,671 |
Repayment of lease liability | (332,066) | (441,585) |
Disposal | (1,886) | (35,521) |
Differences on translation | (4,026) | 27,215 |
Discontinued operations | (323,918) | – |
At end of period | 1,066,310 | 1,428,864 |
Current | 284,796 | 394,469 |
Non-current | 781,514 | 1,034,395 |
1,066,310 | 1,428,864 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Interest expenses (included in finance cost) | 41,181 | 43,678 |
| Expense relating to short-term leases (included in cost of goods sold | ||
and administrative expenses) | 1,203 | 580 |
Expense relating to leases of low-value assets that are not shown above as short-term leases (included in administrative expenses) | 223 | 221 |
| Expense relating to variable lease payments not included in lease liabilities | ||
(included in administrative expenses) | 56,552 | 49,603 |
| Year to | Year to | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| €000 | €000 | |
Total cash outflow for leases | 390,044 | 491,989 |
| 30 September | ||
| 30 September | 2024 | |
| 2025 | €000 | |
| €000 | (Restated) | |
Goods purchased for resale | 538,371 | 750,537 |
Goods in transit | 354,116 | 424,139 |
892,487 | 1,174,676 |
| 30 September | 30 September | |
| 2025 | 2024 | |
| €000 | €000 | |
| Non-current trade and other receivables | ||
Other receivables | 64 | 52 |
64 | 52 | |
| Current trade and other receivables | ||
Trade receivables | 521 | 4,991 |
Other receivables | 43,093 | 27,184 |
Prepayments | 19,641 | 70,699 |
63,255 | 102,874 |
| 30 September | ||
| 30 September | 2024 | |
| 2025 | €000 | |
| €000 | (Restated) | |
| Current | ||
Trade payables | 646,019 | 852,951 |
Other taxation and social security | 71,258 | 71,724 |
Other payables | 72,886 | 81,326 |
Accruals 1 | 159,419 | 351,907 |
949,582 | 1,357,908 | |
| Non-current | ||
Accruals and deferred income | 3,404 | 3,396 |
3,404 | 3,396 |
| 30 September | |
| 2025 | |
| €000 | |
Presented within trade and other payables | 412,543 |
– of which is drawn under the supply chain finance programmes | 362,398 |
| 120–150 days | |
| Liabilities that are part of supplier finance arrangements | after invoice date |
| 60–150 days | |
| Comparable trade payables that are not part of supplier finance arrangements | after invoice date |
| 30 September | 30 September | |
| 2025 | 2024 | |
| €000 | €000 | |
| Current | ||
Principal – Borrowings from credit institutions | 250,000 | – |
Principal – Secured bond issuance | 175,000 | – |
Capitalised costs | (407) | – |
Redemption premium | 6,344 | – |
430,937 | – | |
| Non-current | ||
Principal – Borrowings from credit institutions | – | 250,000 |
Principal – Secured bond issuance | 200,000 | 375,000 |
Capitalised costs | (4,307) | (12,020) |
195,693 | 612,980 |
| September | September | September | September | September | September | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
Fixed | Float | Tota l | Fixed | Float | Total | |
€000 | €000 | €000 | €000 | €000 | €000 | |
| Cash and cash | ||||||
equivalents | – | 464,357 | 464,357 | – | 362,881 | 362,881 |
| Borrowings from credit | ||||||
institutions | (377,333) | (249,297) | (626,630) | (364,750) | (248,230) | (612,980) |
Finance lease liabilities | (1,066,310) | – | (1,066,310) | (1,428,864) | – | (1,428,864) |
(1,443,643) | 215,060 | (1,228,583) | (1,793,614) | 114,651 | (1,678,963) |
| 2025 | 2024 | |
| (decrease)/ | (decrease)/ | |
| increase in | increase in | |
| profit | profit | |
| €000 | €000 | |
100 bps increase in interest rates | 2,144 | 1,129 |
100 bps decrease in interest rates | (2,144) | (1,129) |
30 September 2025 | 30 September 2024 | |||||||
GBP | EUR | PLN | Others | GBP | EUR | PLN | Others | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| Cash and cash | ||||||||
equivalents | (342,361) | 598,046 | 26,171 | 182,501 | 163,353 | (26,308) | 11,718 | 214,573 |
Trade and other receivables | 31,090 | 2,207 | 22,498 | 10,705 | 63,769 | 25,318 | 4,178 | 9,661 |
Borrowings | – | (626,630) | – | – | – | (612,980) | – | – |
Trade and other payables | (1,964) | (90,097) | (350,874) | (510,033) | (294,856) | (117,041) | (863,693) | (108,325) |
Provisions | (1,030) | (31,102) | (35,832) | (17,797) | (6,473) | (3,944) | (22,095) | (1,759) |
Lease liabilities | (234) | (823,372) | (193,767) | (48,938) | (282,436) | (900,641) | (152,698) | (45,214) |
(314,499) | (970,948) | (531,804) | (383,562) | (356,643) | (1,635,596) | (1,022,590) | 68,936 |
| Year to | Year to | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| Average rate for the year | ||
Polish Zloty | 4.26 | 4.33 |
Pound Sterling | 0.85 | 0.86 |
| Statement of financial position rates | ||
Polish Zloty | 4.27 | 4.28 |
Pound Sterling | 0.87 | 0.84 |
2025 | Increase/ | 2024 | Increase/ | |
| (decrease) in | (decrease) in | |||
| equity | equity | |||
€000 | €000 | |||
10% appreciation of the Euro against the Polish Zloty | 59,089 | 113,621 | ||
10% depreciation of the Euro against the Polish Zloty | (59,089) | (113,621) | ||
10% appreciation of the Euro against Pound Sterling | 34,944 | 3 9, 6 27 | ||
10% depreciation of the Euro against Pound Sterling | (34,944) | (39,627) |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Financial assets measured at fair value | ||
Derivative contracts used for hedging (assets) | 16,612 | 34,507 |
| Financial assets not measured at fair value | ||
Cash and cash equivalents | 464,357 | 362,881 |
Trade and other receivables | 63,319 | 102,926 |
Total financial assets | 544,288 | 500,314 |
| Financial liabilities measured at fair value | ||
Derivative contracts used for hedging (liabilities) | 87,398 | 52,486 |
| Financial liabilities not measured at fair value | ||
Trade and other payables | 952,986 | 1,361,304 |
Borrowings | 631,239 | 619,926 |
Finance lease liabilities | 1,066,310 | 1,428,864 |
Total financial liabilities | 2,737,933 | 3,462,580 |
| 30 September 2025 | ||||
| Expiring | ||||
| between one | Expiring after | |||
| Due in less | to five | five | ||
| than one year | years | years | Total | |
| €000 | €000 | €000 | €000 | |
Borrowings 1 | 457,751 | 229,443 | – | 687,194 |
Trade and other payables | 949,582 | 3,404 | – | 952,986 |
Lease liabilities | 330,013 | 629,705 | 243,442 | 1,203,160 |
1,737,346 | 862,552 | 243,442 | 2,843,340 |
| 30 September 2024 | ||||
| Expiring | ||||
| between one | ||||
| Due in less | to five | Expiring after | ||
| than one year | years | five | Total | |
| (Restated) | (Restated) | years | (Restated) | |
| €000 | €000 | €000 | €000 | |
Borrowings | 32,261 | 702,580 | – | 734,841 |
Trade and other payables | 1,357,908 | 3,396 | – | 1,361,304 |
Lease liabilities | 389,038 | 853,018 | 258,937 | 1,500,993 |
1,779,207 | 1,558,994 | 258,937 | 3,597,138 |
| 30 September | 30 September | |
| 2025 | 2024 | |
| €000 | €000 | |
Derivative financial assets at beginning of period | (17,980) | (44,437) |
Recognised in the income statement - cost of sales | 44,249 | (85,240) |
Recognised in the income statement - other finance income/(expense) | 435 | 2,688 |
Recognised in other comprehensive income | (72,926) | 121,518 |
Cash flow hedge adjustment to inventory | (22,930) | (14,350) |
Translation differences | (1,634) | 1,842 |
Derivative financial (liabilities)/assets at end of period | (70,786) | (17,979) |
FY25 | FY24 | |||||||
Asset | Liability | Asset | Liability | |||||
Notional | Fair value | Notional | Fair value | Notional | Fair value | Notional | Fair value | |
| Derivatives held | ||||||||
| for cash flow | ||||||||
hedging | (761,286) | 14,025 | 1,001,539 | (84,376) | (1,062,696) | 34,506 | 1,176,395 | (52,486) |
Derivatives not in a formal hedge | ||||||||
relationship | (171,500) | 2,587 | 33,349 | (3,022) | – | – | – | – |
Total | (932,786) | 16,612 | 1,034,888 | (87,398) | (1,062,696) | 34,506 | 1,176,395 | (52,486) |
| 30 September 2025 | |||||
| EUR | USD | CNY | Other | Total | |
| €000 | €000 | €000 | €000 | €000 | |
Maturing in less than one year | (690,590) | 614,889 | 719,889 | (398,245) | 245,943 |
Maturing in greater than one year | (123,400) | 91,858 | 77,066 | (51,213) | (5,689) |
Total | (813,990) | 706,747 | 796,955 | (449,458) | 240,254 |
| 30 September 2024 | |||||
| EUR | USD | CNY | Other | Total | |
| €000 | €000 | €000 | €000 | €000 | |
Maturing in less than one year | (1,190,314) | 683,074 | 865,745 | (324,011) | 34,494 |
Maturing in greater than one year | (115,000) | 114,862 | 114,506 | (10,000) | 104,368 |
Total | (1,305,314) | 797,936 | 980,251 | (334,011) | 138,862 |
30 September 2025 | 30 September 2024 | |||
| Payable | Receivable | Payable | Receivable | |
| EUR | €000 | €000 | €000 | €000 |
Due in less than one year | (1,255) | 13,199 | (824) | 21,957 |
Expiring between one and two years | (3) | 545 | (68) | 506 |
Contractual cash flows | (1,258) | 13,744 | (892) | 22,463 |
Fair value | (1,251) | 13,604 | (892) | 22,463 |
30 September 2025 | 30 September 2024 | |||
| Payable | Receivable | Payable | Receivable | |
| USD | €000 | €000 | €000 | €000 |
Due in less than one year | (37,417) | 219 | (25,172) | 129 |
Expiring between one and two years | (969) | 23 | (952) | 81 |
Contractual cash flows | (38,386) | 242 | (26,124) | 210 |
Fair value | (38,087) | 238 | (26,124) | 210 |
30 September 2025 | 30 September 2024 | |||
| Payable | Receivable | Payable | Receivable | |
| CNY | €000 | €000 | €000 | €000 |
Due in less than one year | (41,607) | 204 | (24,931) | 2,697 |
Expiring between one and two years | (69) | 35 | (207) | 962 |
Contractual cash flows | (41,676) | 239 | (25,138) | 3,659 |
Fair value | (41,421) | 236 | (25,138) | 3,659 |
30 September 2025 | 30 September 2024 | |||
| Payable | Receivable | Payable | Receivable | |
| Other | €000 | €000 | €000 | €000 |
Due in less than one year | (6,145) | 2,546 | (333) | 7,9 5 8 |
Expiring between one and two years | (555) | – | – | 218 |
Contractual cash flows | (6,700) | 2,546 | (333) | 8,176 |
Fair value | (6,639) | 2,533 | (333) | 8,176 |
30 September 2025 | 30 September 2024 | |||
| Payable | Receivable | Payable | Receivable | |
| Total | €000 | €000 | €000 | €000 |
Due in less than one year | (86,423) | 16,167 | (51,260) | 32,741 |
Expiring between one and two years | (1,596) | 603 | (1,227) | 1,766 |
Contractual cash flows | (88,019) | 16,770 | (52,487) | 34,507 |
Fair value | (87,398) | 16,612 | (52,487) | 34,507 |
| Borrowings | Total liabilities | ||
| from credit | from financing | ||
| Lease liabilities | institutions | activities | |
| €000 | €000 | €000 | |
At 30 September 2024 | (1,428,864) | (612,980) | (2,041,844) |
Financing cash flows 1 | 290,885 | – | 290,885 |
Interest cash flows 1 | 41,181 | – | 41,181 |
Other changes 2 | 26,463 | (13,650) | 12,813 |
Foreign exchange | 4,025 | – | 4,025 |
At 30 September 2025 | (1,066,310) | (626,630) | (1,692,940) |
| Total liabilities | |||
| Borrowings | from financing | ||
| Lease liabilities | from credit | activities | |
| (Restated) | institutions | (Restated) | |
| €000 | €000 | €000 | |
At 30 September 2023 | (1,293,171) | (729,064) | (2,022,235) |
Financing cash flows 1 | 373,914 | 120,000 | 493,914 |
Interest cash flows 1 | 67,671 | 56,184 | 123,855 |
Other changes 2 | (604,493) | (60,100) | (664,593) |
Foreign exchange | 27,215 | – | 27,215 |
At 30 September 2024 | (1,428,864) | (612,980) | (2,041,844) |
| Fair value | |||
| through | |||
| Amortised | Fair value | income | |
| cost | through OCI | statement | |
| Non-current financial assets | |||
Derivative financial instruments | – | 589 | – |
Trade and other receivables | 64 | – | – |
64 | 589 | – | |
| Current financial assets | |||
Trade and other receivables | 43,614 | – | – |
Derivative financial instruments | – | 13,436 | 2,587 |
Cash and cash equivalents | 464,357 | – | – |
5 0 7,9 7 1 | 13,436 | 2,587 | |
| Non-current financial liabilities | |||
Borrowings | 195,693 | – | – |
Lease liabilities | 781,514 | – | – |
Derivative financial instruments | – | 1,559 | – |
Trade and other payables | 3,404 | – | – |
980,611 | 1,559 | – | |
| Current financial liabilities | |||
Borrowings | 430,937 | – | – |
Lease liabilities | 284,796 | – | – |
Derivative financial instruments | – | 82,817 | 3,022 |
Trade and other payables | 949,582 | – | – |
1,665,315 | 82,817 | 3,022 |
| Fair value | |||
| through | |||
| Amortised | Fair value | income | |
| cost | through OCI | statement | |
| Non-current financial assets | |||
Derivative financial instruments 1 | – | 1,766 | – |
Trade and other receivables | 52 | – | – |
52 | 1,766 | – | |
| Current financial assets | |||
Trade and other receivables | 32,175 | – | – |
Derivative financial instruments 1 | – | 32,741 | – |
Cash and cash equivalents | 362,881 | – | – |
395,056 | 32,741 | – | |
| Non-current financial liabilities | |||
Borrowings | 612,980 | – | – |
Lease liabilities | 1,034,395 | – | – |
Derivative financial instruments 1 | – | 1,227 | – |
Trade and other payables | 3,396 | – | – |
1,650,771 | 1,227 | – | |
| Current financial liabilities | |||
Borrowings | – | – | – |
Lease liabilities | 394,469 | – | – |
Derivative financial instruments 1 | – | 51,259 | – |
Trade and other payables | 1,357,908 | – | – |
1,752,377 | 51,259 | – |
| 30 September | ||
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Net deferred tax assets at beginning of period | 86,418 | 116,621 |
Recognised in the income statement (note 9) | 21,581 | 22,960 |
Recognised in other comprehensive income (note 9) | 5,267 | (8,238) |
Discontinued operations | (1,010) | (49,270) |
Exchange differences | 988 | 4,345 |
Net deferred tax assets at end of period | 113,244 | 86,418 |
Deferred tax assets | Deferred tax liabilities | Net | ||||
| 30 September | 30 September | 30 September | ||||
| 30 September | 2024 | 30 September | 2024 | 30 September | 2024 | |
| 2025 | (Restated) | 2025 | (Restated) | 2025 | (Restated) | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
Property, plant and equipment | 6,403 | 33,993 | – | (1,306) | 6,403 | 32,687 |
Intangible assets | 20 | – | – | (27,901) | 20 | (27,901) |
| Right-of-use assets & | ||||||
lease liabilities (IFRS 16) | 203,514 | 197,595 | (190,274) | (190,649) | 13,240 | 6,946 |
Provisions | 57,232 | 48,058 | (8) | – | 57,224 | 48,058 |
Financial assets and liabilities | 4,797 | 2,566 | – | – | 4,797 | 2,566 |
Tax losses and other temporary differences | 31,560 | 24,062 | – | – | 31,560 | 24,062 |
303,526 | 306,274 | (190,282) | (219,856) | 113,244 | 86,418 |
| Recognised in | ||||||
| 1 October | Recognised in | other | ||||
| 2024 | income | comprehensive | Discontinued | Exchange | 30 September | |
| (Restated) | statement | income | operations | differences | 2025 | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
Property, plant and equipment | 32,687 | 1,962 | – | (28,339) | 93 | 6,403 |
Intangible assets | (27,901) | 18 | – | 27,901 | 2 | 20 |
| Right-of-use assets & | ||||||
lease liabilities (IFRS 16) | 6,946 | 4,671 | – | 236 | 1,387 | 13,240 |
Provisions | 48,058 | 9,084 | – | 2 | 80 | 57,224 |
Financial assets and liabilities | 2,566 | (1,855) | 5,267 | (915) | (266) | 4,797 |
Tax losses and other temporary differences | 24,062 | 7,701 | – | 105 | (308) | 31,560 |
86,418 | 21,581 | 5,267 | (1,010) | 988 | 113,244 |
| Recognised in | Recognised in | |||||
| 1 October | income | other | Discontinued | Exchange | 30 September | |
| 2023 | statement | comprehensive | operations | differences | 2024 | |
| (Restated) | (Restated) | income | (Restated) | (Restated) | (Restated) | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
Property, plant and equipment | 35,680 | 1,442 | – | (7,890) | 3,455 | 32,687 |
Intangible assets | (28,167) | – | – | 1,011 | (745) | (27,901) |
| Right-of-use assets & | ||||||
lease liabilities (IFRS 16) | 6,699 | 532 | – | (448) | 163 | 6,946 |
Provisions | 24,625 | 21,649 | – | (3,301) | 5,085 | 48,058 |
Financial assets and liabilities | 13,051 | 790 | (8,238) | (2,200) | (837) | 2,566 |
Tax losses and other temporary differences | 64,733 | (1,453) | – | (36,442) | (2,776) | 24,062 |
116,621 | 22,960 | (8,238) | (49,270) | 4,345 | 86,418 |
Property provisions | Other provisions | Total | ||||
| 30 September | 30 September | 30 September | ||||
| 30 September | 2024 | 30 September | 2024 | 30 September | 2024 | |
| 2025 | (Restated) | 2025 | (Restated) | 2025 | (Restated) | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
At beginning of period | 58,729 | 51,890 | 26,917 | 17,773 | 85,646 | 69,663 |
Provisions made during the period | 3,146 | 8,952 | 31,789 | 27,120 | 34,935 | 36,072 |
Provisions utilised during the period | – | – | (16,398) | (4,263) | (16,398) | (4,263) |
Provisions reversed during the period | (625) | (6,259) | (6,299) | (15,348) | (6,924) | (21,607) |
Translation differences | (856) | 4,146 | (1) | 1,635 | (857) | 5,781 |
Movements due to discontinued operations | (11,502) | – | 860 | – | (10,642) | – |
48,892 | 58,729 | 36,868 | 26,917 | 85,760 | 85,646 | |
Current | 6,685 | 9,5 2 3 | 31,183 | 16,518 | 37,868 | 26,041 |
Non-current | 42,207 | 49,206 | 5,685 | 10,399 | 47,892 | 59,605 |
48,892 | 58,729 | 36,868 | 26,917 | 85,760 | 85,646 |
| 30 September | 30 September | ||
| 2025 | 2024 | ||
| €000 | €000 | ||
| Ordinary share capital | |||
| Allotted, issued, and fully paid | |||
577,451,935 | (2024: 576,027,342) A ordinary shares of €0.01 each | 5,775 | 5,760 |
| Nominal value | Shares | Share capital | Share premium | Merger reserve | |
| € | (‘000) | €000 | €000 | €000 | |
At 30 September 2024 | €0.01 | 576,027 | 5,760 | 13 | (751) |
At 30 September 2025 | €0.01 | 577,452 | 5,775 | 13 | (562) |
| 30 September | 30 September | |
| 2025 | 2024 | |
| €000 | €000 | |
Acquisition of property, plant and equipment and intangible assets | 33,795 | 74,944 |
Year to 30 September 2025 | Year to 30 September 2024 | |||||
| Poundland | Pepco Austria | Poundland | Pepco Austria | |||
| disposal | disposal | Total | disposal | disposal | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
| Discontinued operations | ||||||
Revenue | 1,333,208 | – | 1,333,208 | 2,006,333 | 26,279 | 2,032,612 |
Cost of sales | (912,060) | – | (912,060) | (1,241,725) | (13,304) | (1,255,029) |
Gross profit | 421,148 | – | 421,148 | 764,608 | 12,975 | 777,583 |
Administrative expenses | (518,588) | 2,996 | (515,592) | (782,992) | (21,903) | (804,895) |
Impairment in other non- financial assets | (119,336) | - | (119,336) | (157,055) | - | (157,055) |
Operating (loss)/gain | (216,776) | 2,996 | (213,780) | (175,439) | (8,928) | (184,367) |
Financial income | 578 | – | 578 | 896 | 187 | 1,083 |
Financial expense | (16,509) | – | (16,509) | (24,019) | (623) | (24,642) |
Loss before taxation for the period | (232,707) | 2,996 | (229,711) | (198,562) | (9,364) | (207,926) |
Taxation | 2 | – | 2 | (36,416) | 7 | (36,409) |
(Loss)/gain for the period | (232,705) | 2,996 | (229,709) | (234,978) | (9,357) | (244,335) |
Year to 30 September 2025 | Year to 30 September 2024 | |||||
| Poundland | Pepco Austria | Poundland | Pepco Austria | |||
| disposal | disposal | Total | disposal | disposal | Total | |
| €000 | €000 | €000 | €000 | €000 | €000 | |
Total costs included in total loss on discontinued | ||||||
| operations | ||||||
Loss for the period from discontinued operations | ||||||
(as per the prior page) | (232,705) | 2,996 | (229,709) | (234,978) | (9,357) | (244,335) |
| Impairment of receivables | ||||||
and loans payable to fellow subsidiaries | – | – | – | – | (73,106) | (73,106) |
| Gain on extinguishment | ||||||
of Pepco Austria | – | – | – | – | 40,633 | 40,633 |
Gain on disposal of Poundland 1 | 387,045 | – | 387,045 | – | – | – |
Additional impairment of loans associated with the disposal | (332,028) | – | (332,028) | – | – | – |
Additional costs and provisions associated | ||||||
with the disposal | (25,780) | – | (25,780) | – | (6,700) | (6,700) |
| Impairment of Poundland | ||||||
goodwill | (146,726) | – | (146,726) | (578,098) | - | (578,098) |
| Loss on discontinued | ||||||
operations | (350,194) | 2,996 | (347,198) | (813,076) | (48,530) | (861,606) |
| At 1 October 2023 | ||||
| FY23 | Pepco | Poundland | FY23 | |
| Reported | dilapidations | aged AP items | Restated | |
€000 | €000 | €000 | €000 | |
| Balance sheet | ||||
| Non-current assets | ||||
Right-of-use asset | 1,225,683 | 21,154 | – | 1,246,837 |
Deferred tax asset | 113,414 | 3,207 | – | 116,621 |
| Current liabilities | ||||
Trade and other payables | 1,270,302 | – | 27,643 | 1,297,945 |
| Non-current liabilities | ||||
Provisions | 28,319 | 39,090 | – | 67,409 |
| Equity | ||||
Translation reserve | (23,407) | (1,918) | 96 | (25,229) |
Retained earnings | 1,155,471 | (12,810) | (27,740) | 1,114,921 |
| Year to 30 September 2024 | ||||||||||||
Adjustments from discontinued operations | Adjustments from continuing operations | |||||||||||
| Total | Total | |||||||||||
| adjustments | adjustments | |||||||||||
| Poundland | Other | from | Other | from | ||||||||
| FY24 | Poundland AP | store | Deferred tax | Poundland | discontinued | Pepco | Pepco leases | Pepco stock | adjustments | continuing | FY24 | |
| Reported | write-offs | impairment | adjustment | adjustments | operations | dilapidations | adjustment | adjustment | Dealz | operations | Restated | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| Balance sheet | ||||||||||||
| Non-current assets | ||||||||||||
Property, plant and equipment | 742,833 | – | (70,456) | – | – | (70,456) | – | – | – | (280) | (280) | 672,097 |
Right-of-use asset | 1,304,678 | – | (75,299) | – | – | (75,299) | 21,019 | 40,133 | – | – | 61,152 | 1,290,531 |
Goodwill and other intangible assets | 107,316 | – | 185,031 | – | – | 185,031 | – | – | – | – | – | 292,347 |
Deferred tax asset | 106,434 | – | (52,994) | 29,210 | – | (23,784) | 4,501 | – | (733) | – | 3,768 | 86,418 |
| Current assets | ||||||||||||
Cash and cash equivalents | 363,336 | – | – | – | – | – | – | – | – | (455) | (455) | 362,881 |
Inventories | 1,235,457 | – | – | – | (3,627) | (3,627) | – | – | (55,235) | (1,919) | (57,154) | 1,174,676 |
| Current liabilities | ||||||||||||
Trade and other payables | 1,380,519 | 28,608 | – | – | 4,070 | 32,678 | – | – | (63,152) | 7, 8 6 3 | (55,289) | 1,357,908 |
Current tax liabilities | 21,683 | – | – | – | – | – | – | – | 12,422 | – | 12,422 | 34,105 |
Lease liabilities | 346,594 | – | – | – | – | – | – | 47, 8 7 5 | – | – | 4 7, 8 7 5 | 394,469 |
Provisions | 20,504 | – | – | – | 5,027 | 5,027 | 510 | – | – | – | 510 | 26,041 |
| Non-current liabilities | ||||||||||||
Provisions | 13,767 | – | – | – | – | – | 44,201 | – | – | 1,637 | 45,838 | 59,605 |
| Equity | ||||||||||||
Translation reserve | 25,535 | (868) | (1,217) | 168 | (72) | (1,989) | (2,141) | 6 | (1,466) | 36 | (3,565) | 19,981 |
Retained earnings | 445,302 | (27,740) | (12,501) | 29,042 | (12,652) | (23,851) | (17,050) | (7,748) | (3,772) | (12,190) | (40,760) | 380,691 |
| Year to 30 September 2024 | |||||||||||||
Adjustments from discontinued operations | Adjustments from continuing operations | ||||||||||||
| Discontinued | Total | Total | |||||||||||
| operations | adjustments | adjustments | |||||||||||
| reclassification | Poundland | Other | from | Other | from | ||||||||
| FY24 | in income | Poundland AP | store | Deferred tax | Poundland | discontinued | Pepco | Pepco leases | Pepco stock | adjustments | continuing | FY24 | |
| Reported | statement 1 | write-offs | impairment | adjustment | adjustments | operations | dilapidations | adjustment | adjustment | Dealz | operations | Restated | |
€000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | €000 | |
| Income statement | |||||||||||||
Revenue | 6,166,749 | (2,006,333) | – | – | – | – | (2,006,333) | – | – | – | – | – | 4,160,416 |
Cost of sales | (3,460,720) | 1,234,113 | – | – | – | – | 1,234,113 | – | – | 28,757 | (9,186) | 19,571 | (2,207,036) |
Gross profit | 2,706,029 | (772,220) | – | – | – | – | (772,220) | – | – | 28,757 | (9,186) | 19,571 | 1,953,380 |
Administrative expenses | (2,371,764) | 779,342 | – | – | – | – | 779,342 | (3,719) | (4,635) | (21,112) | (2,976) | (32,442) | (1,624,864) |
Goodwill impairment | (724,824) | 724,824 | – | – | – | – | 724,824 | – | – | – | – | – | – |
Impairment in other non-financial assets | (54,578) | 49,103 | – | – | – | – | 49,103 | – | – | – | – | – | (5,475) |
Finance expense | (140,785) | 24,047 | – | – | – | – | 24,047 | (1,735) | 9,639 | – | (28) | 7,876 | (108,862) |
Finance income | 31,803 | (896) | – | – | – | – | (896) | – | (12,752) | 1,745 | – | (11,007) | 19,900 |
Taxation | (107,520) | 12,765 | – | – | – | – | 12,765 | 1,214 | – | (13,162) | – | (11,948) | (106,703) |
| Profit/(loss) from continuing operations | |||||||||||||
for the year | (661,639) | 816,965 | – | – | – | – | 816,965 | (4,240) | (7,748) | (3,772) | (12,190) | (27,950) | 127,376 |
Loss on discontinued operations | (48,530) | (816,965) | – | (12,501) | 29,042 | (12,652) | (813,076) | – | – | – | – | – | (861,606) |
Loss for the year | (710,169) | – | – | (12,501) | 29,042 | (12,652) | 3,889 | (4,240) | (7,748) | (3,772) | (12,190) | (27,950) | (734,230) |
| FY24 | FY24 | ||
Reported | Adjustments | Restated | |
| Earnings per share | |||
Basic earnings per share from continuing operations | (114.9) | 137.0 | 22.1 |
Basic earnings per share from discontinued operations | (8.4) | (141.2) | (149.6) |
Basic earnings per share | (123.3) | (4.2) | (127.5) |
Diluted earnings per share from continuing operations | (114.9) | 136.9 | 22.0 |
Diluted earnings per share from discontinued operations | (8.4) | (140.1) | (148.5) |
Diluted earnings per share | (123.3) | (3.2) | (126.5) |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
Reported revenue growth | 8.7% | 15.7% |
Impact of constant currency translation | (0.3)% | (0.2)% |
Constant currency revenue growth | 8.4% | 15.5% |
Like-for-like revenue growth | 2.6% | (3.0)% |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Reported Gross profit | 2,166,526 | 1,953,380 |
Exceptional items | 5,754 | – |
Underlying Gross profit | 2,172,280 | 1,953,380 |
Revenue | 4,523,463 | 4,160,416 |
Underlying Gross margin % | 48.0% | 47.0% |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Underlying EBITDA | ||
Reported EBITDA | 840,092 | 737,780 |
Exceptional items | 25,180 | 46,098 |
Underlying EBITDA | 865,272 | 783,878 |
| Underlying EBIT | ||
Operating profit from continuing operations | 319,874 | 323,041 |
Exceptional items | 51,127 | 43,845 |
Underlying EBIT | 371,001 | 366,886 |
| Underlying profit before tax | ||
Reported profit before tax | 251,474 | 234,079 |
Exceptional items | 51,127 | 43,845 |
Underlying profit before tax | 302,601 | 277,924 |
| Underlying profit after tax | ||
Reported profit after tax | 171,395 | 127,376 |
Exceptional items | 47,601 | 55,455 |
Underlying profit after tax | 218,996 | 182,831 |
| Year to | |||
| Year to | 30 September | ||
| 30 September | 2024 | ||
| 2025 | €000 | ||
| €000 | (Restated) | ||
| Underlying EBITDA (pre-IFRS 16) | |||
Reported EBITDA | 840,092 | 737,780 | |
Exceptional items | 25,180 | 46,098 | |
IFRS 16 adjustments | (334,280) | (304,077) | |
Underlying EBITDA (pre-IFRS 16) | 530,992 | 479,801 | |
| Underlying EBIT (pre-IFRS 16) | |||
Operating profit from continuing operations | 319,874 | 323,041 | |
Exceptional items | 51,127 | 43,845 | |
IFRS 16 adjustments | (9,153) | (36,359) | |
Underlying EBIT (pre-IFRS 16) | 361,848 | 330,527 | |
Underlying profit before tax | (pre-IFRS 16) | ||
Reported profit before tax | 251,474 | 234,079 | |
Exceptional items | 51,127 | 43,845 | |
IFRS 16 adjustments | 30,296 | 7,541 | |
Underlying profit before tax (pre-IFRS 16) | 332,897 | 285,465 | |
Underlying profit after tax | (pre-IFRS 16) | ||
Reported profit after tax | 171,395 | 127,376 | |
Exceptional items | 47,601 | 55,455 | |
IFRS 16 adjustments | 25,625 | 7,006 | |
Underlying profit after tax (pre-IFRS 16) | 244,621 | 189,837 | |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Revenue | 4,523,463 | 4,160,416 |
Reported EBITDA | 840,092 | 737,780 |
Reported EBITDA margin % | 18.6% | 17.7% |
Underlying EBITDA | 865,272 | 783,878 |
Underlying EBITDA margin % | 19.1% | 18.8% |
Underlying EBITDA (pre-IFRS 16) | 530,992 | 479,801 |
Underlying EBITDA margin (pre-IFRS 16) % | 11.7% | 11.5% |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Reported Administrative expenses | 1,781,236 | 1,624,864 |
less Depreciation and Amortisation | (455,022) | (409,537) |
less Gains on disposal of PPE | 220 | 272 |
less Exceptional items in Reported EBITDA | (25,180) | (46,098) |
exclude Exceptional items in gross profit | 5,754 | – |
Underlying Operating costs | 1,307,008 | 1,169,501 |
Revenue | 4,523,463 | 4,160,416 |
Underlying Operating costs % | 28.9% | 28.1% |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Cash generated by operations | 847,598 | 819,964 |
Tax paid | (77,256) | (85,449) |
Operating cash flow (Net cash inflow from continuing operating activities) | 770,342 | 734,515 |
Additions to property, plant and equipment | (89,338) | (144,380) |
Additions to other intangible assets | (6,463) | (4,552) |
Payment of interest on lease liabilities | (41,181) | (53,436) |
Repayment of lease liabilities | (290,885) | (250,938) |
Free cash flow | 342,475 | 281,209 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Net cash inflow from continuing operating activities | 770,342 | 734,515 |
Underlying EBITDA | 865,272 | 783,878 |
Operating cash flow conversion | 8 9.0 % | 93.7% |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
Free cash flow | 342,475 | 281,209 |
Underlying profit after tax | 218,996 | 182,831 |
Free cash flow conversion % | 156% | 154% |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
Borrowings | 626,630 | 612,980 |
Obligations under finance leases | 612 | 6,785 |
Gross debt | 6 2 7, 2 4 2 | 619,765 |
Closing cash balance | (464,357) | (362,881) |
Net debt (pre-IFRS 16) | 162,885 | 256,884 |
IFRS 16 lease liabilities | 1,065,698 | 1,422,079 |
Net debt | 1,228,583 | 1,678,963 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
Net debt | 1,228,583 | 1,678,963 |
Underlying EBITDA | 865,272 | 783,878 |
Leverage: Net debt to EBITDA | 1.4x | 2.1x |
Net debt (pre-IFRS 16) | 162,885 | 256,884 |
Underlying EBITDA (pre-IFRS 16) | 530,992 | 479,801 |
Leverage (pre-IFRS 16): Net debt to EBITDA | 0.3x | 0.5x |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
Financial income | 57,110 | 19,900 |
Financial expense | (125,510) | (108,862) |
Reported net financial expense | (68,400) | (88,962) |
Less interest on lease liabilities | 41,181 | 43,678 |
Foreign exchange monetary assets and liabilities revaluation | (1,733) | 221 |
Net financial expense (pre-IFRS 16) | (28,952) | (45,063) |
Underlying EBITDA (pre-IFRS 16) | 530,992 | 479,801 |
Interest cover ratio (pre-IFRS 16) | 18.3x | 10.6x |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
ROIC | 38.5 | 23.7 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| ¢ | ¢ | |
| Basic earnings per share | ||
Earnings per share from continuing operations | 2 9. 8 | 22.1 |
Earnings per share from discontinued operations | (60.4) | (149.6) |
Earnings per share | (30.6) | (127.5) |
| Earnings per share from continuing operations adjusted | ||
for non-underlying items | 38.1 | 31.7 |
| Diluted earnings per share | ||
Diluted earnings per share from continuing operations | 28.9 | 22.0 |
Diluted earnings per share from discontinued operations | (58.6) | (148.5) |
Diluted earnings per share | (29.7) | (126.5) |
| Diluted earnings per share from continuing operations adjusted | ||
for non-underlying items | 3 7. 0 | 31.5 |
| Year to | ||
| Year to | 30 September | |
| 30 September | 2024 | |
| 2025 | (Restated) | |
| €000 | €000 | |
| Profit/(loss) from continuing operations attributable to the ordinary equity | ||
holders of the Company | 171,395 | 127,376 |
Add back non-underlying items: | 51,127 | 43,845 |
Add back tax on non-underlying items | (3,526) | 11,610 |
Adjusted profit attributable to the ordinary equity holders of the Company | 218,996 | 182,831 |
| Year to | Year to | |
| 30 September | 30 September | |
| 2025 | 2024 | |
| ‘000 | ‘000 | |
| Weighted average number of shares | ||
Weighted average number of ordinary shares in issue | 575,288 | 576,000 |
| Weighted average number of shares for basic earnings per share | ||
Weighted average of dilutive potential shares | 16,911 | 4,113 |
Weighted average number of shares for diluted earnings per share | 592,199 | 580,113 |