2023 | 2022 | ||
Note | £m | £m | |
Revenue | 2 | ||
Gaming duties | ( | ( | |
Other cost of sales | ( | ( | |
Exceptional items — cost of sales | 3 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Marketing expenses | ( | ( | |
Operating expenses | ( | ( | |
Share of post-tax profit of equity accounted associate | 4,14 | ||
Exceptional items — operating expenses | 3 | ( | ( |
Operating profit/(loss) | 5 | ( | |
Adjusted EBITDA | |||
Exceptional items — cost of sales and operating expenses | 3 | ( | ( |
Fair value gain on financial assets | 25 | ||
Foreign exchange gains/(losses) | ( | ||
Share benefit credit/(charge) | 28 | ( | |
Depreciation and amortisation | 12,13 | ( | ( |
Operating profit/(loss) | 5 | ( | |
Finance income | 7 | ||
Finance expenses | 8 | ( | ( |
Loss before tax | ( | ( | |
Taxation credit/(charge) | 9 | ( | |
Loss after tax | ( | ( | |
Equity holders of the Parent | ( | ( | |
Non-controlling interests | ( | ||
( | ( | ||
Loss per share | |||
Basic (pence) | 10 | ( | ( |
Diluted (pence) | 10 | ( | ( |
2023 | 2022 | ||
Note | £m | £m | |
Loss for the year | ( | ( | |
Items that may be reclassified subsequently to profit or loss (net of tax) | |||
Exchange differences on translation of foreign operations | ( | ||
Movement in cash flow hedging position | ( | ( | |
Items that will not be reclassified to profit or loss (net of tax) | |||
Remeasurement of severance pay liability | ( | ||
Actuarial remeasurement in defined benefit pension scheme | ( | ||
Tax on severance pay liability | |||
Movement in hedging reserve | |||
Movement in equity investment designated at fair value through OCI | 15 | ( | |
Total other comprehensive loss for the year | ( | ( | |
Total comprehensive loss for the year | ( | ( | |
Total comprehensive loss for the year attributable to equity holders of the Parent | ( | ( | |
Total comprehensive loss for the year attributable to non-controlling interests | ( |
2023 | 2022 | ||
Note | £m | £m | |
Assets | |||
Non-current assets | |||
Goodwill and other intangible assets | 12 | ||
Right-of-use assets | 13 | ||
Property, plant and equipment | 13 | ||
Investment in sublease | |||
Investments in associates | 14,15 | ||
Non-current prepayments | 19 | ||
Derivative financial instruments | 25 | ||
Deferred tax assets | 26 | ||
Current assets | |||
Cash and cash equivalents | 20 | ||
Trade and other receivables | 19 | ||
Income tax receivable | |||
Derivative financial instruments | 25 | ||
Assets held for sale | 17 | ||
Total assets | |||
Equity and liabilities | |||
Share capital | 27 | ||
Share premium | 27 | ||
Treasury shares | ( | ( | |
Foreign currency translation reserve | |||
Hedging reserves | ( | ( | |
Retained earnings | ( | ( | |
Total equity | |||
Liabilities | |||
Non-current liabilities | |||
Borrowings | 23 | ||
Severance pay liability | 6 | ||
Retirement benefit liability | 29 | ||
Provisions | 22 | ||
Deferred tax liability | 26 | ||
Derivative financial instruments | 25 | ||
Lease liabilities | 18 | ||
Current liabilities | |||
Borrowings | 23 | ||
Trade and other payables | 21 | ||
Provisions | 22 | ||
Derivative financial instruments | 25 | ||
Income tax payable | 9 | ||
Lease liabilities | 18 | ||
Customer deposits | 21 | ||
Total equity and liabilities |
Foreign | ||||||||
currency | Non- | |||||||
Share | Share | Treasury | translation | Hedging | Retained | controlling | ||
capital | premium | shares | reserve | reserve | earnings | interests | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January 2022 | ( | |||||||
Loss after tax for the year | ( | ( | ( | |||||
Other comprehensive income/(expense) | ||||||||
for the year | ( | ( | ||||||
Total comprehensive income/(expense) | ( | ( | ( | ( | ||||
Issue of shares (equity placing) | ||||||||
Equity settled share benefit | ||||||||
charges (note 28) | ||||||||
Acquisition of treasury shares | ( | ( | ||||||
Exercise of Deferred Share Bonus Plan | ( | |||||||
Balance at 31 December 2022 | ( | ( | ( | |||||
Loss after tax for the year | ( | ( | ||||||
Other comprehensive | ||||||||
(expense)/income for the year | ( | ( | ( | |||||
Total comprehensive expense | ( | ( | ( | ( | ||||
Equity settled share benefit credit (note 28) | ( | ( | ||||||
Exercise of Deferred Share Bonus Plan | ( | |||||||
Balance at 31 December 2023 | ( | ( | ( |
2023 | 2022 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Loss before income tax | ( | ( | |
Adjustments for: | |||
Depreciation of property, plant and equipment and right-of-use assets | 13 | ||
Amortisation | 12 | ||
Interest income | 7 | ( | ( |
Interest expenses | 8 | ||
Income tax paid | ( | ( | |
Fair value gain on financial assets | ( | ||
Share of post-tax loss of equity accounted associate | ( | ( | |
Non-cash exceptional items | |||
Profit on sale of businesses | 16 | ||
Movement on ante post and other financial derivatives | |||
Profit on sale of freehold properties via sale and leaseback | ( | ||
Gain on disposal of property, plant and equipment | ( | ( | |
Share benefit (credit)/charge | 28 | ( | |
Cash generated from operating activities before working capital movement | |||
Increase in receivables | ( | ( | |
Decrease in customer deposits | ( | ( | |
Decrease in trade and other payables | ( | ( | |
Decrease in provisions | ( | ( | |
Net cash generated from/(used in) operating activities | ( | ||
Cash flows from investing activities | |||
Acquisition of intangible assets | ( | ( | |
Acquisition of property, plant and equipment | 13 | ( | ( |
Proceeds from sale of businesses | 16 | ||
Proceeds on sale and leaseback of freehold properties | |||
Proceeds from sale of property, plant and equipment | |||
Loans to related parties | ( | ||
Interest received | 7 | ||
Dividend received from associate | 14 | ||
Acquisition of William Hill (net of cash acquired) | 16 | ( | |
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Payment of lease liabilities | 18 | ( | ( |
Settlement of derivatives | 25 | ( | |
Interest paid | ( | ( | |
Repayment of loans | 23 | ( | ( |
Issue of shares — equity placing | 27 | ||
Proceeds from loans | 23 | ||
Loan transaction fees | ( | ||
Acquisition of treasury shares | ( | ||
Net cash (used in)/generated from financing activities | ( | ||
Net (decrease)/Increase in cash and cash equivalents | ( | ||
Net foreign exchange difference | ( | ( | |
Cash and cash equivalents at the beginning of the year | 20 | ||
Cash and cash equivalents at the end of the year | 20 |
IFRS 17 | Insurance Contracts (effective 1 January 2023) |
IAS 1 (amended) | Disclosure of Accounting Policies (effective 1 January 2023) |
IAS 8 (amended) | Definition of Accounting Estimates (effective 1 January 2023) |
IAS 12 (amended) | Deferred Tax related to Assets and Liabilities arising from a Single Transaction (effective 1 January 2023) |
IAS 12 (amended) | International Tax Reform — Pillar Two Model Rules (effective 1 January 2023) |
IAS 1 (amended) | Classification of Liabilities as Current or Non-current (effective 1 January 2024) |
IAS 7 and IFRS 17 (amended) | Supplier Finance Arrangements (effective 1 January 2024) |
IAS 21 (amended) | Lack of Exchangeability (effective 1 January 2024) |
IFRS 16 (amended) | Lease Liabilities in a Sale and Leaseback (effective 1 January 2024) |
Retail | UK&I Online | International | Corporate | Total | |
2023 | £m | £m | £m | £m | £m |
Revenue 1 | 535.0 | 658.5 | 517.4 | — | 1,710.9 |
Gaming duties and other cost of sales | (115.4) | (246.6) | (207.2) | — | (569.2) |
Adjusted gross profit | 419.6 | 411.9 | 310.2 | — | 1,141.7 |
Marketing | (6.5) | (134.5) | (96.8) | — | (237.8) |
Contribution | 413.1 | 277.4 | 213.4 | — | 903.9 |
Operating expenses | (314.2) | (125.1) | (114.0) | (43.7) | (597.0) |
Associate income | — | — | — | 1.4 | 1.4 |
Adjusted EBITDA | 98.9 | 152.3 | 99.4 | (42.3) | 308.3 |
Depreciation | (46.3) | ||||
Amortisation (excluding acquired intangibles) | (67.7) | ||||
Amortisation of acquired intangibles | (114.3) | ||||
Exceptional items | (52.6) | ||||
Fair value gain on financial assets | 4.1 | ||||
Share benefit credit | 0.5 | ||||
Foreign exchange | 1.0 | ||||
Finance expenses | (195.3) | ||||
Finance income | 41.0 | ||||
Loss before tax | (121.3) |
Retail | UK&I Online | International | Corporate | Total | |
£m | £m | £m | £m | £m | |
Total segment assets | 516.2 | 1,292.4 | 759.3 | 89.4 | 2,657.3 |
Total segment liabilities | 173.3 | 265.7 | 219.6 | 1,829.9 | 2,488.5 |
Included within total segment assets: | |||||
Goodwill | 99.4 | 357.9 | 306.0 | — | 763.3 |
Interests in associates | — | — | — | 33.9 | 33.9 |
Capital additions | 4.6 | 11.2 | 66.3 | 2.2 | 84.3 |
Retail | UK&I Online | International | Other | Corporate | Total | |
2022 | £m | £m | £m | £m | £m | £m |
Revenue 1 | 255.5 | 455.5 | 508.3 | 19.5 | — | 1,238.8 |
Gaming duties and other cost of sales | (55.0) | (163.7) | (184.7) | (10.5) | — | (413.9) |
Adjusted gross profit | 200.5 | 291.8 | 323.6 | 9.0 | — | 824.9 |
Marketing | (3.3) | (148.1) | (105.2) | (2.5) | — | (259.1) |
Contribution | 197.2 | 143.7 | 218.4 | 6.5 | — | 565.8 |
Operating expenses | (156.0) | (82.1) | (100.1) | (4.8) | (5.2) | (348.2) |
Associate income | — | — | — | — | 0.3 | 0.3 |
Adjusted EBITDA | 41.2 | 61.6 | 118.3 | 1.7 | (4.9) | 217.9 |
Depreciation | (30.8) | |||||
Amortisation (excluding acquired intangibles) | (32.8) | |||||
Amortisation of acquired intangibles | (56.7) | |||||
Exceptional items — cost of sales and operating | ||||||
expenses | (93.2) | |||||
Share benefit charge | (5.2) | |||||
Foreign exchange | (4.0) | |||||
Finance expenses | (111.7) | |||||
Finance income | 0.8 | |||||
Loss before tax | (115.7) |
Retail | UK&I Online | International | Corporate | Total | |
£m | £m | £m | £m | £m | |
Total segment assets | 542.6 | 1,394.9 | 973.2 | 11.7 | 2,922.4 |
Total segment liabilities | 176.3 | 341.6 | 578.0 | 1,458.7 | 2,554.6 |
Included within total assets: | |||||
Goodwill | 99.4 | 359.8 | 338.1 | — | 797. 3 |
Interests in associates | — | — | — | 38.4 | 38.4 |
Capital additions | 13.4 | 24.6 | 68.3 | 1.1 | 107.4 |
2023 | 2022 | |
£m | £m | |
United Kingdom & Ireland | 1,193.5 | 711.9 |
Rest of World | 274.6 | 343.1 |
Italy | 149.9 | 116.4 |
Spain | 92.9 | 67.4 |
1,710.9 | 1,238.8 |
2023 | 2022 | |
£m | £m | |
United Kingdom & Ireland | 495.8 | 536.0 |
Gibraltar | 1,130.5 | 1,194.3 |
Rest of World | 635.2 | 732.9 |
2,261.5 | 2,463.2 |
2023 | 2022 | |
£m | £m | |
Cost of sales | ||
Retroactive duties and associated credit | — | (3.9) |
Exceptional items — cost of sales | — | (3.9) |
Operating expenses | ||
Corporate transaction related (income)/costs | (0.1) | 36.2 |
Integration and transformation costs | 49.3 | 14.4 |
Regulatory provisions and other associated costs | 3.4 | — |
Impairment of US goodwill and other assets | — | 55.7 |
Revaluation of contingent consideration | — | (9.2) |
Exceptional items — operating expenses | 52.6 | 97.1 |
Finance expenses | ||
Senior Unsecured Notes early redemption fees | — | 14.1 |
Gain on settlement of Senior Unsecured Notes | — | (7.1) |
Exceptional items — finance expenses | — | 7.0 |
Total exceptional items before tax | 52.6 | 100.2 |
Tax on exceptional items | (9.0) | 2.8 |
Total exceptional items | 43.6 | 103.0 |
2023 | 2022 | |
£m | £m | |
Share of post-tax profit of equity accounted associate | 1.4 | 0.3 |
2023 | 2022 | ||
Note | £m | £m | |
Operating profit is stated after charging/(crediting): | |||
Gaming duties | 372.0 | 256.3 | |
Marketing expenses | 237.6 | 257.8 | |
Staff costs (including Executive Directors) | 6 | 342.3 | 227.4 |
Exceptional items — cost of sales | 3 | — | (3.9) |
Exceptional items — operating expenses | 3 | 52.6 | 97.1 |
Depreciation (within operating expenses) | 13 | 46.3 | 30.8 |
Amortisation (within operating expenses) | 12 | 182.0 | 89.5 |
2023 | 2022 | |
£m | £m | |
Audit of Company | 1.1 | 1.0 |
Audit of Group | 1.8 | 2.0 |
Total fees for audit services | 2.9 | 3.0 |
Audit-related assurance services — half year review | 0.1 | 0.1 |
Other assurance services | 0.1 | 0.1 |
Total assurance services | 0.2 | 0.2 |
Other non-audit services | — | 0.8 |
Total fees for non-audit services | 0.2 | 1.0 |
Total fees | 3.1 | 4.0 |
2023 | 2022 | |
£m | £m | |
Wages and salaries | 287.6 | 196.8 |
Social security | 26.3 | 17.4 |
Employee benefits and severance pay scheme costs | 28.4 | 13.2 |
342.3 | 227.4 |
2023 | 2022 | |
£m | £m | |
Included in the Statement of Financial Position: | ||
Severance pay liability | 0.6 | 1.2 |
Included in the Income Statement: | ||
Current service costs (within operating expenses) | 1.3 | 1.9 |
Included in the Statement of Comprehensive Income: | ||
Gain/(loss) on remeasurement of severance pay scheme liability | 0.2 | (2.3) |
2023 | 2022 | |
Severance pay scheme assets | £m | £m |
At beginning of year | 16.2 | 19.2 |
Interest income | 0.7 | 0.6 |
Contributions by the Group | 1.6 | 1.9 |
Benefits paid | (4.9) | (4.2) |
Return on assets less interest income already recorded | (0.1) | (1.0) |
Exchange differences | (1.0) | (0.3) |
At end of year | 12.5 | 16.2 |
2023 | 2022 | |
Severance pay scheme liabilities | £m | £m |
At beginning of year | 17.4 | 23.0 |
Interest expense | 0.8 | 0.7 |
Current service costs | 1.2 | 1.8 |
Benefits paid | (5.2) | (4.4) |
Actuarial loss/(gain) on past experience | 0.3 | (0.2) |
Actuarial gain on changes in financial assumptions | (0.1) | (3.1) |
Exchange differences | (1.3) | (0.4) |
At end of year | 13.1 | 17.4 |
2023 | 2022 | |
% | % | |
Discount rate (nominal) | 5.9 | 5.5 |
Voluntary termination rate (range) | 0-17 | 0-17 |
Inflation rates based on Israeli bonds | 2.6 | 2.7 |
2023 | 2022 | |
£m | £m | |
Interest income | 4.6 | 0.8 |
Foreign exchange on financing activities | 36.4 | — |
Total finance income | 41.0 | 0.8 |
2023 | 2022 | ||
Note | £m | £m | |
Interest expenses related to lease liabilities | 6.9 | 3.0 | |
Bank loans and bonds | 175.8 | 74.9 | |
Amortisation of finance fees | — | 0.1 | |
Hedging activities | 12.1 | 3.3 | |
Foreign exchange on financing activities | — | 22.7 | |
Other finance charges and fees | 0.5 | 0.7 | |
Finance expenses — underlying | 195.3 | 104.7 | |
Senior Unsecured Notes early redemption fees | 3 | — | 14.1 |
Gain on settlement of Senior Unsecured notes | 3 | — | (7.1) |
Finance expenses — exceptional | — | 7.0 | |
Total finance expenses | 195.3 | 111.7 |
2023 | |
£m | |
Current taxation | |
UK corporation tax charge at 23.5% | 0.7 |
Other jurisdictions taxation | 22.0 |
Adjustments in respect of prior years | (21.0) |
1.7 | |
Deferred taxation | |
Origination and reversal of temporary differences | (37.7) |
Recognition of previously unrecognised deductible temporary differences | (30.2) |
Adjustments in respect of prior years | 1.3 |
(66.6) | |
Taxation credit | (64.9) |
Deferred taxation related to items recognised in OCI | |
Remeasurement of severance pay liability | — |
2022 | |
£m | |
Current taxation | |
UK corporation tax charge at 19.0% | 6.5 |
Other jurisdictions taxation | 17.8 |
Adjustments in respect of prior years | 1.3 |
25.6 | |
Deferred taxation | |
Origination and reversal of temporary differences | (3.0) |
Adjustments in respect of prior years | (17.7) |
(20.7) | |
Taxation expense | 4.9 |
Deferred taxation related to items recognised in OCI | |
Remeasurement of severance pay liability | 0.6 |
2023 | |
£m | |
Loss before taxation | (121.3) |
Standard tax rate in UK (23.5%) | (28.5) |
Difference in effective tax rate in other jurisdictions | (15.4) |
Expenses not allowed for taxation | 13.6 |
Accrual of liabilities for uncertain tax positions | (1.8) |
Deferred tax not recognised | 26.5 |
Recognition of previously unrecognised deductible temporary differences | (30.3) |
Difference in current and deferred tax rate | 0.2 |
Tax on share of result of associate | (0.3) |
Non-taxable income | (8.8) |
Adjustments to prior years’ tax charges | (19.7) |
Losses utilised previously not recognised for deferred tax | (0.4) |
Total tax credit for the year | (64.9) |
2022 | |
£m | |
Loss before taxation | (115.7) |
Standard tax rate in UK (19.0%) | (22.0) |
Difference in effective tax rate in other jurisdictions | 2.5 |
Expenses not allowed for taxation | 32.9 |
Accrual of liabilities for uncertain tax positions | 5.2 |
Tax on share of result of associate | 0.1 |
Deferred tax not recognised | 0.4 |
Difference in current and deferred tax rate | 5.1 |
Non-taxable income | (2.9) |
Adjustments to prior years’ tax charges | (16.4) |
Total tax charge for the year | 4.9 |
2023 | 2022 | |
Loss for the period attributable to equity holders of the Parent (£m) | (56.4) | (120.5) |
Weighted average number of Ordinary Shares in issue and outstanding | 448,166,792 | 426,536,392 |
Effect of dilutive Ordinary Shares and share options | 2,789,783 | 6,235,340 |
Weighted average number of dilutive Ordinary Shares | 450,956,575 | 432,771,732 |
Basic loss per share (pence) | (12.6) | (28.3) |
Diluted loss per share (pence) | (12.6) | (28.3) |
2023 | 2022 | |
Adjusted profit after tax (£m) | 48.1 | 64.2 |
Weighted average number of Ordinary Shares in issue | 448,166,792 | 426,536,392 |
Weighted average number of dilutive Ordinary Shares | 450,956,575 | 432,771,732 |
Adjusted basic earnings per share (pence) | 10.7 | 15.1 |
Adjusted diluted earnings per share (pence) | 10.7 | 14.8 |
2023 | 2022 | ||
Note | £m | £m | |
Adjusted profit after tax | 48.1 | 64.2 | |
Exceptional items — cost of sales and operating expenses | 3 | (52.6) | (93.2) |
Exceptional items — finance expenses | 3,8 | — | (7.0) |
Fair value gain on financial assets | 25 | 4.1 | — |
Amortisation of finance fees | (17.2) | (7.4) | |
Amortisation of acquired intangibles | (114.3) | (56.7) | |
Tax on exceptional and adjusted items | 37.4 | 11.4 | |
Foreign exchange gains/(losses) | 37.6 | (26.7) | |
Share benefit credit/(charge) | 28 | 0.5 | (5.2) |
Loss attributable to non-controlling interests | — | 0.1 | |
Loss after tax | (56.4) | (120.5) |
Brands, | ||||
customer | ||||
relationships | ||||
Goodwill | and licences | Software | Total | |
£m | £m | £m | £m | |
Cost or valuation | ||||
At 31 December 2022 | 823.0 | 1,230.8 | 403.3 | 2,457.1 |
Acquisition related adjustment | (20.3) | — | — | (20.3) |
Additions | — | 2.0 | 58.9 | 60.9 |
Disposals | (13.7) | (10.7) | — | (24.4) |
Effect of foreign exchange rates | — | (3.0) | (10.4) | (13.4) |
At 31 December 2023 | 789.0 | 1,219.1 | 451.8 | 2,459.9 |
Amortisation and impairments: | ||||
At 31 December 2022 | 25.7 | 73.5 | 149.6 | 248.8 |
Amortisation charge for the year | — | 90.8 | 91.2 | 182.0 |
Impairment charge for the year | — | — | 0.6 | 0.6 |
Disposals | — | (1.3) | — | (1.3) |
Effect of foreign exchange rates | — | (1.6) | (6.9) | (8.5) |
At 31 December 2023 | 25.7 | 161.4 | 234.5 | 421.6 |
Carrying amounts | ||||
At 31 December 2023 | 763.3 | 1,057.7 | 217.3 | 2,038.3 |
At 31 December 2022 | 797. 3 | 1,157.3 | 253.7 | 2,208.3 |
2023 | 2023 | 2022 | 2022 | |
Discount | Long-term | Discount | Long-term | |
rate | growth rate | rate | growth rate | |
CGUs | % | % | % | % |
Retail | 13.0 | 0.0 | 13.3 | 0.0 |
UK&I Online | 13.0 | 2.5 | 12.1 | 2.5 |
International | 14.7 | 5.0 | 13.8 | 5.0 |
2023 | 2022 | 2022 | ||
Recoverable | 2023 | Recoverable | Headroom/ | |
amount | Headroom | amount | (impairment) | |
CGUs | £m | £m | £m | £m |
Retail | 559.4 | 71.1 | 668.6 | 165.5 |
UK&I Online | 1,551.8 | 419.6 | 1,534.5 | 359.3 |
International | 1,119.0 | 493.6 | 1,725.2 | 996.2 |
US B2C | n/a | n/a | 19.4 | (25.7) |
10% fall in cash flows | 1% increase in discount rate | |||
Reduction in | Reduction in | |||
recoverable | Remaining | recoverable | Remaining | |
amount | headroom | amount | headroom | |
CGUs | £m | £m | £m | £m |
Retail | (55.9) | 15.1 | (37.1) | 34.0 |
Fixtures, | ||||
Land and | fittings and | Right-of-use | ||
buildings | equipment | assets | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 31 December 2022 | 36.6 | 130.4 | 113.4 | 280.4 |
Additions | 1.6 | 5.8 | 23.5 | 30.9 |
Disposals | (10.2) | (3.9) | — | (14.1) |
Effect of foreign exchange rates | — | (0.4) | (0.8) | (1.2) |
At 31 December 2023 | 28.0 | 131.9 | 136.1 | 296.0 |
Accumulated depreciation | ||||
At 31 December 2022 | 15.2 | 41.4 | 31.5 | 88.1 |
Charge for the period | 2.4 | 17.1 | 26.8 | 46.3 |
Disposals | (5.7) | (1.8) | — | (7.5) |
Effect of foreign exchange rates | — | (0.4) | (0.2) | (0.6) |
At 31 December 2023 | 11.9 | 56.3 | 58.1 | 126.3 |
Carrying amounts | ||||
At 31 December 2023 | 16.1 | 75.6 | 78.0 | 169.7 |
At 31 December 2022 | 21.4 | 89.0 | 81.9 | 192.3 |
2023 | 2022 | |
£m | £m | |
Freehold | 1.5 | 3.7 |
Long leasehold improvements | 4.8 | 5.9 |
Short leasehold improvements | 9.8 | 11.8 |
16.1 | 21.4 |
£m | |
At 31 December 2022 | 38.4 |
Share of results before interest and taxation | 1.7 |
Share of interest | 0.3 |
Share of taxation | (0.6) |
Dividend received | (5.9) |
At 31 December 2023 | 33.9 |
£m | |
Total assets | 85.0 |
Total liabilities | (52.1) |
Total revenue | 241.6 |
Total profit after tax | 8.7 |
Final | |
fair value | |
Intangible assets | 1,404.2 |
Property, plant and equipment | 109.5 |
Right-of-use assets | 72.3 |
Investment in sublease | 1.4 |
Investments and investments in associates | 40.0 |
Cash and cash equivalents | 157.9 |
Trade and other receivables | 32.9 |
Income tax asset | 10.8 |
Assets held for sale | 0.2 |
Trade and other payables | (399.3) |
Provisions and contingent liabilities 1 | (194.5) |
Derivative financial instruments | (3.5) |
Lease liabilities | (76.6) |
Retirement benefit liability | (0.4) |
Deferred tax liabilities | (211.5) |
Long-term debt | (1,165.7) |
Total net identifiable liabilities | (222.3) |
Goodwill | 776.6 |
Consideration transferred | 554.3 |
£m | |
Consideration received | 35.7 |
Deferred consideration | 1.7 |
Less: | |
Cash disposed of | (3.2) |
Net proceeds on disposal | 34.2 |
Less: | |
Net assets disposed of (excluding cash): | |
Intangible assets | (37.6) |
Trade and other receivables | (0.5) |
Trade and other payables | 3.3 |
Net assets disposed of (excluding cash) | (34.7) |
Loss on disposal | (0.5) |
£m | |
As at 31 December 2022 | 89.0 |
Additions | 24.5 |
Interest expense | 6.9 |
Payment of lease liabilities | (31.8) |
Foreign exchange | (1.0) |
As at 31 December 2023 | 87.6 |
2023 | 2022 | |
£m | £m | |
Due within one year | 29.7 | 29.4 |
Due between one and two years | 22.8 | 23.0 |
Due between two and three years | 17.3 | 17.3 |
Due between three and four years | 11.3 | 13.4 |
Due between four and five years | 6.1 | 7.5 |
Due beyond five years | 10.5 | 8.7 |
2023 | 2022 | |
£m | £m | |
Trade receivables | 64.0 | 56.7 |
Other receivables | 13.0 | 18.4 |
Loans receivable | 1.5 | 3.9 |
Prepayments | 36.9 | 32.1 |
Restricted short-term deposits | 22.6 | 21.6 |
Current trade and other receivables | 138.0 | 132.7 |
Non-current prepayments | 2.8 | 6.2 |
Total trade and other receivables | 140.8 | 138.9 |
2023 | 2022 | |
£m | £m | |
Cash and cash equivalents | 256.2 | 317.6 |
Less: | ||
Customer deposits | 127.8 | 141.3 |
Cash (excluding customer balances) | 128.4 | 176.3 |
2023 | 2022 | |
£m | £m | |
Trade payables | 83.2 | 61.1 |
Accrued expenses | 211.2 | 208.0 |
Other payables | 80.3 | 98.9 |
Total trade and other payables | 374.7 | 368.0 |
Other | |||||
Indirect tax | Legal and | Shop closure | restructuring | ||
provision | regulatory | provision | costs | Total | |
£m | £m | £m | £m | £m | |
At 31 December 2022 | 61.7 | 143.2 | 4.8 | 3.7 | 213.4 |
Charged/(credited) to income statement | |||||
Additional provisions recognised | 5.1 | 8.9 | 1.3 | — | 15.3 |
Provisions released to income statement | — | (3.8) | — | — | (3.8) |
Utilised during the year | (2.3) | (27.8) | (2.5) | (1.3) | (33.9) |
Transfers to trade and other payables | — | (3.6) | — | (1.9) | (5.5) |
Foreign exchange differences | (1.7) | (0.5) | — | — | (2.2) |
At 31 December 2023 | 62.8 | 116.4 | 3.6 | 0.5 | 183.3 |
Interest rate | 2023 | 2022 | ||
% | Maturity | £m | £m | |
Borrowings at amortised cost | ||||
Bank facilities | ||||
€473.5m term loan facility | EURIBOR + 5.25% | 2028 | 385.6 | 392.6 |
$575.0m term loan facility | CME term SOFR + 5.35% | 2028 | 401.6 | 420.7 |
£150.0m Equivalent Multi-Currency Revolving Credit Facility | Benchmark rate + 3.5% | 2028 | — | — |
Loan Notes | ||||
€582.0m Senior Secured Fixed Rate Notes | 7.56 | 2027 | 489.6 | 498.6 |
€450.0m Senior Secured Floating Rate Notes | EURIBOR + 5.5% | 2028 | 373.8 | 379.9 |
£350.0m Senior Unsecured Notes | 4.75 | 2026 | 10.5 | 10.5 |
Total Borrowings | 1,661.1 | 1,702.3 | ||
Less: Borrowings as due for settlement in 12 months | 3.9 | 4.8 | ||
Total Borrowings as due for settlement after 12 months | 1,657.2 | 1,697.5 |
2023 | 2022 | |
% | % | |
€473.5m term loan facility | 10.01 | 7.25 |
$575.0m term loan facility | 13.49 | 11.47 |
€582.0m Senior Secured Fixed Rate Notes | 8.44 | 8.47 |
€450.0m Senior Secured Floating Rate Notes | 9.95 | 7.58 |
£350.0m Senior Unsecured Fixed Rate Notes | 4.75 | 4.75 |
2023: | ||||||
Opening | Repayments | Non-cash | FX | Total | ||
Debt | £m | £m | £m | £m | £m | |
2026 | Senior Unsecured Notes | 10.5 | — | — | — | 10.5 |
€473.5m term loan facility | 392.6 | — | 2.9 | (9.8) | 385.7 | |
$575.0m term loan facility | 420.6 | (4.0) | 7.4 | (22.3) | 401.7 | |
€582.0m Senior Secured Fixed Rate Notes | 498.7 | — | 2.9 | (12.4) | 489.2 | |
€450.0m Senior Secured Floating Rate Notes | 379.9 | — | 3.6 | (9.5) | 374.0 | |
1,702.3 | (4.0) | 16.8 | (54.0) | 1,661.1 |
2022: | ||||||||||
Fees on | FV | |||||||||
Opening | Inflows | Acquired | Repayments | debt | Non-cash | adjustment | FX | Total | ||
Debt | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
2023 | Senior Unsecured Notes | — | — | 352.3 | (349.0) | — | — | (3.3) | — | — |
2026 | Senior Unsecured Notes | — | — | 351.9 | (339.0) | — | — | (2.4) | — | 10.5 |
£358.1 term loan facility | — | 347.0 | — | (347.0) | — | — | — | — | — | |
£461.5m asset bridge loan | — | — | 461.5 | (461.5) | — | — | — | — | — | |
€473.5m term loan facility | — | 420.4 | — | (5.7) | (23.5) | 1.7 | — | (0.3) | 392.6 | |
$575.0m term loan facility | — | 479.1 | — | (1.0) | (57.4) | 3.5 | — | (3.6) | 420.6 | |
€582.0m Senior Secured | ||||||||||
Fixed Rate Notes | — | 517.0 | — | — | (18.9) | 0.9 | — | (0.3) | 498.7 | |
€450.0m Senior Secured | ||||||||||
Floating Rate Notes | — | 399.6 | — | — | (20.3) | 0.9 | — | (0.3) | 379.9 | |
— | 2,163.1 | 1,165.7 | (1,503.2) | (120.1) | 7.0 | (5.7) | (4.5) | 1,702.3 |
2023 | 2022 | ||
£m | £m | ||
Assets at amortised cost | |||
Investment in associates (note 14) | 33.9 | 38.4 | |
Cash and cash equivalents (note 20) | 256.2 | 317.6 | |
Trade and other receivables (note 19) | 101.1 | 100.6 | |
Derivative assets held at fair value through the Income Statement | |||
888 | Africa convertible loan (note 25) | 11.3 | — |
Designated cash flow hedging relationships | |||
Derivative assets designated and effective as cash flow hedging instruments: (note 25): | |||
— Cross-currency swaps | 6.1 | 17.7 | |
— Interest rate swaps | — | 0.9 | |
Total financial assets | 408.6 | 475.2 | |
Non-financial assets | 2,339.0 | 2,487.6 | |
Total assets | 2,747.6 | 2,962.8 | |
Liabilities held at fair value through the Income Statement | |||
Ante post bets (note 25) | 7.0 | 7.8 | |
Liabilities at amortised cost | |||
Borrowings (note 23) | 1,661.1 | 1,702.3 | |
Trade and other payables (note 21) | 163.5 | 160.0 | |
Customer deposits (note 21) | 127.8 | 141.3 | |
Lease liabilities (note 18) | 87.6 | 89.0 | |
Designated cash flow hedging relationships | |||
Derivative assets designated and effective as cash flow hedging instruments: (note 25): | |||
— Cross-currency swaps | 45.0 | 30.4 | |
— Interest rate swaps | 1.4 | — | |
Total financial liabilities | 2,093.4 | 2,130.8 | |
Non-financial liabilities | 574.3 | 672.8 | |
Total liabilities | 2,667.7 | 2,803.6 | |
Net assets | 79.9 | 159.2 |
2023 | |||||
More | |||||
On | Less than | 1 to 5 | than | ||
demand | 1 year | years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Trade and other payables | — | 163.5 | — | — | 163.5 |
Customer deposits | 127.8 | — | — | — | 127.8 |
Borrowings | — | 130.6 | 2,136.9 | — | 2,267.5 |
Derivatives and embedded derivatives | 7.0 | 14.7 | 41.7 | — | 63.4 |
Lease liabilities | — | 29.7 | 57.5 | 10.5 | 97.7 |
134.8 | 338.5 | 2,236.1 | 10.5 | 2,719.9 |
2022 | |||||
On | Less than | 1 to 5 | More than | ||
demand | 1 year | years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Trade and other payables | — | 160.0 | — | — | 160.0 |
Customer deposits | 141.3 | — | — | — | 141.3 |
Borrowings | — | 129.9 | 1,062.7 | 1,319.5 | 2,512.1 |
Derivatives and embedded derivatives | 7.8 | 14.2 | 273.3 | — | 295.3 |
Lease liabilities | — | 29.4 | 61.0 | 8.7 | 99.1 |
149.1 | 333.5 | 1,397.0 | 1,328.2 | 3,207.8 |
2023 | ||||
EUR | USD | Other | Total | |
£m | £m | £m | £m | |
Cash and cash equivalents | 84.2 | 29.1 | 142.9 | 256.2 |
Trade and other receivables | 53.5 | 12.8 | 34.8 | 101.1 |
Derivatives and embedded derivatives | 4.4 | 1.1 | 11.9 | 17.4 |
Monetary assets | 142.1 | 43.0 | 189.6 | 374.7 |
Trade and other payables | (14.2) | (9.0) | (140.3) | (163.5) |
Customer deposits | (46.7) | (23.6) | (57.5) | (127.8) |
Borrowings | (1,247.9) | (402.1) | (11.1) | (1,661.1) |
Derivatives and embedded derivatives | (10.0) | (36.7) | (6.7) | (53.4) |
Lease liabilities — IFRS 16 | (7.5) | (0.3) | (79.8) | (87.6) |
Monetary liabilities | (1,326.3) | (471.7) | (295.4) | (2,093.4) |
Net financial position | (1,184.2) | (428.7) | (105.8) | (1,718.7) |
2022 | ||||
EUR | USD | Other | Total | |
£m | £m | £m | £m | |
Cash and cash equivalents | 119.2 | 55.1 | 143.3 | 317.6 |
Trade and other receivables | 47.7 | 12.3 | 40.6 | 100.6 |
Derivatives and embedded derivatives | 15.4 | 3.2 | — | 18.6 |
Monetary assets | 182.3 | 70.6 | 183.9 | 436.8 |
Trade and other payables | (70.2) | (43.1) | (46.7) | (160.0) |
Customer deposits | (43.0) | (50.5) | (47. 8) | (141.3) |
Borrowings | (1,271.1) | (420.7) | (10.5) | (1,702.3) |
Derivatives and embedded derivatives | (10.5) | (21.0) | (6.7) | (38.2) |
Lease liabilities — IFRS 16 | (7.5) | (0.5) | (81.0) | (89.0) |
Monetary liabilities | (1,402.3) | (535.8) | (192.7) | (2,130.8) |
Net financial position | (1,220.0) | (465.2) | (8.8) | (1,694.0) |
2023 | |
EUR | |
10% strengthening | 21.2 |
10% weakening | (21.2) |
2022 | |
EUR | |
10% strengthening | 28.9 |
10% weakening | (28.9) |
2023 | ||
Increase of | Decrease of | |
100 basis | 100 basis | |
points | points | |
£m | £m | |
Increase/(decrease) in profit | (5.5) | 5.5 |
Increase/(decrease) in equity reserves | (5.5) | 5.5 |
2022 | ||
Increase of | Decrease of | |
100 basis | 100 basis | |
points | points | |
£m | £m | |
Increase/(decrease) in profit | (3.4) | 3.4 |
Increase/(decrease) in equity reserves | (3.4) | 3.4 |
Contractual/ | |||||
notional | |||||
amount | Level 1 | Level 2 | Level 3 | ||
£m | £m | £m | £m | ||
Financial assets | |||||
888 | Africa convertible loan | 6.8 | — | — | 11.3 |
Cross-currency swaps | 385.9 | — | 6.1 | — | |
Interest rate swaps | 130.1 | — | — | — | |
522.8 | — | 6.1 | 11.3 | ||
Financial liabilities | |||||
Cross-currency swaps | 351.9 | — | 45.0 | — | |
Interest rate swaps | — | — | 1.4 | — | |
Ante post bet liabilities | — | — | — | 7.0 | |
351.9 | — | 46.4 | 7.0 |
Contractual/ | ||||
notional | ||||
amount | Level 1 | Level 2 | Level 3 | |
£m | £m | £m | £m | |
Financial assets | ||||
Cross-currency swaps | 397.1 | — | 17.7 | — |
Interest rate swaps | 132.2 | — | 0.9 | — |
529.3 | — | 18.6 | — | |
Financial liabilities | ||||
Cross-currency swaps | 365.3 | — | 45.0 | — |
Ante post bet liabilities | — | — | — | 7.8 |
Contingent consideration (note 16) | 100.0 | — | — | 0.4 |
465.3 | 45.0 | 8.2 |
Ante post | |
bet liabilities | |
£m | |
At 31 December 2022 | 7.8 |
Movement through Income Statement | (0.8) |
At 31 December 2023 | 7.0 |
31 December 2023 | ||||||
Change in | ||||||
fair value | Cash | Change in | ||||
in period for | settlements | fair value | Cash | |||
calculating | and accruals | in period for | settlements | |||
ineffectiveness | in the period | calculating | and accruals | Hedge | ||
Carrying | (hedging | (hedging | ineffectiveness | in the period | ineffectiveness | |
amount | instrument) | instrument) | (hedged item) | (hedged item) | in the period | |
£m | £m | £m | £m | £m | £m | |
Interest rate swaps | ||||||
EUR trades | (0.8) | (1.7) | 0.3 | (1.7) | 0.3 | — |
Total | (0.8) | (1.7) | 0.3 | (1.7) | 0.3 | — |
Cross-currency swaps | ||||||
EUR trades | (4.7) | (9.8) | (9.1) | (9.8) | (9.1) | — |
USD trades | (34.8) | (17.0) | (2.0) | (17.0) | (2.0) | — |
Total | (39.5) | (26.8) | (11.1) | (26.8) | (11.1) | — |
31 December 2022 | ||||||
Change in fair | Cash | |||||
value in period | settlements | Change in fair | Cash | |||
for calculating | and accruals | value in period | settlements | |||
ineffectiveness | in the period | for calculating | and accruals | Hedge | ||
Carrying | (hedging | (hedging | ineffectiveness | in the period | ineffectiveness | |
amount | instrument) | instrument) | (hedged item) | (hedged item) | in the period | |
£m | £m | £m | £m | £m | £m | |
Interest rate swaps | ||||||
EUR trades | 1.0 | 1.0 | — | 0.9 | (0.1) | |
Total | 1.0 | 1.0 | — | 0.9 | (0.1) | |
Cross-currency swaps | ||||||
EUR trades | 5.1 | 5.1 | (1.4) | 4.7 | (1.4) | (0.4) |
USD trades | (17.8) | (17.8) | (2.3) | (18.7) | (2.3) | (0.9) |
Total | (12.7) | (12.7) | (3.7) | (14.0) | (3.7) | (1.3) |
31 December 2023 | |||||
On | Less than | 1 to 5 | More than | ||
demand | 1 year | years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Interest rate swaps | — | 0.8 | (1.5) | — | (0.7) |
Cross-currency swaps | |||||
EUR trades | — | (8.2) | (7.7) | — | (15.9) |
USD trades | — | (6.6) | (30.7) | — | (37.3) |
Total | — | (14.0) | (39.9) | — | (53.9) |
31 December 2022 | |||||
On | Less than | 1 to 5 | More than | ||
demand | 1 year | years | 5 years | Total | |
31 December 2022 | £m | £m | £m | £m | £m |
Interest rate swaps | — | — | — | — | — |
Cross-currency swaps | |||||
EUR trades | — | (6.2) | 316.9 | — | 310.7 |
USD trades | — | (8.0) | (43.6) | — | (51.6) |
Total | — | (14.2) | 273.3 | — | 259.1 |
As at | Credit/ | Arising on | As at | ||||
1 January | Prior year | (charge) | business | 31 December | |||
2023 | adjustments | Transfers | Disposals | to income | combinations | 2023 | |
£m | £m | £m | £m | £m | £m | £m | |
Fixed asset temporary differences | (1.1) | 4.6 | — | — | 3.5 | — | 7.0 |
Intangible assets | (231.2) | (2.9) | (9.0) | 3.6 | 58.0 | — | (181.5) |
Other temporary differences | 3.1 | (2.2) | 9.0 | 0.7 | 0.9 | 20.3 | 31.8 |
Restricted interest | 14.4 | — | — | — | 3.1 | — | 17.5 |
Tax losses | 4.0 | (0.8) | — | — | 2.1 | — | 5.3 |
Total | (210.8) | (1.3) | — | 4.3 | 67.6 | 20.3 | (119.9) |
Exceptional | Exceptional | |||||||
As at | Credit/ | credit/ | credit/ | As at | ||||
1 January | Acquisition of | Prior year | Exchange | (charge) | (charge) to | (charge) to | 31 December | |
2022 | William Hill | adjustments | differences | to income | income | OCI | 2022 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Fixed asset temporary | ||||||||
differences | 1.6 | 0.6 | 3.0 | 0.3 | (6.6) | — | — | (1.1) |
Intangible assets | (2.7) | (252.2) | 1.9 | 0.7 | 12.7 | 8.4 | — | (231.2) |
Other temporary differences | 1.4 | 8.1 | (0.8) | (0.1) | (4.9) | — | (0.6) | 3.1 |
Restricted interest | — | 11.6 | 13.1 | — | (10.3) | — | — | 14.4 |
Tax credits | — | — | 0.4 | (0.2) | (0.2) | — | — | — |
Tax losses | — | 0.1 | — | — | 3.9 | — | — | 4.0 |
Total | 0.3 | (231.8) | 17.6 | 0.7 | (5.4) | 8.4 | (0.6) | (210.8) |
2023 | 2022 | |
£m | £m | |
Reflected in the Statement of Financial Position as follows: | ||
Deferred tax assets | 37.0 | 5.2 |
Deferred tax liabilities | (156.9) | (216.0) |
Authorised | ||||
31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | |
Number | Number | £m | £m | |
Ordinary Shares of £0.005 each | 1,026,387,500 | 1,026,387,500 | 5.1 | 5.1 |
Allotted, called up and fully paid | ||||
31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | |
Number | Number | £m | £m | |
Ordinary Shares of £0.005 each at beginning of year | 446,331,656 | 372,759,202 | 2.2 | 1.9 |
Issue of Ordinary Shares of £0.005 each | 2,713,601 | 73,572,454 | — | 0.3 |
Ordinary Shares of £0.005 each at end of year | 449,045,257 | 446,331,656 | 2.2 | 2.2 |
2023 | 2022 | |
Number | Number | |
Outstanding future vesting equity awards at the beginning of the year | 6,553,595 | 5,446,420 |
Future vesting equity awards granted during the year | 562,177 | 3,269,343 |
Future vesting equity awards lapsed during the year | (2,119,657) | (821,961) |
Shares issued upon vesting during the year | (2,713,601) | (1,340,207) |
Outstanding future vesting equity awards at the end of the year | 2,282,514 | 6,553,595 |
Averaged remaining life until vesting | 1.25 years | 1.27 years |
2023 | 2022 | |
Number | Number | |
Outstanding future vesting equity awards at the beginning of the year | 310,268 | 307,422 |
Future vesting equity awards granted during the year | — | 220,225 |
Future vesting equity awards lapsed during the year | (122,691) | — |
Shares exercised during the year | (149,519) | (217, 379) |
Outstanding future vesting equity awards at the end of the year | 38,058 | 310,268 |
Averaged remaining life until vesting | 0.67 years | 0.81 years |
2023 | 2022 | |
Number | Number | |
Outstanding at the beginning of the year | 2,435,321 | 3,208,384 |
Shares granted during the year | 5,056,071 | 1,006,013 |
Lapsed future vesting shares | (3,056,648) | (353,333) |
Shares issued upon vesting during the year | — | (1,425,743) |
Outstanding at the end of the year | 4,434,744 | 2,435,321 |
Averaged remaining life until vesting | 2.16 years | 1.28 years |
Shares granted during the year: | 2023 | 2022 |
Share pricing model used | Monte Carlo | Monte Carlo |
Determined fair value | £0.41 | £1.15 |
Number of shares granted | 5,056,071 | 503,007 |
Average risk-free interest rate | 3.68% | 0.1% |
Average standard deviation | 49.4% | 46.0% |
Average standard deviation of peer group | 42.5% | 53.0% |
2023 | 2022 | |||
Without | With | Without | With | |
performance | performance | performance | performance | |
conditions | conditions | conditions | conditions | |
Weighted average share price at grant date | £0.92 | £0.75 | £1.55 | £1.87 |
Weighted average share price at issue of shares | £0.75 | £0.84 | £2.08 | £1.95 |
2023 | 2022 | |
£m | £m | |
Equity-settled (credit)/charge for the year | (0.5) | 7.9 |
Cash-settled charge for the year | — | (2.7) |
Total share benefit (credit)/charge | (0.5) | 5.2 |
2023 | 2022 | |
£m | £m | |
Defined contribution schemes charged to operating profit | 8.8 | 4.3 |
Defined benefit scheme charged to operating profit | 2.8 | 1.3 |
2023 | 2022 | |
% | % | |
Rate of increase of pensions (non-pensioner) | 2.8 | 3.0 |
Rate of increase of pensions (pensioner) | 3.1 | 3.3 |
Discount rate | 4.5 | 4.7 |
Rate of RPI inflation (non-pensioner) | 3.0 | 3.1 |
Rate of RPI inflation (pensioner) | 3.3 | 3.4 |
Rate of CPI inflation | 2.5 | 2.5 |
2023 | 2022 | |
Life expectancy at age 65 | Years | Years |
Male retiring now | 21.4 | 21.9 |
Male retiring in 25 years’ time | 23.0 | 23.6 |
Female retiring now | 23.5 | 23.9 |
Female retiring in 25 years’ time | 25.3 | 25.8 |
2023 | 2022 | |
£m | £m | |
Total market value of assets | 255.4 | 254.2 |
Present value of scheme liabilities | (255.3) | (255.4) |
Effect of asset ceiling | (0.1) | — |
Asset/(deficit) in scheme at end of year | — | (1.2) |
Year to | 1 July to | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Current service cost | 1.0 | 0.4 |
Administration expenses | 1.8 | 0.9 |
Total operating charge | 2.8 | 1.3 |
2023 | 2022 | |
£m | £m | |
Actual return less expected return on pension scheme assets | (5.2) | 36.2 |
Actuarial gain on demographic assumptions | (5.0) | (0.8) |
Actuarial loss on experience adjustment | 5.9 | 3.0 |
Actuarial loss/(gain) arising from changes in financial assumptions | 2.4 | (38.1) |
Actuarial remeasurements | (1.9) | 0.3 |
Change in the impact of asset ceiling | 0.1 | — |
(Income)/loss recognised as other comprehensive income | (1.8) | 0.3 |
2023 | 2022 | |
£m | £m | |
Opening defined benefit obligation | 255.4 | 293.1 |
Current service cost | 1.0 | 0.4 |
Interest cost | 11.7 | 5.3 |
Actuarial loss/(gain) on financial assumptions | 2.4 | (38.1) |
Actuarial gain on demographic assumptions | (5.0) | (0.8) |
Actuarial loss on experience adjustment | 5.9 | 3.0 |
Benefits paid | (15.1) | (7.1) |
Insurance premium for risk benefits | (1.0) | (0.4) |
At end of year | 255.3 | 255.4 |
2023 | 2022 | |
£m | £m | |
Opening defined benefit obligation | 254.2 | 292.7 |
Interest income on plan assets | 11.7 | 5.3 |
Return on plan assets (excluding interest income) | 5.2 | (36.2) |
Company contributions | 1.9 | 0.8 |
Administration expenses charged to operating (loss)/profit | (1.8) | (0.9) |
Benefits paid | (14.8) | (7.1) |
Insurance premium for risk benefits | (1.0) | (0.4) |
At end of year | 255.4 | 254.2 |
2023 | 2022 | |
£m | £m | |
Less than one year | 13.6 | 12.7 |
Between one and two years | 14.0 | 13.4 |
Between two and five years | 47.5 | 45.7 |
Between five and ten years | 75.3 | 71.7 |
2023 | 2022 | |
£m | £m | |
Short-term benefits | 1.6 | 2.9 |
Post-employment benefits | 0.3 | 0.1 |
Share benefit charges — equity-settled | 0.1 | 2.4 |
2.0 | 5.4 |
PERCENTAGE | ||||
OF EQUITY | ||||
NAME | COUNTRY | INTEREST | NATURE OF BUSINESS | |
888 (Ireland) Limited | Malta | 100% | Holds Irish online betting licence | |
888 | Acquisitions Limited | Gibraltar | 100% | Acquisition vehicle for the William Hill purchase |
888 | Acquisitions LLC | Delaware | 100% | Dormant company |
888 | Atlantic Limited | Gibraltar | 100% | Holds an online supplier licence in Michigan |
888 | Cayman Finance Limited | Cayman Islands | 98.6% | Holding company |
888 | UK Interactive Holdings Limited | United Kingdom | 100% | Holding company |
888 | CZ Limited | Gibraltar | 100% | Dormant company |
888 | Denmark Limited | Malta | 100% | Holds Danish online gaming licence |
888 | France Limited | Malta | 100% | Dormant company |
888 | Germany Limited | Malta | 100% | Holds German online gaming licences |
888 | Italia Ltd | Malta | 100% | Holds Italian online gaming licence |
888 | Liberty Ltd | Gibraltar | 100% | Holds Delaware CSIE licence |
888 | Netherlands Limited | Malta | 100% | Netherlands licence application entity, currently dormant |
888 | Online Games España, S.A. | Ceuta | 100% | Holds Spanish online gaming licence |
888 | Portugal Ltd | Malta | 100% | Holds Portuguese online gaming licence |
888 | Romania Limited | Malta | 100% | Holds Romanian online gaming licence |
888 | Sweden Limited | Malta | 100% | Holds Swedish online gaming licence |
888 | UK Limited | Gibraltar | 100% | Holds UK&I Online gaming licence |
888 | US Holdings Inc. | Delaware | 100% | Holding company |
888 | US Inc. | Delaware | 100% | Holding company |
888 | US Ltd | Gibraltar | 100% | Holds Nevada IGSP licence |
888 | US Services Inc. | Delaware | 100% | Employs New Jersey based personnel and hold servers/IT |
equipment in the US. | ||||
888 | VHL UK Holdings Limited | United Kingdom | 100% | Holding company |
A.J.Schofield Limited (in liquidation) | United Kingdom | In liquidation | ||
AAPN Holdings LLC | Delaware | 100% | Holding company | |
AAPN New Jersey LLC | New Jersey | 100% | Dormant company | |
Ad-Gency Limited (in liquidation) | Israel | In liquidation | ||
Admar Services (Gibraltar) Limited | Gibraltar | 100% | Provide provision of marketing services to other companies | |
within the Group. | ||||
Admar Services (Malta) Limited | Malta | 100% | Provides the provision of marketing services to other | |
companies within the Group | ||||
Alfabet S.A.S. (sold in year) | Colombia | 90% | Colombian operations | |
Arena Racing Limited | United Kingdom | 100% | Dormant company | |
B.B.O’Connor (Lottery) Limited | Jersey | 100% | Dormant company | |
B.J.O’Connor Holdings Limited | Jersey | 100% | Property investment and management | |
B.J.O’Connor Limited | Jersey | 100% | Holds Class 1 bookmakers licence in Jersey. | |
Baseflame Limited (in liquidation) | United Kingdom | In liquidation | ||
Bradlow Limited | United Kingdom | 100% | Dormant company | |
Brigend Limited | Gibraltar | 100% | Dormant company | |
Brooke Bookmakers Limited | United Kingdom | 100% | Dormant company | |
Camec (Scotland) Limited | United Kingdom | 100% | Dormant company | |
Camec (Southern) Limited | United Kingdom | In liquidation | ||
(in liquidation) | ||||
Camec Limited | United Kingdom | 100% | Dormant company | |
Cassava Enterprises (Gibraltar) Ltd | Gibraltar | 100% | Dormant company | |
Cassava Holdings Limited | Antigua & | 100% | Dormant company, previously held lease of Antigua offices | |
Barbuda | ||||
Cellpoint Investments Limited | Cyprus | 100% | Dormant company | |
City Tote Limited (in liquidation) | United Kingdom | In liquidation | ||
Concession Bookmakers Limited (in liquidation) | United Kingdom | In liquidation | ||
Dansk Underholdning Limited | Malta | 100% | Dormant company | |
Deluxe Online Limited (in liquidation) | United Kingdom | In liquidation | ||
Deviceguide Limited | United Kingdom | 100% | Dormant company | |
Dixie Operations Limited | Antigua & | 100% | Dormant company | |
Barbuda |
PERCENTAGE | |||
OF EQUITY | |||
NAME | COUNTRY | INTEREST | NATURE OF BUSINESS |
Entertainment Ventures Europe 2019 | Malta | 100% | Dormant company |
Limited | |||
Evenmedia Limited (In liquidation) | United Kingdom | In liquidation | |
Evoke Gaming Ltd | Malta | 100% | Operates remote gaming licences |
Fordart Limited | Gibraltar | 100% | Enters into B2B contracts pursuant to Gibraltar licence and |
general commercial business activities | |||
Fred Parkinson Management Limited | United Kingdom | 100% | Dormant company |
Gaming Ventures Europe 2019 Limited | Malta | 100% | Dormant company |
Gisland Limited | Gibraltar | 100% | Payment transmission services |
Goodfigure Limited (in liquidation) | United Kingdom | In liquidation | |
Grand Parade Limited | United Kingdom | 100% | Contract software development |
Grand Parade Sp. z o.o. | Poland | 100% | Software writing and maintenance and project |
management | |||
Green Gaming Group PLC | Malta | 100% | Holding company |
GUS Carter (Cash) Limited | United Kingdom | 100% | Dormant company |
GUS Carter Limited | United Kingdom | 100% | Dormant company |
Ivy Lodge Limited | Guernsey | 100% | Property holding company |
James Lane (Bookmaker) Limited | United Kingdom | 100% | Dormant company |
James Lane (Turf Accountants) Limited | United Kingdom | 100% | Dormant company |
James Lane Group Limited | United Kingdom | 100% | Dormant company |
Laystall Limited | United Kingdom | 100% | Dormant company |
Live 5 Holdings Limited | United Kingdom | 100% | Holding company |
Live 5 Limited | United Kingdom | 100% | Games studio. Licensed and regulated entity |
by the GB Gambling Commission | |||
Matsbest Limited | United Kingdom | 100% | Dormant company |
Matsgood Limited | United Kingdom | 100% | Dormant company |
Mr Green & CO AB | Sweden | 100% | Dormant company |
Mr Green & Co Optionsbarare AB | Sweden | 100% | Dormant company |
Mr Green Consultancy Services Ltd. | United Kingdom | 100% | Dormant company |
Mr Green Consulting AB | Sweden | 100% | Dormant company |
Mr Green Limited | Malta | 100% | Holds online gaming licence |
MRG IP Limited | Malta | 100% | Holds certain IP for the Group |
MRG Spain PLC | Malta | 100% | Holds a licence in Spain |
New Wave Virtual Ventures | Gibraltar | 100% | Holds mobile gaming applications |
Nimverge Tech India Private Limited | India | 100% | Dormant company – assets sold in year |
Online Entertainment Limited | Gibraltar | 100% | Held domains, presently dormant |
Phonethread Limited | United Kingdom | 100% | Dormant company |
Random Logic Limited | Israel | 100% | Research, development and marketing service company |
Random Logic Ventures Limited | Israel | 100% | Holding company |
Regency Bookmakers (Midlands) Limited | United Kingdom | 100% | Dormant company |
Selwyn Demmy (Racing) Limited | United Kingdom | 100% | Dormant company |
SIA Mr Green Latvia (sold in year) | Latvia | 100% | Gaming entity regulated by the Latvian regulator and |
servicing the Latvian (Mr Green) market | |||
Sparkware Technologies SRL | Romania | 100% | Software development |
Spectate Limited | Ireland | 100% | Research & development centre in Ireland and holds |
Romania and Michigan gaming licences | |||
St James Place Limited | Guernsey | 100% | Property holding company. |
T H Jennings (Harlow Pools) Limited | United Kingdom | 100% | Dormant company |
Trackcycle Limited | United Kingdom | 100% | Dormant company |
VDSL (International) Limited | Gibraltar | 100% | Operator of the gaming sites pursuant to Virtual Global |
Digital Services Limited’s Gibraltar licence for Canadian | |||
customers | |||
VHL America, LLC | Delaware | 95% | Holding company for US B2C |
VHL Colorado, LLC | Colorado | 100% | Holds Colorado online gaming licence |
VHL Financing (Malta) Limited | Malta | 100% | Dormant company |
VHL Financing Limited | Gibraltar | 100% | Holding company |
VHL Indiana, LLC | Indianapolis | 100% | Dormant company |
VHL Iowa, LLC | Iowa | 100% | Dormant company |
PERCENTAGE | |||
OF EQUITY | |||
NAME | COUNTRY | INTEREST | NATURE OF BUSINESS |
VHL Louisiana, LLC | Louisiana | 100% | Dormant company |
VHL Maryland, LLC | Maryland | 90% | Provides lottery services and holds a gaming licence in |
Maryland | |||
VHL Massachusetts LLC | Massachusetts | 100% | Dormant company |
VHL Michigan, LLC | Michigan | 100% | Holds online gaming and sports wagering licences in |
Michigan | |||
VHL Missouri, LLC | Missouri | 100% | Dormant company |
VHL New Jersey | New Jersey | 100% | Holds New Jersey online gaming licence |
VHL Ohio, LLC | Ohio | 100% | Dormant company |
VHL Ontario Limited | Gibraltar | 100% | Holds Ontario online gaming licence |
VHL Virginia, LLC | Virginia | 90% | Holds Virginia online gaming licence |
Vickers Bookmakers Limited (in liquidation) | United Kingdom | In liquidation | |
Virtual Digital Services Limited | Malta | 100% | Holds gaming licence |
Virtual Emerging Entertainment Limited | Gibraltar | 100% | Licensing of brands for emerging markets |
Virtual Global Digital Services Limited | Gibraltar | 100% | Holds Gibraltar gaming licence |
Virtual Internet Services Latam S.L.U. | Ceuta | 100% | Dormant company |
(Dissolved in year) | |||
Virtual Internet Services Limited | Gibraltar | 100% | Procurement of internet and bandwidth services for the |
Group, holds Gibraltar office lease and employs Gibraltar | |||
personnel | |||
Virtual IP Assets Limited | Antigua & | 100% | IP company |
Barbuda | |||
Virtual Marketing Services | Gibraltar | 100% | Group marketing acquisition company |
(Gibraltar) Limited | |||
Virtual Marketing Services | Ireland | 100% | Marketing and other services company |
(Ireland) Limited | |||
Virtual Marketing Services (UK) Limited | England & Wales | 100% | Marketing and other services company |
Virtual Share Services Limited | Gibraltar | 100% | Holding of shares to satisfy vesting of equity awards |
Vynplex Limited (In liquidation) | United Kingdom | In liquidation | |
WHG (International) Limited | Gibraltar | 100% | Holds gaming licence and operates UK sports betting |
activity | |||
WHG (Malta) Limited | Malta | 100% | Dormant and non-trading company. Denmark licence |
applicant | |||
WHG Customer Services Philippines, INC | Philippines | 100% | Operating entity of Philippines shared service centre |
WHG IP Licensing Limited | Gibraltar | 100% | Dormant company |
WHG ITALIA SrL | Italy | 100% | Payroll-related expenses of employees in Italy |
Trading entity that receives income | |||
via intercompany recharge | |||
WHG Online Marketing Spain S.A. | Spain | 100% | Provision of marketing services to other Group companies |
WHG Services (Bulgaria) Limited EOOD | Bulgaria | 100% | The provision of consulting and technical support |
WHG Services (Philippines) Limited | Gibraltar | 100% | Dormant company |
WHG Services Limited | United Kingdom | 100% | Providing technical development services for online |
business | |||
WHG Spain PLC | Malta | 100% | Operates a Spanish remote gaming licence. |
WHG Trading Limited | Gibraltar | 100% | Dormant company |
Will Hill Limited | United Kingdom | 100% | Holding company |
William Hill (Alba) Limited | United Kingdom | 100% | Dormant company |
William Hill (Caledonian) Limited | United Kingdom | 100% | Dormant company |
William Hill (Course) Limited (in liquidation) | United Kingdom | In liquidation | |
William Hill (Edgeware Road) Limited | United Kingdom | 100% | Dormant company |
William Hill (Effects) Limited | United Kingdom | 100% | Dormant company |
William Hill (Essex) Limited | United Kingdom | 100% | Dormant company |
William Hill (Football) Limited | United Kingdom | 100% | Dormant company |
William Hill (Goods) Limited | United Kingdom | 100% | Dormant company |
William Hill (IOM) No. 3 Limited | Isle of Man | 100% | Dormant company |
William Hill (London) Limited | United Kingdom | 100% | Dormant company |
William Hill (Malta) Limited | Malta | 100% | Dormant company |
PERCENTAGE | |||
OF EQUITY | |||
NAME | COUNTRY | INTEREST | NATURE OF BUSINESS |
William Hill (Midlands) Limited | United Kingdom | 100% | Dormant company |
William Hill (North Eastern) Limited | United Kingdom | 100% | Dormant company |
William Hill (North Western) Limited | United Kingdom | 100% | Dormant company |
William Hill (Northern) Limited | United Kingdom | In liquidation | |
(in liquidation) | |||
William Hill (Products) Limited (in liquidation) | United Kingdom | In liquidation | |
William Hill (Resources) Limited | United Kingdom | 100% | Dormant company |
William Hill (Scotland) Limited | United Kingdom | 100% | Dormant company |
William Hill (Southern) Limited | United Kingdom | 100% | Dormant company |
William Hill (Strathclyde) Limited (in liquidation) | United Kingdom | In liquidation | |
William Hill (Supplies) Limited (in liquidation) | United Kingdom | In liquidation | |
William Hill (Wares) Limited | United Kingdom | 100% | Dormant company |
William Hill (Western) Limited | United Kingdom | 100% | Dormant company |
William Hill Bookmakers (Ireland) Limited | Ireland | 100% | Dormant company |
William Hill Call Centre Limited | Ireland | 100% | Dormant company |
William Hill Cayman Holdings Limited | Cayman Islands | 100% | Holding company |
William Hill Credit Limited | United Kingdom | 100% | Dormant company |
William Hill Employee Shares Trustee | United Kingdom | 100% | Dormant company |
Limited | |||
William Hill Finance Limited | United Kingdom | 100% | Holding company |
William Hill Gametek AB | Sweden | 100% | Provides technical and support services |
William Hill Global PLC | Malta | 100% | Holds sports and gaming licence in Malta |
William Hill Holdings Limited | United Kingdom | 100% | Holding company |
William Hill Investments Limited | United Kingdom | 100% | Holding company |
William Hill Latvia SIA (sold in year) | Latvia | 90% | Main licence holder in Latvia. |
William Hill Limited | United Kingdom | 100% | Previously listed WH Group operating company |
William Hill Malta PLC | Malta | 100% | Holds gaming licence for Malta, Italy and Ireland |
William Hill Offshore Limited | Ireland | 100% | Dormant company |
William Hill Organization Limited | United Kingdom | 100% | Operation of Licensed Betting Offices (LBOs), and main UK |
employing entity | |||
William Hill Steeplechase Limited | Gibraltar | 100% | Dormant company |
William Hill Trustee Limited | United Kingdom | 100% | Acting as Trustee to the William Hill Pension Scheme |
Willstan Properties Limited | United Kingdom | 100% | Property investment and management in Northern Ireland |
Willstan Racing (Ireland) Limited | Ireland | 100% | Dormant company |
Willstan Racing Holdings Limited | United Kingdom | 100% | Dormant company |
Willstan Racing Limited | United Kingdom | 100% | Dormant company |
Windsors (Sporting Investments) Limited | United Kingdom | 100% | Dormant company |
Wise Entertainment DK ApS | Denmark | 100% | In liquidation |
Wizard’s Hat Limited | Malta | 100% | Dormant company |