As previously | |||
reported | Adjustment | As restated | |
£m | £m | £m | |
Revenue | 681.9 | - | 681.9 |
Cost of sales | (521.3) | - | (521.3) |
Gross profit | 160.6 | - | 160.6 |
Other operating income | 3.7 | - | 3.7 |
Other operating costs | (274.1) | (0.6) | (274.7) |
Operating loss | (109.8) | (0.6) | (110.4) |
Financing: | |||
– finance costs | (12.6) | - | (12.6) |
– finance income | 0.8 | - | 0.8 |
– other financial gains | (1.1) | - | (1.1) |
Total net financing charge | (12.9) | - | (12.9) |
Loss before taxation | (122.7) | (0.6) | (123.3) |
Taxation | 27.1 | 0.1 | 27.2 |
Loss for the period from continuing operations | (95.6) | (0.5) | (96.1) |
Profit after tax from discontinued operations | 0.3 | - | 0.3 |
Loss for the period | (95.3) | (0.5) | (95.8) |
Loss per share attributable to equity shareholders | |||
– basic | (20.4)p | (0.1)p | (20.5)p |
– diluted | (20.4)p | (0.1)p | (20.5)p |
Underlying loss per share attributable to equity shareholders | |||
– basic | (20.4)p | (0.1)p | (20.5)p |
– diluted | (20.4)p | (0.1)p | (20.5)p |
As previously | |||
reported | Adjustment | As restated | |
£m | £m | £m | |
Assets | |||
Deferred tax asset | 7.6 | 0.5 | 8.1 |
Other receivables | 6.2 | (0.8) | 5.4 |
Income tax receivable | 14.9 | 0.1 | 15.0 |
Cash and short-term deposits | 60.0 | (2.0) | 58.0 |
Total assets | 738.4 | (2.2) | 736.2 |
Liabilities | |||
Trade and other payables | (126.1) | (2.2) | (128.3) |
Total Liabilities | (408.4) | (2.2) | (410.6) |
Net assets | 330.0 | (4.4) | 325.6 |
Equity | |||
Retained earnings | 61.6 | (4.4) | 57.2 |
Total equity before non-controlling | 329.7 | (4.4) | 325.3 |
interests | |||
Non-controlling interests | 0.3 | - | 0.3 |
Total shareholders’ equity | 330.0 | (4.4) | 325.6 |
As previously | |||
reported | Adjustment | As restated | |
£m | £m | £m | |
Assets | |||
Deferred tax asset | 1.4 | 0.4 | 1.8 |
Other receivables | 6.7 | (0.4) | 6.3 |
Income tax receivable | 8.1 | 0.1 | 8.2 |
Cash and short-term deposits | 95.7 | (4.3) | 91.4 |
Total assets | 856.7 | (4.2) | 852.5 |
Liabilities | |||
Trade and other payables | (131.1) | 0.3 | (130.8) |
Total Liabilities | (431.6) | 0.3 | (431.3) |
Net assets | 425.1 | (3.9) | 421.2 |
Equity | |||
Retained earnings | 156.5 | (3.9) | 152.6 |
Total equity before non-controlling | 425.2 | (3.9) | 421.3 |
interests | |||
Non-controlling interests | (0.1) | - | (0.1) |
Total shareholders’ equity | 425.1 | (3.9) | 421.2 |
As previously |
|||
reported |
Adjustment |
As restated |
|
£m |
£m |
£m |
|
Cash flows from operating activities |
|||
Cash generated from operations |
75.3 |
(3.3) |
72.0 |
Net cash generated from operating |
67.5 |
(3.3) |
64.2 |
activities |
|||
Net cash used in investing activities |
(44.5) |
- |
(44.5) |
Net cash used from financing |
(60.1) |
5.7 |
(54.4) |
activities |
|||
Net decrease in cash and short- |
(37.1) |
2.4 |
(34.7) |
term deposits |
|||
Cash and short-term deposit at the |
95.7 |
(4.4) |
91.3 |
start of the period |
|||
Effect of exchange rate changes |
(0.1) |
- |
(0.1) |
Cash and short-term deposits at |
58.5 |
(2.0) |
56.5 |
end of period |
– |
Freehold and leasehold property ....................... 50 years or lease term if less |
– |
Refurbishment of property ................................ 5 to 20 years or lease term |
– |
Fixtures, fittings, plant and machinery ............. 3 to 20 years |
– Casino and other gaming licences ................... Indefinite |
|
– Software and developments .............................. 3 to 5 years |
|
– Brands ............................................................... 10 years |
|
– Customer relationships ..................................... 4 years |
Year ended 30 June 2024 |
||||||
Grosvenor |
Mecca |
Enracha |
Central |
|||
Digital |
Venues |
Venues |
Venues |
Costs |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Continuing operations |
||||||
Revenue |
226.0 |
331.3 |
138.9 |
38.5 |
– |
734.7 |
Other operating income |
– |
– |
– |
– |
– |
– |
Operating profit (loss) |
23.4 |
23.7 |
3.7 |
9.6 |
(14.1) |
46.3 |
Separately disclosed items |
(7.2) |
(7.2) |
(5.4) |
3.5 |
(0.6) |
(16.9) |
Segment result |
16.2 |
16.5 |
(1.7) |
13.1 |
(14.7) |
29.4 |
Finance costs |
(13.4) |
|||||
Finance income |
0.7 |
|||||
Other financial losses |
(1.2) |
|||||
Profit before taxation |
15.5 |
|||||
Taxation |
(3.5) |
|||||
Profit for the year from continuing operations |
12.0 |
|||||
Other segment items – continuing operations |
||||||
Capital expenditure |
(10.3) |
(19.0) |
(14.1) |
(2.3) |
(1.0) |
(46.7) |
Depreciation and amortisation |
(14.6) |
(25.9) |
(4.3) |
(1.5) |
(1.4) |
(47.7) |
Separately disclosed items from continuing operations |
||||||
Impairment charges |
– |
(18.8) |
(10.0) |
– |
– |
(28.8) |
Impairment reversals |
– |
12.9 |
4.7 |
3.6 |
– |
21.2 |
Closure of venues |
– |
(0.2) |
0.7 |
(0.1) |
(0.6) |
(0.2) |
Amortisation of acquired intangible assets |
(6.6) |
– |
– |
– |
– |
(6.6) |
Property related provisions |
– |
(1.1) |
(0.8) |
– |
– |
(1.9) |
Divestment on Multibrands and PG |
(0.6) |
– |
– |
– |
– |
(0.6) |
Year ended 30 June 2023 (restated) | ||||||
Grosvenor | Mecca | Enracha | Central | |||
Digital | Venues | Venues | Venues | Costs | Total | |
£m | £m | £m | £m | £m | £m | |
Continuing operations | ||||||
Revenue | 202.9 | 306.3 | 136.3 | 36.4 | – | 681.9 |
Operating profit (loss) | 13.2 | 16.3 | (7.0) | 9.1 | (13.1) | 18.5 |
Separately disclosed items | (9.1) | (51.7) | (67.1) | (4.2) | 3.2 | (128.9) |
Segment result | 4.1 | (35.4) | (74.1) | 4.9 | (9.9) | (110.4) |
Finance costs | (12.6) | |||||
Finance income | 0.8 | |||||
Other financial losses | (1.1) | |||||
Loss before taxation | (123.3) | |||||
Taxation | 27.2 | |||||
Loss for the year from continuing operations | (96.1) | |||||
Other segment items – continuing operations | ||||||
Capital expenditure | (10.6) | (19.5) | (12.5) | (1.2) | (0.3) | (44.1) |
Depreciation and amortisation | (14.3) | (28.8) | (10.9) | (1.5) | (2.5) | (58.0) |
Separately disclosed items from continuing operations | ||||||
Impairment charges | – | (53.3) | (61.5) | (4.1) | – | (118.9) |
Impairment reversals | – | 6.6 | – | – | – | 6.6 |
Property-related provisions | – | (1.4) | (0.5) | – | – | (1.9) |
Amortisation of acquired intangible assets | (8.6) | – | – | – | – | (8.6) |
Closure of venues | – | (3.0) | (4.6) | (0.1) | – | (7.7) |
Integration costs | (0.1) | – | – | – | – | (0.1) |
Business transformation costs | (0.4) | (0.6) | (0.5) | – | (0.5) | (2.0) |
Disposal provision lease | – | – | – | – | 3.7 | 3.7 |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
UK |
664.8 |
616.0 |
Continental Europe |
66.1 |
60.5 |
Rest of World |
3.8 |
5.4 |
Total revenue |
734.7 |
681.9 |
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
UK |
556.2 |
562.0 |
Continental Europe |
66.8 |
69.9 |
Total non-current assets |
623.0 |
631.9 |
Revenue |
Profit |
|||
Year ended |
Year ended |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
30 June 2024 |
30 June 2023 |
|
£m |
£m |
£m |
£m |
|
From continuing operations |
734.7 |
681.9 |
12.0 |
(96.1) |
From discontinued operations |
– |
– |
0.2 |
0.3 |
734.7 |
681.9 |
12.2 |
(95.8) |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Revenue recognised under IFRS 9 |
||
Gaming win – Casino |
599.4 |
552.1 |
Revenue recognised under IFRS 15 |
||
Gaming win – Bingo |
64.4 |
61.8 |
Gaming win – Poker |
23.8 |
18.9 |
Gaming win – Rummy |
3.4 |
5.4 |
Food and beverage |
39.8 |
39.1 |
Other |
3.9 |
4.6 |
Total revenue recognised under IFRS 15 |
135.3 |
129.8 |
Total revenue |
734.7 |
681.9 |
Year ended 30 June 2024 |
||||||
Grosvenor |
Mecca |
Enracha |
Central |
|||
Digital |
Venues |
Venues |
Venues |
Costs |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Employment and related costs |
28.9 |
139.6 |
51.8 |
17.7 |
8.6 |
246.6 |
Taxes and duties |
51.2 |
70.0 |
26.1 |
1.8 |
2.1 |
151.2 |
Direct costs |
55.3 |
29.2 |
21.9 |
3.4 |
– |
109.8 |
Depreciation and amortisation |
14.6 |
25.9 |
4.3 |
1.5 |
1.4 |
47.7 |
Marketing |
39.2 |
8.0 |
5.1 |
2.8 |
– |
55.1 |
Property costs |
1.0 |
9.5 |
5.1 |
0.5 |
0.4 |
16.5 |
Other |
12.4 |
25.4 |
20.9 |
1.2 |
1.6 |
61.5 |
Total costs before separately disclosed items |
202.6 |
307.6 |
135.2 |
28.9 |
14.1 |
688.4 |
Cost of sales |
418.2 |
|||||
Operating costs |
270.2 |
|||||
Total costs before separately disclosed items |
688.4 |
Year ended 30 June 2023 (restated) |
||||||
Grosvenor |
Mecca |
Enracha |
Central |
|||
Digital |
Venues |
Venues |
Venues |
Costs |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Employment and related costs |
28.1 |
122.0 |
46.1 |
17.7 |
7.7 |
221.6 |
Taxes and duties |
47.7 |
64.2 |
27.1 |
2.0 |
1.2 |
142.2 |
Direct costs |
57.1 |
28.2 |
20.6 |
3.0 |
- |
108.9 |
Depreciation and amortisation |
14.3 |
28.8 |
10.9 |
1.5 |
2.5 |
58.0 |
Marketing |
33.3 |
6.2 |
5.7 |
2.4 |
0.2 |
47.8 |
Property costs |
0.8 |
11.6 |
6.5 |
0.6 |
0.5 |
20.0 |
Other |
8.4 |
29.0 |
26.4 |
0.1 |
1.0 |
64.9 |
Total costs before separately disclosed items |
189.7 |
290.0 |
143.3 |
27.3 |
13.1 |
663.4 |
Cost of sales |
409.0 |
|||||
Operating costs |
254.4 |
|||||
Total costs before separately disclosed items |
663.4 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£m | £m | |
Employee benefit expense | 225.7 | 206.9 |
Cost of inventories recognised as expense | 22.1 | 21.4 |
Amortisation of intangibles | 15.0 | 15.7 |
Depreciation | ||
owned assets (including £17.2m (year ended 30 June 2023: £21.8m) within cost of sales) | 18.6 | 23.8 |
right-of-use assets (including £12.9m (year ended 30 June 2023: £16.8m) within cost of sales) | 14.1 | 19.0 |
– Amortisation and depreciation within SDI | 8.3 | 10.5 |
Separately disclosed items – operating costs (see note 4) | 16.9 | 128.9 |
Auditors’ remuneration for audit services | 1.9 | 1.7 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£m | £m | |
Audit services | ||
Fees payable to the Company’s auditor for the parent company and consolidated financial statements | 1.7 | 1.7 |
Other services | ||
– other services - non audit | 0.2 | – |
1.9 | 1.7 |
Year ended | Year ended | ||
30 June 2024 | 30 June 2023 | ||
Note | £m | £m | |
Continuing operations | |||
Impairment charges | 10, 11, 12, 13 | (28.8) | (118.9) |
Impairment reversals | 10, 11, 12, 13 | 21.2 | 6.6 |
Closure of venues | (0.2) | (7.7) | |
Amortisation of acquired intangible assets | (6.6) | (8.6) | |
Property-related provisions | (1.9) | (1.9) | |
Loss on disposal of subsidiaries | (0.6) | – | |
Integration costs | – | (0.1) | |
Business transformation costs | – | (2.0) | |
Disposal provision lease | – | 3.7 | |
Separately disclosed items 1 | (16.9) | (128.9) | |
Interest | (1.1) | (0.6) | |
Taxation | 6 | 2.8 | 27.7 |
Separately disclosed items relating to continuing operations 1 | (15.2) | (101.8) | |
Separately disclosed items relating to discontinued operations 1 | |||
Profit on disposal of business | 0.2 | 0.3 | |
Total separately disclosed items 1 | (15.0) | (101.5) |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Continuing operations |
||
Finance costs: |
||
Interest on debt and borrowings |
(4.0) |
(4.8) |
Amortisation of issue costs on borrowings |
(3.5) |
(1.3) |
Interest payable on leases |
(5.9) |
(6.5) |
Total finance costs |
(13.4) |
(12.6) |
Finance income: |
||
Interest income on net investments in leases |
0.3 |
0.1 |
Interest income on short-term bank deposits |
0.4 |
0.7 |
Total finance income |
0.7 |
0.8 |
Other financial losses |
(0.1) |
(0.5) |
Total net financing charge before SDIs |
(12.8) |
(12.3) |
SDI – interest |
(1.1) |
(0.6) |
Total net financing charge |
(13.9) |
(12.9) |
Year ended |
||
Year ended |
30 June 2023 |
|
30 June 2024 |
(restated) |
|
£m |
£m |
|
Current income tax |
||
Current income tax – UK |
0.1 |
1.3 |
Current income tax – overseas |
(2.3) |
(1.9) |
Current income tax on SDI |
– |
2.6 |
Amounts (under) over provided in previous period |
(0.2) |
0.1 |
Total current income tax (charge) credit |
(2.4) |
2.1 |
Deferred tax |
||
Deferred tax – UK |
(1.6) |
(5.8) |
Deferred tax – overseas |
(1.2) |
0.1 |
Restatement of deferred tax due to rate change |
– |
5.7 |
Deferred tax on SDI |
2.8 |
25.1 |
Amounts under provided in previous period |
(1.1) |
– |
Total deferred tax (charge) credit (note 22) |
(1.1) |
25.1 |
Tax (charge) credit in the income statement |
(3.5) |
27.2 |
Year ended | ||
Year ended | 30 June 2023 | |
30 June 2024 | (restated) | |
£m | £m | |
Profit (loss) before taxation on continuing operations | 15.5 | (123.3) |
Tax (charge) credit calculated at 25.00% on profit (loss) before taxation (year ended 30 June 2023: 20.5%) | (3.9) | 25.3 |
Effects of: | ||
Expenses not deductible for tax purposes | (1.8) | (2.4) |
Difference in overseas tax rates | 1.4 | (2.0) |
Restatement of deferred tax due to rate change | – | 5.7 |
Adjustments relating to prior periods | (0.8) | 0.1 |
Deferred tax not recogniesed | (0.2) | (1.7) |
Overseas tax credit | 1.9 | 2.2 |
Withholding tax suffered | (0.1) | – |
Tax (charge) credit in the income statement | (3.5) | 27.2 |
Year ended 30 June 2024 | Year ended 30 June 2023 | |||||
Current income | Deferred | Current income | Deferred | |||
tax | tax | Total | tax | tax | Total | |
£m | £m | £m | £m | £m | £m | |
Net impairment charges | – | 1.2 | 1.2 | 2.0 | 23.2 | 25.2 |
Property-related provisions | – | 0.8 | 0.8 | 0.2 | 0.7 | 0.9 |
Amortisation of acquired intangible assets | – | 0.8 | 0.8 | – | 1.3 | 1.3 |
Closure of venues | – | – | – | 0.2 | 1.3 | 1.5 |
Integration costs | – | – | – | 0.1 | (1.8) | (1.7) |
Business transformation costs | – | – | – | 0.1 | 0.4 | 0.5 |
Tax credit on SDI | – | 2.8 | 2.8 | 2.6 | 25.1 | 27.7 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£m | £m | |
Current income tax charge on exchange movements offset in reserves | (0.2) | – |
Total tax charge on items within other comprehensive income | (0.2) | – |
Year ended 30 June 2024 |
Year ended 30 June 2023 (restated) |
|||||
Underlying |
SDI |
Total |
Underlying |
SDI |
Total |
|
Profit (loss) attributable to equity shareholders |
||||||
Continuing operations |
£27.5m |
£(15.2)m |
£12.3m |
£5.3m |
£(101.8)m |
£(96.5)m |
Discontinued operations |
– |
£0.2m |
£0.2m |
– |
£0.3m |
£0.3m |
Total |
£27.5m |
£(15.0)m |
£12.5m |
£5.3m |
£(101.5)m |
£(96.2)m |
Weighted average number of ordinary shares in issue |
468.4m |
468.4m |
468.4m |
468.4m |
468.4m |
468.4m |
Basic earnings (loss) per share |
||||||
Continuing operations |
5.9p |
(3.3)p |
2.6p |
1.1p |
(21.7)p |
(20.6)p |
Discontinued operations |
- |
0.1p |
0.1p |
– |
0.1p |
0.1p |
Total |
5.9p |
(3.2)p |
2.7p |
1.1p |
(21.6)p |
(20.5)p |
Year ended 30 June 2024 |
Year ended 30 June 2023 (restated) |
|||||
Underlying |
SDI |
Total |
Underlying |
SDI |
Total |
|
Weighted average number of ordinary shares in issue |
468.4m |
468.4m |
468.4m |
468.4m |
468.4m |
468.4m |
Number of shares used for fully diluted earnings per share |
468.4m |
468.4m |
468.4m |
468.4m |
468.4m |
468.4m |
Diluted earnings (loss) per share |
||||||
Continuing operations |
5.9p |
(3.3)p |
2.6p |
1.1p |
(21.7)p |
(20.6)p |
Discontinued operations |
- |
0.1p |
0.1p |
– |
0.1p |
0.1p |
Total |
5.9p |
(3.2)p |
2.7p |
1.1p |
(21.6)p |
(20.5)p |
Casino |
||||||
and other |
||||||
gaming |
Software |
Brands and |
||||
licences and |
and |
customer |
||||
Goodwill |
concessions |
development |
relationships |
Total |
||
Group |
Note |
£m |
£m |
£m |
£m |
£m |
Cost |
||||||
At 1 July 2022 |
220.3 |
277.9 |
140.7 |
22.7 |
661.6 |
|
Additions |
– |
– |
12.9 |
0.2 |
13.1 |
|
Disposals |
– |
– |
(0.7) |
(3.0) |
(3.7) |
|
Reallocation |
– |
– |
4.0 |
– |
4.0 |
|
Exchange adjustments |
– |
0.1 |
– |
– |
0.1 |
|
At 30 June 2023 |
220.3 |
278.0 |
156.9 |
19.9 |
675.1 |
|
Additions |
– |
– |
16.0 |
0.1 |
16.1 |
|
Disposals |
– |
(0.1) |
– |
(1.0) |
(1.1) |
|
Exchange adjustments |
– |
(0.6) |
(0.2) |
(0.2) |
(1.0) |
|
Reallocation between categories* |
– |
– |
(0.3) |
– |
(0.3) |
|
Assets held for sale |
17 |
– |
– |
(0.3) |
– |
(0.3) |
At 30 June 2024 |
220.3 |
277.3 |
172.1 |
18.8 |
688.5 |
|
Aggregate amortisation and impairment |
||||||
At 1 July 2022 |
– |
59.1 |
91.4 |
17.5 |
168.0 |
|
Charge for the year |
– |
0.1 |
20.7 |
3.5 |
24.3 |
|
Disposals |
– |
– |
(0.7) |
(3.0) |
(3.7) |
|
Impairment charges |
– |
27.7 |
– |
– |
27.7 |
|
Reallocation* |
– |
– |
2.1 |
– |
2.1 |
|
Exchange adjustments |
– |
(0.1) |
– |
– |
(0.1) |
|
At 30 June 2023 |
– |
86.8 |
113.5 |
18.0 |
218.3 |
|
Charge for the year |
– |
– |
20.5 |
1.1 |
21.6 |
|
Disposals |
– |
– |
– |
(1.0) |
(1.0) |
|
Impairment charges |
– |
11.1 |
– |
– |
11.1 |
|
Impairment reversals |
– |
(9.2) |
– |
– |
(9.2) |
|
Reallocation* |
– |
0.5 |
1.0 |
– |
1.5 |
|
Exchange adjustments |
– |
(0.4) |
– |
(0.2) |
(0.6) |
|
Business disposed |
– |
– |
0.4 |
– |
0.4 |
|
At 30 June 2024 |
– |
88.8 |
135.4 |
17.9 |
242.1 |
|
Net book value at 30 June 2023 |
220.3 |
191.2 |
43.4 |
1.9 |
456.8 |
|
Net book value at 30 June 2024 |
220.3 |
188.5 |
36.7 |
0.9 |
446.4 |
Fixtures, |
|||||
fittings, |
|||||
Land and |
plant and |
||||
buildings |
machinery |
Leasehold |
Total |
||
Group |
Note |
£m |
£m |
Improvements |
£m |
Cost |
|||||
At 1 July 2022 |
36.1 |
482.8 |
74.2 |
593.1 |
|
Additions |
– |
29.4 |
30.3 |
59.7 |
|
Disposals |
(1.4) |
(14.3) |
(4.3) |
(20.0) |
|
Reallocation * |
0.8 |
(4.8) |
– |
(4.0) |
|
Exchange adjustments |
– |
(0.2) |
– |
(0.2) |
|
At 30 June 2023 |
35.5 |
492.9 |
100.2 |
628.6 |
|
Additions |
0.2 |
35.1 |
1.4 |
36.7 |
|
Disposals |
– |
(0.1) |
(1.0) |
(1.1) |
|
Reallocation |
– |
0.3 |
– |
0.3 |
|
Exchange adjustments |
(0.2) |
(0.9) |
– |
(1.1) |
|
At 30 June 2024 |
35.5 |
527.3 |
100.6 |
663.4 |
|
Accumulated depreciation and impairment |
|||||
At 1 July 2022 |
12.7 |
405.9 |
61.4 |
480.0 |
|
Charge for the year |
0.3 |
21.6 |
3.8 |
25.7 |
|
Disposals |
(1.4) |
(14.1) |
(4.3) |
(19.8) |
|
Impairment charges |
4.2 |
23.2 |
24.2 |
51.6 |
|
Impairment reversals |
– |
(3.8) |
(0.5) |
(4.3) |
|
Reallocation * |
– |
(2.1) |
– |
(2.1) |
|
At 30 June 2023 |
15.8 |
430.7 |
84.6 |
531.1 |
|
Charge for the year |
0.3 |
16.8 |
3.2 |
20.3 |
|
Disposals |
– |
– |
(1.0) |
(1.0) |
|
Impairment charges |
– |
6.8 |
0.6 |
7.4 |
|
Impairment reversals |
– |
(3.3) |
(1.6) |
(4.9) |
|
Reallocation |
– |
(0.9) |
(0.5) |
(1.4) |
|
Exchange adjustment |
– |
(0.6) |
– |
(0.6) |
|
At 30 June 2024 |
16.1 |
449.5 |
85.3 |
550.9 |
|
Net book value at 30 June 2023 |
19.7 |
62.2 |
15.6 |
97.5 |
|
Net book value at 30 June 2024 |
19.4 |
77.8 |
15.3 |
112.5 |
Right-of-use |
Right-of-use |
||
land and |
fleet and |
||
buildings |
machines |
Total |
|
Group |
£m |
£m |
£m |
Cost |
|||
At 1 July 2022 |
216.3 |
5.0 |
221.3 |
Additions |
19.1 |
– |
19.1 |
Disposals |
(1.2) |
– |
(1.2) |
Exchange adjustments |
(0.2) |
(0.1) |
(0.3) |
At 30 June 2023 |
234.0 |
4.9 |
238.9 |
Additions |
15.7 |
2.3 |
18.0 |
Disposals |
(6.1) |
– |
(6.1) |
Exchange adjustments |
(0.1) |
– |
(0.1) |
At 30 June 2024 |
243.5 |
7.2 |
250.7 |
Accumulated depreciation and impairment |
|||
At 1 July 2022 |
115.7 |
4.0 |
119.7 |
Charge for the year |
18.1 |
0.9 |
19.0 |
Disposals |
(1.2) |
– |
(1.2) |
Impairment charges |
39.6 |
– |
39.6 |
Impairment reversals |
(2.3) |
– |
(2.3) |
At 30 June 2023 |
169.9 |
4.9 |
174.8 |
Charge for the year |
13.5 |
0.6 |
14.1 |
Disposals |
(5.4) |
– |
(5.4) |
Impairment charges |
10.3 |
– |
10.3 |
Impairment reversals |
(7.1) |
– |
(7.1) |
Reallocation |
(0.1) |
– |
(0.1) |
At 30 June 2024 |
181.1 |
5.5 |
186.6 |
Net book value at 30 June 2023 |
64.1 |
– |
64.1 |
Net book value at 30 June 2024 |
62.4 |
1.7 |
64.1 |
Goodwill |
Intangible assets |
|||
2023/24 |
2022/23 |
2023/24 |
2022/23 |
|
£m |
£m |
£m |
£m |
|
Grosvenor – group of CGUs 1 |
80.9 |
80.9 |
179.0 |
179.5 |
UK digital CGUs |
108.5 |
108.5 |
– |
– |
International digital CGUs |
30.9 |
30.9 |
– |
– |
Enracha CGUs 2 |
– |
– |
11.2 |
11.6 |
Total |
220.3 |
220.3 |
190.2 |
191.1 |
Pre-tax discount rate | Long-term growth rate | |||
2023/24 | 2022/23 | 2023/24 | 2022/23 | |
Grosvenor venues | 12.80% | 12.17% | 2% | 2% |
Mecca venues | 12.80% | 12.17% | 2% | 0% |
UK digital | 13.41% | 12.57% | 2% | 2% |
International digital | 14.29% | 12.63% | 2% | 2% |
Enracha venues | 13.07% | 13.83% | 2% | 2% |
Property, plant | Right-of-use | Intangible | ||
and equipment | asset | assets | Total | |
£m | £m | £m | £m | |
Impairment charges | ||||
Grosvenor venues 1 | (3.0) | (4.7) | (11.1) | (18.8) |
Mecca venues 2 | (4.4) | (5.6) | - | (10.0) |
(7.4) | (10.3) | (11.1) | (28.8) | |
Impairment reversals | ||||
Grosvenor venues 1 | 3.5 | 2.9 | 6.5 | 12.9 |
Mecca venues 2 | 1.2 | 3.5 | - | 4.7 |
Enracha venues 3 | 0.2 | 0.7 | 2.7 | 3.6 |
4.9 | 7.1 | 9.2 | 21.2 | |
Net impairment charge | (2.5) | (3.2) | (1.9) | (7.6) |
Grosvenor Venues CGUs |
||||
Impact on |
Number of |
|||
Key Assumption |
Reasonable Possible Change |
impairment |
£m |
impaired clubs |
Revenue Growth |
10% decrease in revenue – London |
Increase |
(2.8) |
- |
10% increase in revenue - London |
Decrease |
3.4 |
(1) |
|
10% decrease in revenue - All |
Increase |
(3.5) |
2 |
|
10% increase in revenue – All |
Decrease |
2.7 |
(1) |
|
Pre-tax discount rates |
1% increase in discount rates |
Increase |
(2.1) |
1 |
1% decrease in discount rates |
Decrease |
1.9 |
- |
|
Earnings multiples |
10% decrease in earnings multiples |
Increase |
(2.7) |
2 |
10% increase in earnings multiples |
Decrease |
2.0 |
- |
|
Long-term growth rates |
1% decrease in long-term growth rates |
Increase |
(0.6) |
1 |
1% increase in long-term growth rates |
Decrease |
0.6 |
- |
Mecca Clubs CGUs |
||||
Impact on |
Number of |
|||
Key Assumption |
Reasonable Possible Change |
impairment |
£m |
impaired clubs |
Revenue Growth |
10% decrease in revenue |
Increase |
(0.7) |
2 |
10% increase in revenue |
Decrease |
0.2 |
(2) |
|
Pre-tax discount rates |
1% increase in discount rates |
Increase |
(0.2) |
- |
1% decrease in discount rates |
Decrease |
0.2 |
(2) |
|
Long-term growth rates |
1% decrease in long–term growth rates |
Increase |
(0.1) |
- |
1% increase in long–term growth rates |
Decrease |
0.2 |
(1) |
Enracha Venues CGUs |
||||
Impact on |
Number of |
|||
Key Assumption |
Reasonable Possible Change |
impairment |
£m |
impaired clubs |
Revenue Growth |
10% decrease in revenue |
Increase |
(0.6) |
1 |
10% increase in revenue |
Decrease |
- |
- |
|
Pre-tax discount rates |
1% increase in discount rates |
Increase |
(0.4) |
1 |
1% decrease in discount rates |
Decrease |
- |
- |
|
Earnings multiples |
10% decrease in earnings multiples |
Increase |
- |
1 |
10% increase in earnings multiples |
Decrease |
- |
- |
|
Long-term growth rates |
1% decrease in long–term growth rates |
Increase |
(0.1) |
1 |
1% increase in long–term growth rates |
Decrease |
- |
- |
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
Company – investment in subsidiaries |
£m |
£m |
Cost |
||
At start of year |
1,452.3 |
1,452.3 |
At end of year |
1,452.3 |
1,452.3 |
Provision for impairment |
||
At start of year |
503.1 |
320.5 |
Impairment charge |
– |
182.6 |
Impairment reversal |
(101.2) |
– |
At end of year |
401.9 |
503.1 |
Net book value at start of year |
949.2 |
1,131.8 |
Net book value at end of year |
1,050.4 |
949.2 |
Investment in |
|||
Rank Nemo |
Investment in |
||
(Twenty-Five) |
Rank Group |
||
Limited |
Finance Plc |
Total |
|
Impairment charges |
67.4 |
33.8 |
101.2 |
Impact on | |||
Key Assumption | Reasonable Possible Change | impairment | £m |
Revenue Growth | 10% decrease in revenue - Grosvenor | Increase | (66.1) |
10% decrease in revenue - Mecca | Increase | (2.6) | |
10% decrease in revenue - Enracha | Increase | (8.5) | |
10% decrease in revenue - Yo Bingo | Increase | (6.3) | |
10% decrease in revenue - UK Digital | Increase | (21.3) | |
10% increase in revenue - Grosvenor | Decrease | 66.1 | |
10% increase in revenue - Mecca | Decrease | 2.6 | |
10% increase in revenue - Enracha | Decrease | 8.5 | |
10% increase in revenue - Yo Bingo | Decrease | 6.3 | |
10% increase in revenue - UK digital | Decrease | 21.3 | |
Pre-tax discount rates | 1% decrease in discount rates - Grosvenor | Decrease | 37.1 |
1% decrease in discount rates - Mecca | Decrease | 2.8 | |
1% decrease in discount rates - Enracha | Decrease | 10.5 | |
1% decrease in discount rates - Yo Bingo | Decrease | 5.0 | |
1% decrease in discount rates - UK Digital | Decrease | 19.3 | |
1% increase in discount rates - Grosvenor | Increase | (33.1) | |
1% increase in discount rates - Mecca | Increase | (2.4) | |
1% increase in discount rates - Enracha | Increase | (8.5) | |
1% increase in discount rates - Yo Bingo | Increase | (4.4) | |
1% increase in discount rates - UK Digital | Increase | (16.9) | |
Long-term growth rates | 1% decrease in long-term growth rates - Grosvenor | Increase | (10.1) |
1% decrease in long-term growth rates - Mecca | Increase | (2.5) | |
1% decrease in long-term growth rates - Enracha | Increase | (5.0) | |
1% decrease in long-term growth rates - Yo Bingo | Increase | (3.3) | |
1% decrease in long-term growth rates - UK Digital | Increase | (16.1) | |
1% increase in long-term growth rates - Grosvenor | Decrease | 11.3 | |
1% increase in long-term growth rates - Mecca | Decrease | 2.8 | |
1% increase in long-term growth rates - Enracha | Decrease | 5.9 | |
1% increase in long-term growth rates - Yo Bingo | Decrease | 3.6 | |
1% increase in long-term growth rates - UK Digital | Decrease | 17.4 |
Name | Country of incorporation | Principal activities | Registered office address |
Daub Alderney Limited 10 | Alderney | Dormant | Inchalla, Le Val, Alderney GY9 3UL |
QSB Gaming Limited | Alderney | Intermediary holding company | La Corvee House, La Corvee, Alderney, GY9 3TQ |
Rank Digital Gaming (Alderney) Limited 10, 11 | Alderney | Dormant | La Corvee House, La Corvee, Alderney, GY9 3TQ |
8Ball Games Limited 9 | England and Wales | Marketing services | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Grosvenor Casinos (GC) Limited | England and Wales | Casinos | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Grosvenor Casinos Limited | England and Wales | Casinos | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Linkco Limited 9 | England and Wales | Processing of credit transfers | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Luda Bingo Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Mecca Bingo Limited | England and Wales | Social and Bingo clubs | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank (U.K.) Holdings Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Casino Holdings Limited 9 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Digital Holdings Limited 9 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Digital Limited | England and Wales | Support services to interactive gaming | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Group Finance Plc 1 | England and Wales | Funding operations for the Group | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Group Gaming Division Limited 9 | England and Wales | Intermediary holding company and property services | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Group Holdings Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Leisure Holdings Limited | England and Wales | Intermediary holding company and corporate activities | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Leisure Limited 9 | England and Wales | Adult gaming centres in Mecca and Grosvenor Casinos venues | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Leisure Machine Services Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Nemo (Twenty-Five) Limited 1 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Overseas Holdings | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
RO Nominees Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Spacebar Media Limited 9 | England and Wales | Development and maintenance of online gaming software | Unit 450 Highgate Studios 53-79 Highgate Road, Kentish Town, London, NW5 1TL |
Stride Together Limited 9 | England and Wales | Support services to interactive gaming | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
The Gaming Group Limited 9 | England and Wales | Casinos | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
The Rank Organisation Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Think Beyond Media Limited 9 | England and Wales | Marketing services | Unit 441/2 Highgate Studios 53-79 Highgate Road, Kentish Town, London, NW5 1TL |
Rank Interactive Limited (formerly known as Aspers Online Limited) | England and Wales | Interactive gaming | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Upperline Marketing Limited 6, 9 | England and Wales | Support services to interactive gaming | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
MRC Developments Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Speciality Catering Limited 5 | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Associated Leisure France Properties SCI 4 | France | Dormant | Zi Sud, 12 Rue des Petits Champs, 35400, St Malo, France |
Associated Leisure France SARL 4 | France | Dormant | 4 Rue Joseph Monier, 92859 Rueil Malmaison, Cades, France |
Rank Digital Services (Gibraltar) Limited | Gibraltar | Marketing and property services | Second Floor, Icom House, 1/5 Irish Town, Gibraltar |
Rank Interactive (Gibraltar) Limited 8 | Gibraltar | Interactive gaming | Second Floor, Icom House, 1/5 Irish Town, Gibraltar |
Netboost Media Limited | Israel | Dormant | 5 Ha’Chilazon Street, Ramat Gan, Israel |
S.T.R. Financials Limited 3 | Israel | Dormant | 58 Harakevet St. Electra City Tower Tel-Aviv 6777016 Israel |
Stride Gaming Limited 9 | Jersey | Intermediary holding company | 12 Castle Street, St. Helier Jersey JE2 3RT |
Bingosoft Plc 7 | Malta | Dormant | Vault 14, Level 2, Valletta Waterfront, Floriana, FRN 1914, Malta |
Rank Interactive Services (Mauritius) Limited (formerly known as SRG Services Limited) 12 | Mauritius | Shared services support | Suite 112 Grand Bay Business Park, Grand Bay 1305-02, Republic of Mauritius |
Stride Investment | Mauritius | Intermediary holding company | c/o Mauri Experta Ltd., Office 2, Level 4, Iconebene, Lot B441, Rue de L’Institut, Ebene, Republic of Mauritius |
Shifttech (Pty) Limited | South Africa | Development and maintenance of online gaming software | Unit 10, 10 Pepper Street, Cape Town, Western Cape 8001, South Africa |
Conticin SL | Spain | Operator of parking for social and bingo clubs | Calle Balmes Nº 268-270 1st Floor, 08006, Barcelona, Spain |
Gotfor SA | Spain | Social and bingo clubs | Carrer del Papa Pius XI, 114, 08208 Sabadell, Barcelona, Spain |
Rank Cataluña SA | Spain | Social and bingo clubs | Calle Balmes Nº 268-270 1st Floor, 08006, Barcelona, Spain |
Rank Centro SA | Spain | Social and bingo clubs | Calle Espoz y mina Nº 8, 1st centro, 28012, Madrid, Spain |
Rank Digital España SA 13 | Spain | Dormant | Calle Balmes Nº 268-270 1st Floor, 08006, Barcelona, Spain |
Rank Holding España SA | Spain | Intermediary holding company | Calle Balmes Nº 268-270 1st Floor, 08006, Barcelona, Spain |
Rank Stadium Andalucia SL | Spain | Arcade and sports betting | Calle Balmes Nº 268-270 1st Floor, 08006, Barcelona, Spain |
Top Rank Andalucia SA | Spain | Social and bingo clubs | Conde Robledo 1, 14008, Cordoba, Spain |
Verdiales SL | Spain | Social and bingo clubs | Sala Andalucía, Ronda, Capuchinos 19, 41008, Sevilla, Spain |
Rank America Inc. 5 | U.S.A. | Dormant | The Corporation Trust Company, 1209 Orange Street, Wilmington, DE 19801, USA |
Rank Digital Ceuta S.A | Spain | Interactive Gaming | PEPE SERON, 3 EN – 51001, Ceuta. |
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Current assets |
2.1 |
2.1 |
Current liabilities |
(0.6) |
(0.6) |
Current net assets |
1.5 |
1.5 |
Non-current assets |
0.1 |
0.1 |
Non-current liabilities |
(1.0) |
(1.0) |
Non-current net assets |
(0.9) |
(0.9) |
Net assets |
0.6 |
0.6 |
Accumulated NCI |
– |
0.3 |
Group |
||
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Finished goods |
2.0 |
2.2 |
Group |
||
As at |
||
As at |
30 June 2023 |
|
30 June 2024 |
(restated) |
|
£m |
£m |
|
Current |
||
Other receivables |
11.9 |
13.4 |
Less: provisions for impairment of other receivables |
(1.1) |
(0.9) |
Other receivables – net |
10.8 |
12.5 |
Net investment in lease |
1.3 |
1.4 |
Prepayments |
7.0 |
15.2 |
Other receivables – current |
19.1 |
29.1 |
Non-current |
||
Other receivables – non-current |
5.2 |
5.4 |
As at | |
30 June 2024 | |
£m | |
Intangible assets | 0.3 |
Assets classified as held for sale | 0.3 |
Group | Company | |||
As at | ||||
As at | 30 June 2023 | As at | As at | |
30 June 2024 | (restated) | 30 June 2024 | 30 June 2023 | |
£m | £m | £m | £m | |
Current | ||||
Trade payables | 22.9 | 13.4 | - | – |
Social security and other taxation | 36.9 | 31.6 | - | – |
Other payables | 31.2 | 39.8 | 0.3 | 0.7 |
Accruals | 58.0 | 43.5 | - | – |
Trade and other payables – current | 149.0 | 128.3 | 0.3 | 0.7 |
Group | Company | |||
As at | As at | As at | As at | |
30 June 2024 | 30 June 2023 | 30 June 2024 | 30 June 2023 | |
£m | £m | £m | £m | |
Income tax receivable | 8.5 | 15.0 | - | 8.3 |
Income tax payable | (4.2) | (5.7) | - | – |
Net income tax receivable | 4.3 | 9.3 | - | 8.3 |
Group |
||
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Current interest-bearing loans and borrowings |
||
Bank overdrafts |
3.7 |
1.5 |
Obligations under leases |
32.6 |
42.2 |
Term loans |
– |
44.4 |
Revolving credit facility |
11.5 |
18.0 |
Other current loans |
||
Accrued interest |
0.3 |
0.4 |
Unamortised facility fees |
(0.7) |
(0.6) |
Total current interest-bearing loans and borrowings |
47.4 |
105.9 |
Non-current interest-bearing loans and borrowings |
||
Obligations under leases |
120.8 |
126.8 |
Term loans |
30.0 |
– |
Other non-current loans |
||
Unamortised facility fees |
(0.9) |
– |
Total non-current interest-bearing loans and borrowings |
149.9 |
126.8 |
Total interest-bearing loans and borrowings |
197.3 |
232.7 |
Sterling |
197.3 |
232.7 |
Total interest-bearing loans and borrowings |
197.3 |
232.7 |
Carrying amount | Fair value | ||||
As at | As at | ||||
As at | 30 June 2023 | As at | 30 June 2023 | ||
30 June 2024 | (restated) | 30 June 2024 | (restated) | ||
Group | £m | £m | £m | £m | |
Financial assets: | |||||
Loans and receivables | |||||
Other receivables* | Level 2 | 8.9 | 3.8 | 8.9 | 3.8 |
Cash and short-term deposits | Level 1 | 66.1 | 58.0 | 66.1 | 58.0 |
Total | 75.0 | 61.8 | 75.0 | 61.8 | |
Financial liabilities: | |||||
Other financial liabilities | |||||
Interest bearing loans and borrowings | |||||
– Obligations under leases | Level 2 | 153.4 | 169.0 | 162.9 | 169.0 |
– Floating rate borrowings | Level 2 | 41.5 | 62.4 | 41.5 | 62.4 |
– Bank overdrafts | Level 1 | 3.7 | 1.5 | 3.7 | 1.5 |
– Other | Level 2 | 0.3 | 0.4 | 0.3 | 0.4 |
Trade and other payables | Level 2 | 112.1 | 92.9 | 112.1 | 92.9 |
Total | 311.0 | 326.2 | 320.5 | 326.2 |
Carrying amount | Fair value | ||||
As at | As at | As at | As at | ||
30 June 2024 | 30 June 2023 | 30 June 2024 | 30 June 2023 | ||
Company | £m | £m | £m | £m | |
Financial liabilities: | |||||
Other financial liabilities | |||||
Trade and other payables | Level 2 | 0.3 | 0.7 | 0.3 | 0.7 |
Financial guarantee contracts | Level 3 | 2.7 | 1.6 | 2.7 | 1.6 |
Amounts owed to subsidiary undertakings | Level 2 | 446.9 | 416.5 | 446.9 | 416.5 |
Total | 449.9 | 418.8 | 449.9 | 418.8 |
Effect on profit before tax |
Effect on equity |
|||
As at |
As at |
As at |
As at |
|
Change in foreign |
30 June 2024 |
30 June 2023 |
30 June 2024 |
30 June 2023 |
exchange rates: |
£m |
£m |
£m |
£m |
+10.0% US$ |
(0.1) |
(0.1) |
– |
– |
-10.0% US$ |
0.1 |
0.2 |
– |
– |
+10.0% euro |
(0.1) |
(0.2) |
0.7 |
5.8 |
-10.0% euro |
0.1 |
0.2 |
(0.7) |
(5.8) |
Effect on profit before tax |
||
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Sterling: |
||
100 basis point increase |
(0.4) |
(0.6) |
200 basis point increase |
(0.8) |
(1.2) |
Less than |
Greater than |
|||||
On demand |
12 months |
1 to 2 years |
2 to 5 years |
5 years |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
At 30 June 2024 |
||||||
Interest-bearing loans and borrowings 1 |
3.7 |
11.5 |
– |
30.0 |
– |
45.2 |
Trade and other payables |
– |
112.1 |
– |
– |
– |
112.1 |
Lease liabilities |
– |
38.2 |
36.2 |
60.8 |
39.5 |
174.7 |
3.7 |
161.8 |
36.2 |
90.8 |
39.5 |
332.0 |
|
At 30 June 2023 |
||||||
Interest-bearing loans and borrowings 1 |
1.5 |
62.4 |
– |
– |
– |
63.9 |
Trade and other payables |
– |
92.9 |
– |
– |
– |
92.9 |
Lease liabilities |
– |
42.2 |
25.9 |
60.4 |
40.5 |
169.0 |
1.5 |
197.5 |
25.9 |
60.4 |
40.5 |
325.8 |
As at |
||
As at |
30 June 2023 |
|
30 June 2024 |
(restated) |
|
£m |
£m |
|
Total loans and borrowings (note 20) |
197.3 |
232.7 |
Less: Cash and short-term deposits |
(66.1) |
(58.0) |
Less: Accrued interest |
(0.3) |
(0.4) |
Less: Unamortised facility fees |
1.6 |
0.6 |
Net debt |
132.5 |
174.9 |
Continuing operations |
||
Operating profit before exceptional |
46.3 |
19.1 |
Add: Depreciation and amortisation |
47.7 |
58.0 |
EBITDA |
94.0 |
77.1 |
Leverage ratio |
1.4 |
2.2 |
Group |
||
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Deferred tax assets: |
||
Accelerated capital allowances |
4.9 |
11.1 |
Tax losses carried forward |
35.9 |
32.4 |
Other UK temporary differences |
5.0 |
5.7 |
Deferred tax assets |
45.8 |
49.2 |
Deferred tax liabilities: |
||
Other overseas temporary differences |
(2.5) |
(2.6) |
Business combinations – acquired intangibles |
(0.7) |
(1.6) |
Temporary differences on UK casino licences |
(37.1) |
(38.4) |
Deferred tax liabilities |
(40.3) |
(42.6) |
Net deferred tax asset |
5.5 |
6.6 |
Group |
||
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Deferred tax assets |
8.3 |
8.1 |
Deferred tax liabilities |
(2.8) |
(1.5) |
Net deferred tax assets |
5.5 |
6.6 |
Group |
||
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Deferred tax in the income statement |
||
Accelerated capital allowances |
(6.2) |
(3.5) |
Tax losses |
3.5 |
22.7 |
Business combinations – property lease fair value adjustments |
– |
0.6 |
Temporary differences on UK casino licences |
1.3 |
5.5 |
Other temporary differences |
0.3 |
(0.2) |
Total deferred tax credit (charge) |
(1.1) |
25.1 |
Group |
||
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
As at start of year |
6.6 |
(19.1) |
Impact of prior period error (Note 1) |
– |
0.4 |
As at start of year (as restated) |
6.6 |
(18.7) |
Exchange adjustments |
– |
0.2 |
Deferred tax charge in the income statement |
(1.1) |
25.1 |
As at end of year |
5.5 |
6.6 |
Property-related |
Disposal |
Indirect tax |
Pay |
Warranty |
||
provisions |
provisions |
provision |
provision |
provision |
Total |
|
Group |
£m |
£m |
£m |
£m |
£m |
£m |
At 1 July 2023 |
37.3 |
0.2 |
1.2 |
0.1 |
0.2 |
39.0 |
Created |
2.8 |
– |
– |
– |
– |
2.8 |
Charge to the income statement – SDI |
1.1 |
– |
– |
– |
– |
1.1 |
Release to the income statement – SDI |
(2.6) |
– |
– |
– |
(0.2) |
(2.8) |
Utilised in the year |
(2.1) |
– |
(1.2) |
– |
– |
(3.3) |
At 30 June 2024 |
36.5 |
0.2 |
– |
0.1 |
– |
36.8 |
Current |
3.3 |
0.2 |
– |
0.1 |
– |
3.6 |
Non-current |
33.2 |
– |
– |
– |
– |
33.2 |
Total |
36.5 |
0.2 |
– |
0.1 |
– |
36.8 |
As at 30 June 2024 |
As at 30 June 2023 |
|||
Number |
Nominal value |
Number |
Nominal value |
|
m |
£m |
m |
£m |
|
Authorised ordinary shares of 138/9p each |
1,296.0 |
180.0 |
1,296.0 |
180.0 |
As at 30 June 2024 |
As at 30 June 2023 |
|||
Number |
Nominal value |
Number |
Nominal value |
|
m |
£m |
m |
£m |
|
At start of the year |
468.4 |
65.0 |
468.4 |
65.0 |
At end of the year |
468.4 |
65.0 |
468.4 |
65.0 |
As at 30 June 2024 |
As at 30 June 2023 |
|||
Number |
Nominal value |
Number |
Nominal value |
|
m |
£m |
m |
£m |
|
At start of the year |
468.4 |
155.7 |
468.4 |
155.7 |
At end of the year |
468.4 |
155.7 |
468.4 |
155.7 |
Group |
Company |
||||
Year ended |
|||||
Year ended |
30 June 2023 |
Year ended |
Year ended |
||
30 June 2024 |
(restated) |
30 June 2024 |
30 June 2023 |
||
Note |
£m |
£m |
£m |
£m |
|
Profit (loss) for the year |
12.2 |
(95.8) |
62.1 |
(202.2) |
|
Adjustments for: |
|||||
Depreciation and amortisation |
47.7 |
60.1 |
– |
– |
|
Amortisation of arrangement fees |
3.5 |
1.3 |
– |
– |
|
Loss on disposal of property, plant and equipment |
– |
0.2 |
– |
– |
|
Net financing charge |
9.4 |
12.3 |
37.9 |
33.7 |
|
Income tax expense (credit) |
6.3 |
0.6 |
– |
(12.4) |
|
Share-based payments |
1.2 |
1.1 |
– |
– |
|
Separately disclosed items |
15.0 |
101.5 |
(101.2) |
182.6 |
|
95.3 |
81.3 |
(1.2) |
1.7 |
||
Decrease in inventories |
0.2 |
0.2 |
– |
– |
|
Decrease (Increase) in other receivables |
21.1 |
11.9 |
– |
(8.3) |
|
Increase (decrease) in trade and other payables |
5.7 |
(11.9) |
0.9 |
29.6 |
|
122.3 |
81.5 |
(0.3) |
23.0 |
||
Cash utilisation of provisions (see note 23) |
(3.3) |
(2.4) |
– |
(1.7) |
|
Cash receipts in respect of separately disclosed items |
(0.1) |
(7.1) |
– |
– |
|
Cash generated from operations |
118.9 |
72.0 |
(0.3) |
21.3 |
Group |
||
As at |
||
As at |
30 June 2023 |
|
30 June 2024 |
(restated) |
|
£m |
£m |
|
Cash at bank and on hand |
62.5 |
56.1 |
Short-term deposits |
3.6 |
1.9 |
Total |
66.1 |
58.0 |
Group |
||
As at |
||
As at |
30 June 2023 |
|
30 June 2024 |
(restated) |
|
£m |
£m |
|
Sterling |
57.8 |
40.8 |
Euro |
6.3 |
14.3 |
Others |
2.0 |
2.9 |
Total |
66.1 |
58.0 |
Group |
||
As at |
||
As at |
30 June 2023 |
|
30 June 2024 |
(restated) |
|
£m |
£m |
|
Cash and cash equivalents |
62.4 |
56.5 |
Borrowings excluding leases |
(41.5) |
(62.4) |
IFRS 16 Lease liabilities |
(153.4) |
(169.0) |
Net debt |
(132.5) |
(174.9) |
Group |
||
As at |
||
As at |
30 June 2023 |
|
30 June 2024 |
(restated) |
|
£m |
£m |
|
Cash at bank and on hand |
62.5 |
56.1 |
Short-term deposits |
3.6 |
1.9 |
Total |
66.1 |
58.0 |
Bank overdrafts |
(3.7) |
(1.5) |
Total |
62.4 |
56.5 |
Transactions year ended |
Transactions year ended |
|||||
30 June 2024 |
30 June 2023 |
|||||
As at |
As at |
|||||
30 June 2024 |
Non-cash |
30 June 2023 |
Non-cash |
|||
£m |
Cash flow |
changes |
£m |
Cash flow |
changes |
|
Obligations under finance leases |
– |
|||||
Obligations under leases |
153.4 |
(39.0) |
23.4 |
169.0 |
(37.9) |
25.2 |
Term loans |
30.0 |
(14.4) |
- |
44.4 |
(34.5) |
0.1 |
Revolving credit facility |
11.5 |
(6.5) |
- |
18.0 |
18.0 |
- |
Total borrowings |
194.9 |
(59.9) |
23.4 |
231.4 |
(54.4) |
25.3 |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Wages and salaries |
199.3 |
182.6 |
Social security costs |
19.2 |
17.7 |
Pension costs |
6.1 |
5.5 |
Share-based payments |
1.1 |
1.1 |
225.7 |
206.9 |
Full-time |
Part-time |
Total |
Full-time |
Part-time |
Total |
|
Year ended |
Year ended |
Year ended |
Year ended |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2024 |
30 June 2024 |
30 June 2023 |
30 June 2023 |
30 June 2023 |
|
Digital |
779 |
9 |
788 |
733 |
19 |
752 |
Grosvenor Venues |
2,458 |
1,760 |
4,218 |
2,401 |
1,502 |
3,903 |
Mecca Venues |
373 |
1,305 |
1,678 |
364 |
1,287 |
1,651 |
International Venues |
346 |
182 |
528 |
484 |
82 |
566 |
Central Costs |
412 |
16 |
428 |
355 |
16 |
371 |
4,368 |
3,272 |
7,640 |
4,337 |
2,906 |
7,243 |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Salaries and short-term employee benefits (including social security costs) |
3.0 |
1.8 |
Post-employment benefits |
0.2 |
0.1 |
Share-based payments |
0.2 |
– |
3.4 |
1.9 |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Salaries and short-term employee benefits (including social security costs) |
1.6 |
1.5 |
Share-based payments |
0.2 |
0.1 |
1.8 |
1.6 |
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
Outstanding at start of the year |
10,325,900 |
8,108,854 |
Granted |
5,138,387 |
5,773,421 |
Exercised |
(474,985) |
(148,858) |
Expired |
(1,409,441) |
(2,561,969) |
Forfeited |
(2,670,011) |
(845,548) |
Outstanding at end of the year |
10,909,850 |
10,325,900 |
Weighted average remaining life |
0.7 years |
0.8 years |
Weighted average fair value for shares granted during the year (p) |
63.0p |
33.2p |
LTIP |
Vests in a single tranche in September 2024. |
2021/22 award |
All LTIP awards have £nil exercise price. |
LTIP |
Vests in a single tranche in September 2025. |
2022/23 award |
All LTIP awards have a £nil exercise price. |
LTIP |
Vests in a single tranche in September 2026. |
2023/24 award |
All LTIP awards have a £nil exercise price. |
LTIP |
Vests in two tranches. 50% in August 2024 and 50% in August 2025. |
2023/24 award Employee award 1 |
All LTIP awards have a £nil exercise price. |
LTIP |
Vests is in two tranches. 50% in February 2025 and 50% in February 2026. |
2023/24 award Employee award 2 |
All LTIP awards have a £nil exercise price. |
30 June 2024 |
30 June 2023 |
|
Number |
4,980,928 |
5,773,421 |
Weighted average fair value per share |
62.6p |
33.2p |
30 June 2024 |
30 June 2023 |
|
Dividend Yield (%) |
4.00 |
2.00 |
Vesting period (years) |
3.00 |
3.00 |
Weighted average share price |
87.0p |
75.9p |
30 June 2024 |
|
Number |
83,911 |
Weighted average fair value per share |
84.0p |
30 June 2024 |
|
Dividend yield (%) |
4.00 |
Vesting period (years) |
2.00 |
Weighted average share price |
89.0p |
30 June 2024 |
|
Number |
73,548 |
Weighted average fair value per share |
69.5p |
30 June 2024 |
|
Dividend yield (%) |
4.00 |
Vesting period (years) |
2.00 |
Weighted average share price |
74.0p |
30 June 2024 |
30 June 2023 |
|
% p.a. |
% p.a. |
|
Discount rate |
5.1 |
5.1 |
Pension increases |
5.0 |
5.0 |
30 June 2023 |
||
30 June 2024 |
(restated) |
|
£m |
£m |
|
At the beginning of the year |
169.0 |
181.7 |
Additions 1 |
||
Modification |
18.0 |
19.1 |
Accretion of interest |
5.9 |
6.5 |
Payments 1 |
(39.0) |
(37.9) |
Foreign exchange |
(0.1) |
(0.4) |
Disposal |
(0.4) |
– |
At the end of the year |
153.4 |
169.0 |
Current liabilities |
32.6 |
42.2 |
Non-current liabilities |
120.8 |
126.8 |
Total |
153.4 |
169.0 |
As at 30 June 2024 |
As at 30 June 2023 |
|||
Present value of |
Total |
Present value of |
Total |
|
the minimum |
minimum lease |
the minimum |
minimum lease |
|
lease payments |
payments |
lease payments |
payments |
|
£m |
£m |
£m |
£m |
|
Within 1 year |
32.6 |
38.2 |
42.2 |
49.1 |
After 1 year but within 2 years |
31.8 |
36.2 |
25.9 |
30.2 |
After 2 years but within 5 years |
52.9 |
60.8 |
60.4 |
70.3 |
After 5 years |
36.1 |
39.5 |
40.5 |
47.2 |
153.4 |
174.7 |
169.0 |
196.8 |
|
Less: total future interest expenses |
(21.3) |
(27.8) |
||
Present value of lease liabilities |
153.4 |
169.0 |
Year ended |
Year ended |
|
30 June 2024 |
30 June 2023 |
|
£m |
£m |
|
Depreciation expense of right-of-use assets |
14.1 |
20.9 |
Interest expense on lease liabilities |
5.9 |
6.5 |
Total amount recognised in the income statement |
20.0 |
27.4 |
As at |
As at |
|
30 June 2024 |
30 June 2023 |
|
Total minimum |
Total minimum |
|
lease payments |
lease payments |
|
£m |
£m |
|
Within 1 year |
3.0 |
2.6 |
After 1 year but within 2 years |
0.8 |
0.9 |
After 2 years but within 5 years |
1.0 |
1.0 |
After 5 years |
1.5 |
1.7 |
Total |
6.3 |
6.2 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£m | £m | |
Interest payable to subsidiary undertaking | (37.9) | (33.7) |
£m | |
Intangible fixed assets | 0.1 |
Property, plant and equipment | 0.1 |
Other receivables | 0.1 |
Cash | 1.0 |
Total assets | 1.3 |
Trade and other payables | (0.7) |
Total liabilities | (0.7) |
Net assets disposed | 0.6 |
Consideration received | (0.2) |
Loss on disposal - SDI | 0.4 |
£m | |
Loss on disposal | 0.4 |
Exchange losses transferred to income statement on disposal | 0.1 |
Total SDIs | 0.5 |