As | |||
previously | |||
reported | Adjustment | As restated | |
£m | £m | £m | |
Current liabilities | |||
Financial liabilities – loans and borrowings | (14.8) | 11.5 | (3.3) |
Non-current liabilities | |||
Financial liabilities – loans and borrowings | (29.1) | (11.5) | (40.6) |
Net current liabilities | (108.2) | 11.5 | (96.7) |
Total liabilities | (393.5) | – | (393.5) |
Net assets | 339.0 | – | 339.0 |
Equity | |||
Total shareholders’ equity | 339.0 | – | 339.0 |
Land and buildings |
up to 99 years |
Fleet and machines |
up to 5 years |
Land and buildings |
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 | 10 years or indefinite |
Software and development | 3 to 5 years |
Brands | 10 years |
Customer relationships | 4 years |
| Year ended 30 June 2025 |
||||||
Grosvenor |
Mecca |
Enracha |
Corporate |
|||
Digital |
Venues |
Venues |
Venues |
Costs |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Continuing operations |
||||||
Revenue |
235.7 |
378.4 |
140.4 |
40.9 |
– |
795.4 |
Operating profit (loss) |
33.3 |
32.0 |
3.4 |
10.8 |
(15.8) |
63.7 |
Separately disclosed items (note 4) |
4.1 |
(2.2) |
2.2 |
3.0 |
(3.8) |
3.3 |
Segment result |
37.4 |
29.8 |
5.6 |
13.8 |
(19.6) |
67.0 |
Finance costs |
(13.2) |
|||||
Finance income |
1.0 |
|||||
Other financial losses |
(0.9) |
|||||
Profit before taxation |
53.9 |
|||||
Taxation |
(9.3) |
|||||
Profit for the year from continuing operations |
44.6 |
|||||
Other segment items – continuing operations |
||||||
Capital expenditure |
(9.3) |
(35.8) |
(9.2) |
(2.1) |
(2.1) |
(58.5) |
Depreciation and amortisation |
(11.8) |
(29.3) |
(8.5) |
(1.7) |
(1.5) |
(52.8) |
Separately disclosed items – continuing operations |
||||||
Impairment charges |
– |
(4.5) |
(6.1) |
(0.2) |
– |
(10.8) |
Impairment reversals |
– |
3.2 |
5.2 |
3.3 |
– |
11.7 |
Closure of venues |
– |
0.4 |
2.5 |
(0.1) |
(0.1) |
2.7 |
Amortisation of acquired intangible assets |
(2.4) |
– |
– |
– |
– |
(2.4) |
Property-related provisions |
– |
(1.3) |
0.6 |
– |
(5.0) |
(5.7) |
Divestment of businesses |
6.5 |
– |
– |
– |
– |
6.5 |
Fleet liability write-off |
– |
– |
– |
– |
0.8 |
0.8 |
VAT refund from HMRC (in relation to a disposed business) |
– |
– |
– |
– |
0.5 |
0.5 |
| Year ended 30 June 2024 | ||||||
Grosvenor | Mecca | Enracha | Corporate | |||
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 |
Operating profit (loss) | 23.4 | 23.7 | 3.7 | 9.6 | (14.1) | 46.3 |
Separately disclosed items (note 4) | (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 – 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 of Multi-brands and Passion Gaming | (0.6) | – | – | – | – | (0.6) |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
UK | 727.6 | 664.8 |
Continental Europe | 67.8 | 66.1 |
Rest of World | – | 3.8 |
Total revenue | 795.4 | 734.7 |
As at | As at | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
UK | 611.3 | 556.2 |
Continental Europe | 70.5 | 66.8 |
Total non-current assets | 681.8 | 623.0 |
Revenue | Profit | |||
Year ended | Year ended | Year ended | Year ended | |
30 June | 30 June | 30 June | 30 June | |
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
From continuing operations | 795.4 | 734.7 | 44.6 | 12.0 |
From discontinued operations | – | – | – | 0.2 |
795.4 | 734.7 | 44.6 | 12.2 | |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Revenue recognised under IFRS 9 | ||
Gaming win – Casino | 664.2 | 599.4 |
Revenue recognised under IFRS 15 | ||
Gaming win – Bingo | 63.3 | 64.4 |
Gaming win – Poker | 23.4 | 23.8 |
Gaming win – Rummy | – | 3.4 |
Food and beverage | 40.8 | 39.8 |
Other | 3.7 | 3.9 |
Total revenue recognised under IFRS 15 | 131.2 | 135.3 |
Total revenue | 795.4 | 734.7 |
Year ended 30 June 2025 |
||||||
Grosvenor |
Mecca |
Enracha |
Corporate |
|||
Digital |
Venues |
Venues |
Venues |
Costs |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Employment and related costs |
33.2 |
158.6 |
49.7 |
18.9 |
10.7 |
271.1 |
Taxes and duties |
52.4 |
80.2 |
26.5 |
1.9 |
2.2 |
163.2 |
Direct costs |
56.1 |
31.7 |
22.8 |
3.1 |
– |
113.7 |
Depreciation and amortisation |
11.8 |
29.3 |
8.5 |
1.7 |
1.5 |
52.8 |
Marketing |
39.5 |
7.0 |
5.6 |
2.6 |
– |
54.7 |
Property costs |
0.6 |
10.5 |
4.2 |
0.6 |
0.5 |
16.4 |
Other |
8.8 |
29.1 |
19.7 |
1.3 |
0.9 |
59.8 |
Total costs before separately disclosed items |
202.4 |
346.4 |
137.0 |
30.1 |
15.8 |
731.7 |
Cost of sales |
453.0 |
|||||
Operating costs |
278.7 |
|||||
Total costs before separately disclosed items |
731.7 |
|||||
Year ended 30 June 2024 |
||||||
Grosvenor |
Mecca |
Enracha |
Corporate |
|||
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 |
Year ended |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Employee benefit expense (see note 28) |
245.5 |
225.7 |
Cost of inventories recognised as expense |
21.5 |
22.1 |
Amortisation of intangibles |
11.8 |
15.0 |
Depreciation: |
||
- Owned assets (including £20.2m (year ended 30 June 2024: £17.2m) within cost of sales) |
22.2 |
18.6 |
- Right-of-use assets (including £17.2m (year ended 30 June 2024: £12.9m) within cost of sales) |
18.8 |
14.1 |
Amortisation and depreciation included within separately disclosed items |
4.2 |
8.3 |
Separately disclosed items – operating costs (see note 4) |
(3.3) |
16.9 |
Auditors’ remuneration for audit services (see below) |
1.9 |
1.9 |
Year ended |
Year ended |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Audit services: |
||
Fees payable to the Company’s auditor for the parent company and consolidated financial |
1.8 |
1.7 |
statements |
||
Other services: |
||
– Other services – non-audit |
0.1 |
0.2 |
Total audit services |
1.9 |
1.9 |
Year ended |
Year ended |
||
30 June |
30 June |
||
2025 |
2024 |
||
Note |
£m |
£m |
|
Continuing operations |
|||
Impairment charges |
11, 12, 13, 14 |
(10.8) |
(28.8) |
Impairment reversals |
11, 12, 13, 14 |
11.7 |
21.2 |
Divestment of businesses |
6.5 |
(0.6) |
|
Closure of venues |
2.7 |
(0.2) |
|
Fleet liability write-off |
0.8 |
– |
|
VAT refund from HMRC (in relation to a disposed business) |
0.5 |
– |
|
Amortisation of acquired intangible assets |
(2.4) |
(6.6) |
|
Property-related provisions |
(5.7) |
(1.9) |
|
Separately disclosed items 1 |
3.3 |
(16.9) |
|
Interest |
(0.8) |
(1.1) |
|
Taxation |
6 |
(0.6) |
2.8 |
Separately disclosed items relating to continuing operations 1 |
1.9 |
(15.2) |
|
Separately disclosed items relating to discontinued operations 1 |
|||
Profit on disposal of business |
– |
0.2 |
|
Total separately disclosed items 1 |
1.9 |
(15.0) |
Year ended |
Year ended |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Continuing operations |
||
Finance costs: |
||
Interest on debt and borrowings |
(3.9) |
(4.0) |
Amortisation of issue costs on borrowings |
(0.7) |
(3.5) |
Interest payable on leases |
(8.6) |
(5.9) |
Total finance costs |
(13.2) |
(13.4) |
Finance income: |
||
Interest income on net investments in leases |
– |
0.3 |
Interest income on short-term bank deposits |
0.7 |
0.4 |
Interest income on tax refund |
0.3 |
– |
Total finance income |
1.0 |
0.7 |
Other financial losses |
(0.1) |
(0.1) |
Total net financing charge before separately disclosed items |
(12.3) |
(12.8) |
Separately disclosed items – interest |
(0.8) |
(1.1) |
Total net financing charge |
(13.1) |
(13.9) |
Year ended |
Year ended |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Current income tax |
||
Current income tax – UK |
(0.6) |
0.1 |
Current income tax – overseas |
(4.3) |
(2.3) |
Current income tax on separately disclosed items |
(0.8) |
– |
Amounts under provided in previous period |
– |
(0.2) |
Total current income tax charge |
(5.7) |
(2.4) |
Deferred tax |
||
Deferred tax – UK |
(4.4) |
(1.6) |
Deferred tax – overseas |
(2.1) |
(1.2) |
Impact of rate changes on deferred tax |
0.5 |
– |
Deferred tax on separately disclosed items |
0.2 |
2.8 |
Amounts over (under) provided in previous period |
2.2 |
(1.1) |
Total deferred tax charge (note 22) |
(3.6) |
(1.1) |
Total tax charge in the income statement |
(9.3) |
(3.5) |
Year ended |
Year ended |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Profit before taxation on continuing operations |
53.9 |
15.5 |
Notional taxation at standard UK corporation tax rate of 25.00% (year ended 30 June 2024: 25.00%) |
(13.5) |
(3.9) |
Effects of: |
||
Expenses not deductible for tax purposes |
(1.4) |
(1.8) |
Difference in overseas tax rates |
3.9 |
1.4 |
Impact of rate changes on deferred tax |
0.5 |
– |
Adjustments relating to prior periods |
2.3 |
(0.8) |
Deferred tax not recognised |
(0.3) |
(0.2) |
Overseas tax credit |
0.5 |
1.9 |
Withholding tax suffered |
– |
(0.1) |
Pillar Two top-up tax |
(1.3) |
– |
Total tax charge in the income statement |
(9.3) |
(3.5) |
Year ended 30 June 2025 | Year ended 30 June 2024 | |||||
Current | Deferred | Current | Deferred | |||
income tax | tax | Total | income tax | tax | Total | |
£m | £m | £m | £m | £m | £m | |
Net impairment charges | – | (0.5) | (0.5) | – | 1.2 | 1.2 |
Divestment of businesses | (0.8) | (0.2) | (1.0) | – | – | – |
Closure of venues | – | (0.7) | (0.7) | – | – | – |
Fleet liability write-off | – | (0.2) | (0.2) | |||
Amortisation of acquired intangible assets | – | 0.2 | 0.2 | – | 0.8 | 0.8 |
Property-related provisions | – | 1.4 | 1.4 | – | 0.8 | 0.8 |
Interest | – | 0.2 | 0.2 | – | – | – |
Total tax (charge) credit on separately disclosed items | (0.8) | 0.2 | (0.6) | – | 2.8 | 2.8 |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Current income tax charge on exchange movements offset in reserves | – | (0.2) |
Deferred tax credit on exchange movements offset in reserves | 0.2 | – |
Total tax credit (charge) on items within other comprehensive income | 0.2 | (0.2) |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Deferred tax credit on employee share schemes | 0.6 | – |
Total tax credit on items within the statement of changes in equity | 0.6 | – |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Final dividend for 2023/24 paid on 25 October 2024 – 0.85p per share | 4.0 | – |
Interim dividend for 2024/25 paid on 13 March 2025 – 0.65p per share | 3.0 | – |
Dividends paid to equity holders | 7.0 | – |
Year ended 30 June 2025 | Year ended 30 June 2024 | |||||
Underlying | SDIs | Total | Underlying | SDIs | Total | |
Profit (loss) attributable to equity shareholders | ||||||
Continuing operations | £42.7m | £1.9m | £44.6m | £27.5m | £(15.2)m | £12.3m |
Discontinued operations | – | – | – | – | £0.2m | £0.2m |
Total | £42.7m | £1.9m | £44.6m | £27.5m | £(15.0)m | £12.5m |
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 | 9.1p | 0.4p | 9.5p | 5.9p | (3.3)p | 2.6p |
Discontinued operations | – | – | – | – | 0.1p | 0.1p |
Total | 9.1p | 0.4p | 9.5p | 5.9p | (3.2)p | 2.7p |
Year ended 30 June 2025 | Year ended 30 June 2024 | |||||
Underlying | SDIs | Total | Underlying | SDIs | 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 | 468.4m | 468.4m | 468.4m | 468.4m | 468.4m | 468.4m |
share | ||||||
Diluted earnings (loss) per share | ||||||
Continuing operations | 9.1p | 0.4p | 9.5p | 5.9p | (3.3)p | 2.6p |
Discontinued operations | – | – | – | – | 0.1p | 0.1p |
Total | 9.1p | 0.4p | 9.5p | 5.9p | (3.2)p | 2.7p |
Casino |
||||||
and other |
||||||
gaming |
||||||
licences |
Brands and |
|||||
and |
Software and |
customer |
||||
Goodwill |
concessions |
development |
relationships |
Total |
||
Group |
Note |
£m |
£m |
£m |
£m |
£m |
Cost |
||||||
At 1 July 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 |
– |
– |
(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 |
|
Additions |
– |
– |
11.9 |
– |
11.9 |
|
Disposals |
– |
– |
(3.9) |
(3.1) |
(7.0) |
|
Exchange adjustments |
– |
0.4 |
– |
0.2 |
0.6 |
|
Reallocation 1 |
– |
– |
(0.8) |
(0.4) |
(1.2) |
|
At 30 June 2025 |
220.3 |
277.7 |
179.3 |
15.5 |
692.8 |
|
Aggregate amortisation and impairment |
||||||
At 1 July 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) |
|
Exchange adjustments |
– |
(0.4) |
– |
(0.2) |
(0.6) |
|
Reallocation |
– |
0.5 |
1.0 |
– |
1.5 |
|
Business disposed |
– |
– |
0.4 |
– |
0.4 |
|
At 30 June 2024 |
– |
88.8 |
135.4 |
17.9 |
242.1 |
|
Charge for the year |
– |
– |
13.2 |
1.0 |
14.2 |
|
Disposals |
– |
– |
(3.8) |
(3.1) |
(6.9) |
|
Impairment charges |
13 |
– |
2.9 |
0.1 |
0.2 |
3.2 |
Impairment reversals |
13 |
– |
(4.8) |
– |
– |
(4.8) |
Exchange adjustments |
– |
0.3 |
0.1 |
0.2 |
0.6 |
|
Reallocation 1 |
– |
– |
3.6 |
(1.5) |
2.1 |
|
At 30 June 2025 |
– |
87.2 |
148.6 |
14.7 |
250.5 |
|
Net book value at 30 June 2024 |
220.3 |
188.5 |
36.7 |
0.9 |
446.4 |
|
Net book value at 30 June 2025 |
220.3 |
190.5 |
30.7 |
0.8 |
442.3 |
Fixtures, | |||||
fittings, | Leasehold | ||||
Land and | plant and | improve- | |||
buildings | machinery | ments | Total | ||
Group | Note | £m | £m | £m | £m |
Cost | |||||
At 1 July 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) | |
Exchange adjustments | (0.2) | (0.9) | – | (1.1) | |
Reallocation | – | 0.3 | – | 0.3 | |
At 30 June 2024 | 35.5 | 527.3 | 100.6 | 663.4 | |
Additions | 0.1 | 45.2 | 2.0 | 47.3 | |
Disposals | – | (10.6) | (4.2) | (14.8) | |
Write-off of assets | – | (1.8) | – | (1.8) | |
Exchange adjustments | 0.1 | 0.8 | – | 0.9 | |
Reallocation 1 | – | (0.8) | 2.0 | 1.2 | |
At 30 June 2025 | 35.7 | 560.1 | 100.4 | 696.2 | |
Accumulated depreciation and impairment | |||||
At 1 July 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) | |
Exchange adjustments | – | (0.6) | – | (0.6) | |
Reallocation | – | (0.9) | (0.5) | (1.4) | |
At 30 June 2024 | 16.1 | 449.5 | 85.3 | 550.9 | |
Charge for the year | 0.2 | 20.1 | 3.7 | 24.0 | |
Disposals | – | (9.4) | (3.2) | (12.6) | |
Write-off of assets | – | (1.6) | – | (1.6) | |
Impairment charges | 13 | – | 5.6 | 0.6 | 6.2 |
Impairment reversals | 13 | – | (1.0) | (2.0) | (3.0) |
Exchange adjustments | – | 0.5 | – | 0.5 | |
Reallocation 1 | (1.3) | (1.0) | 0.4 | (1.9) | |
At 30 June 2025 | 15.0 | 462.7 | 84.8 | 562.5 | |
Net book value at 30 June 2024 | 19.4 | 77.8 | 15.3 | 112.5 | |
Net book value at 30 June 2025 | 20.7 | 97.4 | 15.6 | 133.7 |
Right- |
Right- |
|||
of-use |
of-use |
|||
land and |
fleet and |
|||
buildings |
machines |
Total |
||
Group |
Note |
£m |
£m |
£m |
Cost |
||||
At 1 July 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 |
|
Additions |
56.3 |
2.5 |
58.8 |
|
Write-off of assets |
(1.5) |
– |
(1.5) |
|
Exchange adjustments |
0.2 |
– |
0.2 |
|
At 30 June 2025 |
298.5 |
9.7 |
308.2 |
|
Accumulated depreciation and impairment |
||||
At 1 July 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 |
|
Charge for the year |
17.6 |
1.2 |
18.8 |
|
Write-off of assets |
(0.4) |
– |
(0.4) |
|
Impairment charges |
13 |
1.0 |
0.4 |
1.4 |
Impairment reversals |
13 |
(3.9) |
– |
(3.9) |
Exchange adjustments |
0.1 |
– |
0.1 |
|
Reallocation 1 |
(0.3) |
0.1 |
(0.2) |
|
At 30 June 2025 |
195.2 |
7.2 |
202.4 |
|
Net book value at 30 June 2024 |
62.4 |
1.7 |
64.1 |
|
Net book value at 30 June 2025 |
103.3 |
2.5 |
105.8 |
Goodwill | Intangible assets | |||
2024/25 | 2023/24 | 2024/25 | 2023/24 | |
£m | £m | £m | £m | |
Grosvenor: group of CGUs 1 | 80.9 | 80.9 | 173.0 | 179.0 |
UK Digital CGUs | 108.5 | 108.5 | - | - |
International Digital CGUs | 30.9 | 30.9 | - | - |
Enracha CGUs 2 | - | - | 17.5 | 11.2 |
Total | 220.3 | 220.3 | 190.5 | 190.2 |
Pre-tax discount rate | Long-term growth rate | |||
2024/25 | 2023/24 | 2024/25 | 2023/24 | |
Grosvenor Venues | 12.00% | 12.80% | 3.5% | 2.0% |
Mecca Venues | 13.33% | 12.80% | 2.0% | 2.0% |
Enracha Venues | 13.60% | 13.07% | 2.0% | 2.0% |
UK Digital | 13.53% | 13.41% | 2.0% | 2.0% |
International Digital | 14.63% | 14.29% | 2.0% | 2.0% |
Property, | ||||
plant and | Right-of- | Intangible | ||
equipment | use asset | assets | Total | |
£m | £m | £m | £m | |
Impairment charges | ||||
Grosvenor Venues 1 | (1.6) | - | (2.9) | (4.5) |
Mecca Venues 2 | (4.4) | (1.4) | (0.3) | (6.1) |
Enracha Venues 3 | (0.2) | - | - | (0.2) |
(6.2) | (1.4) | (3.2) | (10.8) | |
Impairment reversals | ||||
Grosvenor Venues 1 | 1.1 | 0.6 | 1.5 | 3.2 |
Mecca Venues 2 | 1.9 | 3.3 | - | 5.2 |
Enracha Venues 3 | - | - | 3.3 | 3.3 |
3.0 | 3.9 | 4.8 | 11.7 | |
Net impairment (charge) reversal | (3.2) | 2.5 | 1.6 | 0.9 |
No. of | ||||
impaired | ||||
Key assumption | Reasonable possible change | Impact on impairment | £m | venues |
Revenue growth | 10% decrease in revenue - London | Increase | (7.1) | - |
10% increase in revenue - London | Decrease | 4.9 | (3) | |
10% decrease in revenue - all | Increase | (8.1) | - | |
10% increase in revenue - all | Decrease | 4.5 | (6) | |
Pre-tax discount rates | 1% increase in discount rates | Increase | (2.2) | - |
1% decrease in discount rates | Decrease | 2.4 | - | |
Earnings multiples | 10% decrease in earnings multiples | Increase | (3.2) | - |
10% increase in earnings multiples | Decrease | 3.2 | (1) | |
Long-term growth rates | 1% decrease in long-term growth rates | Increase | (0.7) | - |
1% increase in long-term growth rates | Decrease | 0.7 | - |
No. of | ||||
impaired | ||||
Key assumption | Reasonable possible change | Impact on impairment | £m | venues |
Revenue growth | 10% decrease in revenue | Increase | (0.5) | 3 |
10% increase in revenue | Decrease | 0.1 | (1) | |
Pre-tax discount rates | 1% increase in discount rates | Increase | (0.2) | 2 |
1% decrease in discount rates | Decrease | - | - | |
Earnings multiples | 10% decrease in earnings multiples | Increase | - | - |
10% increase in earnings multiples | Decrease | - | - | |
Long-term growth rates | 1% decrease in long–term growth rates | Increase | (0.1) | - |
1% increase in long–term growth rates | Decrease | - | - |
No. of | ||||
impaired | ||||
Key assumption | Reasonable possible change | Impact on impairment | £m | venues |
Revenue growth | 10% decrease in revenue | Increase | (0.3) | - |
10% increase in revenue | Decrease | 0.2 | (1) | |
Pre-tax discount rates | 1% increase in discount rates | Increase | (0.3) | - |
1% decrease in discount rates | Decrease | 0.2 | (1) | |
Earnings multiples | 10% decrease in earnings multiples | Increase | - | - |
10% increase in earnings multiples | Decrease | - | - | |
Long-term growth rates | 1% decrease in long–term growth rates | Increase | (0.2) | - |
1% increase in long–term growth rates | Decrease | 0.2 | (1) |
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
Company |
£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 |
401.9 |
503.1 |
Impairment reversal |
(201.1) |
(101.2) |
At end of year |
200.8 |
401.9 |
Net book value at start of year |
1,050.4 |
949.2 |
Net book value at end of year |
1,251.5 |
1,050.4 |
Investment in Rank Nemo |
Investment in Rank Group |
||
(Twenty-Five) Limited |
Finance Plc |
Total |
|
£m |
£m |
£m |
|
Impairment reversals |
201.1 |
- |
201.1 |
Key assumption | Reasonable possible change | Impact on impairment | £m |
Revenue growth | 10% decrease in revenue - Grosvenor | Increase | (93.1) |
10% decrease in revenue - Mecca | Increase | (6.7) | |
10% decrease in revenue - Enracha | Increase | (10.6) | |
10% decrease in revenue - International Digital | Increase | (7.0) | |
10% decrease in revenue - UK Digital | Increase | (23.4) | |
10% increase in revenue - Grosvenor | Decrease | 93.0 | |
10% increase in revenue - Mecca | Decrease | 6.7 | |
10% increase in revenue - Enracha | Decrease | 10.6 | |
10% increase in revenue - International Digital | Decrease | 7.0 | |
10% increase in revenue - UK Digital | Decrease | 23.4 | |
Pre-tax discount rates | 1% decrease in discount rates - Grosvenor | Decrease | 71.4 |
1% decrease in discount rates - Mecca | Decrease | 3.4 | |
1% decrease in discount rates - Enracha | Decrease | 11.1 | |
1% decrease in discount rates - International Digital | Decrease | 5.8 | |
1% decrease in discount rates - UK Digital | Decrease | 22.7 | |
1% increase in discount rates - Grosvenor | Increase | (61.2) | |
1% increase in discount rates - Mecca | Increase | (3.0) | |
1% increase in discount rates - Enracha | Increase | (9.0) | |
1% increase in discount rates - International Digital | Increase | (5.1) | |
1% increase in discount rates - UK Digital | Increase | (19.7) | |
Long-term growth rates | 1% decrease in long-term growth rates - Grosvenor | Increase | (37.0) |
1% decrease in long-term growth rates - Mecca | Increase | (2.3) | |
1% decrease in long-term growth rates - Enracha | Increase | (5.5) | |
1% decrease in long-term growth rates - International Digital | Increase | (4.4) | |
1% decrease in long-term growth rates - UK Digital | Increase | (22.0) | |
1% increase in long-term growth rates - Grosvenor | Decrease | 40.8 | |
1% increase in long-term growth rates - Mecca | Decrease | 2.5 | |
1% increase in long-term growth rates - Enracha | Decrease | 6.4 | |
1% increase in long-term growth rates - International Digital | Decrease | 4.8 | |
1% increase in long-term growth rates - UK Digital | Decrease | 24.1 |
Country of | |||
Name | incorporation | Principal activities | Registered office address |
Daub Alderney Limited 8 | Alderney | Dormant | Millennium House, Ollivier Street, Alderney, |
CI GY9 3TD | |||
QSB Gaming Limited | Alderney | Intermediary holding company | Millennium House, Ollivier Street, Alderney, |
CI GY9 3TD | |||
Rank Digital Gaming (Alderney) | Alderney | Dormant | Millennium House, Ollivier Street, Alderney, |
Limited | CI GY9 3TD | ||
8Ball Games Limited 7 | 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 7 | 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 7 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Digital Holdings Limited 7 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Digital Limited 7 | England and Wales | Support services to interactive | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
gaming | |||
Rank Group Finance Plc 1 | England and Wales | Funding operations for the | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Group | |||
Rank Group Gaming Division Limited 7 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
and property services | |||
Rank Group Holdings Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Interactive Limited 7 | England and Wales | Interactive gaming | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Leisure Holdings Limited 7 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
and corporate activities | |||
Rank Leisure Limited 7 | England and Wales | Adult gaming centres in Mecca | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
and Grosvenor Casinos venues | |||
Rank Leisure Machine Services Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Nemo (Twenty-Five) Limited 1,7 | England and Wales | Intermediary holding company | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Overseas Holdings Limited 7 | 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 7 | England and Wales | Development and maintenance Unit 450 Highgate Studios 53-79 Highgate Road, | |
of online gaming software | Kentish Town, London, NW5 1TL | ||
Stride Together Limited 10 | England and Wales | Dormant | Kroll Advisory Ltd, The Shard, 32 London Bridge |
Street, London, SE1 9SG | |||
The Gaming Group Limited 7 | 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 10 | England and Wales | Dormant | Kroll Advisory Ltd, The Shard, 32 London Bridge |
Street, London, SE1 9SG | |||
Upperline Marketing Limited 5,7 | England and Wales | Support services to interactive | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
gaming | |||
MRC Developments Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Rank Speciality Catering Limited | England and Wales | Dormant | TOR, Saint-Cloud Way, Maidenhead SL6 8BN |
Associated Leisure France Properties | France | Dormant | Zi Sud, 12 Rue des Petits Champs, 35400, St Malo, |
SCI 3 | France | ||
Associated Leisure France SARL 3 | France | Dormant | 4 Rue Joseph Monier, 92859 Rueil Malmaison, |
Cades, France | |||
Rank Digital Services (Gibraltar) | Gibraltar | Marketing and property services Second Floor, Icom House, 1/5 Irish Town, Gibraltar | |
Limited | |||
Rank Interactive (Gibraltar) Limited | 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 2 | Israel | Dormant | 58 Harakevet St. Electra City Tower Tel-Aviv 6777016 |
Israel | |||
Stride Gaming Limited | Jersey | Intermediary holding company | 12 Castle Street, St. Helier Jersey JE2 3RT |
Country of | |||
Name | incorporation | Principal activities | Registered office address |
Bingosoft Plc 6 | Malta | Interactive gaming | Vault 14, Level 2, Valletta Waterfront, Floriana, FRN |
1914, Malta | |||
Rank Interactive Services (Mauritius) | Mauritius | Shared services support | Suite 112 Grand Bay Business Park, Grand Bay 1305- |
Limited | 02, Republic of Mauritius | ||
Stride Investments Limited | 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 Unit 10, 10 Pepper Street, Cape Town, Western Cape | |
of online gaming software | 8001, South Africa | ||
Conticin SL | Spain | Operator of parking for social | Calle Balmes Nº 268-270 1st Floor, 08006, Barcelona, |
and bingo clubs | 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 Ceuta S.A. 9 | Spain | Interactive Gaming | C/Cervantes 16, Local 4, 51001 Ceuta, Spain |
Rank Digital España SA | 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. 4 | U.S.A. | Dormant | The Corporation Trust Company, 1209 Orange |
Street, Wilmington, DE 19801, USA |
As at | As at | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Finished goods | 2.1 | 2.0 |
As at | As at | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Current | ||
Other receivables | 5.6 | 11.9 |
Less: provisions for impairment of other receivables | (1.1) | (1.1) |
Other receivables – net | 4.5 | 10.8 |
Net investment in lease | 1.5 | 1.3 |
Prepayments | 8.5 | 7.0 |
Capital debtors – business disposals | 1.4 | – |
Other receivables – current | 15.9 | 19.1 |
Non-current | ||
Other receivables | 5.8 | 5.2 |
Capital debtors – business disposals | 1.8 | – |
Other receivables – non-current | 7.6 | 5.2 |
As at | As at | |
30 June | 30 June | |
2025 | 2024 | |
Group | £m | £m |
Intangible assets | – | 0.3 |
Assets classified as held for sale | – | 0.3 |
Group | Company | |||
As at | As at | As at | As at | |
30 June | 30 June | 30 June | 30 June | |
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Current | ||||
Trade payables | 18.7 | 22.9 | – | – |
Social security and other taxation | 36.5 | 36.9 | – | – |
Other payables | 32.8 | 31.2 | 2.5 | 0.3 |
Accruals | 67.2 | 58.0 | – | – |
Trade and other payables – current | 155.2 | 149.0 | 2.5 | 0.3 |
Group | Company | |||
As at | As at | As at | As at | |
30 June | 30 June | 30 June | 30 June | |
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Income tax receivable | 0.7 | 8.5 | – | – |
Income tax payable | (3.1) | (4.2) | – | – |
Net income tax (payable) receivable | (2.4) | 4.3 | – | – |
As at |
||
As at |
30 June |
|
30 June |
2024 |
|
2025 |
(restated) |
|
Group |
£m |
£m |
Current interest-bearing loans and borrowings |
||
Bank overdrafts |
- |
3.7 |
Obligations under leases |
36.3 |
32.6 |
Other current loans |
||
Accrued interest |
0.2 |
0.3 |
Unamortised facility fees |
- |
(0.7) |
Total current interest-bearing loans and borrowings |
36.5 |
35.9 |
Non-current interest-bearing loans and borrowings |
||
Obligations under leases |
139.9 |
120.8 |
Term loans |
30.0 |
41.5 |
Other non-current loans |
||
Unamortised facility fees |
- |
(0.9) |
Total non-current interest-bearing loans and borrowings |
169.9 |
161.4 |
Total interest-bearing loans and borrowings |
206.4 |
197.3 |
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
Group |
£m |
£m |
Sterling |
206.4 |
197.3 |
Total interest-bearing loans and borrowings |
206.4 |
197.3 |
Carrying amount |
Fair value |
||||
As at |
As at |
As at |
As at |
||
30 June |
30 June |
30 June |
30 June |
||
2025 |
2024 |
2025 |
2024 |
||
Group |
£m |
£m |
£m |
£m |
|
Financial assets: |
|||||
Loans and receivables |
|||||
Other receivables 1 |
Level 2 |
4.2 |
8.9 |
4.2 |
8.9 |
Cash and short-term deposits |
Level 1 |
75.4 |
66.1 |
75.4 |
66.1 |
Total |
79.6 |
75.0 |
79.6 |
75.0 |
|
Carrying amount |
Fair value |
||||
As at |
As at |
As at |
As at |
||
30 June |
30 June |
30 June |
30 June |
||
2025 |
2024 |
2025 |
2024 |
||
Group |
£m |
£m |
£m |
£m |
|
Financial liabilities: |
|||||
Other financial liabilities |
|||||
Interest-bearing loans and borrowings |
|||||
– Obligations under leases |
Level 2 |
176.2 |
153.4 |
200.2 |
162.9 |
– Floating rate borrowings |
Level 2 |
30.0 |
41.5 |
30.0 |
41.5 |
Bank overdrafts |
Level 1 |
- |
3.7 |
- |
3.7 |
– Other |
Level 2 |
0.2 |
0.3 |
0.2 |
0.3 |
Trade and other payables |
Level 2 |
118.7 |
112.1 |
118.7 |
112.1 |
Total |
325.1 |
311.0 |
349.1 |
320.5 |
|
Carrying amount |
Fair value |
||||
As at |
As at |
As at |
As at |
||
30 June |
30 June |
30 June |
30 June |
||
2025 |
2024 |
2025 |
2024 |
||
Company |
£m |
£m |
£m |
£m |
|
Financial liabilities: |
|||||
Other financial liabilities |
|||||
Trade and other payables |
Level 2 |
2.5 |
0.3 |
2.5 |
0.3 |
Financial guarantee contracts |
Level 3 |
0.8 |
2.7 |
0.8 |
2.7 |
Amounts owed to subsidiary undertakings |
Level 2 |
479.1 |
446.9 |
479.1 |
446.9 |
Total |
482.4 |
449.9 |
482.4 |
449.9 |
|
Level 1: |
Quoted (unadjusted) prices in active markets for identical assets or liabilities. |
Level 2: |
Other techniques which use inputs which have a significant effect on the recorded fair value that are not based on observable |
market data. |
|
Level 3: |
Techniques which use inputs which have a significant effect on the recorded fair value that are not based on observable |
market data. |
Effect on profit before tax |
Effect on equity |
|||
As at |
As at |
As at |
As at |
|
30 June |
30 June |
30 June |
30 June |
|
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Change in foreign exchange rates: |
||||
+10.0% US$ |
– |
(0.1) |
– |
– |
-10.0% US$ |
– |
0.1 |
– |
– |
+10.0% euro |
– |
(0.1) |
3.0 |
0.7 |
-10.0% euro |
– |
0.1 |
(3.0) |
(0.7) |
Effect on profit before tax |
||
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Sterling: |
||
100 basis point increase |
(0.2) |
(0.4) |
200 basis point increase |
(0.3) |
(0.8) |
Greater | ||||||
Less than | 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 2025 | ||||||
Interest-bearing loans and borrowings 1 | – | – | – | 30.0 | – | 30.0 |
Trade and other payables | – | 118.7 | – | – | – | 118.7 |
Lease liabilities | – | 44.5 | 34.0 | 71.5 | 74.2 | 224.2 |
– | 163.2 | 34.0 | 101.5 | 74.2 | 372.9 | |
At 30 June 2024 (restated) | ||||||
Interest-bearing loans and borrowings 1 | 3.7 | – | – | 41.5 | – | 45.2 |
Trade and other payables | – | 112.1 | – | – | – | 112.1 |
Lease liabilities | – | 38.2 | 36.2 | 60.8 | 39.5 | 174.7 |
3.7 | 150.3 | 36.2 | 102.3 | 39.5 | 332.0 |
As at | As at | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Total loans and borrowings (note 20) | 206.4 | 197.3 |
Less: cash and short-term deposits | (75.4) | (66.1) |
Less: accrued interest | (0.2) | (0.3) |
Less: unamortised facility fees | – | 1.6 |
Net debt | 130.8 | 132.5 |
Continuing operations | ||
Operating profit before SDIs from continuing operations | 63.7 | 46.3 |
Add: depreciation and amortisation | 52.8 | 47.7 |
EBITDA | 116.5 | 94.0 |
Leverage ratio | 1.1 | 1.4 |
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
Group |
£m |
£m |
Deferred tax assets: |
||
Accelerated capital allowances |
10.5 |
4.9 |
Tax losses carried forward |
26.7 |
35.9 |
Other overseas temporary differences |
0.7 |
0.4 |
Other UK temporary differences |
5.4 |
5.6 |
Deferred tax assets |
43.3 |
46.8 |
Deferred tax liabilities: |
||
Business combinations – acquired intangibles |
(0.5) |
(0.7) |
Temporary differences on bingo licences held in Spain |
(4.4) |
(3.5) |
Temporary differences on UK casino licences |
(35.9) |
(37.1) |
Deferred tax liabilities |
(40.8) |
(41.3) |
Net deferred tax asset |
2.5 |
5.5 |
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
Group |
£m |
£m |
Deferred tax assets |
6.0 |
8.3 |
Deferred tax liabilities |
(3.5) |
(2.8) |
Net deferred tax asset |
2.5 |
5.5 |
Year ended |
Year ended |
|
30 June |
30 June |
|
2025 |
2024 |
|
Group |
£m |
£m |
Deferred tax in the income statement |
||
Accelerated capital allowances |
5.6 |
(6.2) |
Tax losses |
(9.2) |
3.5 |
Temporary differences on UK casino licences |
1.2 |
1.3 |
Other temporary differences |
(1.2) |
0.3 |
Total deferred tax charge |
(3.6) |
(1.1) |
30 June |
30 June |
|
2025 |
2024 |
|
Group |
£m |
£m |
As at start of year |
5.5 |
6.6 |
Deferred tax charge in the income statement |
(3.6) |
(1.1) |
Deferred tax credit to equity |
0.6 |
– |
As at end of year |
2.5 |
5.5 |
Property- |
|||||
related |
Disposal |
Pay |
Legal |
||
provisions |
provisions |
provision |
provision |
Total |
|
Group |
£m |
£m |
£m |
£m |
£m |
At 1 July 2024 |
36.5 |
0.2 |
0.1 |
– |
36.8 |
Created |
5.7 |
– |
0.4 |
0.1 |
6.2 |
Charge to the income statement – SDIs |
0.8 |
– |
– |
– |
0.8 |
Release to the income statement – SDIs |
(1.8) |
– |
– |
– |
(1.8) |
Utilised in the year |
(2.8) |
– |
– |
– |
(2.8) |
At 30 June 2025 |
38.4 |
0.2 |
0.5 |
0.1 |
39.2 |
Current |
0.8 |
0.2 |
– |
0.1 |
1.1 |
Non-current |
37.6 |
– |
0.5 |
– |
38.1 |
Total |
38.4 |
0.2 |
0.5 |
0.1 |
39.2 |
As at 30 June 2025 |
As at 30 June 2024 |
|||
Nominal |
Nominal |
|||
Number |
value |
Number |
value |
|
m |
£m |
m |
£m |
|
Ordinary shares of 13 8 / 9 p each |
1,296.0 |
180.0 |
1,296.0 |
180.0 |
As at 30 June 2025 |
As at 30 June 2024 |
|||
Nominal |
Nominal |
|||
Number |
value |
Number |
value |
|
m |
£m |
m |
£m |
|
At start of year |
468.4 |
65.0 |
468.4 |
65.0 |
At end of year |
468.4 |
65.0 |
468.4 |
65.0 |
As at 30 June 2025 |
As at 30 June 2024 |
|||
Nominal |
Nominal |
|||
Number |
value |
Number |
value |
|
m |
£m |
m |
£m |
|
At start of year |
468.4 |
155.7 |
468.4 |
155.7 |
At end of year |
468.4 |
155.7 |
468.4 |
155.7 |
Group | Company | |||
Year ended | Year ended | Year ended | Year ended | |
30 June | 30 June | 30 June | 30 June | |
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Profit for the year | 44.6 | 12.2 | 173.7 | 62.1 |
Adjustments for: | ||||
Depreciation and amortisation | 52.8 | 47.7 | – | – |
Amortisation of arrangement fees | 0.7 | 3.5 | – | – |
Loss on disposal of property, plant and equipment | 2.4 | – | – | – |
Net financing charge | 11.6 | 9.4 | 36.9 | 37.9 |
Income tax expense (credit) | 8.7 | 6.3 | (9.1) | – |
Share-based payments | 2.6 | 1.2 | – | – |
Gain on lease surrender | (0.6) | – | – | – |
Separately disclosed items | (1.9) | 15.0 | (201.1) | (101.2) |
120.9 | 95.3 | 0.4 | (1.2) | |
(Increase) decrease in inventories | (0.1) | 0.2 | – | – |
Decrease in other receivables | 4.6 | 21.1 | – | – |
Increase (decrease) in trade and other payables | 4.8 | 5.7 | (0.4) | 0.9 |
130.2 | 122.3 | – | (0.3) | |
Cash utilisation of provisions (note 23) | (2.8) | (3.3) | – | – |
Cash payments (receipts) in respect of separately | 0.5 | (0.1) | – | – |
disclosed items | ||||
Cash generated from operations | 127.9 | 118.9 | – | (0.3) |
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
Group |
£m |
£m |
Cash at bank and on hand |
61.3 |
62.5 |
Short-term deposits |
14.1 |
3.6 |
Total |
75.4 |
66.1 |
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
Group |
£m |
£m |
Sterling |
65.4 |
57.8 |
Euro |
8.8 |
6.3 |
Others |
1.2 |
2.0 |
Total |
75.4 |
66.1 |
As at | As at | |
30 June | 30 June | |
2025 | 2024 | |
Group | £m | £m |
Cash and cash equivalents | 75.4 | 62.4 |
Borrowings excluding leases | (30.0) | (41.5) |
IFRS 16 lease liabilities | (176.2) | (153.4) |
Net debt | (130.8) | (132.5) |
As at | As at | |
30 June | 30 June | |
2025 | 2024 | |
Group | £m | £m |
Cash at bank and on hand | 61.3 | 62.5 |
Short-term deposits | 14.1 | 3.6 |
75.4 | 66.1 | |
Bank overdrafts | – | (3.7) |
Total | 75.4 | 62.4 |
Transactions for the year ended | Transactions for the year ended | |||||
| 30 June 2025 | 30 June 2024 | |||||
As at | As at | |||||
30 June | Non-cash | 30 June | Non-cash | |||
2025 | Cash flow | changes | 2024 | Cash flow | changes | |
Group | £m | £m | £m | £m | £m | £m |
Obligations under leases | 176.2 | (39.7) | 62.5 | 153.4 | (39.0) | 23.4 |
Term loans | 30.0 | – | – | 30.0 | (14.4) | – |
Revolving credit facility | – | (11.5) | – | 11.5 | (6.5) | – |
Total borrowings | 206.2 | (51.2) | 62.5 | 194.9 | (59.9) | 23.4 |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
Group | £m | £m |
Wages and salaries | 213.9 | 199.3 |
Social security costs | 22.7 | 19.2 |
Pension costs | 6.3 | 6.1 |
Share-based payments | 2.6 | 1.1 |
Total employee benefit expense | 245.5 | 225.7 |
Year ended 30 June 2025 | Year ended 30 June 2024 | |||||
Full-time | Part-time | Total | Full-time | Part-time | Total | |
Digital | 808 | 14 | 822 | 779 | 9 | 788 |
Grosvenor Venues | 2,611 | 1,748 | 4,359 | 2,458 | 1,760 | 4,218 |
Mecca Venues | 354 | 1,202 | 1,556 | 373 | 1,305 | 1,678 |
Enracha Venues | 473 | 90 | 563 | 346 | 182 | 528 |
Corporate Costs | 451 | 25 | 476 | 412 | 16 | 428 |
Total average monthly number of employees | 4,697 | 3,079 | 7,776 | 4,368 | 3,272 | 7,640 |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Salaries and short-term employee benefits (including social security costs) | 5.6 | 3.0 |
Post-employment benefits | 0.1 | 0.2 |
Share-based payments | – | 0.2 |
Total key management compensation | 5.7 | 3.4 |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Salaries and short-term employee benefits (including social security costs) | 2.6 | 1.6 |
Share-based payments | – | 0.2 |
Total Directors’ emoluments | 2.6 | 1.8 |
As at | As at | |
30 June 2025 | 30 June 2024 | |
£m | £m | |
Outstanding at start of year | 10,909,850 | 10,325,900 |
Granted | 5,623,306 | 5,138,387 |
Exercised | (78,729) | (474,985) |
Expired | (1,510,855) | (1,409,441) |
Forfeited | (1,082,195) | (2,670,011) |
Outstanding at end of year | 13,861,377 | 10,909,850 |
Weighted average remaining life | 0.7 years | 0.7 years |
Weighted average fair value for shares granted during the year | 55.4p | 63.0p |
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 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. |
LTIP | Vests in a single tranche, in September 2027. |
2024/25 award | All LTIP awards have a £nil exercise price. |
30 June 2025 | 30 June 2024 | |
Number | 5,623,306 | 5,138,387 |
Weighted average fair value per share | 55.4p | 63.0p |
30 June 2025 | 30 June 2024 | |
Dividend yield (%) | 4.00 | 4.00 |
Vesting period (years) | 3.00 | 3.00 |
Weighted average share price | 87.8p | 87.0p |
30 June | 30 June | |
2025 | 2024 | |
% p.a. | % p.a. | |
Discount rate | 5.6 | 5.1 |
Pension increases | 2.7 | 5.0 |
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
At the beginning of the year |
153.4 |
169.0 |
Modifications |
58.8 |
18.0 |
Accretion of interest |
8.6 |
5.9 |
Payments |
(39.7) |
(39.0) |
Foreign exchange |
0.1 |
(0.1) |
Disposals |
(5.0) |
(0.4) |
At the end of the year |
176.2 |
153.4 |
Current liabilities |
36.3 |
32.6 |
Non-current liabilities |
139.9 |
120.8 |
Total |
176.2 |
153.4 |
As at 30 June 2025 |
As at 30 June 2024 |
|||
Present |
Present |
|||
value of the |
Total |
value of the |
Total |
|
minimum |
minimum |
minimum |
minimum |
|
lease |
lease |
lease |
lease |
|
payments |
payments |
payments |
payments |
|
£m |
£m |
£m |
£m |
|
Within 1 year |
36.3 |
44.5 |
32.6 |
38.2 |
After 1 year but within 2 years |
26.8 |
34.0 |
31.8 |
36.2 |
After 2 years but within 5 years |
56.5 |
71.5 |
52.9 |
60.8 |
After 5 years |
56.6 |
74.2 |
36.1 |
39.5 |
176.2 |
224.2 |
153.4 |
174.7 |
|
Less: total future interest expenses |
(48.0) |
(21.3) |
||
Present value of lease liabilities |
176.2 |
153.4 |
||
Year ended |
Year ended |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Depreciation expense of right-of-use assets |
18.8 |
14.1 |
Interest expense on lease liabilities |
8.6 |
5.9 |
Total amount recognised in the income statement |
27.4 |
20.0 |
As at |
As at |
|
30 June |
30 June |
|
2025 |
2024 |
|
£m |
£m |
|
Within 1 year |
1.1 |
3.0 |
After 1 year but within 2 years |
0.8 |
0.8 |
After 2 years but within 5 years |
1.3 |
1.0 |
After 5 years |
0.5 |
1.5 |
Total minimum lease rentals receivable |
3.7 |
6.3 |
Year ended | Year ended | |
30 June | 30 June | |
2025 | 2024 | |
£m | £m | |
Interest payable to subsidiary undertaking | (36.9) | (37.9) |
£m | |
Intangible assets | 0.3 |
Total assets | 0.3 |
Total liabilities | – |
Net assets disposed | 0.3 |
Consideration received | (6.9) |
Legal fees incurred | 0.1 |
Gain on disposal – separately disclosed items | (6.5) |