Food |
B2B |
Life Services |
Support |
Total |
||||
Retail |
Federal |
Wholesale |
Funeral |
Legal |
Insurance |
functions |
||
2025 |
(e) |
|||||||
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue from external customers |
7,256 |
1,964 |
1,387 |
309 |
83 |
26 |
- |
11,025 |
Cost of goods and services |
(5,016) |
(1,964) |
(1,211) |
(50) |
(4) |
- |
- |
(8,245) |
Employee benefits expense |
(1,221) |
- |
(19) |
(111) |
(36) |
(5) |
(156) |
(1,548) |
Distribution and other costs and income |
(985) |
- |
(171) |
(141) |
(21) |
(9) |
60 |
(1,267) |
Underlying operating (loss) / profit (c) |
34 |
- |
(14) |
7 |
22 |
12 |
(96) |
(35) |
Property disposals and closures (c) (i) |
- |
- |
- |
- |
- |
- |
11 |
11 |
(Impairment) / reversals of non-current assets |
(37) |
- |
- |
- |
- |
- |
8 |
(29) |
Change in value of investment properties |
- |
- |
- |
- |
- |
- |
10 |
10 |
Cyber attack (incremental costs) (iii) |
(10) |
- |
- |
- |
- |
- |
(11) |
(21) |
Other non-underlying items (c) (iv) |
(4) |
- |
(1) |
(1) |
- |
2 |
11 |
7 |
Operating (loss) / profit (a) |
(17) |
- |
(15) |
6 |
22 |
14 |
(67) |
(57) |
Profit before tax (Funerals only) (f) |
116 |
|||||||
Depreciation and amortisation |
301 |
- |
6 |
31 |
1 |
- |
23 |
362 |
EBITDA* |
284 |
- |
(9) |
37 |
23 |
14 |
(44) |
305 |
Underlying EBITDA* |
335 |
- |
(8) |
38 |
23 |
12 |
(73) |
327 |
Additions to non-current assets (d) |
257 |
- |
7 |
18 |
- |
- |
36 |
318 |
Food |
B2B |
Life Services |
Support |
Total |
||||
Retail |
Federal |
Wholesale |
Funeral** |
Legal |
Insurance |
functions |
||
2024 |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
Revenue from external customers |
7,403 |
2,076 |
1,399 |
289 |
84 |
28 |
- |
11,279 |
Cost of goods and services |
(5,056) |
(2,076) |
(1,220) |
(59) |
(8) |
- |
- |
(8,419) |
Employee benefits expense |
(1,181) |
- |
(18) |
(106) |
(35) |
(5) |
(174) |
(1,519) |
Distribution and other costs and income |
(965) |
- |
(162) |
(125) |
(14) |
(8) |
64 |
(1,210) |
Underlying operating profit / (loss) (c) |
201 |
- |
(1) |
(1) |
27 |
15 |
(110) |
131 |
Property disposals and closures (c) (i) |
7 |
- |
1 |
- |
- |
- |
11 |
19 |
Impairment of non-current assets (c) (ii) |
(17) |
- |
(1) |
- |
- |
- |
- |
(18) |
Change in value of investment properties |
- |
- |
- |
- |
- |
- |
14 |
14 |
Other non-underlying items (c) (iv) |
19 |
- |
(1) |
(8) |
- |
- |
(5) |
5 |
Operating profit / (loss) (a) |
210 |
- |
(2) |
(9) |
27 |
15 |
(90) |
151 |
Profit before tax (Funerals only) (f) |
103 |
|||||||
Depreciation and amortisation |
293 |
- |
6 |
29 |
1 |
- |
21 |
350 |
EBITDA* |
503 |
- |
4 |
20 |
28 |
15 |
(69) |
501 |
Underlying EBITDA* |
494 |
- |
5 |
28 |
28 |
15 |
(89) |
481 |
Additions to non-current assets (d) |
194 |
- |
6 |
31 |
- |
- |
42 |
273 |
Funerals segment (£m) | 2025 | 2024 |
Operating profit / (loss) | 6 | (9) |
Finance income (funeral plans) | 110 | 102 |
Finance cost (funeral plans) | (20) | (18) |
Finance income (other) | 22 | 30 |
Finance costs (other) | (2) | (2) |
Profit before tax | 116 | 103 |
Net cash from operating activities | 17 | 20 |
2025 | 2024 | ||
Continuing Operations | Notes | £m | £m |
Underlying operating (loss) / profit | (35) | 131 | |
Underlying net interest on loans and deposits | 6, 7 | (27) | (22) |
Underlying net interest expense on leases | 6, 7 | (64) | (64) |
Underlying (loss) / profit before tax | (126) | 45 | |
Property disposals and closures | 1 | 11 | 19 |
Impairment of non-current assets (net) | 1 | (29) | (18) |
Change in value of investment properties | 23 | 10 | 14 |
Cyber attack (incremental costs) | 1 | (21) | - |
Other non-underlying items | 1 | 7 | 5 |
Finance income (net pension income) | 6 | 18 | 17 |
Fair value movement on foreign exchange contracts and commodity derivatives (net) | 6 | 1 | (1) |
Fair value movement on interest rate swaps not designated for hedge accounting | 6 | 2 | 3 |
Fair value movement on quoted Group debt | 6 | 1 | (3) |
Finance income (funeral plans) | 6 | 110 | 102 |
Finance costs (funeral plans) | 7 | (20) | (18) |
Other non-underlying finance income | 6 | - | 5 |
Other non-underlying finance interest | 7 | (7) | (9) |
(Loss) / profit before tax | (43) | 161 |
2025 | 2024 | |
£m | £m | |
Retail sales | 7,256 | 7,403 |
Provision of services | 316 | 310 |
Insurance revenue (funeral plans) | 102 | 91 |
Wholesale sales (excluding Franchise sales) | 1,296 | 1,325 |
Franchise sales | 91 | 74 |
Federal sales | 1,964 | 2,076 |
Total Revenue | 11,025 | 11,279 |
2025 | 2024 | |
£m | £m | |
Cost of goods and services recognised as an expense | (8,245) | (8,419) |
Employee benefits expense (see below) | (1,548) | (1,519) |
Impairment of plant, property and equipment and goodwill | (17) | (15) |
Impairment of plant, property and equipment and goodwill (reversals) | - | 7 |
Impairment of right-of-use assets | (23) | (10) |
Impairment of right-of-use assets (reversals) | 3 | - |
Impairment of subleases (reversals) | 8 | - |
Cyber attack (incremental costs) - see Note 1 (c iii) | (21) | - |
Depreciation of plant, property and equipment | (217) | (208) |
Depreciation of right-of-use assets | (112) | (110) |
Amortisation of intangible assets | (33) | (32) |
Charge on allowance for expected credit losses on trade receivables | (3) | (8) |
Credit on allowance for expected credit losses on trade receivables | 1 | 9 |
Subscriptions and donations | (8) | (9) |
2025 | 2024 | |
£m | £m | |
Wages and salaries | (1,346) | (1,355) |
Social security costs | (132) | (97) |
Pension costs - defined benefit schemes | (6) | (6) |
Pension costs - defined contribution schemes | (64) | (61) |
Total employee benefits expense | (1,548) | (1,519) |
2025 | 2024 | |
Number | Number | |
Full-time | 16,938 | 17,373 |
Part-time | 36,477 | 37,482 |
Total average employees | 53,415 | 54,855 |
2025 | 2024 | |
Auditor remuneration | £m | £m |
Audit of these financial statements | 3.3 | 3.2 |
Audit of financial statements of subsidiaries | 0.9 | 0.9 |
Non-audit services | 0.1 | 0.1 |
Total fees | 4.3 | 4.2 |
2025 | 2024 | |
Supplier income | £m | £m |
Food - Long-term agreements | 159 | 166 |
Food - Bonus income | 115 | 130 |
Food - Promotional income | 242 | 258 |
Total Food supplier income | 516 | 554 |
Wholesale - Long-term agreements | 21 | 26 |
Wholesale - Bonus income | 13 | 10 |
Wholesale - Promotional income | 73 | 69 |
Total Wholesale supplier income | 107 | 105 |
Total supplier income | 623 | 659 |
Percentage of Cost of Sales before deducting Supplier income | 2025 | 2024 |
Food - Long-term agreements | 3.0% | 3.0% |
Food - Bonus income | 2.1% | 2.4% |
Food - Promotional income | 4.5% | 4.7% |
Total Food supplier income percentage | 9.6% | 10.1% |
Wholesale - Long-term agreements | 1.7% | 2.1% |
Wholesale - Bonus income | 1.1% | 0.8% |
Wholesale - Promotional income | 6.1% | 5.5% |
Total Wholesale supplier income percentage | 8.9% | 8.4% |
2025 | 2024 | |
£m | £m | |
Rental income from non-investment properties | 4 | 7 |
Rental income from investment properties | 3 | 2 |
Gain on property, business disposals and closures (before impairments) | 11 | 19 |
Change in value of investment properties | 10 | 14 |
Impairment reversals of non-current assets | 11 | 7 |
Net gain on other plant and equipment disposals | - | 2 |
Gain on one-off fair value adjustment * | - | 17 |
Total other income | 39 | 68 |
2025 | 2024 | |
£m | £m | |
Underlying finance income: | ||
Interest income from finance lease receivables | 2 | 2 |
Interest receivable on deposits | 14 | 25 |
Total underlying finance income | 16 | 27 |
Non-underlying finance income: | ||
Net pension finance income | 18 | 17 |
Fair value movement on interest rate swaps* | 2 | 3 |
Fair value movement on foreign exchange contracts and commodity derivatives | 1 | - |
Fair value movement on quoted Group debt | 1 | - |
Unrealised fair value movement on funeral plan investments | 110 | 102 |
Other non-underlying finance income** | - | 5 |
Total non-underlying finance income | 132 | 127 |
Total finance income | 148 | 154 |
2025 | 2024 | |
£m | £m | |
Underlying finance costs: | ||
Interest on loans (all repayable within five years) | (41) | (47) |
Interest expense on lease liabilities | (66) | (66) |
Total underlying finance cost | (107) | (113) |
Non-underlying finance costs: | ||
Fair value movement on foreign exchange contracts and commodity derivatives | - | (1) |
Fair value movement on quoted Group debt | - | (3) |
Other non-underlying finance interest | (7) | (9) |
Insurance finance expenses (funeral plans) | (20) | (18) |
Total non-underlying finance cost | (27) | (31) |
Total finance costs | (134) | (144) |
2025 |
2024 |
||
Footnote |
£m |
£m |
|
Current tax credit - current period |
(i) |
- |
- |
Current tax credit - adjustment in respect of prior periods |
- |
- |
|
Net current tax credit - in respect of continuing operations |
- |
- |
|
Net current tax charge - in respect of discontinued operations |
- |
- |
|
Total current tax charge |
- |
- |
|
Deferred tax charge - current period |
(ii) |
(1) |
(74) |
Deferred tax credit - adjustments in respect of prior periods |
(iii) |
(3) |
11 |
Deferred tax charge - impact of rate change (see note below) |
(ii) |
- |
- |
Total deferred tax charge |
(4) |
(63) |
|
Total tax charge reported in the income statement |
(4) |
(63) |
|
Total tax charge |
(4) |
(63) |
2025 |
2024 |
||
Footnote |
£m |
£m |
|
(Loss) / profit before tax from continuing operations |
(43) |
161 |
|
Profit before tax from discontinued operation |
- |
- |
|
Total (loss) / profit before tax |
(43) |
161 |
|
Tax credit / (charge) at 25.0% (2024: 25.0%) |
11 |
(40) |
|
Current tax reconciliation: |
|||
Expenses not deductible for tax (including one-off costs) |
(iv) |
(1) |
(20) |
Depreciation and amortisation on non-qualifying assets |
(v) |
(11) |
(12) |
Capital gains arising on property disposals |
(vi) |
- |
(2) |
Impact on current tax for movement in temporary tax differences (see below) |
1 |
74 |
|
Total current tax charge |
- |
- |
|
Deferred tax reconciliation: (Utilisation) / increase of temporary tax differences - see Note 14 footnote (vii) |
|||
Utilisation of capital allowances in excess of depreciation on qualifying assets |
(7) |
(78) |
|
Utilisation of brought forward tax losses |
(1) |
(1) |
|
Pension timing differences |
13 |
10 |
|
Unwind of restatement adjustment on adoption of IFRS 16 |
(6) |
(5) |
|
IFRS 17 Funeral plan liabilities |
- |
- |
|
Unrealised gains on investment properties, rolled-over gains and historic business combinations |
- |
- |
|
Subtotal of deferred tax reconciling items |
(1) |
(74) |
|
Other deferred tax items: |
|||
Adjustment in respect of previous periods |
(iii) |
(3) |
11 |
Impact of restatement of deferred tax to enacted rate |
(vii) |
- |
- |
Total deferred tax charge |
(4) |
(63) |
|
Total tax charge |
(4) |
(63) |
2025 | 2024 | |
£m | £m | |
Actuarial gains and losses on employee pension scheme | 1 | (2) |
IFRS 17 Funeral plan liabilities | 14 | (24) |
Tax on items taken directly to consolidated statement of comprehensive income | 15 | (26) |
2025 | 2024 | |
£m | £m | |
Operating (loss) / profit | (57) | 151 |
Depreciation and amortisation charges | 362 | 350 |
Non-current asset impairments | 40 | 25 |
Non-current asset impairment reversals | (11) | (7) |
Profit on closure and disposal of businesses and non-current assets | (11) | (19) |
Change in value of investment properties | (10) | (14) |
Other non-underlying items * | - | (17) |
Retirement benefit obligations | 72 | 56 |
Increase in inventories | (26) | (17) |
Increase in receivables | (133) | (12) |
Increase / (decrease) in expected credit losses on trade receivables | 2 | (3) |
Increase in insurance contract liabilities (funeral plans) | (4) | (2) |
Increase / (decrease) in payables and provisions | 19 | (35) |
Net cash flow from operating activities | 243 | 456 |
Plant and |
|||
For the period ended 3 January 2026 |
Property |
equipment |
Total |
| £m |
£m |
£m |
|
Cost or valuation: |
|||
At 4 January 2025 |
1,326 |
2,782 |
4,108 |
Additions |
49 |
220 |
269 |
Disposals |
(9) |
(31) |
(40) |
At 3 January 2026 |
1,366 |
2,971 |
4,337 |
Depreciation: |
|||
At 4 January 2025 |
593 |
1,959 |
2,552 |
Charge for the period |
32 |
185 |
217 |
Impairment |
- |
17 |
17 |
Disposals |
(9) |
(31) |
(40) |
At 3 January 2026 |
616 |
2,130 |
2,746 |
Net book value: |
|||
At 3 January 2026 |
750 |
841 |
1,591 |
At 4 January 2025 |
733 |
823 |
1,556 |
Capital work in progress included above |
3 |
78 |
81 |
Plant and |
|||
For the period ended 4 January 2025 |
Property |
equipment |
Total |
£m |
£m |
£m |
|
Cost or valuation: |
|||
At 6 January 2024 |
1,362 |
2,719 |
4,081 |
Additions |
49 |
188 |
237 |
Disposals |
(81) |
(125) |
(206) |
Transfer to Investment properties (Note 23) |
(4) |
- |
(4) |
At 4 January 2025 |
1,326 |
2,782 |
4,108 |
Depreciation: |
|||
At 6 January 2024 |
634 |
1,904 |
2,538 |
Charge for the period |
27 |
181 |
208 |
Impairment |
6 |
2 |
8 |
Disposals |
(74) |
(128) |
(202) |
At 4 January 2025 |
593 |
1,959 |
2,552 |
Net book value: |
|||
At 4 January 2025 |
733 |
823 |
1,556 |
At 6 January 2024 |
728 |
815 |
1,543 |
Capital work in progress included above |
- |
23 |
23 |
Assumption | Food Segment | Funeral Segment |
Structure of | Each individual food store is deemed to be an individual | A cash generating unit (CGU) is deemed to be a local network |
a CGU | cash generating unit (CGU). | of interdependent branches, known as a Funeralcare Hub. |
Future cash flows for FY26 and FY27 are derived from | Future cash flows for FY26 and FY27 are derived from Board | |
Board approved plan cash flow assumptions. The plan | approved plan cash flow projections. The plan reflects updated | |
reflects updated growth assumptions following the impact | growth assumptions following the impact of the recent cyber | |
of the recent cyber attack on underlying trading | attack on underlying trading performance and ongoing cost | |
performance and ongoing cost headwinds. | headwinds. | |
For leasehold stores the forecasts are then subject to a | The forecasts and then subject to a long term growth rate of | |
growth rate of 0% for the remainder of the lease period. | 1.02% (2024: 1.07%) reflecting the UK's long-term death rate | |
After the lease period, a long-term growth rate of 1.9% | for the period of the lease and into perpetuity. Where we have | |
(2024: 1.9%) is applied into perpetuity (adjusted for rent | known lease exit dates then the remaining lease terms have | |
expense given the impact of IFRS 16 leases) reflecting the | been used. For freehold branches, the assumed time frame | |
UK's long-term growth rate. Where we have known lease | aligns with the average branch refit cycle. | |
exit dates then the remaining lease terms have been used. | ||
For freehold stores, the assumed time frame for the | Perpetuities are included in cash flows with 1.02% growth | |
growth rate of 0% aligns with the average store refit cycle | (2024: 1.07%) where branches are expected to be operational | |
of 10 years, with cash flows taken to perpetuity at 1.9% | beyond their current lease terms (adjusted for rent expense | |
long-term growth (2024: 1.9%) where stores are expected | given the impact of IFRS 16 leases), or for freeholds, beyond the | |
to be operated beyond the average store refit cycle. Cash | average branch refit cycle. | |
flows include estimated periodic store capital | ||
maintenance costs based on the square footage of the | Cash flows include an appropriate estimate of periodic capital | |
Cash flow | store. | maintenance costs. |
| assumptions | ||
| In general, new stores in their early months of operations | ||
are considered to be on a maturity curve and therefore | ||
excluded from our impairment assessment. Where | ||
appropriate, due to site-specific trading circumstances, | ||
individual such stores are included in the assessment by | ||
exception. Similarly, impairment reversals are considered | ||
after a store has completed a two year recovery period. | ||
The Group is working through the potential impact of the climate related risks and opportunities as identified and disclosed | ||
in our Climate-Related Financial Disclosures (CRFD) report on pages 119 - 129. Our risk assessment and scenario analysis | ||
identified that the most material climate related risks are on technology and consumer sentiment. We have considered | ||
these risks in our assessment of whether any indicators of impairment existed at the balance sheet date, however it was | ||
concluded that the expected climate related risks did not have a material impact on the Group's impairment considerations | ||
at the reporting date. | ||
The board-approved plan underpinning our property, plant and equipment and goodwill impairment assessment, takes | ||
into consideration any incremental costs of climate related actions to mitigate these risks where these are expected to | ||
crystallise within the timeframe of the plan. This represents a developing area with inherent uncertainty which is constantly | ||
evolving. | ||
Assumption |
Food Segment |
Funeral Segment |
A post tax discount rate has been calculated for impairment |
A post tax discount rate has been calculated for |
|
purposes, with the Food segment's weighted average cost of |
impairment purposes, with the Funeralcare segment's |
|
capital (WACC) deemed to be an appropriate rate, |
weighted average cost of capital (WACC) deemed to be an |
|
subsequently grossed up to a pre-tax rate of 11.4% (2024: |
appropriate rate, subsequently grossed up to a pre-tax |
|
10.3%). The post tax discount rate has been calculated using the rate of 10.2% (2024: 9.7%). The post tax discount rate has |
been calculated using the capital asset pricing model. |
|
capital asset pricing model. |
||
Certain inputs into the capital asset pricing model are not |
Certain inputs into the capital asset pricing model are not |
|
readily available for non-listed entities. As such, certain inputs |
readily available for non-listed entities. As such, certain |
|
have been obtained from industry benchmarks which carries a |
inputs have been obtained from industry benchmarks |
|
Discount |
measure of estimation uncertainty. |
which carries a measure of estimation uncertainty. |
rate and |
||
Sensitivity |
Sensitivity analysis has been performed against the key |
Sensitivity analysis has been performed against the key |
analysis |
assumptions used in our store impairment testing as follows: a) |
assumptions used in our Funeralcare Hub impairment |
a 1% increase or decrease in the long term growth and b) no |
testing as follows: a) a 1% increase or decrease in the long |
|
growth assumed in the first two years of forecasts. The |
term growth rate. The sensitivities have not resulted in a |
|
sensitivities have not resulted in a material movement in the |
material movement in the impairment calculated. The |
|
impairment calculated. The sensitivity analysis performed |
sensitivity analysis performed considers reasonably |
|
considers reasonably possible changes in these key |
possible changes in the discount rate and growth rate |
|
assumptions and was modelled using cashflows that included |
assumptions. Sensitivity analysis has also been performed |
|
and excluded the impact of the cyber attack. Sensitivity analysis |
on our goodwill impairment testing, see note 12. |
|
has also been performed on our goodwill impairment testing, |
||
see note 12. |
Plant and |
|||
Right-of-use assets |
Property |
equipment |
Total |
£m |
£m |
£m |
|
Balance at 4th January 2025 |
740 |
65 |
805 |
Depreciation charge for the year |
(93) |
(19) |
(112) |
New leases and modifications |
110 |
29 |
139 |
Disposals |
(15) |
- |
(15) |
Net Impairment |
(20) |
- |
(20) |
Balance at 3rd January 2026 |
722 |
75 |
797 |
Balance at 6th January 2024 |
774 |
53 |
827 |
Depreciation charge for the year |
(89) |
(21) |
(110) |
New leases and modifications |
87 |
33 |
120 |
Disposals |
(20) |
- |
(20) |
Transfer to Investment Properties (Note 23) |
(2) |
- |
(2) |
Impairment |
(10) |
- |
(10) |
Balance at 4th January 2025 |
740 |
65 |
805 |
2025 |
2024 |
|
| Lease liabilities |
£m |
£m |
Current |
(191) |
(173) |
Non-current |
(987) |
(1,020) |
Lease liabilities included in the Consolidated balance sheet |
(1,178) |
(1,193) |
2025 |
2024 |
|
| Lease liabilities |
£m |
£m |
At the start of the period |
(1,193) |
(1,233) |
New leases and modifications |
(139) |
(121) |
Disposals |
17 |
35 |
Interest expense |
(66) |
(67) |
Payments |
203 |
193 |
Total lease liabilities |
(1,178) |
(1,193) |
2025 | 2024 | |
£m | £m | |
Operating lease (i) | ||
Lease income | 7 | 8 |
Finance lease (ii) | ||
Finance income on the net investment in the lease | 2 | 2 |
2025 | 2024 | |
£m | £m | |
Less than one year | 5 | 5 |
One to two years | 4 | 4 |
Two to three years | 3 | 4 |
Three to four years | 3 | 4 |
Four to five years | 2 | 4 |
More than five years | 28 | 26 |
Total undiscounted lease payments receivable | 45 | 47 |
2025 |
2024 |
|
£m |
£m |
|
Less than one year |
7 |
6 |
One to two years |
6 |
6 |
Two to three years |
6 |
6 |
Three to four years |
5 |
5 |
Four to five years |
5 |
4 |
More than five years |
19 |
22 |
Total undiscounted lease payments receivable |
48 |
49 |
Less: Unearned finance income |
(10) |
(11) |
Present value of minimum lease payments receivable |
38 |
38 |
Impairment loss allowance |
(3) |
(12) |
Finance lease receivable (net of impairment allowance) |
35 |
26 |
2025 |
2024 |
|
£m |
£m |
|
Current |
6 |
6 |
Non-current |
29 |
20 |
Total finance lease receivable |
35 |
26 |
Computer |
Other |
|||
For period ended 3 January 2026 |
Goodwill |
software |
intangibles |
Total |
£m |
£m |
£m |
£m |
|
Cost: |
||||
At 4 January 2025 |
1,123 |
387 |
43 |
1,553 |
Additions |
- |
59 |
- |
59 |
Disposals |
- |
- |
- |
- |
At 3 January 2026 |
1,123 |
446 |
43 |
1,612 |
Accumulated amortisation and impairment: |
||||
At 4 January 2025 |
383 |
206 |
40 |
629 |
Charge for the period |
- |
32 |
1 |
33 |
Disposals |
- |
- |
- |
- |
At 3 January 2026 |
383 |
238 |
41 |
662 |
Net book value: |
||||
At 3 January 2026 |
740 |
208 |
2 |
950 |
Computer |
Other |
|||
For period ended 4 January 2025 |
Goodwill |
software |
intangibles |
Total |
£m |
£m |
£m |
£m |
|
Cost: |
||||
At 6 January 2024 |
1,126 |
387 |
43 |
1,556 |
Additions |
- |
40 |
- |
40 |
Disposals |
(3) |
(40) |
- |
(43) |
At 4 January 2025 |
1,123 |
387 |
43 |
1,553 |
Accumulated amortisation and impairment: |
||||
At 6 January 2024 |
385 |
215 |
39 |
639 |
Charge for the period |
- |
31 |
1 |
32 |
Disposals |
(2) |
(40) |
- |
(42) |
At 4 January 2025 |
383 |
206 |
40 |
629 |
Net book value: |
||||
At 4 January 2025 |
740 |
181 |
3 |
924 |
2025 |
2024 |
|
£m |
£m |
|
Food |
720 |
720 |
Other businesses |
20 |
20 |
Total goodwill |
740 |
740 |
Funeral plan investments as per the balance sheet: | 2025 | 2024 |
£m | £m | |
Non-current assets | 1,513 | 1,414 |
Total Funeral plan investments | 1,513 | 1,414 |
Funeral plan investments held by the Group are as follows: | 2025 | 2024 |
£m | £m | |
Fair value through the income statement: | ||
Funeral plan investments | 1,513 | 1,414 |
Total Funeral plan investments | 1,513 | 1,414 |
Funeral plan investments: | 2025 | 2024 |
£m | £m | |
At start of period | 1,414 | 1,346 |
Net plan investments (including ongoing instalments) | 97 | 90 |
Plans redeemed | (97) | (96) |
Plans cancelled | (11) | (14) |
De-recognition of fixed monthly payment plans (FMPs) | - | (14) |
Unrealised fair value movement on funeral plan investments (Note 6) | 110 | 102 |
At end of period | 1,513 | 1,414 |
2025 |
2024 |
||
Net deferred tax in the balance sheet: |
£m |
£m |
|
Deferred tax asset - continuing operations |
301 |
324 |
|
Deferred tax liability - continuing operations |
(328) |
(362) |
|
Net deferred tax liability |
(27) |
(38) |
|
Comprised of: |
Footnote: |
||
Other temporary differences |
(i) |
(8) |
(3) |
Retirement benefit obligations |
(ii) |
(67) |
(81) |
Capital allowances on fixed assets |
(iii) |
240 |
250 |
Unrealised gains on investment properties, rolled-over gains and historic business combinations |
(iv) |
(143) |
(148) |
Tax losses |
(v) |
18 |
19 |
IFRS 16 adjustment |
(vi) |
34 |
38 |
IFRS 17 Funeral plan liabilities |
(vii) |
(101) |
(113) |
Net deferred tax liability |
(27) |
(38) |
2025 |
2024 |
||
Movement in deferred tax: |
£m |
£m |
|
At beginning of the period |
(38) |
52 |
|
Income statement charge (see Note 8) |
(4) |
(63) |
|
Additions / disposals |
- |
(1) |
|
Reported in other comprehensive income: |
|||
Retirement benefit obligations (see Note 8) |
(ii) |
1 |
(2) |
Items taken directly to Retained earnings: |
|||
IFRS 17 Funeral plan liabilities |
(vii) |
14 |
(24) |
At end of the period |
(27) |
(38) |
2025 | 2024 | |
Inventories include the following: | £m | £m |
Raw materials, consumables and work in progress | 4 | 4 |
Finished goods and goods for resale | 479 | 453 |
Total inventory | 483 | 457 |
2025 | 2024 | |
£m | £m | |
Non-current | 6 | 6 |
Current | 719 | 602 |
Total trade and other receivables | 725 | 608 |
2025 | 2024 | |
£m | £m | |
Trade receivables | 399 | 344 |
Prepayments | 76 | 42 |
Accrued income | 161 | 152 |
Other receivables | 100 | 79 |
736 | 617 | |
Allowance for expected credit losses | (11) | (9) |
Total trade and other receivables | 725 | 608 |
2025 | 2024 | |
£m | £m | |
Opening allowance for expected credit losses | 9 | 12 |
Charge to the income statement | 3 | 8 |
Payments | - | (2) |
Credit to the income statement | (1) | (9) |
Closing allowance for expected credit losses | 11 | 9 |
2025 | 2024 | |
Cash and cash equivalents | £m | £m |
Cash in hand | 48 | 47 |
Cash at banks | 50 | 273 |
Cash and cash equivalents | 98 | 320 |
Cash and cash equivalents (as above) | 98 | 320 |
Bank overdrafts | (2) | - |
Net cash and cash equivalents | 96 | 320 |
2025 | 2024 | |
Short-term investments | £m | £m |
Cash deposits with banks (> 3 months) | - | 100 |
Total Short-term investments | - | 100 |
Non-current liabilities: | 2025 | 2024 |
£m | £m | |
£105m 7.5% Bond Notes due 2026 (fair value) | - | 108 |
£245m 7.5% Bond Notes due 2026 (amortised cost) | - | 250 |
Revolving credit facility (RCF) | 50 | - |
Total (excluding lease liabilities) | 50 | 358 |
Lease liabilities | 987 | 1,020 |
Total Group interest-bearing loans and borrowings | 1,037 | 1,378 |
Current liabilities: | 2025 | 2024 |
£m | £m | |
£109m 11% Final repayment subordinated notes due 2025* | - | 109 |
£20m 11% Instalment repayment notes (final payment 2025)* | - | 3 |
£105m 7.5% Bond Notes due 2026 (fair value) | 106 | - |
£245m 7.5% Bond Notes due 2026 (amortised cost) | 247 | - |
£245m 7.5% Bond Notes due 2026 (amortised cost) ** | 9 | 9 |
Other borrowings | 2 | 2 |
Corporate investor shares | 3 | 3 |
Total (excluding lease liabilities) | 367 | 126 |
Lease liabilities | 191 | 173 |
Total Group interest-bearing loans and borrowings | 558 | 299 |
Total interest-bearing loans and borrowings excluding interest on debt | 2025 | 2024 |
held at amortised cost: | £m | £m |
Interest-bearing loans and borrowings*** | 408 | 475 |
For period ended 3 January 2026 | Non cash movements | Cash flow | End of | ||
Start of period | New leases | Other | period | ||
£m | £m | £m | £m | £m | |
Interest-bearing loans and borrowings: | |||||
- current | (126) | - | (353) | 112 | (367) |
- non-current | (358) | - | 358 | (50) | (50) |
Lease liabilities: | |||||
- current | (173) | (23) | (198) | 203 | (191) |
- non-current | (1,020) | (116) | 149 | - | (987) |
Total debt | (1,677) | (139) | (44) | 265 | (1,595) |
Group cash and short term investments: | |||||
- cash * | 320 | - | (227) | 93 | |
- overdrafts | - | - | - | (2) | (2) |
- short-term investments | 100 | - | - | (100) | - |
Group net debt | (1,257) | (139) | (44) | (64) | (1,504) |
Less: interest accrued on debt held at amortised cost | 9 | - | 32 | (32) | 9 |
Group net debt (excluding accrued interest) | (1,248) | (139) | (12) | (96) | (1,495) |
For period ended 4 January 2025 | Non cash movements | Cash flow | End of | ||
Start of period | New leases | Other | period | ||
£m | £m | £m | £m | £m | |
Interest-bearing loans and borrowings: | |||||
- current | (218) | - | (112) | 204 | (126) |
- non-current | (470) | - | 112 | - | (358) |
Lease liabilities: | |||||
- current | (179) | (18) | (169) | 193 | (173) |
- non-current | (1,054) | (103) | 137 | - | (1,020) |
Total debt | (1,921) | (121) | (32) | 397 | (1,677) |
Group cash: | |||||
- cash | 395 | - | - | (75) | 320 |
- short-term investments | 200 | - | - | (100) | 100 |
Group net debt | (1,326) | (121) | (32) | 222 | (1,257) |
Less: interest accrued on amortised debt | 11 | - | 34 | (36) | 9 |
Group net debt (excluding accrued interest) | (1,315) | (121) | 2 | 186 | (1,248) |
2025 | 2024 | |
£m | £m | |
Current | 1,622 | 1,555 |
Non-current | 2 | 9 |
Total trade and other payables | 1,624 | 1,564 |
2025 | 2024 | |
£m | £m | |
Trade payables | 1,155 | 1,083 |
Value Added Tax, PAYE and social security | 15 | 12 |
Accruals | 355 | 364 |
Deferred income | 16 | 29 |
Other payables | 83 | 76 |
Total trade and other payables | 1,624 | 1,564 |
Insurance contract liabilities (by nature) |
Liabilities for remaining coverage |
|||
| Excluding loss |
Loss |
Liabilities for |
||
| component |
component |
claims incurred |
Total |
|
2025 |
£m |
£m |
£m |
£m |
Insurance contract liability as at 4 January 2025 |
1,001 |
3 |
4 |
1,008 |
Insurance revenue |
(102) |
- |
- |
(102) |
Insurance service expenses: |
||||
Incurred claims and other expenses |
87 |
87 |
||
Amortisation of insurance acquisition cashflows |
5 |
- |
- |
5 |
Losses on onerous contracts and reversals of those losses |
- |
(3) |
- |
(3) |
Insurance service result |
(97) |
(3) |
87 |
(13) |
Insurance finance expense (Income statement) |
20 |
- |
- |
20 |
Insurance finance expense (Other comprehensive income) |
57 |
- |
57 |
|
Total changes in Statement of comprehensive income |
(20) |
(3) |
87 |
64 |
Cashflows: |
||||
Premiums received less premiums refunded |
109 |
- |
- |
109 |
Claims and other expenses paid |
- |
- |
(86) |
(86) |
Insurance acquisition flows |
(13) |
- |
- |
(13) |
Total cashflows |
96 |
- |
(86) |
10 |
Insurance contract liability as at 3 January 2026 |
1,077 |
- |
5 |
1,082 |
Insurance contract liabilities (by nature) |
Liabilities for remaining coverage |
|||
Excluding loss |
Loss |
Liabilities for |
||
2024 |
component |
component |
claims incurred |
Total |
£m |
£m |
£m |
£m |
|
Insurance contract liability as at 6 January 2024 |
1,097 |
1 |
- |
1,098 |
Insurance revenue |
(91) |
- |
- |
(91) |
Insurance service expenses: |
||||
Incurred claims and other expenses |
(13) |
- |
89 |
76 |
Amortisation of insurance acquisition cashflows |
3 |
- |
- |
3 |
Losses on onerous contracts and reversals of those losses |
- |
2 |
- |
2 |
Insurance service result |
(101) |
2 |
89 |
(10) |
Insurance finance expenses (Income statement) |
18 |
- |
- |
18 |
Insurance finance income (Other comprehensive income) |
(95) |
- |
- |
(95) |
Total changes in Statement of comprehensive income |
(178) |
2 |
89 |
(87) |
Cashflows: |
||||
Premiums received less premiums refunded |
91 |
- |
- |
91 |
Claims and other expenses paid |
- |
- |
(85) |
(85) |
Insurance acquisition flows |
(9) |
- |
- |
(9) |
Total cashflows |
82 |
- |
(85) |
(3) |
Insurance contract liability as at 4 January 2025 |
1,001 |
3 |
4 |
1,008 |
Insurance contract liabilities (by component) | Estimates of | Risk | Contractual | Total |
present value of | adjustment | service margin | ||
2025 | future cashflows | (CSM) | ||
£m | £m | £m | £m | |
Insurance contract liability as at 4 January 2025 | 912 | 45 | 51 | 1,008 |
Changes that relate to current services: | ||||
CSM recognised for service provided | - | - | (9) | (9) |
Risk adjustment for the risk expired | - | (5) | - | (5) |
Experience adjustments | 3 | - | - | 3 |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | (15) | 1 | 14 | - |
Changes in estimates that adjust the CSM* | (87) | (3) | 91 | 1 |
Changes in estimates that do not adjust the CSM | (3) | - | - | (3) |
Insurance service result | (102) | (7) | 96 | (13) |
Insurance finance expense (Income statement) | 18 | 1 | 1 | 20 |
Insurance finance expense (Other comprehensive income) | 52 | 5 | - | 57 |
Total changes in Statement of comprehensive income | (32) | (1) | 97 | 64 |
Cashflows: | ||||
Premiums received less premiums refunded | 109 | - | - | 109 |
Claims and other expenses paid | (86) | - | - | (86) |
Insurance acquisition flows | (13) | - | - | (13) |
Total cashflows | 10 | - | - | 10 |
Insurance contract liability as at 3 January 2026 | 890 | 44 | 148 | 1,082 |
Insurance contract liabilities (by component) | Estimates of | Risk | Contractual | Total |
present value of | adjustment | service margin | ||
2024 | future cashflows | (CSM) | ||
£m | £m | £m | £m | |
Insurance contract liability as at 6 January 2024 | 934 | 55 | 109 | 1,098 |
Changes that relate to current services: | ||||
CSM recognised for service provided | - | - | (3) | (3) |
Risk adjustment for the risk expired | - | (4) | - | (4) |
Experience adjustments | 8 | - | - | 8 |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | (9) | 1 | 8 | - |
Changes in estimates that adjust the CSM | 37 | 13 | (65) | (15) |
Changes in estimates that do not adjust the CSM | 2 | - | - | 2 |
Insurance service result | 38 | 10 | (60) | (12) |
Insurance finance expenses (Income statement) | 15 | 1 | 2 | 18 |
Insurance finance income (Other comprehensive income) | (73) | (21) | - | (94) |
Total changes in Statement of comprehensive income | (20) | (10) | (58) | (88) |
Cashflows: | ||||
Premiums received less premiums refunded | 91 | - | - | 91 |
Claims and other expenses paid | (85) | - | - | (85) |
Insurance acquisition flows | (8) | - | - | (8) |
Total cashflows | (2) | - | - | (2) |
Insurance contract liability as at 4 January 2025 | 912 | 45 | 51 | 1,008 |
Liabilities for remaining coverage | ||||
Re-insurance contract liabilities (by nature) | Excluding loss | Loss recovery | Amounts | |
recovery | component | recoverable on | Total | |
| 2025 | component | insured claims | ||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 4 January 2025 | 1 | - | - | 1 |
An allocation of re-insurance premium | 2 | - | - | 2 |
Amounts recoverable from re-insurers for incurred claims: | ||||
Amounts recoverable for incurred claims and other expenses | - | (2) | (2) | |
Net income from re-insurance contract held | 2 | - | (2) | - |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance income (Other comprehensive income) | - | - | - | - |
Total changes in Statement of comprehensive income | 2 | - | (2) | - |
Cashflows: | ||||
Premiums paid (net of commission) | (3) | - | - | (3) |
Amounts received | - | - | 2 | 2 |
Total cashflows | (3) | - | 2 | (1) |
Net re-insurance contract liability as at 3 January 2026 | - | - | - | - |
Liabilities for remaining coverage | ||||
Re-insurance contract liabilities (by nature) | Excluding loss | Loss recovery | Amounts | |
recovery | component | recoverable on | Total | |
2024 | component | insured claims | ||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 6 January 2024 | 8 | - | - | 8 |
An allocation of re-insurance premium | 2 | - | - | 2 |
Amounts recoverable from re-insurers for incurred claims: | - | |||
Amounts recoverable for incurred claims and other expenses | (6) | - | (2) | (8) |
Net income from re-insurance contract held | (4) | - | (2) | (6) |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance income (Other comprehensive income) | 1 | - | - | 1 |
Total changes in Statement of comprehensive income | (3) | - | (2) | (5) |
Cashflows: | ||||
Premiums paid (net of commission) | (4) | - | - | (4) |
Amounts received | - | - | 2 | 2 |
Total cashflows | (4) | - | 2 | (2) |
Net re-insurance contract liability as at 4 January 2025 | 1 | - | - | 1 |
Re-insurance contract liabilities (by component) | Estimates of | Risk | Contractual | Total |
| present value of | adjustment | service margin | ||
| 2025 | future cashflows | |||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 4 January 2025 | 1 | - | - | 1 |
Changes that relate to current services: | ||||
Contractual service margin recognised for service provided | - | - | - | - |
Risk adjustment for the risk expired | - | - | - | - |
Experience adjustments | - | - | - | - |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | - | - | - | - |
Changes in estimates that adjust the contractual service margin | 1 | - | (1) | - |
Re-insurance service result | 1 | - | (1) | - |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance expense (other comprehensive income) | - | - | - | - |
Total changes in Statement of comprehensive Income | 1 | - | (1) | - |
Cashflows: | ||||
Premiums and similar expenses paid | (3) | - | - | (3) |
Amounts received | 2 | - | - | 2 |
Total cashflows | (1) | - | - | (1) |
Net re-insurance contract liability as at 3 January 2026 | 1 | - | (1) | - |
Re-insurance contract liabilities (by component) | Estimates of | Risk | Contractual | Total |
present value of | adjustment | service margin | ||
2024 | future cashflows | |||
£m | £m | £m | £m | |
Net re-insurance contract liability as at 6 January 2024 | 7 | - | 1 | 8 |
Changes that relate to current services: | ||||
Contractual service margin recognised for service provided | - | - | - | - |
Risk adjustment for the risk expired | - | - | - | - |
Experience adjustments | - | - | - | - |
Changes that relate to future services: | ||||
Contracts initially recognised in the period | - | - | - | - |
Changes in estimates that adjust the contractual service margin | (4) | (1) | (1) | (6) |
Re-insurance service result | (4) | (1) | (1) | (6) |
Re-insurance finance income (Income statement) | - | - | - | - |
Re-insurance finance expense (other comprehensive income) | - | 1 | - | 1 |
Total changes in Statement of comprehensive Income | (4) | - | (1) | (5) |
Cashflows: | ||||
Premiums and similar expenses paid | (4) | - | - | (4) |
Amounts received | 2 | - | - | 2 |
Total cashflows | (2) | - | - | (2) |
Net re-insurance contract liability as at 4 January 2025 | 1 | - | - | 1 |
Contracts using | All other | Total | |
Contractual service margin | the fair value | contracts | |
(2025) | approach | ||
£m | £m | £m | |
Contractual service margin as at 4 January 2025 | 35 | 16 | 51 |
Changes that relate to current services: | |||
Contractual service margin recognised for service provided | (7) | (2) | (9) |
Changes that relate to future services: | |||
Contracts initially recognised in the period | - | 14 | 14 |
Changes in estimates that adjust the contractual service margin | 66 | 25 | 91 |
Sub-total | 59 | 37 | 96 |
Insurance finance expenses | - | 1 | 1 |
Contractual service margin as at 3 January 2026 | 94 | 54 | 148 |
Contracts using | All other | Total | |
Contractual service margin | the fair value | contracts | |
(2024) | approach | ||
£m | £m | £m | |
Contractual service margin as at 6 January 2024 | 85 | 24 | 109 |
Changes that relate to current services: | |||
Contractual service margin recognised for service provided | (2) | (1) | (3) |
Changes that relate to future services: | |||
Contracts initially recognised in the period | - | 8 | 8 |
Changes in estimates that adjust the contractual service margin | (49) | (16) | (65) |
Sub-total | (51) | (9) | (60) |
Insurance finance expenses | 1 | 1 | 2 |
Contractual service margin as at 4 January 2025 | 35 | 16 | 51 |
Profitable | Onerous | Total | |
New business | contracts issued | contracts issued | |
| (2025) | £m | £m | £m |
Insurance contracts: | |||
Estimate of present value of future cashflows, excluding insurance acquisition costs | 72 | - | 72 |
Estimate of insurance acquisition cashflows | 12 | - | 12 |
Estimate of present value of future cash outflows | 84 | - | 84 |
Estimate of present value of future cash inflows | (99) | - | (99) |
Risk adjustment | 1 | - | 1 |
Contractual service margin | 14 | - | 14 |
Profit / (loss) on contracts at initial recognition | - | - | - |
New business | Profitable | Onerous | |
| (2024) | contracts issued | contracts issued | Total |
£m | £m | £m | |
Insurance contracts: | |||
Estimate of present value of future cashflows, excluding insurance acquisition costs | 65 | - | 65 |
Estimate of insurance acquisition cashflows | 9 | - | 9 |
Estimate of present value of future cash outflows | 74 | - | 74 |
Estimate of present value of future cash inflows | (84) | - | (84) |
Risk adjustment | 1 | - | 1 |
Contractual service margin | 9 | - | 9 |
Profit on contracts at initial recognition | - | - | - |
Insurance revenue | 2025 | 2024 |
£m | £m | |
Amounts relating to changes in liabilities for remaining coverage : | ||
Contractual service margin recognised for services provided | 9 | 3 |
Change in risk adjustment for non financial risk for risk expired | 5 | 4 |
Expected incurred claims and other insurance service | 84 | 81 |
Recovery of insurance acquisition cash flows | 4 | 3 |
Total insurance revenue | 102 | 91 |
Insurance revenue | 2025 | 2024 |
£m | £m | |
Contracts using the fair value approach | 78 | 75 |
All other contracts | 24 | 16 |
Total insurance revenue | 102 | 91 |
Contractual service margin maturity | 2025 | 2024 |
£m | £m | |
- Less than 1 year | 9 | 3 |
- 1 to 2 years | 8 | 3 |
- 2 to 3 years | 8 | 3 |
- 3 to 4 years | 8 | 3 |
- more than 4 years | 115 | 39 |
Total | 148 | 51 |
Fulfilment cashflows | 2025 | 2024 |
£m | £m | |
- Less than 1 year | 62 | 64 |
- 1 to 2 years | 68 | 67 |
- 2 to 3 years | 68 | 67 |
- 3 to 4 years | 67 | 67 |
- 4 to 5 years | 66 | 67 |
- more than 5 years | 1,419 | 1,454 |
Total | 1,750 | 1,786 |
Financial assumptions | 2025 | 2024 | ||
Year 1 | 3.75% | 4.14% | ||
Year 2 | 3.83% | 4.21% | ||
Year 3 | 4.07% | 4.25% | ||
Risk free rate - UK Gilt curve | Year 4 | 4.36% | 4.37% | |
| Discount rate | Year 5 | 4.67% | 4.54% | |
Year 10 | 5.86% | 5.65% | ||
Year 15 | 6.18% | 5.97% | ||
Illiquidity premium (credit spread) | 0.12% | 0.13% | ||
Year 1 | 3.02% | 4.46% | ||
Year 2 | 2.76% | 3.42% | ||
Year 3 | 2.60% | 3.23% | ||
Inflation rate | Bank of England curve less 25 bps plus management view | Year 4 | 2.55% | 3.12% |
Year 5 | 2.58% | 3.08% | ||
Year 10 | 3.01% | 3.17% | ||
Year 15 | 3.21% | 3.16% |
Change in Insurance contract liability - £m | 2025 | 2024 |
Discount rate - decrease of 1.0% | 100 | 105 |
Inflation rate - increase of 1.0% | 104 | 109 |
Fulfilment costs - increase of 5% | 50 | 51 |
Mortality stress +20% | 27 | 25 |
Change in Profit before tax - £m | 2025 | 2024 |
Discount rate - decrease of 1.0% | - | - |
Inflation rate - increase of 1.0% | (5) | (58) |
Fulfilment costs - increase of 5% | (3) | (3) |
Mortality stress +20% | (1) | (1) |
Assumption |
Financial Statement Impact |
Discount rate |
Consolidated statement of comprehensive income |
Fulfilment costs |
Consolidated income statement |
Inflation rate |
Consolidated income statement |
Risk adjustment |
Consolidated income statement |
Maintenance costs |
Consolidated income statement |
Mortality rates |
Consolidated income statement |
Cancellation rates |
Consolidated income statement |
2025 |
2024 |
|
£m |
£m |
|
Non-current |
51 |
47 |
Current |
20 |
49 |
Total provisions |
71 |
96 |
| Uninsured |
Property |
Regulatory & |
||
| 2025 |
claims |
provisions |
Legal |
Total |
£m |
£m |
£m |
£m |
|
At beginning of the period |
35 |
19 |
42 |
96 |
Credit to income statement |
- |
- |
(15) |
(15) |
Charge to income statement |
20 |
- |
2 |
22 |
Payments |
(17) |
(2) |
(13) |
(32) |
At end of the period |
38 |
17 |
16 |
71 |
| Uninsured |
Property |
Regulatory & |
||
| 2024 |
claims |
provisions |
Legal |
Total |
£m |
£m |
£m |
£m |
|
At beginning of the period |
38 |
29 |
43 |
110 |
Credit to income statement |
(3) |
(11) |
- |
(14) |
Charge to income statement |
17 |
6 |
- |
23 |
Payments |
(17) |
(5) |
(1) |
(23) |
At end of the period |
35 |
19 |
42 |
96 |
2025 |
2024 |
|
£m |
£m |
|
Individual shares of £1 each |
71 |
69 |
Corporate shares of £5 each |
8 |
8 |
Share capital |
79 |
77 |
Other reserves |
12 |
12 |
Cashflow hedge reserve* |
- |
- |
Retained earnings |
2,017 |
2,109 |
Total Retained earnings and Other reserves |
2,029 |
2,121 |
Total Capital resources |
2,108 |
2,198 |
| Revaluation |
Cashflow |
||
Other reserves (2025) |
Reserve |
Hedge Reserve |
Total |
| £m |
£m |
£m |
|
Balance at 4 January 2025 |
12 |
- |
12 |
Balance at 3 January 2026 |
12 |
- |
12 |
2025 |
2024 |
|
£m |
£m |
|
Valuation at beginning of period |
51 |
40 |
Disposals |
(11) |
(12) |
Transfer from Property, plant and equipment (Note 10) |
- |
4 |
Transfer from Right of use assets (Note 11) |
- |
2 |
Revaluation gain recognised in the Consolidated income statement |
10 |
14 |
Revaluation gain recognised in the Consolidated statement of other comprehensive income |
- |
3 |
Valuation at end of period |
50 |
51 |
2025 |
2024 |
|
£m |
£m |
|
Pension schemes in surplus |
270 |
328 |
Pension schemes in deficit |
(3) |
(3) |
Closing net retirement benefit surplus |
267 |
325 |
2025 |
2024 |
|
£m |
£m |
|
Schemes in surplus: |
||
The Co-operative Group Pension Scheme (Pace) |
170 |
229 |
Somerfield Pension Scheme |
66 |
71 |
United Norwest Co-operatives Employees' Pension Fund |
34 |
28 |
Total schemes in surplus |
270 |
328 |
Schemes in deficit: |
||
Other unfunded obligations |
(3) |
(3) |
Total schemes in deficit |
(3) |
(3) |
Total schemes (net) |
267 |
325 |
The effective date of the last full valuations of the schemes are shown below: | |
The Co-operative Pension Scheme (‘Pace’) | 5 April 2022 |
Somerfield Pension Scheme (‘Somerfield Scheme’) | 31 March 2022 |
United Norwest Co-operatives Employees’ Pension Fund (‘United Fund’) | 31 January 2023 |
Risk description | Mitigation |
Risk of changes in contribution requirements - When | The closure of the DB schemes has reduced the exposure of the Group to changes in |
setting the contributions that are paid to a scheme, the | future contributions, as did the subsequent Pace Insurance buy-in contracts. In addition, |
Group and Trustee are required to consider the funding | the Group and Trustee have taken steps to reduce the volatility of the funding level (as |
level at a specified valuation date. The funding level at | set out below). The Group monitors the funding level of the schemes in order to |
future valuation dates is uncertain and this leads to | understand the likely outcome of valuations and the Trustee is required to obtain |
uncertainty in future cash requirements for the Group. | agreement from the Group to funding assumptions and deficit recovery contributions. |
Interest rate risk - Pension liabilities are measured with | Through its insurance buy-in contracts Pace has minimal further exposure. The |
reference to yields on bonds, with lower yields increasing | Somerfield and United schemes invest in liability-driven investment (LDI) products which |
the liabilities. The schemes are therefore exposed to the | increase (decrease) in value when yields on government bonds fall (rise), providing |
risk of falls in interest rates. | protection against interest rate risk. Across all schemes, approximately 98% of the liability |
is currently protected from movements in yields on government bonds. LDI involves | |
investing in assets which are expected to generate cashflows that broadly mirror | |
expected benefit payments from the scheme. | |
Risk associated with volatility in asset value - The | Given Pace’s liabilities are almost fully insured, assets are expected to move in line with |
market value of the assets held by the pension schemes, | liabilities meaning Pace has minimal further exposure. For the Somerfield and United |
particularly the assets held in return-seeking assets such as | schemes this risk has been mitigated by reducing the exposure of the pension schemes |
equity, can be volatile (and, for example, may be affected | to those asset classes which have the most volatile market values. In particular, the |
by environmental, social or corporate governance (“ESG”) | schemes have limited allocation to return-seeking assets such as equity. In addition, the |
failures at investee companies and/or sovereign states - | Trustees of the Co-op’s pension schemes have responsible investment policies in place, |
including the physical and transition risks of climate | and aligned with those policies exclude specific investments (where appropriate and |
change). This creates a risk of short-term fluctuations in | viable). Management of ESG risks is considered when appointing investment managers |
funding level. | and in their ongoing monitoring, and the schemes’ equity assets are explicitly managed |
with a consideration of such risks, including climate change. | |
Inflation risk - Many of the benefits paid by the schemes | Through its insurance buy-in contracts Pace has minimal further exposure. The |
are linked to inflation. Therefore, the pension liabilities | Somerfield and United schemes invest in liability driven investment products which |
reflect expectations of future inflation with higher inflation | increase (decrease) in value when expectations of future inflation rates increase (fall), |
leading to higher liabilities. | thus providing protection against inflation risk. Across all schemes, approximately 97% of |
the liability is currently protected from movements in inflation. | |
Risk associated with changes in life expectancy - | Through its insurance buy-in contracts Pace has minimal further exposure, and risk has |
Pensions paid by the schemes are guaranteed for life, and | substantially passed to the buy-in insurance providers. The remaining risk is now mainly |
therefore if members are expected to live longer, the | in respect of the credit risk associated with those buy-in insurance providers (with the |
liabilities increase. | mitigation that the buy-in insurance providers have strong credit ratings). The Somerfield |
and United schemes' funding targets incorporate a margin for prudence to reflect | |
uncertainty in future life expectancy. |
Financial assumptions | 2025 | 2024 |
Discount rate | 5.65% | 5.54% |
RPI inflation rate | 3.14% | 3.39% |
Pension increases in payment (RPI capped at 5% p.a.) | 2.99% | 3.17% |
Future salary increases | 3.39% | 3.64% |
Life expectancy from age 65 | 2025 | 2024 |
Male currently aged 65 years | 20.8 | 20.5 |
Female currently aged 65 years | 22.7 | 22.3 |
Male currently aged 45 years | 21.6 | 21.3 |
Female currently aged 45 years | 23.5 | 23.4 |
2025 | 2024 | |
| Sensitivities | £m | £m |
Change in liability from a 0.5% decrease in discount rate | 348 | 366 |
Change in liability from a 0.5% increase in RPI inflation | 222 | 227 |
Change in liability from a 0.25% increase in long-term rate of longevity improvements | 32 | 34 |
Changes in the present value of the defined benefit obligation (DBO) | 2025 | 2024 |
£m | £m | |
Opening defined benefit obligation | 5,223 | 5,857 |
Interest expense on DBO | 280 | 270 |
Remeasurements: | ||
a. Effect of changes in demographic assumptions | 25 | (37) |
b. Effect of changes in financial assumptions | (183) | (558) |
c. Effect of experience adjustments | 46 | (11) |
Benefit payments from plan | (313) | (298) |
Closing defined benefit obligation | 5,078 | 5,223 |
Changes in the fair value of the plan assets | 2025 | 2024 |
£m | £m | |
Opening fair value of plan assets | 5,548 | 6,213 |
Interest income | 298 | 287 |
Return on plan assets (excluding interest income) | (116) | (598) |
Administrative expenses paid from plan assets | (6) | (6) |
Employer contributions | 2 | 2 |
Pace DC contributions* | (68) | (52) |
Benefit payments from plan | (313) | (298) |
Closing fair value of plan assets | 5,345 | 5,548 |
Fair value of plan assets | 2025 | 2025 | 2025 | 2024 | 2024 | 2024 |
Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
£m | £m | £m | £m | £m | £m | |
Equity instruments | 23 | - | 23 | 25 | - | 25 |
Liability driven investments | 388 | 5 | 393 | 370 | - | 370 |
Investment grade credit assets | 175 | - | 175 | 345 | - | 345 |
Illiquid / other credit assets | - | 132 | 132 | - | 89 | 89 |
Alternative assets | - | 84 | 84 | - | - | - |
Cash and cash equivalents | 205 | - | 205 | 266 | - | 266 |
Insurance buy-in contracts | - | 4,333 | 4,333 | - | 4,453 | 4,453 |
Fair value of plan assets | 791 | 4,554 | 5,345 | 1,006 | 4,542 | 5,548 |
Amounts recognised in the balance sheet | 2025 | 2024 |
£m | £m | |
Present value of funded obligations | (5,075) | (5,220) |
Present value of unfunded liabilities | (3) | (3) |
Fair value of plan assets | 5,345 | 5,548 |
Net retirement benefit asset | 267 | 325 |
Amounts recognised in the income statement and other comprehensive income | 2025 | 2024 |
£m | £m | |
Interest expense on defined benefit obligations | (280) | (270) |
Interest income on plan assets | 298 | 287 |
Administrative expenses and taxes | (6) | (6) |
Total recognised in the income statement | 12 | 11 |
Remeasurement (losses) / gains on employee pension schemes | (3) | 8 |
Total recognised in other comprehensive income | (3) | 8 |
Total | 9 | 19 |
Carrying |
Carrying |
|
amount |
amount |
|
2025 |
2024 |
|
£m |
£m |
|
Trade and other receivables (excluding prepayments and accrued income) |
488 |
414 |
Interest rate swaps |
(2) |
(6) |
Foreign exchange contracts and commodity swaps (net) |
(2) |
(3) |
Funeral plan investments |
1,513 |
1,414 |
Finance lease receivables |
35 |
26 |
Net cash and cash equivalents |
96 |
320 |
Short-term investments |
- |
100 |
| 2025 |
2024 |
|||||
Bank facilities as at 3 January 2026 |
Expiry |
Facility |
Undrawn |
Expiry |
Facility |
Undrawn |
£m |
£m |
£m |
£m |
|||
Cash and cash equivalents* |
96 |
320 |
||||
Short-term investments |
- |
100 |
||||
Cash and cash equivalents and short-term investments |
96 |
420 |
||||
£109m 11% Final repayment subordinated notes** |
- |
Dec 2025 |
109 |
|||
£20m Instalment repayment notes** |
- |
Dec 2025 |
3 |
|||
£350m 7.5% Bond notes |
July 2026 |
350 |
- |
July 2026 |
350 |
|
Revolving Credit Facility |
Nov 2029 |
400 |
350 |
Nov 2029 |
400 |
400 |
£350m 5 year term loan *** |
July 2030 |
350 |
350 |
- |
- |
- |
Total debt facilities |
1,100 |
700 |
862 |
400 |
||
| Total cash and cash equivalents, |
796 |
820 |
||||
short-term investments and debt liquidity |
||||||
2025 |
Carrying Contractual |
1 - 2 |
2 - 5 |
More than |
||
amount |
cash flows |
<1 year |
years |
years |
5 years |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Non-derivative financial liabilities |
||||||
£105m 7.5% Bond 2026 (fair value) |
(106) |
(113) |
(113) |
- |
- |
- |
£245m 7.5% Bond 2026 (amortised cost) |
(256) |
(263) |
(263) |
- |
- |
- |
Revolving credit facility (RCF) |
(50) |
(50) |
- |
- |
(50) |
- |
Lease liabilities |
(1,178) |
(1,611) |
(213) |
(199) |
(439) |
(760) |
Trade and other payables |
(1,624) |
(1,624) |
(1,621) |
(2) |
(1) |
- |
Derivative financial liabilities |
||||||
Interest rate swaps (not designated for hedge accounting |
(2) |
(2) |
(2) |
- |
- |
- |
Interest rate swaps (designated for hedge accounting) |
- |
1 |
- |
- |
- |
- |
Foreign exchange contracts - inflow (gross settled) |
- |
98 |
73 |
25 |
- |
- |
Foreign exchange contracts - outflow (gross settled) |
- |
(98) |
(73) |
(25) |
- |
- |
Commodity swaps |
(2) |
(1) |
(1) |
- |
- |
- |
2024 |
Carrying |
Contractual |
More than 5 |
|||
amount |
cash flows |
< 1 year |
1 - 2 years |
2 - 5 years |
years |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Non-derivative financial liabilities |
||||||
£109m 11% Final repayment subordinated notes 2025* |
(109) |
(121) |
(121) |
- |
- |
- |
£20m Instalment repayment notes (final payment 2025)* |
(3) |
(3) |
(3) |
- |
- |
- |
£105m 7.5% Bond 2026 (fair value) |
(108) |
(121) |
(8) |
(113) |
- |
- |
£245m 7.5% Bond 2026 (amortised cost) |
(259) |
(281) |
(18) |
(263) |
- |
- |
Lease liabilities |
(1,193) |
(1,509) |
(194) |
(179) |
(438) |
(698) |
Trade and other payables |
(1,564) |
(1,564) |
(1,532) |
(21) |
(7) |
(4) |
Derivative financial liabilities |
||||||
Interest rate swaps (not designated for hedge accounting |
(6) |
(7) |
(5) |
(2) |
- |
- |
Interest rate swaps (designated for hedge accounting) |
- |
75 |
53 |
22 |
- |
- |
Foreign exchange contracts - outflow (gross settled) |
- |
(78) |
(55) |
(23) |
- |
- |
Commodity swaps |
- |
- |
- |
- |
- |
- |
2025 |
2024 |
|||||
Contractual/ |
Fair value |
Fair value |
Contractual |
Fair value |
Fair value |
|
notional |
assets |
liabilities |
/ notional |
assets |
liabilities |
|
amount |
amount |
|||||
£m |
£m |
£m |
£m |
£m |
£m |
|
Interest rate swaps (not designated for hedge accounting) |
105 |
- |
(2) |
105 |
- |
(6) |
Interest rate swaps (designated for hedge accounting) |
175 |
- |
- |
- |
- |
- |
Foreign exchange contracts |
97 |
- |
- |
73 |
- |
(2) |
Commodity swaps (diesel) |
16 |
- |
(2) |
20 |
- |
(1) |
Total recognised derivative liabilities |
393 |
- |
(4) |
198 |
- |
(9) |
Carrying value |
Fair value |
Carrying value |
Fair value |
|
| Financial liabilities |
2025 |
2025 |
2024 |
2024 |
£m |
£m |
£m |
£m |
|
Interest-bearing loans and borrowings (held at amortised cost) |
311 |
311 |
376 |
384 |
Fair value |
Amortised |
Total |
|
2025 |
through income |
cost |
|
statement |
|||
£m |
£m |
£m |
|
Assets |
|||
Other investments (funeral plans) |
1,513 |
- |
1,513 |
Trade and other receivables |
- |
488 |
488 |
Cash and cash equivalents |
- |
96 |
96 |
Short-term investments |
- |
- |
- |
Total financial assets |
1,513 |
584 |
2,097 |
Liabilities |
|||
Interest-bearing loans and borrowings |
106 |
311 |
417 |
Derivative financial instruments |
4 |
- |
4 |
Trade and other payables |
- |
1,253 |
1,253 |
Total financial liabilities |
110 |
1,564 |
1,674 |
Fair value |
Amortised |
Total |
|
2024 |
through income |
cost |
|
statement |
|||
£m |
£m |
£m |
|
Assets |
|||
Other investments (funeral plans) |
1,414 |
- |
1,414 |
Trade and other receivables |
- |
414 |
414 |
Cash and cash equivalents |
- |
320 |
320 |
Short-term investments |
- |
100 |
100 |
Total financial assets |
1,414 |
834 |
2,248 |
Liabilities |
|||
Interest-bearing loans and borrowings |
108 |
376 |
484 |
Derivative financial instruments |
9 |
- |
9 |
Trade and other payables |
- |
1,171 |
1,171 |
Total financial liabilities |
117 |
1,547 |
1,664 |
• Level 1 |
Fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or |
liabilities. |
|
• Level 2 |
Fair value measurements are those derived from inputs other than quoted prices included within Level 1 that are |
observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices). |
|
• Level 3 |
Fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that |
are not based on observable market data (unobservable inputs). |
2025 |
Level 1 |
Level 2 |
Level 3 |
Total |
£m |
£m |
£m |
£m |
|
Assets |
||||
Financial assets at fair value through the income statement |
||||
- Funeral plan investments |
- |
- |
1,513 |
1,513 |
- Derivative financial instruments |
- |
- |
- |
- |
Total financial assets at fair value |
- |
- |
1,513 |
1,513 |
Liabilities |
||||
Financial liabilities at fair value through the income statement |
||||
- Fixed rate sterling 2026 bond |
- |
106 |
- |
106 |
- Derivative financial instruments |
- |
4 |
- |
4 |
Total financial liabilities at fair value |
- |
110 |
- |
110 |
2024 |
Level 1 |
Level 2 |
Level 3 |
Total |
£m |
£m |
£m |
£m |
|
Assets |
||||
Financial assets at fair value through the income statement |
||||
- Funeral plan investments |
- |
- |
1,414 |
1,414 |
Total financial assets at fair value |
- |
- |
1,414 |
1,414 |
Liabilities |
||||
Financial liabilities at fair value through the income statement |
||||
- Fixed rate sterling 2026 bond |
- |
108 |
- |
108 |
- Derivative financial instruments |
- |
9 |
- |
9 |
Total financial liabilities at fair value |
- |
117 |
- |
117 |
2025 |
2024 |
||
Relationship |
£m |
£m |
|
Subscription to Co-operatives UK Limited |
(i) |
0.8 |
0.8 |
2025 |
2024 |
|
| Key management personnel compensation |
£m |
£m |
Short-term employee benefits |
3.8 |
4.1 |
Post-employment benefits |
0.2 |
0.2 |
Other long-term benefits |
0.3 |
0.3 |
Total |
4.3 |
4.6 |
Society holding % |
Nature of business |
|
Co-operative Group Holdings (2011) Ltd |
100 |
Property management |
Co-operative Group Food Ltd |
100 |
Food retailing |
Co-operative Foodstores Ltd |
100 |
Food retailing |
Co-op Wholesale Ltd* |
100 |
Food wholesaling |
Co-op Insurance Services Limited |
100 |
Insurance (marketing) |
Funeral Services Ltd |
100 |
Funeral directors |
Co-op Funeral Plans Ltd |
100 |
Funeral plan services |
Co-operative Legal Services Ltd |
100 |
Legal services |
Rochpion Properties (4) LLP |
100 |
Property management |
2025 | 2024 | |
Members | m | m |
Active members (unaudited) | 7.2 | 6.2 |