XML 168 R42.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combinations (Tables)
 12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about business combination [abstract]  
Summary of Identifiable Assets Acquired and Liabilities Assumed at Fair Value as of Acquisition Date
The fair values of the identifiable assets and liabilities assumed as at the dates of acquisition were:
NoteDigital Gaming Corporation Limited
as at
January 1, 2023
 € '000s 		SportCC ApS
as at
August 1,
2023
 € '000s		15 Marketing Limited
as at
November 1, 2023
 € '000s		Total
 € '000s
Assets
Property, plant and equipment124,113—6984,811
Customer databases105,733——5,733
Licenses1032,574——32,574
Acquired technology1021,546——21,546
Income tax receivables——8888
Right-of-use assets132,117—2,0784,195
Deferred tax assets263——263
Trade and other receivables11,5724024,30016,274
Cash and cash equivalents7,7012113668,278
85,6196137,53093,762
Liabilities
Lease liabilities13(2,227)—(2,140)(4,367)
Interest-bearing loans and borrowings(120,989)(3)—(120,992)
Trade and other payables(23,503)(374)(2,969)(26,846)
Customer liabilities(2,577)——(2,577)
Deferred tax liabilities(17)—(127)(144)
Income tax payables(3,475)(7)—(3,482)
(152,788)(384)(5,236)(158,408)
Net identifiable assets (liabilities) acquired(67,169)2292,294(64,646)
Goodwill1078,8729,303—88,175
Bargain purchase arising on acquisition——(209)(209)
Purchase consideration11,7039,5322,08523,320
Summary of Major Class of Consideration Transferred at Fair Value as of Acquisition Date
The following table summarizes the acquisition date preliminary fair value of each major class of consideration transferred:
Cash paid
€ '000s		Fair value of option
€ '000s		Deferred and contingent consideration
€ '000s		Total consideration transferred
€ '000s
Digital Gaming Corporation Limited11,703 — — 11,703 
SportCC ApS6,844 2,059 629 9,532 
15 Marketing Limited— — 2,085 2,085 
18,547 2,059 2,714 23,320 
Summary of Cash Flow on Acquisition
The following table summarizes the net cash flows on acquisition:
Cash paid
€ '000s		Net cash acquired with the subsidiaries
€ '000s		Net cash flow on acquisition
€ '000s
Digital Gaming Corporation Limited(11,703)7,701 (4,002)
SportCC ApS(6,844)211 (6,633)
15 Marketing Limited— 366 366 
(18,547)8,278 (10,269)