2024 | 2023 (restated 1 ) | ||
Total | Total | ||
Note | £’000 | £’000 | |
Continuing operations | |||
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Distribution costs | ( | ( | |
Administrative costs | ( | ( | |
Operating loss | 3 | ( | ( |
Finance income | 8 | ||
Finance costs | 8 | ( | ( |
Loss before taxation | ( | ( | |
Income tax credit/(charge) | 9 | ( | |
Loss for the financial year from continuing operations | ( | ( | |
Discontinued operations | |||
Loss for the financial year from discontinued operations, net of tax | 12.2 | ( | ( |
Loss for the financial year | ( | ( |
Other comprehensive income/(expense) | |||
Items that may be subsequently reclassified to profit or loss: | |||
Exchange differences on translating foreign operations, net of tax | ( | ||
Net loss in cash flow hedges | ( | ( | |
Total comprehensive expense for the financial year | ( | ( | |
Basic and diluted loss per share continuing operations (£) | 26 | ( | ( |
Basic and diluted loss per share discontinued operations (£) | 26 | ( | ( |
Basic and diluted loss per share (£) | 26 | ( | ( |
Adjusted EBITDA | 2024 | 2023 (restated) | |
Total | Total | ||
Note | £’000 | £’000 | |
Operating loss | ( | ( | |
Adjustments for: | |||
Amortisation | 11 | ||
Amortisation of acquired intangibles | 11 | ||
Depreciation | 3 | ||
Adjusted items – cash | 4 | ||
Adjusted items – non-cash | 4 | ||
Adjusted items – non-cash impairment | 4 | ||
Share-based payments | 7 | ||
EBITDA on discontinued categories | |||
Post-demerger Adjusted EBITDA 2 |
31 December | 31 December | ||
2024 | 2023 | ||
Note | £’000 | £’000 | |
Non-current assets | |||
Intangible assets | 11 | ||
Property, plant and equipment | 12.1 | ||
Right-of-use assets | 22 | ||
Investments | |||
Other financial assets | 14 | ||
Deferred tax asset | 21 | ||
Current assets | |||
Assets held for distribution | 12.2 | ||
Inventories | 13 | ||
Trade and other receivables | 15 | ||
Other financial assets | 14 | ||
Cash and cash equivalents | 16 | ||
Total assets | |||
Equity | |||
Ordinary Shares | |||
Share premium | 23 | ||
Merger reserve | |||
Capital redemption reserve | |||
Hedging reserve | ( | ( | |
Cost of hedging reserve | |||
FX reserve | |||
Retained earnings | ( | ( | |
Non-current liabilities | |||
Borrowings | 18 | ||
Other financial liabilities | 14 | ||
Lease liabilities | 22 | ||
Provisions | 19 | ||
Deferred tax liability | 21 | ||
Current liabilities | |||
Liabilities held for distribution | 12.2 | ||
Contract liability | 20 | ||
Trade and other payables | 17 | ||
Borrowings | 18 | ||
Current tax liability | |||
Lease liabilities | 22 | ||
Provisions | 19 | ||
Other financial liabilities | 14 | ||
Dividend liability | 12.2 | ||
Total liabilities | |||
Total equity and liabilities |
Capital | Cost of | |||||||||
Ordinary | Share | Merger | redemption | FX | Hedging | hedging | Retained | Total | ||
Shares | premium | reserve | reserve | reserve | reserve | reserve | earnings | equity | ||
Note | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Balance at 1 January 2023 | ( | ( | ||||||||
Loss for the year | ( | ( | ||||||||
Other comprehensive | ||||||||||
e xpense: | ||||||||||
Impact of foreign exchange | ( | ( | ||||||||
Movement on h edging | ||||||||||
instruments | ( | ( | ||||||||
Total comprehensive | ||||||||||
(expense)/income | ||||||||||
for the year | ( | ( | ( | ( | ||||||
Issue of Ordinary | ||||||||||
S harecapital | ||||||||||
Share-based payments | 7 | |||||||||
Deferred tax in equity | 21 | |||||||||
Balance at 31 December 2023 | ( | ( | ||||||||
Balance at | ( | ( | ||||||||
Loss for the year | ( | ( | ||||||||
Other comprehensive i ncome: | ||||||||||
Impact of foreign exchange | ||||||||||
Movement on h edging | ||||||||||
instruments | ( | ( | ||||||||
Total comprehensive | ||||||||||
(expense)/income | ||||||||||
for the year | ( | ( | ( | |||||||
Issue of Ordinary | ||||||||||
S harecapital | ||||||||||
Share-based payments | 7 | |||||||||
Deferred tax in equity | 21 | ( | ( | |||||||
Dividend in specie | 12.2 | ( | ( | |||||||
Balance at | ( | ( |
2024 | 2023 | ||
Note | £’000 | £’000 | |
Cash flows from operating activities before adjusted cash flows | |||
C ash gen erated f rom oper ations | 25 | ||
Income tax paid | ( | ( | |
Net cash generated from operating activities before adjusted cash flows | |||
Cash flows relating to adjusted items | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Acquisition of subsidiaries net of cash acquired | 10 | ( | ( |
Proceeds from sale of non-core freehold assets | |||
P urchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Interest received | 8 | ||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Proceeds from issuance of Ordinary Shares net of fees | |||
Interest paid | ( | ( | |
Repayment o f l ease l iabilities | 22 | ( | ( |
Repayment of bank borrowings and loan fees | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | |||
(including cash held in disposal groups) | 16 | ||
Cash and cash equivalents held in disposal group presented as held for distribution | |||
a t the end of the year | 12.2 | ||
Cash and cash equivalents at the end of the year |
Platform development costs | 5-10 years |
New product development | 1-5 years |
Brands | 5-20 years |
Intellectual property | |
(including customer lists, domain and trade names) | 2-20 years |
Plant and machinery | 5-10 years |
Fixtures and fittings | 3-20 years |
Computer equipment | |
and software | 1-10 years |
Freehold buildings | 20-50 years |
Motor vehicles | 3-7 years |
Leasehold | Lower of lease |
improvements | term or asset life |
Plant and machinery | 1-6 years |
Motor vehicles | 3-6 years |
Buildings | 1-28 years |
Segment | Activities |
THG Beauty | A digital-first brand owner, retailer and manufacturer in the prestige beauty market, with a portfolio of own brands |
across skincare, haircare and cosmetics. Through its retail websites, including Lookfantastic, Dermstore and Cult | |
Beauty, it is a route to market globally for third-party premium brands. | |
THG Nutrition | A group of digital-first nutrition brands, which includes the world's largest online sports nutrition brand Myprotein |
and its family of brands (Myvegan, Myvitamins, MP Activewear and MyPRO), with a vertically integrated business | |
model supported by global THG production facilities. | |
Discontinued | Discontinued categories are, as previously reported, certain loss-making categories and territories within THG |
categories | Beauty and THG Nutrition which following the ongoing strategic review, has led to the successful exit. These exits |
do not meet the criteria under IFRS 5 Discontinued Operations at the balance sheet date, as these categories and | |
territories are not a major component of the Group as defined by the accounting standard; however, management | |
report the financial results of these categories separately in their reporting to the chief operating decision-maker | |
("CODM"); as such, the result has also been shown in the same format within this note. |
FY 2024 | ||||||
THG | THG | Central | Post | Discontinued | Continuing | |
Beauty | Nutrition | PLC | demerger | categories | operations | |
2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
External revenue | 1,108,497 | 579,780 | — | 1,688,277 | 63,127 | 1,751,404 |
Internal revenue | — | — | — | — | — | — |
Total revenue | 1,108,497 | 579,780 | — | 1,688,277 | 63,127 | 1,751,404 |
Adjusted EBITDA | 79,785 | 34,538 | (22,237) | 92,086 | (8,739) | 83,347 |
Margin % | 7.2% | 6.0% | — | 5.5% | (13.8%) | 4.8% |
Depreciation | — | — | — | — | — | (24,824) |
Amortisation | — | — | — | — | — | (65,386) |
Share-based payments | — | — | — | — | — | (16,579) |
Adjusted items | — | — | — | — | — | (124,453) |
Operating loss | — | — | — | — | — | (147,895) |
Finance income | — | — | — | — | — | 9,049 |
Finance costs | — | — | — | — | — | (63,554) |
Loss before taxation | — | — | — | — | — | (202,400) |
FY 2023 | ||||||
THG | THG | Central | Post | Discontinued | Continuing | |
Beauty | Nutrition | PLC | demerger | categories | operations | |
2023 | £’000 | £’000 | £’000 | £'000 | £’000 | £’000 |
External revenue | 1,073,304 | 657,911 | — | 1,731,215 | 148,651 | 1,879,866 |
Internal revenue | — | — | — | — | — | — |
Total revenue | 1,073,304 | 657,911 | — | 1,731,215 | 148,651 | 1,879,866 |
Adjusted EBITDA | 44,086 | 88,929 | (21,757) | 111,258 | (8,143) | 103,115 |
Margin % | 4.1% | 13.5% | — | 6.4% | (5.5%) | 5.5% |
Depreciation | — | — | — | — | — | (24,059) |
Amortisation | — | — | — | — | — | (69,958) |
Share-based payments | — | — | — | — | — | (16,723) |
Adjusted items | — | — | — | — | — | (31,607) |
Operating loss | — | — | — | — | — | (39,232) |
Finance income | — | — | — | — | — | 12,878 |
Finance costs | — | — | — | — | — | (65,898) |
Loss before taxation | — | — | — | — | — | (92,252) |
2024 | 2023 (restated 1 ) | |
£’000 | £’000 | |
UK | 820,517 | 841,943 |
USA | 362,874 | 343,052 |
Europe | 362,489 | 401,910 |
Rest of the world | 205,524 | 292,961 |
1,751,404 | 1,879,866 |
2024 | 2023 | |
£’000 | £’000 | |
UK | 624,541 | 1,189,386 |
Europe | 42,270 | 120,459 |
Rest of the world | 385,728 | 475,744 |
1,052,539 | 1,785,589 |
2024 | 2023 (restated 1 ) | ||
Note | £’000 | £’000 | |
Operating loss has been arrived at after charging/(crediting): | |||
Adjusted items – cash | 4 | 24,547 | 10,445 |
Adjusted items – non-cash | 4 | 42,440 | 21,162 |
Adjusted items – non-cash impairment | 4 | 57,466 | — |
Employee costs | 6 | 142,253 | 123,770 |
Share-based payments | 7 | 16,579 | 16,723 |
Depreciation on fixed assets | 12.1 | 13,092 | 14,258 |
Depreciation on right-of-use assets | 22 | 11,732 | 9,801 |
Amortisation | 11 | 19,880 | 21,005 |
Amortisation of acquired intangibles | 11 | 45,506 | 48,953 |
Net foreign exchange (gain)/loss | (37) | (201) |
2024 | 2023 (restated 1 ) | |
£’000 | £’000 | |
Within cost of sales | ||
Loss on disposal of discontinued and the exiting of loss-making categories | 24,742 | 10,465 |
Inventory provision following strategic review and commercial rebrand | 8,820 | 4,786 |
33,562 | 15,251 | |
Within distribution costs | ||
Transportation, delivery and fulfilment costs | 1,268 | 1,846 |
Commissioning – new facilities | — | 342 |
1,268 | 2,188 | |
Within administrative costs | ||
Impairment of assets – THG Experience | 14,854 | — |
Impairment of assets – discontinued categories | 57,466 | — |
Loss on property portfolio restructure | 528 | 6,788 |
Loss on disposal of (or exit from) discontinued and loss-making categories | 259 | 4,498 |
Other costs following the outcome of strategic review | 172 | 152 |
Restructuring costs | 5,582 | 2,184 |
Acquisitions – restructuring and integration | 3,047 | 346 |
Onerous contracts | 7,075 | — |
Other legal and professional costs | 640 | 200 |
89,623 | 14,168 | |
Total adjusted items before tax | 124,453 | 31,607 |
Tax impact | (5,095) | (1,868) |
Total adjusted items | 119,358 | 29,739 |
Cash adjusting items before tax 2 | 24,547 | 10,445 |
2024 | 2023 | |
£’000 | £’000 | |
Fees in respect of the audit of the consolidated and parent company financial statements | 2,300 | 2,300 |
Total audit fees | 2,300 | 2,300 |
Other services: | ||
– other assurance services 1 | 280 | 480 |
Total non-audit services | 280 | 480 |
Total fees | 2,580 | 2,780 |
2024 | 2023 | ||
Note | £’000 | £’000 | |
Wages and salaries | 273,925 | 259,955 | |
Social security costs | 31,854 | 29,525 | |
Pension costs | 12,621 | 10,728 | |
Share-based payments | 7 | 16,579 | 16,723 |
Total | 334,979 | 316,931 | |
Continuing operations (restated) 1 | 160,965 | 142,641 | |
Discontinued operations (restated) 1 | 174,014 | 174,290 |
2024 | 2023 | |
£’000 | £’000 | |
Wages and salaries | 2,610 | 1,786 |
Social security costs | 248 | 267 |
Pension costs | 2 | 2 |
Total | 2,860 | 2,055 |
Continuing operations (restated) 1 | 2,348 | 1,532 |
Discontinued operations (restated) 1 | 512 | 523 |
2024 | 2023 | |
Number | Number | |
Retail | 1,593 | 2,108 |
Administration | 1,655 | 1,483 |
Distribution | 3,056 | 3,465 |
Information technology | 823 | 908 |
Total | 7,127 | 7,964 |
Continuing operations (Restated) | 3,140 | 3,384 |
Discontinued operations (Restated) | 3,987 | 4,580 |
2024 | 2023 | |
£’000 | £’000 | |
Expense arising from equity-settled share-based payment transactions | 16,579 | 16,723 |
2024 | 2023 | |||
2024 | Weighted | 2023 | Weighted | |
Number of | average | Number of | average | |
shares | exercise price | shares | exercise price | |
As at 1 January | 68,718,060 | £0.04 | 41,796,012 | £0.06 |
Granted during the year | 33,574,120 | £0.02 | 35,529,824 | £0.01 |
Forfeited during the year | (3,854,758) | £0.00 | (5,324,678) | £0.00 |
Exercised during the year | (9,982,528) | £0.00 | (3,283,098) | £0.00 |
As at 31 December | 88,454,894 | £0.04 | 68,718,060 | £0.03 |
Exercisable as at 31 December | 6,072,570 | £0.00 | 19,975,803 | £0.00 |
2024 | 2023 (restated 1 ) | |
£’000 | £’000 | |
Finance income | ||
Bank interest receivable | 9,049 | 12,878 |
Finance costs | ||
Bank interest payable and charges | 61,968 | 64,672 |
Interest on lease liabilities | 1,586 | 1,226 |
63,554 | 65,898 |
2024 | 2023 (restated 1 ) | ||
Note | £’000 | £’000 | |
Current tax | |||
Tax charge for the year | 2,659 | 15,170 | |
Adjustments in respect of prior year | 1,230 | 6,808 | |
3,889 | 21,978 | ||
Deferred tax | |||
Origination and reversal of temporary differences | (22,022) | 589 | |
Adjustments in respect of prior year | (3,734) | (8,645) | |
Change in tax rates | — | 1,788 | |
21 | (25,756) | (6,268) | |
Total income tax (credit)/charge | (21,867) | 15,710 |
2024 | 2023 (restated 1 ) | |
£’000 | £’000 | |
Loss before taxation from continuing operations | (202,400) | (92,252) |
Loss before taxation from discontinued operations | (120,840) | (159,712) |
Loss before taxation | (323,240) | (251,964) |
Tax at statutory rate of 25.0% (2023: 23.5%) | (80,810) | (59,212) |
Tax effects of: | ||
Adjustments in respect of prior year | (353) | 452 |
Expenses not deductible | 17,011 | 24,906 |
Income not taxable | — | (11,745) |
Recognised previously unrecognised deferred tax asset | (3,700) | — |
Effect of overseas tax rates | 650 | (682) |
Write down of previously recognised deferred tax asset | 26,429 | — |
Amounts not recognised | 40,251 | 40,907 |
Change in recognition of share scheme attributes | 3,422 | — |
Effect of change in tax rate | — | 1,782 |
Total income tax expense/(credit) | 2,900 | (3,592) |
Total income tax (credit)/expense – continuing operations | (21,867) | 15,710 |
Total income tax expense/(credit) – discontinued operations | 24,767 | (19,302) |
Platform | ||||||
development | Intellectual | New product | ||||
Goodwill | costs | property | Brands | development | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost or valuation | ||||||
At 1 January 2023 | 790,977 | 268,249 | 223,972 | 640,756 | 13,213 | 1,937,167 |
Transfers | — | — | (1,627) | 103 | 1,524 | — |
Additions | — | 60,775 | 19,988 | 83 | 798 | 81,644 |
Business combinations | 2,318 | — | 1,816 | 4,329 | — | 8,463 |
Currency translation | (18,901) | (199) | (8,730) | (17,606) | (8) | (45,444) |
Disposals | (1,175) | (31,226) | (24,078) | (376) | (310) | (57,165) |
At 31 December 2023 | 773,219 | 297,599 | 211,341 | 627,289 | 15,217 | 1,924,665 |
At 1 January 2024 | 773,219 | 297,599 | 211,341 | 627,289 | 15,217 | 1,924,665 |
Transfers | — | (1,278) | 137 | — | 528 | (613) |
Additions | — | 50,046 | 14,474 | 591 | 3,043 | 68,154 |
Currency translation | 1,266 | 19 | 1,663 | 1,941 | (12) | 4,877 |
Disposals | (439) | (18,285) | (21,119) | (1,499) | (15) | (41,357) |
Transfers to assets held for distribution | (86,896) | (324,782) | (33,343) | (14,913) | (4,893) | (464,827) |
At 31 December 2024 | 687,150 | 3,319 | 173,153 | 613,409 | 13,868 | 1,490,899 |
Accumulated amortisation | ||||||
At 1 January 2023 | 304,632 | 168,332 | 95,323 | 87,953 | 5,165 | 661,405 |
Transfers | — | 97 | (130) | 33 | — | — |
Amortisation | — | 38,520 | 26,893 | 52,474 | 1,485 | 119,372 |
Impairment loss | — | 240 | — | — | — | 240 |
Currency translation | (1,651) | 766 | (5,418) | (2,437) | (2) | (8,742) |
Disposals | — | (30,853) | (23,468) | (362) | (310) | (54,993) |
At 31 December 2023 | 302,981 | 177,102 | 93,200 | 137,661 | 6,338 | 717,282 |
At 1 January 2024 | 302,981 | 17 7,102 | 93,200 | 137,661 | 6,338 | 717,282 |
Amortisation | — | 43,725 | 29,555 | 36,661 | 2,558 | 112,499 |
Currency translation | 392 | (4) | 1,086 | 370 | (14) | 1,830 |
Reclassification | — | — | 15,468 | (15,468) | — | — |
Disposals | (428) | (17,684) | (19,762) | (2,099) | (15) | (39,988) |
Impairment loss (net) | 40,521 | — | — | 15,770 | — | 56,291 |
Transfers to assets held for distribution | (85,483) | (199,925) | (24,620) | (3,235) | (2,074) | (315,337) |
At 31 December 2024 | 257,983 | 3,214 | 94,927 | 169,660 | 6,793 | 532,577 |
Net book value | ||||||
At 1 January 2023 | 486,345 | 99,917 | 128,649 | 552,803 | 8,048 | 1,275,762 |
At 31 December 2023 | 470,238 | 120,497 | 118,141 | 489,628 | 8,879 | 1,207,383 |
At 31 December 2024 | 429,167 | 105 | 78,226 | 443,749 | 7,075 | 958,322 |
Key assumption | |
Discount rate | The post-tax discount rate used is 9.5% (pre-tax rate 12.7%). |
Forecast cash | Forecasts are based on assumptions from the Board-approved budget with projections covering a five-year |
flows | period. The key assumptions within the cash flow forecasts are the future revenue growth and EBITDA margin. |
The projections are based on the best estimate of future cash flows, taking into account externally available | |
expectations that the beauty and online markets will continue to grow at a medium single-digit rate. During the | |
year, THG Beauty has outperformed forecast EBITDA margins and therefore, coupled with the shift in strategy | |
and the medium-term growth outlook for the prestige beauty market, the Directors believe the forecasts are both | |
reasonable and consistent. | |
Long‑term | A long-term growth rate of 3.0% was used for cash flows after the five-year period which is based on long-term |
growth rate | growth rate across the beauty market. |
Key assumption | |
Discount rate | The post-tax discount rate used is 8.1% (pre-tax rate 10.8%). |
Forecast cash | The VIU calculation uses cash flow projections from financial budgets approved by the Board covering a five-year |
flows | period. The key assumptions within the forecasts are the future revenue growth and EBITDA margin and are in line |
with market-wide forecast growth projections. | |
Long‑term | A long-term growth rate of 3.0% was used for cash flows after the five-year period which is based on the |
growth rate | long-term growth rate across sports and nutrition retailing. |
Leasehold | ||||||
Computer | improvements | |||||
Motor | Plant | Fixtures | equipment | and freehold | ||
vehicles | and machinery | and fittings | and software | buildings | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
At 1 January 2023 | 2,317 | 143,100 | 141,393 | 118,719 | 123,719 | 529,248 |
Additions | 111 | 11,209 | 6,707 | 12,224 | 2,829 | 33,080 |
Business combinations | — | — | 8 | 11 | 19 | 38 |
Transfers | — | 5,430 | (37,869) | 3,009 | 29,430 | — |
Currency translation differences | — | (302) | 743 | (532) | (515) | (606) |
Disposals | (165) | (6,474) | (4,117) | (281) | (45,875) | (56,912) |
At 31 December 2023 | 2,263 | 152,963 | 106,865 | 133,150 | 109,607 | 504,848 |
At 1 January 2024 | 2,263 | 152,963 | 106,865 | 133,150 | 109,607 | 504,848 |
Additions | 137 | 11,935 | 8,712 | 7,053 | 2,474 | 30,311 |
Transfers | 39 | 1,878 | (3,698) | 2,289 | 1,041 | 1,549 |
Currency translation differences | — | (332) | (783) | 142 | (33) | (1,006) |
Disposals | (116) | (2,349) | (1,345) | (780) | (874) | (5,464) |
Transfer to assets held for distribution | (1,893) | (109,492) | (83,062) | (124,692) | (42,431) | (361,570) |
At 31 December 2024 | 430 | 54,603 | 26,689 | 17,162 | 69,784 | 168,668 |
Accumulated depreciation | ||||||
At 1 January 2023 | 1,587 | 43,103 | 36,399 | 54,881 | 33,237 | 169,207 |
Depreciation (note 3) | 340 | 14,494 | 13,489 | 21,310 | 6,058 | 55,691 |
Impairment loss | — | 1,064 | 987 | 115 | 10,950 | 13,116 |
Currency translation differences | — | (342) | 232 | (581) | (187) | (878) |
Disposals | (170) | (1,949) | (51) | (257) | (3,032) | (5,459) |
At 31 December 2023 | 1,757 | 56,370 | 51,056 | 75,468 | 47,026 | 231,677 |
At 1 January 2024 | 1,757 | 56,370 | 51,056 | 75,468 | 47,026 | 231,677 |
Depreciation (note 3) | 178 | 17,857 | 13,984 | 18,134 | 4,155 | 54,308 |
Transfers | — | 8 | (8) | — | — | — |
Impairment loss | — | 7,328 | — | — | 155 | 7,483 |
Currency translation differences | — | (92) | (224) | 100 | (50) | (266) |
Disposals | — | (2,347) | (1,212) | (780) | (494) | (4,833) |
Transfer to asset held for distribution | (1,773) | (47,492) | (42,213) | (83,675) | (9,438) | (184,591) |
At 31 December 2024 | 162 | 31,632 | 21,383 | 9,247 | 41,354 | 103,778 |
Net book value | ||||||
At 1 January 2023 | 730 | 99,997 | 104,994 | 63,838 | 90,482 | 360,041 |
At 31 December 2023 | 506 | 96,593 | 55,809 | 57,682 | 62,581 | 273,171 |
At 31 December 2024 | 268 | 22,971 | 5,306 | 7,915 | 28,430 | 64,890 |
2024 | 2023 | |
£’000 | £’000 | |
Total revenue | 654,768 | 685,383 |
Internal revenue 1 | (462,858) | (519,871) |
External revenue | 191,910 | 165,512 |
Cost of sales | (142,392) | (122,595) |
Gross profit | 49,518 | 42,917 |
Administrative costs | (155,949) | (171,414) |
Other operating expense | — | (17,664) |
Operating loss | (106,431) | (146,161) |
Finance income | 141 | 451 |
Finance costs | (14,550) | (14,002) |
Loss before taxation | (120,840) | (159,712) |
Income tax (charge)/credit | (24,767) | 19,302 |
Loss for the financial year | (145,607) | (140,410) |
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Operating loss | (106,431) | (146,161) | |
Adjustments for: | |||
Amortisation | 11 | 44,703 | 47,824 |
Amortisation of acquired intangibles | 11 | 2,411 | 1,590 |
Depreciation | 12.1, 22 | 68,407 | 71,054 |
Adjusted items – cash | a | 19,211 | 5,346 |
Adjusted items – non-cash | a | 2,736 | 13,674 |
Other operating expense – non-cash loss on disposal of freehold assets | — | 17,664 | |
Adjusted EBITDA | 31,037 | 10,991 |
2024 | 2023 | |
£’000 | £’000 | |
Within administrative costs | ||
Transportation, delivery and fulfilment costs | 160 | 609 |
Commissioning – new facilities | 273 | 2,263 |
Restructuring costs | 10,694 | 524 |
Loss on property portfolio restructure | 956 | 12,433 |
Loss on disposal of (or exit from) discontinued and loss-making categories | — | 1,504 |
Other costs following the outcome of strategic review | 932 | 1,329 |
Acquisitions – restructuring and integration | 1,064 | 358 |
Onerous contracts | 7,868 | — |
Total adjusted items before tax | 21,947 | 19,020 |
Tax impact | (2,574) | (1,140) |
Total adjusted items | 19,373 | 17,880 |
Cash adjusting items before tax | 19,211 | 5,346 |
31 December | |
2024 | |
£’000 | |
Assets | |
Intangible assets | 149,490 |
Property, plant and equipment | 176,979 |
Right-of-use assets | 232,222 |
Investments | 1,400 |
Deferred tax asset | 2,705 |
Inventories | 8,370 |
Trade and other receivables | 101,924 |
Other financial assets | 300 |
Cash and cash equivalents | 88,979 |
Total assets held for distribution | 762,369 |
Liabilities | |
Lease liabilities | 267,929 |
Provisions | 21,795 |
Deferred tax liability | 503 |
Contract liability | 12,236 |
Current tax liability | 219 |
Trade and other payables | 286,990 |
Total liabilities held for distribution | 589,672 |
Net assets directly associated with distribution group | 172,697 |
Amounts included in reserves directly associated with disposal group | (3,155) |
2024 | 2023 | |
£’000 | £’000 | |
Operating | 18,113 | (20,201) |
Investing | (80,290) | (49,257) |
Financing | (35,785) | (27,099) |
Net cash outflow | (97,962) | (96,557) |
2024 | |
£’000 | |
Right-of-use asset | 18,784 |
Lease liability | 23,920 |
2024 | 2023 | |
£’000 | £’000 | |
Depreciation arising on right-of-use assets | 7,117 | 7,780 |
Expense recognised in financing costs | 5,274 | 6,145 |
Impairment arising on property plant and equipment | — | 9,663 |
Residual lease | 2024 | |
term date | rent | |
Number of properties | divestment | £’000 |
10 | 0-4 years | 8,383 |
2 | 18-24 years | 1,700 |
12 | 10,083 |
Asset/ liability | Method | Key assumptions | Hierarchy | |
Intangible | Primarily relating to the | – | Total hours and number of developers | Level 3 |
assets | capitalised platform | to rebuild the platform | If the total hours to or number of | |
development costs | – | Rates per hour | developers to rebuild the platform, or the | |
Valued on a replacement | rate per hour increased/decreased by | |||
cost basis (using the | +5%/-5% the fair value would change by | |||
cost approach) | ||||
+/- c.£17m respectively. |
Asset/ liability | Method | Key assumptions | Hierarchy | |
Property, | Primarily relating to | – | Benchmarking of cost to similar fit outs | Level 2 |
plant and | fit-out of fulfilment | and specialist equipment | ||
equipment | centres including | – | Condition and location of assets | |
specialist automation | ||||
equipment. | – | Useful economic lives | ||
Valued on a market | These inputs are considered to be level 2 | |||
approach | and level 3 hierarchy. | |||
Right‑of‑use | Valued on a market | – | Market rents for similar properties | Level 2 |
assets | approach | |||
Different assumptions were applied for the | ||||
different classifications of assets such a | ||||
warehousing and offices. | ||||
Working | Valued on a line by | – | Recoverability of trade and other | Level 2 |
capital | line basis | receivables | ||
assets and liabilities | – | Net realisable value of inventories | ||
– | Completeness of trade and other | |||
payables | ||||
– | Cash and cash equivalents were | |||
considered to be carried at their fair | ||||
value given the nature of the balance |
£’000 | |
Fair value of THG Ingenuity | 501,331 |
Carrying value of net assets and liabilities held for distribution (note 12.2) | 172,697 |
Intercompany receivable due from THG plc 1 | 121,457 |
Gain to be recognised on 2 January 2025 within THG PLC | 207,177 |
2024 | 2023 | |
£’000 | £’000 | |
Goods held for resale | 200,533 | 225,600 |
Raw materials | 60,301 | 67,427 |
Goods in transit | 4,537 | 4,116 |
265,371 | 297,143 |
2024 | 2023 | ||
Note | £’000 | £’000 | |
Assets as per balance sheet – financial assets | |||
Trade and other receivables excluding non-financial assets | 15 | 70,770 | 147,686 |
Cash and cash equivalents | 16 | 308,622 | 416,162 |
Investments | — | 1,400 | |
Assets as per balance sheet – held at fair value through OCI | |||
Derivative financial instruments designated as hedging instruments | 5,317 | 9,613 | |
Derivative financial instruments held at fair value through profit and loss | — | 301 | |
384,709 | 575,162 | ||
Liabilities as per balance sheet – other financial liabilities at amortised cost | |||
Bank borrowings | 18 | 604,567 | 650,037 |
Lease liabilities | 22 | 41,370 | 344,977 |
Trade and other payables excluding non-financial liabilities | 315,042 | 553,656 | |
Liabilities as per balance sheet – other financial liabilities at fair value | |||
Dividend liability | 12.2 | 501,331 | — |
Derivative financial instruments designated as hedging instruments | 58,969 | 19,763 | |
1,521,279 | 1,568,433 | ||
Derivative financial instruments designated as hedging instruments | |||
FX forwards hedging foreign exchange risk on borrowings | (53,020) | (19,763) | |
Interest rate swaps | (1,303) | 7,999 | |
FX forwards hedging foreign exchange risk on highly probable future cash flows | 669 | 1,615 | |
(53,652) | (10,149) |
Recycled | ||||
through interest | ||||
payable in the | ||||
statement of | ||||
Impact on | Impact on | comprehensive | ||
2024 | OCI 1 | OCI 2 | income | |
Notional | Notional | £’000 | £’000 | £’000 |
Derivatives hedging foreign exchange risk on borrowings | €600,000,000 | (1,201) | (1,600) | (36,556) |
Derivatives hedging interest rate risk on borrowings | €600,000,000 | 6,977 | 9 , 3 0 3 | (10,746) |
Derivatives hedging foreign exchange risk on future cash flows | £11,577,753 | 709 | 945 | (4,780) |
Contractual amount | |||||||
Carrying | Less than | 3 to | 1 to | 2 to | More than | ||
amount | Total | 3 months | 12 months | 2 years | 5 years | 5 years | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
31 December 2024: | |||||||
Bank borrowings | 604,567 | 610,339 | — | 112,785 | 497,554 | — | — |
Lease liabilities | 41,370 | 68,943 | 3,015 | 7,363 | 10,426 | 29,828 | 18,311 |
Trade payables | 315,042 | 315,042 | 286,041 | 29,001 | — | — | — |
Derivative financial liabilities | 58,969 | 58,969 | — | 23,263 | 35,706 | — | — |
Dividend liability | 501,331 | 501,331 | 501,331 | — | — | — | — |
31 December 2023: | |||||||
Bank borrowings | 650,037 | 657,934 | — | 29,026 | 109,000 | 519,908 | — |
Lease liabilities | 344,977 | 557,100 | 11,636 | 33,128 | 44,764 | 134,290 | 333,282 |
Trade payables | 553,656 | 553,656 | 524,387 | 29,269 | — | — | — |
Derivative financial liabilities | 19,763 | 19,763 | — | 19,763 | — | — | — |
Effect on | Effect on | Effect on | ||
Change | change in | change in | change in | |
in foreign | EUR rate 2 | USD rate 3 | PLN rate | |
exchange rate | £’000 | £’000 | £’000 | |
2024 | +5% | (215) | 2,235 | 140 |
2024 | -5% | 237 | (2,470) | 652 |
2023 1 | +5% | (401) | 1,877 | 258 |
2023 1 | -5% | 444 | (2,075) | (285) |
New leases | Repayment | Foreign | ||||||
1 January | and lease | of bank | exchange | 31 December | ||||
2024 | Cash flows | modifications | borrowings | Disposals | movement | Other | 2024 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Borrowings | 650,037 | (44,954) | — | (22,000) | — | (23,959) | 45,443 | 604,567 |
Lease liabilities | 344,977 | (47,476) | (1,914) | — | (213) | (1,942) | 15,867 | 309,299 |
Total liabilities from financing activities | 995,014 | (92,430) | (1,914) | (22,000) | (213) | (25,901) | 61,310 | 913,866 |
New leases | Repayment | Foreign | |||||
1 January | and lease | of bank | exchange | 31 December | |||
2023 | Cash flows | modifications | borrowings | movement | Other | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Borrowings | 679,189 | (47,804) | — | (25,000) | (9,133) | 52,785 | 650,037 |
Lease liabilities | 334,376 | (49,486) | 47,844 | — | (2,396) | 14,639 | 344,977 |
Total liabilities from financing activities | 1,013,565 | (97,290) | 47,844 | (25,000) | (11,529) | 67,424 | 995,014 |
2024 | 2023 | |
£’000 | £’000 | |
Trade receivables | 34,578 | 110,912 |
Less: loss allowance | (1,122) | (2,056) |
Net trade receivables | 33,456 | 108,856 |
Prepayments | 13,253 | 28,483 |
Accrued income | 22,875 | 36,428 |
Other taxation and social security | 40,374 | 59,185 |
Other receivables | 37,314 | 38,830 |
147,272 | 271,782 |
2024 | 2023 | |
£’000 | £’000 | |
Not due | 23,039 | 68,952 |
0 to 3 months overdue | 3,946 | 25,041 |
More than 3 months overdue | 7,593 | 16,919 |
34,578 | 110,912 |
£’000 | |
At 1 January 2024 | 2,056 |
Charge for the year | 3,497 |
Released | (3,240) |
Utilised | (27) |
Foreign exchange movement | 3 |
Transfer to asset held for distribution | (1,167) |
At 31 December 2024 | 1,122 |
0-30 | 31-60 | 61-90 | 90+ | |||
Current | days | days | days | days | Total | |
Expected credit loss rate | 2.32% | 2.41% | 2.5% | 2.58% | 2.85% | |
Estimated total gross carrying amount | ||||||
at default | 23,039 | 881 | 1,637 | 1,428 | 7,593 | 34,578 |
Expected credit loss | (716) | (27) | (54) | (49) | (276) | (1,122) |
At 31 December 2024 | 22,323 | 854 | 1,583 | 1,379 | 7,317 | 33,456 |
2024 | 2023 | |
£’000 | £’000 | |
Cash and cash equivalents | 308,622 | 416,162 |
2024 | 2023 | |
£’000 | £’000 | |
Trade payables | 246,035 | 368,855 |
Accruals | 69,007 | 182,922 |
Other taxation and social security | 27,485 | 82,351 |
Government grants | — | 2,343 |
Contingent consideration on acquisitions | — | 1,879 |
342,527 | 638,350 |
2024 | 2023 | |
£’000 | £’000 | |
Carrying amount of trade payables that are part of the Group’s supplier financial arrangement | 44,762 | 43,088 |
Of which suppliers have received payment | 34,770 | 37,051 |
2024 | 2023 | ||
Note | £’000 | £’000 | |
Current | |||
Bank borrowings | 112,785 | 29,026 | |
Lease liabilities | 22 | 10,293 | 43,537 |
123,078 | 72,563 | ||
Non-current | |||
Bank borrowings | 491,782 | 621,011 | |
Lease liabilities | 22 | 31,077 | 301,440 |
522,859 | 922,451 |
2024 | 2023 | |
£’000 | £’000 | |
Loans and other borrowings | (604,567) | (650,037) |
Lease liabilities | (41,370) | (344,977) |
Cash and cash equivalents | 308,622 | 416,162 |
Sub-total | (337,315) | (578,852) |
Adjustments: | ||
Retranslate debt balance at swap rate where hedged by foreign exchange derivatives | (8,306) | 15,653 |
Net debt | (345,621) | (563,199) |
Net debt before lease liabilities | (304,251) | (218,222) |
Onerous | |||
Dilapidations | contracts | Total | |
£’000 | £’000 | £’000 | |
At 1 January 2024 | 23,084 | 2,884 | 25,968 |
Created | 9,035 | 9,100 | 18,135 |
Utilised | (283) | (1,300) | (1,583) |
Released | (1,985) | (603) | (2,588) |
Interest | 217 | — | 217 |
FX on retranslation | 26 | — | 26 |
Transfer to assets held for distribution | (18,017) | (3,778) | (21,795) |
At 31 December 2024 | 12,077 | 6,303 | 18,380 |
Current | 2,238 | 4,231 | 6,469 |
Non-current | 9,839 | 2,072 | 11,911 |
Current | 1-5 years | 6-10 years | 11-15 years | 16-20 years | 21-25 years | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 31 December 2024 | 2,359 | 914 | 1,980 | — | 15,530 | — | 20,783 |
At 31 December 2023 | 2,544 | 5,488 | 1,178 | 3,145 | 456 | 11,019 | 23,830 |
2024 | 2023 | |
£’000 | £’000 | |
Contract liabilities | 15,650 | 22,864 |
2024 | 2023 | |
£’000 | £’000 | |
Short-term timing differences | (4,725) | (6,920) |
Accelerated capital allowances | (478) | (5,754) |
Business combinations | 122,963 | 135,335 |
Tax losses | (46,366) | (29,821) |
Loan relationships | (15,993) | (38,577) |
Derivatives | 1,547 | 2,253 |
Other balance sheet amounts | 479 | (818) |
Total deferred tax liability | 57,427 | 55,698 |
2024 | ||
£’000 | ||
Continuing operations | ||
– | Deferred tax assets | (4,072) |
– | Deferred tax liabilities | 63,701 |
Net deferred tax liabilities | 59,629 | |
Assets held for distribution (note 12.2) | ||
– | Deferred tax assets | (2,705) |
– | Deferred tax liabilities | 503 |
Net deferred tax assets | (2,202) |
Total | |
£’000 | |
Opening balance 1 January 2024 | 55,698 |
Credited to the statement of comprehensive income | (25,756) |
Charged to equity | 1,326 |
Credited to OCI | (86) |
Discontinued operations (note 12.2) | 26,245 |
Closing balance 31 December 2024 | 57,427 |
2024 | 2024 | 2023 | 2023 | |
Gross amount | Tax effected | Gross amount | Tax effected | |
£'000 | £’000 | £’000 | £'000 | |
At 31 December: | ||||
Short term timing difference (UK) | 14,538 | 3,635 | — | — |
Loan relationships (UK) | 120,572 | 30,143 | — | — |
Losses (UK) | 460,526 | 115,132 | 384,715 | 96,179 |
Fixed assets (UK) | 89,544 | 22,386 | — | — |
Losses (US) | 1,527 | 382 | — | — |
Motor | Plant and | Land and | ||
vehicles | machinery | buildings | Total | |
£’000 | £’000 | £’000 | £’000 | |
As at 1 January 2023 | 210 | 164 | 293,935 | 294,309 |
Additions | 1,920 | (3) | 59,475 | 61,392 |
Depreciation (note 3) | (568) | (45) | (38,809) | (39,422) |
Lease modifications | 98 | — | (10,377) | (10,279) |
Currency translation differences | (4) | (3) | (2,358) | (2,365) |
As at 31 December 2023 | 1,656 | 113 | 301,866 | 303,635 |
As at 1 January 2024 | 1,656 | 113 | 301,866 | 303,635 |
Additions | — | — | 25,057 | 25,057 |
Depreciation (note 3) | (614) | (45) | (38,263) | (38,922) |
Lease modifications | (3) | — | (18,531) | (18,534) |
Disposals | — | — | (213) | (213) |
Transfers | — | — | (950) | (950) |
Currency translation differences | (4) | (1) | (1,147) | (1,152) |
Impairment | — | — | (7,372) | (7,372) |
Transfer to assets held for distribution | (807) | (35) | (231,380) | (232,222) |
As at 31 December 2024 | 228 | 32 | 29,067 | 29,327 |
2024 | 2023 | |
£’000 | £’000 | |
As at 1 January | 344,977 | 334,376 |
Additions | 15,950 | 56,708 |
Accretion of interest | 15,867 | 14,641 |
Payments | (47,476) | (49,487) |
Lease modifications | (17,864) | (8,864) |
Disposals | (213) | — |
Currency translation differences | (1,942) | (2,397) |
Transfer to liabilities held for distribution | (267,929) | — |
As at 31 December | 41,370 | 344,977 |
Current | 10,293 | 43,537 |
Non-current | 31,077 | 301,440 |
2023 | ||
2024 | (Restated) 1 | |
£’000 | £’000 | |
Depreciation expense on right-of-use assets | 11,732 | 9,801 |
Interest expense on lease liabilities | 1,558 | 1,226 |
13,290 | 11,027 |
Nominal | |||
2024 | 2023 | value | |
Class | Number | Number | £ each |
Ordinary Shares | 1,322,058,529 | 1,299,700,302 | 0.005 |
B Shares | 204,081,632 | — | 0.005 |
D1 Shares | 56,082,651 | 56,082,651 | 0.005 |
D2 Shares | 17,066 | 17,441 | 1.000 |
E Shares | 48,605,750 | 48,944,593 | 0.005 |
F Shares | 26,715,453 | 27,014,247 | 0.005 |
G Shares | 16,885,866 | 17,267,066 | 0.005 |
Deferred 1 Shares | 323,059 | 317,613 | 0.005 |
Deferred 2 Shares | 21,563,860 | 21,563,860 | 0.005 |
1,696,333,866 | 1,470,907,773 |
2024 | 2023 | ||
Note | £’000 | £’000 | |
Loss before taxation from continuing operations | (202,400) | (92,252) | |
Loss before taxation from discontinued operations | (120,840) | (159,712) | |
Loss before taxation | (323,240) | (251,964) | |
Adjustments for: | |||
Depreciation of property, plant and equipment | 12.1 | 54,308 | 55,691 |
Depreciation of right-of-use assets | 22 | 38,922 | 39,422 |
Amortisation | 11 | 64,582 | 68,829 |
Amortisation of acquired intangibles | 11 | 47,917 | 50,543 |
Share-based payments | 7 | 16,579 | 16,723 |
Adjusted items | 4, 12.2 | 146,400 | 50,627 |
Other operating expense | 12.1 | — | 17,664 |
Net finance costs | 8, 12.2 | 68,914 | 66,571 |
Operating cash flow before adjusting items and before movements in working | |||
capital and provisions | 114,382 | 114,106 | |
Decrease in inventories | 1,280 | 70,678 | |
Decrease/(increase) in trade and other receivables | 24,500 | (10,414) | |
Decrease in trade and other payables 1 | (9,798) | (11,336) | |
Increase/(decrease) in provisions | 6,084 | (575) | |
Foreign exchange loss | (36) | (201) | |
Cash generated from operations before adjusting items | 136,412 | 162,258 |
2023 | ||
2024 | (Restated) 1 | |
Loss for the financial year – continuing operations (£’000) | (180,533) | (107,962) |
Loss for the financial year – discontinued operations (£’000) | (145,607) | (140,410) |
Total loss for the financial year (£’000) | (326,140) | (248,372) |
Weighted average number of Ordinary Shares for basic EPS | 1,368,632,773 | 1,296,925,602 |
Basic and diluted EPS (£’s) | (0.24) | (0.19) |
Basic and diluted EPS – continuing operations (£’s) | (0.13) | (0.08) |
Basic and diluted EPS – discontinued operations (£’s) | (0.11) | (0.11) |
Ordinary | Ordinary | ||
Shares | Shares | ||
2024 | 2023 | ||
£ per share | Number | Number | |
M J Moulding | 0.005 | 269,702,708 | 249,294,545 |
M J Moulding | 1.000 | 360 | 360 |
J A Gallemore | 0.005 | 4,216,826 | 4,216,826 |
J A Gallemore | 1.000 | 3,174 | 3,174 |
D Sanders | 0.005 | 487,487 | 21,926 |
C Allen | 0.005 | 2,942,000 | 2,400,000 |
G Kent | 0.005 | 53,600 | — |
D Moore | 0.005 | 53,143 | — |
S Farr | 0.005 | 171,743 | 67,397 |
H Jones | 0.005 | 134,084 | — |
I McDonald 1 | 0.005 | 2,691,419 | 2,505,943 |
280,456,544 | 258,510,171 |
2024 | 2023 | ||||
Subscription/ | Subscription/ | ||||
Date of | exercise price | exercise price | 2024 | 2023 | |
award | £ | £ | Number | Number | |
M J Moulding | Dec-19 | 0.23 | 0.23 | 43,641,266 | 43,641,266 |
M J Moulding | Aug-20 | 0.33 | 0.33 | 20,197,808 | 20,197,808 |
M J Moulding | Aug-20 | 0.28 | 0.28 | 7,733,792 | 7,733,792 |
J A Gallemore | Dec-19 | 0.23 | 0.23 | 185,476 | 185,476 |
J A Gallemore | Aug-20 | 0.33 | 0.33 | 2,666,963 | 2,666,963 |
J A Gallemore | Aug-20 | 0.28 | 0.28 | 4,000,537 | 4,000,537 |
I McDonald 1 | Dec-19 | 0.23 | 0.23 | — | 185,476 |
78,425,842 | 78,611,318 |
2024 | 2023 | |
£’000 | £’000 | |
Right-of-use asset | 12,742 | 154,682 |
Lease liability | 24,025 | 174,457 |
2024 | 2023 | |
£’000 | £’000 | |
Depreciation arising on right-of-use assets | 2,764 | 2,286 |
Expense recognised in financing costs | 991 | 1,052 |
Impairment arising on property, plant and equipment | 7,372 | — |
Residual lease | FY 2024 | |
term date | rent | |
Number of properties | divestment | £’000 |
5 | 0-4 years | 470 |
10 | 9-10 years | 1,770 |
1 | 18-24 years | 650 |
16 | 2,890 |
Registered | Country of | Nature of | |
Subsidiary | office | incorporation | business |
The Hut Holdings Limited | 1 | England and Wales | Dormant |
Cend Limited | 1 | England and Wales | Holding company |
Ensco 818 Limited | 1 | England and Wales | Holding company |
Mankind Holdings Limited | 3 | Guernsey | Holding company |
Mankind Direct Limited | 1 | England and Wales | Dormant |
Lookfantastic Group Limited | 1 | England and Wales | Holding company |
Lookfantastic.com Ltd | 1 | England and Wales | Holding company |
Lookfantastic Franchising Limited | 1 | England and Wales | Holding company |
Lookfantastic London Limited | 1 | England and Wales | Dormant |
Lookfantastic Salons Limited | 1 | England and Wales | Holding company |
Exante Diet Limited | 1 | England and Wales | Dormant |
Bike Kit Limited | 1 | England and Wales | Dormant |
CNP Professional Holdings Limited | 3 | Guernsey | Holding company |
MyVitamins Limited | 1 | England and Wales | Dormant |
HQ Hair Limited | 3 | Guernsey | Holding company |
Cend International Limited | 1 | England and Wales | Holding company |
Mama Mio Limited | 1 | England and Wales | Holding company |
Mama Mio Distribution Limited | 1 | England and Wales | Dormant |
Registered | Country of | Nature of | ||
Subsidiary | office | incorporation | business | |
Mama Mio US, LLC | 7 | USA | Holding company | |
Gadbrook Limited | 1 | England and Wales | Holding company | |
THG International Limited | 1 | England and Wales | Marketing company | |
The Hut Group International (Shanghai) Co Limited | 10 | China | License holding company | |
PC Beauty Inc. | 1 | USA | Holding company | |
Performance Supplements LLC | 7 | USA | Holding company | |
Salu Australia PTY Limited | 15 | Australia | Holding company | |
Skincarestore Australia PTY Limited | 15 | Australia | Online retailing | |
Salu Beauty, LLC | 1 | USA | Holding company | |
RY.com.au Pty Limited | 15 | Australia | Online retailing | |
Media Ark Limited | 1 | England and Wales | Holding company | |
Illamasqua (Holdings) Limited | 1 | England and Wales | Holding company | |
Illamasqua Limited | 1 | England and Wales | Holding company | |
Beauty Box Beteiligungen GmbH | 16 | Germany | Holding company | |
Beauty Trend Holding GmbH | 16 | Germany | Online retailing | |
Beauty Trend GmbH | 16 | Germany | Online retailing | |
Jade 1150. GmbH | 16 | Germany | Holding company | |
Beauty Trend S.A.S France | 4 | France | Holding company | |
GlossyBox Sweden Holding UG | 16 | Germany | Holding company | |
GlossyBox Sweden AB | 23 | Sweden | Online retailing | |
GlossyBox United Kingdom Holding GmbH | 16 | Germany | Holding company | |
Beauty Trend UK Limited | 1 | England and Wales | Online retailing | |
VRB GmbH & Co. B-149 KG | 16 | Germany | Holding company | |
Beauty Trend USA Inc. | 7 | USA | Online retailing | |
EI Spa Holdings (UK) Limited | 1 | England and Wales | Holding company | |
ESPA International (UK) Limited | 1 | England and Wales | Holding company | |
Primavera Aromatherapy Limited | 1 | England and Wales | Holding company | |
ESPA International (US) LLC | 7 | USA | Holding company | |
ESPA International FZE | 12 | UAE | Holding company | |
Make Money Limited | 1 | England and Wales | Holding company | |
M Beauty Limited | 1 | England and Wales | Holding company | |
Acheson & Acheson Limited | 1 | England and Wales | Manufacturing | |
1010 | Products Limited | 1 | England and Wales | Dormant |
Ameliorate Skincare Limited | 1 | England and Wales | Holding company | |
Great John Street Hotel Limited | 1 | England and Wales | Hotel operator | |
THG Trustee Limited 1 | 1 | England and Wales | Trustee of EBT | |
THG Nutrition US Inc. | 1 | USA | Holding company | |
Myprotein Japan K.K. | 8 | Japan | Online retailing | |
Colorist Christophe Robin S.A.S. | 4 | France | Online retailing | |
Colorist Christophe Robin US LLC | 7 | USA | Holding company | |
THG General Trading LLC | 19 | UAE | Online retailing | |
David Berryman Ltd | 1 | England and Wales | Online retailing | |
David Berryman Holdings Limited | 1 | England and Wales | Holding company | |
Fair Juice Limited | 1 | England and Wales | Dormant | |
Claremont Ingredients Ltd | 1 | England and Wales | Online retailing | |
THG 100 | KING STREET LIMITED | 1 | England and Wales | Holding company |
Lion/Wrinkle Holdings, LLC | 1 | USA | Holding company | |
Lion/Wrinkle Parent LLC | 1 | USA | Holding company |
Registered | Country of | Nature of | |
Subsidiary | office | incorporation | business |
Lion/Wrinkle Intermediate LLC | 1 | USA | Holding company |
N.V. Perricone LLC | 7 | USA | Holding company |
Perricone MD Cosmeceuticals UK Limited | 1 | England and Wales | Holding company |
THG Intermediate OpCo Limited | 1 | England and Wales | Holding company |
THG Operations Holdings Limited | 1 | England and Wales | Holding company |
THG Intermediate Holdings Limited 1 | 1 | England and Wales | Holding company |
THG Shelfco Limited | 1 | England and Wales | Holding company |
THG Beauty USA LLC | 7 | USA | Online retailing |
The Protein Lab (UK) Limited | 1 | England and Wales | Manufacturing |
Brighter Foods Limited | 1 | England and Wales | Manufacturing |
Bentley Laboratories Blocker Company | 7 | USA | Holding company |
Bentley Laboratories LLC | 14 | USA | Manufacturing |
Cult Beauty Limited | 1 | England and Wales | Holding company |
THG Beauty Limited | 1 | England and Wales | Online retailing |
THG Beauty Singapore PTE Limited | 17 | Singapore | Online retailing |
THG Luxury Limited | 1 | England and Wales | Online retailing |
THG Nutrition Limited | 1 | England and Wales | Online retailing |
THG AUS Nutrition PTY Limited | 15 | Australia | Online retailing |
THG Nutrition India Private Limited | 18 | India | Online retailing |
THG Nutrition Singapore PTE Limited | 17 | Singapore | Online retailing |
THG Nutrition Poland s.p.z.o.o | 6 | Poland | Online retailing |
THG Beauty Europe GmbH | 16 | USA | Online retailing |
THG Shared Services Limited | 1 | England and Wales | Shared service centre |
THG Shared Services AUS PTY Limited | 15 | Australia | Shared service centre |
THG Shared Services Poland sp.z.o.o | 6 | Poland | Shared service centre |
THG Shared Services US LLC | 13 | USA | Shared service centre |
THG Beauty Trading LLC | 21 | UAE | Online retailing |
THG Insurance Limited 1 | 3 | Guernsey | Holding company |
Dermstore LLC | 1 | USA | Holding company |
THG Finco PLC | 1 | England and Wales | Holding company |
Registered | Country of | Nature of | |
Subsidiary | office | incorporation | business |
The Hut.com Limited | 1 | England and Wales | Online retailing |
The Hut Platform Limited | 1 | England and Wales | Holding company |
The Hut.com (Trading) Limited | 2 | Jersey | Holding company |
Guco Internet Supplies Limited | 3 | Guernsey | Holding company |
Iwantoneofthose Limited | 3 | Guernsey | Holding company |
Moo Limited | 1 | England and Wales | Online advertising |
THGPP LLC | 1 | USA | Holding company |
THG International LLC | 1 | USA | Warehouse and |
distribution | |||
Hale Country Club Limited | 1 | England and Wales | Retail and leisure company |
Ideal Shape LLC | 7 | USA | Marketing company |
UK-2 Limited | 1 | England and Wales | Webhosting |
Another.com Limited | 1 | England and Wales | Holding company |
Virtual Internet Holdings Limited | 1 | England and Wales | Holding company |
Hosting Services Inc. | 1 | USA | Webhosting |
UK2 Ukraine LLC | 5 | Ukraine | Webhosting |
Virtual Internet (UK) Limited | 1 | England and Wales | Webhosting |
Registered | Country of | Nature of | |
Subsidiary | office | incorporation | business |
The Hut.com (Poland) sp. z.o.o. | 6 | Poland | Warehouse and |
distribution | |||
THG Studios Limited | 1 | England and Wales | Visual content producer |
H7P Portugal Unipessoal LDA | 11 | Portugal | Holding company |
Language Connect International Ltd | 1 | England and Wales | Translation and |
interpretation | |||
Language Connect, Inc. | 7 | USA | Translation and |
interpretation | |||
THG Ingenuity Singapore Pte. Limited | 24 | Singapore | Translation and |
interpretation | |||
Eddie Rockers Limited | 1 | England and Wales | Holding company |
King Street Investments Limited | 1 | England and Wales | Hotel operator |
The Hut Group Limited | 1 | England and Wales | Dormant |
THG Hangar Holdco Limited | 1 | England and Wales | Holding company |
THG Hangar 2 Limited | 1 | England and Wales | Holding company |
The Hut Group, S.L | 9 | Spain | Online retailing |
THG Ingenuity Limited | 1 | England and Wales | Holding company |
Arrow Film Distributors Limited | 1 | England and Wales | Motion picture distributor |
and film processing | |||
The Engine House Media Services Limited | 1 | England and Wales | Holding company |
Indigo Environmental Limited | 1 | England and Wales | Environmental consulting |
activities | |||
Indigo Environmental Holdings Limited | 1 | England and Wales | Holding company |
Indigo Polymers Limited | 1 | England and Wales | Dormant |
Three Counties Reclamation Limited | 1 | England and Wales | Recovery of sorted metals |
Preston Plastics (Holdings) Limited | 1 | England and Wales | Holding company |
Preston Plastics Limited | 1 | England and Wales | Recovery of sorted metals |
Eco Credits Limited | 1 | England and Wales | Environmental consulting |
activities | |||
THG AUS Fulfilment PTY Limited | 15 | Australia | Fulfilment |
THG Eco Ltd | 1 | England and Wales | Holding company |
THG Ingenuity Germany GmbH | 16 | Germany | Online retailing |
THG Experience Limited | 1 | England and Wales | Holding company |
THG OnDemand Limited | 1 | England and Wales | Online retailing |
THG OnDemand Netherlands B.V | 20 | Netherlands | Online retailing |
THG OnDemand US LLC | 13 | USA | Online retailing |
THG Ingenuity General Trading LLC | 22 | UAE | Holding company |
THG Icon CP PropCo Limited | 1 | England and Wales | Holding company |
City A.M. Limited | 1 | England and Wales | Financial and business |
newspaper |
Name | Company number | |
Ensco 818 Limited | 7459909 | |
Lookfantastic Group Limited | 5381562 | |
Illamasqua (Holdings) Limited | 6116121 | |
EI Spa Holdings (UK) Limited | 9317257 | |
Make Money Limited | 5880897 | |
THG Intermediate Holdings Limited | 12526036 | |
Lookfantastic.com Ltd | 3519634 | |
Mankind Direct Limited | 4112104 | |
Cend Limited | 4067712 | |
THG Shared Services Limited | 13515579 | |
The Protein Lab (UK) Limited | 8491800 | |
THG Nutrition Limited | 13400484 | |
Gadbrook Limited | 9867117 | |
Lookfantastic London Limited | 6338404 | |
Mama Mio Distribution Limited | 7721655 | |
Fair Juice Limited | 6494686 | |
Beauty Trend UK Limited | 7569585 | |
THG International Limited | 10523712 | |
Illamasqua Limited | 6301971 | |
Primavera Aromatherapy Limited | 2053064 | |
M Beauty Limited | 5850964 | |
THG 100 | KING STREET LIMITED | 12938227 |
Cend International Limited | 8651475 | |
ESPA International (UK) Limited | 2742156 | |
Acheson & Acheson Limited | 2764368 | |
Great John Street Hotel Limited | 7973960 | |
THG Beauty Limited | 13400467 | |
THG Luxury Limited | 13515580 | |
Media Ark Limited | 6127322 | |
Ameliorate Skincare Limited | 3427037 | |
THG Trustee Limited | 10511000 |
Name | Company number | |
THG Intermediate OpCo Limited | 12297092 | |
David Berryman Holdings Limited | 10392135 | |
Claremont Ingredients Ltd | 2817306 | |
David Berryman Ltd | 2185279 | |
Perricone MD Cosmeceuticals UK Limited | 6471993 | |
Lookfantastic Franchising Limited | 5382066 | |
Lookfantastic Salons Limited | 6310534 | |
Mama Mio Limited | 5251791 | |
Brighter Foods Limited | 8815259 | |
Cult Beauty Limited | 6195011 | |
Bike Kit Limited | 8317188 | |
The Hut Holdings Limited | 7002848 | |
THG Finco PLC | 15788663 | |
Exante Diet Limited | 7126424 | |
1010 | Products Limited | 3402920 |
Myvitamins Limited | 8179216 | |
THG Shelfco Limited | 13120197 |