2024 | 2023 | ||||||
Separately | Separately | ||||||
disclosed | disclosed | ||||||
Underlying | items | Underlying | items | ||||
items | (Note 6) | Total | items | (Note 6) | Total | ||
Notes | £m | £m | £m | £m | £m | £m | |
Net Gaming Revenue | |||||||
VAT/GST | ( | ( | ( | ( | |||
Revenue | 5 | ||||||
Cost of sales | 7 | ( | ( | ( | ( | ||
Gross profit | |||||||
Administrative costs | 7 | ( | ( | ( | ( | ( | ( |
Contribution 1 | |||||||
Administrative costs excluding marketing | ( | ( | ( | ( | ( | ( | |
Group operating profit/(loss) before share | |||||||
of results from joint ventures and associates | ( | ( | ( | ( | |||
Share of results from joint ventures and associates | 16,17 | ( | ( | ( | ( | ||
Group operating profit/(loss) | ( | ( | ( | ( | |||
Finance expense | 8 | ( | ( | ( | ( | ( | ( |
Finance income | 8 | ||||||
Gains/(losses) arising from change in fair value | |||||||
of financial instruments | 8 | ( | ( | ||||
Gains arising from foreign exchange | |||||||
on debt instruments | 8 | ||||||
Profit/(loss) before tax | ( | ( | ( | ( | |||
Income tax | 10 | ( | ( | ( | ( | ||
Profit/(loss) from continuing operations | ( | ( | ( | ( | |||
Loss for the year from discontinued operations | |||||||
after tax | 21 | ( | ( | ||||
Profit/(loss) for the year | ( | ( | ( | ( | |||
Attributable to: | |||||||
Equity holders of the parent | ( | ( | ( | ( | |||
Non-controlling interests | ( | ( | ( | ( | |||
( | ( | ( | ( | ||||
Earnings per share on profit/(loss) for the year | |||||||
from continuing operations | 2 | ( | 2 | ( | |||
From profit/(loss) for the year | 12 | 2 | ( | 2 | ( | ||
Diluted earnings per share on profit/(loss) for the year | |||||||
from continuing operations | 2 | ( | 2 | ( | |||
From profit/(loss) for the year | 12 | 2 | ( | 2 | ( | ||
Memo | |||||||
EBITDA 3 | ( | ( | |||||
Share-based payments | ( | ( | ( | ( | |||
Depreciation, amortisation and impairment | ( | ( | ( | ( | ( | ( | |
Share of results from joint ventures and associates | ( | ( | ( | ( | |||
Group operating profit/(loss) | ( | ( | ( | ( |
2024 | 2023 | ||
Notes | £m | £m | |
Loss for the year | ( | ( | |
Other comprehensive (expense)/income: | |||
Items that may be reclassified to profit or loss: | |||
Currency differences on translation of foreign operations | ( | ( | |
Total items that may be reclassified to profit or loss | ( | ( | |
Items that will not be reclassified to profit or loss: | |||
Re-measurement of defined benefit pension scheme | 30 | ( | ( |
Tax on re-measurement of defined benefit pension scheme | 10 | ||
Surplus on revaluation of other investment | 17 | ||
Share of associate other comprehensive expense | 17 | ( | |
Total items that will not be reclassified to profit or loss | ( | ( | |
Other comprehensive expense for the year, net of tax | ( | ( | |
Total comprehensive expense for the year | ( | ( | |
Attributable to: | |||
Equity holders of the parent | ( | ( | |
Non-controlling interests | ( | ( |
2024 | 2023 | ||
Notes | £m | £m | |
Assets | |||
Non-current assets | |||
Goodwill | 13 | ||
Intangible assets | 13 | ||
Property, plant and equipment | 15 | ||
Interest in joint venture | 16 | ||
Interest in associates and other investments | 17 | ||
Trade and other receivables | 18 | ||
Derivative financial instruments | 26 | ||
Deferred tax assets | 10 | ||
Retirement benefit asset | 30 | ||
Current assets | |||
Trade and other receivables | 18 | ||
Income and other taxes recoverable | |||
Derivative financial instruments | 26 | ||
Cash and cash equivalents | 19 | ||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 20 | ( | ( |
Balances with customers | 27 | ( | ( |
Lease liabilities | 22 | ( | ( |
Interest-bearing loans and borrowings | 23 | ( | ( |
Corporate tax liabilities | ( | ( | |
Provisions | 24 | ( | ( |
Derivative financial instruments | 26 | ( | ( |
Deferred and contingent consideration and other financial liabilities | 26 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Trade and other payables | 20 | ( | ( |
Interest-bearing loans and borrowings | 23 | ( | ( |
Lease liabilities | 22 | ( | ( |
Deferred tax liabilities | 10 | ( | ( |
Provisions | 24 | ( | ( |
Derivative financial instruments | 26 | ( | |
Deferred and contingent consideration and other financial liabilities | 26 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Issued share capital | 28 | ||
Share premium | |||
Merger reserve | |||
Translation reserve | ( | ||
Retained earnings | ( | ( | |
Equity shareholders’ funds | |||
Non-controlling interests | 35 | ||
Total shareholders’ equity |
Non- | ||||||||
Issued | Equity | controlling | Total | |||||
share | Share | Merger | Translation | Retained | shareholders’ | interests | shareholders’ | |
capital | premium | reserve | reserve 1 | earnings | funds | (Note 35) | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | ( | |||||||
Loss for the year | ( | ( | ( | ( | ||||
Other comprehensive income/(expense) | ( | ( | ( | ( | ||||
Total comprehensive income | ( | ( | ( | ( | ( | |||
Issue of shares (Note 28) | ||||||||
Share-based payments charge | ||||||||
Business combinations (Note 32) | ||||||||
Recognition of put option liability | ( | ( | ( | |||||
Purchase of non-controlling interests | ||||||||
(Note 35) | ( | ( | ||||||
Equity dividends (Note 11) | ( | ( | ( | ( | ||||
At 31 December 2023 | ( | |||||||
At | ( | |||||||
Loss for the year | ( | ( | ( | ( | ||||
Other comprehensive income/(expense) | ( | ( | ( | ( | ( | |||
Total comprehensive income | ( | ( | ( | ( | ( | |||
Share-based payments charge | ||||||||
Non-controlling interests created | ||||||||
Purchase of non-controlling interests | ||||||||
(Note 35) | ( | ( | ||||||
Equity dividends (Note 11) | ( | ( | ( | ( | ||||
At | ( | ( |
2024 | 2023 | ||
Notes | £m | £m | |
Cash generated by operations | 29 | ||
Income taxes paid | ( | ( | |
Net finance expense paid | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities: | |||
Acquisitions 1 | ( | ||
Cash acquired on business combinations | |||
Dividends received from associates | |||
Purchase of intangible assets | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Proceeds from the sale of property, plant and equipment including disposal of shops | |||
Purchase of investments in associates and other investments | ( | ||
Investment in joint ventures | ( | ( | |
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities: | |||
Proceeds from issue of ordinary shares | |||
Net proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Repayment of borrowings on acquisition | ( | ||
Subscription of funds from non-controlling interests | |||
Disposal of investment | |||
Settlement of derivative financial instruments | ( | ( | |
Settlement of other financial liabilities | ( | ( | |
Payment of lease liabilities | ( | ( | |
Dividends paid to shareholders | ( | ( | |
Dividends paid to non-controlling interests | ( | ( | |
Payments to non-controlling interests | ( | ||
Net cash used in financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Effect of changes in foreign exchange rates | ( | ( | |
Cash and cash equivalents at beginning of the year | |||
Cash and cash equivalents at end of the year |
Exclusive New Zealand licence | 25–year duration of licence |
Other licences | Lower of 15 years, or duration of licence |
Software – purchased & internally capitalised costs | 2–15 years |
Trademarks & brand names | 10–25 years, or indefinite life |
Customer relationships | 3–15 years |
Land and buildings | Lower of 50 years, or estimated useful life of the building, or lease. Indefinite lives are |
attached to any freehold land held and therefore it is not depreciated. | |
Plant and equipment | 3–5 years |
Fixtures and fittings | 3–10 years |
2024 | 2023 | |||
Currency | Average | Year end | Average | Year end |
Euro (€) | 1.179 | 1.206 | 1.149 | 1.151 |
US Dollar ($) | 1.281 | 1.259 | 1.242 | 1.274 |
Australian Dollar (AU$) | 1.931 | 2.014 | 1.873 | 1.866 |
NZ Dollars (NZD) | 2.103 | 2.221 | 2.024 | 2.010 |
IAS 21 | The Effects of Changes in | Lack of Exchangeability | 1 January 2025 |
Foreign Exchange Rates | |||
FRS 7 | Financial Instruments: | Amendments to the classification and measurement of financial | 1 January 2026 |
Disclosures and IFRS 9 | instruments | ||
Financial Instruments | |||
IFRS 18 | Presentation and Disclosure | New accounting standard | 1 January 2027 |
in Financial Statements | |||
IFRS 19 | Subsidiaries without Public | New accounting standard | 1 January 2027 |
Accountability | |||
IFRS 10 | Consolidated Financial | Amendments regarding the sale or contribution of assets between | Date deferred |
Statements | an investor and its associate or joint venture | ||
IAS 28 | Investments in Associates | ||
and Joint Ventures | |||
IFRS S1 and | General Requirements for Disclosure of Sustainability related | Awaiting UK | |
IFRS S2 | Financial Information and Climate-related Disclosures | endorsement |
Elimination | ||||||
of internal | Total | |||||
UK&I | International | CEE | Corporate | revenue | Group | |
2024 | £m | £m | £m | £m | £m | £m |
NGR 1 | 2,053.4 | 2,640.4 | 488.0 | – | (19.9) | 5,161.9 |
VAT/GST | (4.3) | (68.4) | – | – | – | (72.7) |
Revenue | 2,049.1 | 2,572.0 | 488.0 | – | (19.9) | 5,089.2 |
Gross profit | 1,395.8 | 1,443.4 | 278.9 | – | – | 3,118.1 |
Contribution 2 | 1,169.4 | 1,062.0 | 249.1 | – | – | 2,480.5 |
Operating costs excluding | ||||||
marketing costs | (732.1) | (468.0) | (78.2) | (113.4) | – | (1,391.7) |
Underlying EBITDA before separately disclosed items | 437.3 | 594.0 | 170.9 | (113.4) | – | 1,088.8 |
Share-based payments | (5.9) | (3.9) | – | (3.5) | – | (13.3) |
Depreciation and amortisation | (145.8) | (180.0) | (18.0) | (0.9) | – | (344.7) |
Share of joint ventures | ||||||
and associates | – | (3.1) | – | (111.1) | – | (114.2) |
Operating profit/(loss) before separately disclosed items | 285.6 | 407.0 | 152.9 | (228.9) | – | 616.6 |
Separately disclosed items (Note 6) | (3.8) | (524.0) | (243.9) | (95.0) | – | (866.7) |
Group operating profit/(loss) | 281.8 | (117.0) | (91.0) | (323.9) | – | (250.1) |
Net finance expense | (107.3) | |||||
Loss before tax | (357.4) | |||||
Income tax | (103.6) | |||||
Loss for the year from continuing operations | (461.0) | |||||
Loss for the year from discontinued | ||||||
operations after tax (Note 21) | – | |||||
Loss for the year after discontinued operations | (461.0) |
Elimination | |||||||
New | of internal | Total | |||||
UK&I | International | CEE | Corporate | Opportunities | revenue | Group | |
2023 | £m | £m | £m | £m | £m | £m | £m |
NGR 1 | 2,047.7 | 2,491.1 | 301.1 | – | – | (6.8) | 4,833.1 |
VAT/GST | (4.0) | (59.5) | – | – | – | – | (63.5) |
Revenue | 2,043.7 | 2,431.6 | 301.1 | – | – | (6.8) | 4,769.6 |
Gross profit | 1,385.7 | 1,340.7 | 180.6 | – | – | – | 2,907.0 |
Contribution 2 | 1,176.4 | 942.9 | 167.2 | – | (7.1) | – | 2,279.4 |
Operating costs excluding | |||||||
marketing costs | (706.1) | (395.9) | (45.6) | (112.8) | (11.1) | – | (1,271.5) |
Underlying EBITDA before separately disclosed items | 470.3 | 547.0 | 121.6 | (112.8) | (18.2) | – | 1,007.9 |
Share-based payments | (7.8) | (6.0) | – | (7.9) | – | – | (21.7) |
Depreciation and amortisation | (138.0) | (152.2) | (7.8) | (0.8) | (2.7) | – | (301.5) |
Share of joint ventures | |||||||
and associates | – | (1.5) | – | (41.4) | – | – | (42.9) |
Operating profit/(loss) before separately disclosed items | 324.5 | 387.3 | 113.8 | (162.9) | (20.9) | – | 641.8 |
Separately disclosed items | |||||||
(Note 6) | (14.3) | (435.5) | (111.2) | (689.2) | (36.3) | – | (1,286.5) |
Group operating profit/(loss) | 310.2 | (48.2) | 2.6 | (852.1) | (57.2) | – | (644.7) |
Net finance income | (197.9) | ||||||
Loss before tax | (842.6) | ||||||
Income tax | (36.1) | ||||||
Loss for the year from continuing operations | (878.7) | ||||||
Loss for the year from discontinued | |||||||
operations after tax (Note 21) | (57.8) | ||||||
Loss for the year after discontinued operations | (936.5) |
2024 | 2023 | |||
Non-current | Non-current | |||
Revenue | assets 3 | Revenue | assets 3 | |
£m | £m | £m | £m | |
United Kingdom and Ireland | 2,048.5 | 2,855.6 | 2,035.3 | 3,111.9 |
Australia and New Zealand | 573.9 | 1,160.7 | 515.1 | 1,475.4 |
Italy | 518.1 | 505.8 | 517.4 | 512.2 |
Rest of Europe 1 | 1,382.0 | 3,506.7 | 1,361.9 | 3,895.1 |
Rest of the world 2 | 566.7 | 263.0 | 339.9 | 293.8 |
Total | 5,089.2 | 8,291.8 | 4,769.6 | 9,288.4 |
2024 | 2023 | |||
Tax impact | Tax impact | |||
£m | £m | £m | £m | |
Impairment loss 1 | 476.4 | – | 289.0 | – |
Amortisation of acquired intangibles 2 | 286.8 | (23.6) | 254.6 | (41.6) |
Restructuring costs 3 | 49.6 | (10.8) | 49.7 | (9.6) |
Movement in fair value of contingent consideration and put option 4 | 43.3 | (24.1) | 71.8 | (15.5) |
Financing 5 | 9.1 | – | 1.0 | – |
Legal and onerous contract provisions 6 | 6.7 | (2.5) | 17.6 | (3.0) |
Legal settlement 7 | 3.9 | – | 585.0 | – |
Tax/one-off legislative impacts 8 | – | 25.7 | – | – |
Corporate transaction costs 9 | – | – | 17.8 | – |
Loss on disposal of property, plant and equipment 10 | – | – | 1.0 | – |
Separately disclosed items for the year from continuing operations | 875.8 | (35.3) | 1,287.5 | (69.7) |
Separately disclosed items for the year from discontinued operations (Note 21) | – | – | 57.8 | – |
Total | 875.8 | (35.3) | 1,345.3 | (69.7) |
Separately disclosed items for the year after tax | 840.5 | 1,275.6 |
2024 | 2023 | |
£m | £m | |
Betting and gaming taxes and duties | 1,194.3 | 1,104.3 |
Revenue share arrangements (including content providers) | 554.7 | 537.8 |
Software royalties | 182.7 | 200.1 |
Other cost of sales | 39.4 | 20.4 |
Cost of sales | 1,971.1 | 1,862.6 |
Salaries and payroll-related expenses (Note 9) | 843.1 | 725.0 |
Property expenses | 131.5 | 92.7 |
Content and levy expenses | 150.3 | 163.6 |
Marketing expenses | 637.6 | 627.6 |
Depreciation and amortisation – owned assets | 281.5 | 239.9 |
Depreciation and amortisation – leased assets | 63.2 | 61.6 |
Other operating expenses | 280.1 | 311.9 |
Administrative costs | 2,387.3 | 2,222.3 |
Separately disclosed items before tax and finance expense (Note 6) | 866.7 | 1,286.5 |
Total | 5,225.1 | 5,371.4 |
2024 | 2023 | |
£m | £m | |
Audit and audit-related services: | ||
Audit of the parent Company and Group financial statements | 0.9 | 0.6 |
Audit of the Company’s subsidiaries | 3.0 | 3.0 |
Audit-related assurance services | 0.7 | 0.7 |
Total fees | 4.6 | 4.3 |
2024 | 2023 | |
£m | £m | |
Interest on term loans, bonds and bank facilities | (264.6) | (229.2) |
Interest on lease liabilities 1 | (15.7) | (12.6) |
Financing costs (Note 6) | (9.1) | (1.0) |
Total finance expense | (289.4) | (242.8) |
Interest receivable | 16.1 | 12.4 |
Gains/(losses) arising on financial derivatives | 145.0 | (90.6) |
Gains arising on foreign exchange on debt instruments | 21.0 | 123.1 |
Net finance expense | (107.3) | (197.9) |
2024 | 2023 1 | |
Number | Number | |
UK&I | 18,708 | 19,056 |
International | 6,913 | 8,114 |
CEE | 2,195 | 1,815 |
Corporate | 1,208 | 1,350 |
29,024 | 30,335 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 727.9 | 623.9 |
Redundancy costs 1 | 31.3 | 28.8 |
Social security costs | 77.4 | 58.0 |
Other pension costs | 18.9 | 21.4 |
Share-based payments (Note 31) | 13.3 | 21.7 |
868.8 | 753.8 |
2024 | 2023 | |
£m | £m | |
Current income tax: | ||
– current tax charge | 159.9 | 114.3 |
– pillar 2 top-up tax charge | 2.2 | – |
– adjustments in respect of previous years | 4.9 | (19.6) |
Deferred tax: | ||
– relating to origination and reversal of temporary differences | (57.7) | (58.8) |
– adjustments in respect of previous years | (5.7) | 0.2 |
Income tax expense reported in the income statement | 103.6 | 36.1 |
Income tax expense is attributable to: | ||
Profit from continuing operations | 103.6 | 36.1 |
Loss from discontinued operations | – | – |
103.6 | 36.1 | |
Deferred tax credited directly to other comprehensive income | (4.8) | (1.3) |
2024 | 2023 | |||||
Separately | Separately | |||||
disclosed | disclosed | |||||
Underlying | (Note 6) | Total | Underlying | (Note 6) | Total | |
£m | £m | £m | £m | £m | £m | |
Profit/(loss) from continuing operations before income | ||||||
tax | 518.4 | (875.8) | (357.4) | 444.9 | (1,287.5) | (842.6) |
Loss from discontinued operations before tax | – | – | – | – | (57.8) | (57.8) |
Profit/(loss) before tax | 518.4 | (875.8) | (357.4) | 444.9 | (1,345.3) | (900.4) |
Corporation tax expense thereon at 25.00% (2023: | ||||||
23.52%) | 129.6 | (219.0) | (89.4) | 104.6 | (316.4) | (211.8) |
Adjusted for the effects of: | ||||||
– (Lower)/higher effective tax rates on overseas | ||||||
earnings | (0.1) | 24.1 | 24.0 | (7.4) | 19.9 | 12.5 |
– Pillar 2 top-up tax charge | 2.2 | – | 2.2 | |||
– Non-deductible expenses | 8.1 | 18.5 | 26.6 | 12.7 | 8.5 | 21.2 |
– Non-deductible legal settlement | – | 1.0 | 1.0 | – | 137.6 | 137.6 |
– Fair value adjustment to contingent consideration | – | (16.9) | (16.9) | – | 10.5 | 10.5 |
– Goodwill impairment | – | 103.7 | 103.7 | – | 68.6 | 68.6 |
- Revaluation of deferred tax balances following | ||||||
increase in UK and Gibraltar tax rates | (23.0) | 26.2 | 3.2 | – | – | – |
– Impact of claw-back of enhanced deduction for marketing expenditure incurred in Gibraltar | – | 25.6 | 25.6 | – | – | – |
– Increase in unrecognised tax losses relating to US | ||||||
joint venture | 23.0 | – | 23.0 | 8.9 | – | 8.9 |
– Increase in other unrecognised tax losses | 1.5 | 0.6 | 2.1 | 4.2 | 0.9 | 5.1 |
– (Decrease)/increase in unrecognised deferred interest | (0.7) | – | (0.7) | 5.8 | – | 5.8 |
– Difference in current and deferred tax rates | – | – | – | (3.0) | 0.1 | (2.9) |
Adjustments in respect of prior years: | ||||||
– Deferred tax | (6.6) | 0.9 | (5.7) | (0.4) | 0.6 | 0.2 |
– Current tax | 4.9 | – | 4.9 | (19.6) | – | (19.6) |
Income tax expense/(credit) | 138.9 | (35.3) | 103.6 | 105.8 | (69.7) | 36.1 |
Deferred tax | Deferred tax | |||
liabilities | assets | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Property, plant and equipment | – | – | (24.1) | (31.0) |
Intangible assets | 664.4 | 731.8 | (30.7) | (22.3) |
Retirement benefit assets | 13.8 | 21.6 | – | – |
Losses | – | – | (86.2) | (59.7) |
Contingent and deferred revenue share payments 1 | – | – | (281.4) | (321.5) |
Other temporary difference 2 | 60.5 | 71.7 | (53.7) | (58.7) |
Deferred tax liabilities/(assets) 3 | 738.7 | 825.1 | (476.1) | (493.2) |
Contingent | |||||||
Property, | Retirement | and deferred | Other | ||||
plant and | Intangible | benefit | revenue share | temporary | |||
equipment | assets | assets | Losses | payments 1 | differences | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 31 December 2022 | (45.1) | 385.5 | 22.3 | (56.9) | – | 32.3 | 338.1 |
Income statement | 13.9 | (46.7) | 0.6 | (3.3) | (5.1) | (18.0) | (58.6) |
Other comprehensive income | – | – | (1.3) | – | – | – | (1.3) |
Arising on business combinations (Note 32) | – | 368.9 | – | – | (309.8) | – | 59.1 |
Exchange adjustment | 0.2 | 1.8 | – | 0.5 | (6.6) | (1.3) | (5.4) |
At 31 December 2023 | (31.0) | 709.5 | 21.6 | (59.7) | (321.5) | 13.0 | 331.9 |
Income statement | 5.7 | (43.1) | (3.0) | (28.7) | 10.7 | (5.0) | (63.4) |
Other comprehensive income | – | – | (4.8) | – | – | – | (4.8) |
Exchange adjustment | 1.2 | (32.7) | – | 2.2 | 29.4 | (1.2) | (1.1) |
At 31 December 2024 | (24.1) | 633.7 | 13.8 | (86.2) | (281.4) | 6.8 | 262.6 |
2024 | 2023 | |
£m | £m | |
Deferred tax liabilities | 738.7 | 825.1 |
Deferred tax assets | (476.1) | (493.2) |
Net deferred tax liability | 262.6 | 331.9 |
2024 | 2023 | |||
Shares in | Shares in | |||
2024 | 2023 | issue | issue | |
Pence per share | pence | pence | number | number |
2022 second interim dividend paid | – | 8.5 | – | 588.8 |
2023 interim dividend paid | – | 8.9 | – | 638.8 |
2023 second interim dividend paid | n/a | 639.0 | n/a | |
2024 interim dividend paid | n/a | 639.3 | n/a |
Weighted average number of shares (millions) | 2024 | 2023 |
Shares for basic earnings per share | 639.1 | 616.0 |
Potentially dilutive share options and contingently issuable shares | 5.2 | 1.5 |
Shares for diluted earnings per share | 644.3 | 617.5 |
2024 | 2023 | |
Total profit | £m | £m |
Loss attributable to shareholders | (452.7) | (928.6) |
– from continuing operations | (452.7) | (870.8) |
– from discontinued operations | – | (57.8) |
(Gains)/losses arising from financial instruments | (145.0) | 90.6 |
Gains arising from foreign exchange debt instruments | (21.0) | (123.1) |
Associated tax charge on gains arising from financial instruments and foreign exchange debt instruments | 23.1 | 1.1 |
Separately disclosed items net of tax (Note 6) | 788.3 | 1,232.7 |
Adjusted profit attributable to shareholders | 192.7 | 272.7 |
– from continuing operations | 192.7 | 272.7 |
– from discontinued operations | – | – |
Standard earnings per share | Adjusted earnings per share | |||
Earnings per share (pence) | 2024 | 2023 | 2024 | 2023 |
Basic earnings per share | ||||
– from continuing operations | (70.8) | (141.4) | 30.2 | 44.3 |
– from discontinued operations | – | (9.3) | – | – |
From (loss)/profit for the year | (70.8) | (150.7) | 30.2 | 44.3 |
Diluted earnings per share | ||||
– from continuing operations | (70.8) | (141.4) | 29.9 | 44.2 |
– from discontinued operations | – | (9.3) | – | – |
From (loss)/profit for the year | (70.8) | (150.7) | 29.9 | 44.2 |
Customer | Trade-marks & | |||||
Goodwill | Licences | Software | relationships | brand names | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 January 2023 | 4,270.1 | 205.4 | 772.7 | 1,241.0 | 2,269.4 | 8,758.6 |
Exchange adjustment | (68.2) | 11.8 | (12.7) | (12.3) | (17.4) | (98.8) |
Additions | – | – | 191.5 | – | – | 191.5 |
Additions from business combinations (Note 32) | 1,067.5 | 747.8 | 49.8 | 275.5 | 439.5 | 2,580.1 |
Disposals | – | – | (2.9) | – | – | (2.9) |
At 31 December 2023 | 5,269.4 | 965.0 | 998.4 | 1,504.2 | 2,691.5 | 11,428.5 |
Exchange adjustment | (194.9) | (80.7) | (28.6) | (43.2) | (66.1) | (413.5) |
Additions | – | 18.3 | 185.6 | – | – | 203.9 |
Disposals | – | – | (2.7) | – | – | (2.7) |
At 31 December 2024 | 5,074.5 | 902.6 | 1,154.7 | 1,461.0 | 2,625.4 | 11,218.2 |
Accumulated amortisation and impairment | ||||||
At 1 January 2023 | 289.2 | 26.3 | 520.8 | 1,018.0 | 247.2 | 2,101.5 |
Exchange adjustment | (13.3) | (0.1) | (9.1) | (13.8) | (7.3) | (43.6) |
Amortisation charge | – | 45.3 | 138.0 | 141.4 | 90.4 | 415.1 |
Impairment charge | 277.5 | – | 2.2 | 0.5 | 2.1 | 282.3 |
Disposals | – | – | (2.9) | – | – | (2.9) |
At 31 December 2023 | 553.4 | 71.5 | 649.0 | 1,146.1 | 332.4 | 2,752.4 |
Exchange adjustment | (34.3) | (5.5) | (18.3) | (33.1) | (19.7) | (110.9) |
Amortisation charge | – | 48.9 | 167.4 | 165.6 | 103.5 | 485.4 |
Impairment charge | 416.5 | – | 19.2 | – | – | 435.7 |
Disposals | – | – | (2.7) | – | – | (2.7) |
At 31 December 2024 | 935.6 | 114.9 | 814.6 | 1,278.6 | 416.2 | 3,559.9 |
Net book value | ||||||
At 31 December 2023 | 4,716.0 | 893.5 | 349.4 | 358.1 | 2,359.1 | 8,676.1 |
At 31 December 2024 | 4,138.9 | 787.7 | 340.1 | 182.4 | 2,209.2 | 7,658.3 |
2024 | 2023 | 2024 | 2023 | ||
Goodwill | % | % | £m | £m | |
UK Retail | 12.8 | 12.6 | 76.4 | 76.4 | |
UK Digital | 11.3 | 11.1 | 933.6 | 952.6 | |
International | 11.6 | 11.1 | 1,315.4 | 1,345.7 | |
Australia | 13.7 | 13.5 | 134.5 | 145.1 | |
Belgium Retail | 12.8 | 12.6 | - | 53.0 | |
Belgium Digital | 12.8 | 12.6 | 11.5 | 39.0 | |
Eurobet Retail | 13.5 | 13.3 | 74.9 | 78.5 | |
Eurobet Digital | 13.5 | 13.3 | 294.2 | 308.2 | |
Enlabs | 12.0 | 11.8 | 196.0 | 205.3 | |
BetCity | 13.0 | 12.7 | 77.8 | 200.1 | |
SuperSport | 11.7 | 11.5 | 503.6 | 527.8 | |
STS | 13.6 | 11.7 | 301.8 | 389.2 | |
365 | Scores | 11.3 | 12.3 | 88.0 | 87.0 |
Tab NZ Retail | 14.2 | 11.1 | - | 20.2 | |
Tab NZ Digital | 14.2 | 11.1 | 89.0 | 235.3 | |
ROI | 11.3 | 11.1 | 6.2 | 15.7 | |
Crystalbet | 11.3 | 11.1 | 36.0 | 36.9 | |
4,138.9 | 4,716.0 |
0.5% | ||
5% EBITDA | discount rate | |
Impairment | £m | £m |
Tab NZ | 45.6 | 38.6 |
STS | 30.9 | 28.3 |
BetCity | 8.6 | 9.7 |
Belgium | 6.8 | 0.9 |
91.9 | 77.5 |
Licences/ | Customer | |||||
Franchisees | PPE & Software | relationships | Goodwill | Brand name | ||
UK Digital | UK Digital Impairment review | UK Digital/UK Retail | Combined | |||
Impairment | ||||||
UK Retail | UK Retail site by site Impairment review | UK Retail Impairment review | review | |||
ROI | ROI Impairment review | |||||
International | International Impairment review | |||||
Eurobet | Eurobet Digital Impairment review | |||||
Digital | Eurobet | |||||
Impairment | ||||||
Eurobet | Eurobet Retail Impairment review | review | ||||
Retail | ||||||
Belgium | Belgium Digital Impairment review | |||||
Digital | Belgium | |||||
Impairment | ||||||
Belgium | Belgium Retail Impairment review | review | ||||
Retail | ||||||
Australia | Australia Impairment review | |||||
Enlabs | Enlabs Impairment review | |||||
BetCity | BetCity Impairment review | |||||
SuperSport | SuperSport Digital Impairment review | |||||
Digital | Impairment review | SuperSport | ||||
SuperSport | SuperSport Retail Impairment review | |||||
Retail | ||||||
STS | STS Impairment review | |||||
365S | cores | 365Scores Impairment review | ||||
Tab NZ | Tab NZ Digital Impairment review | |||||
Digital | Tab NZ | |||||
Impairment | ||||||
Tab NZ | Tab NZ Retail Impairment review | review | ||||
Retail | ||||||
Crystalbet | Crystalbet Impairment review |
Land and | Plant and | Fixtures | Leased | ||
buildings | equipment | and fittings | assets | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 1 January 2023 | 40.6 | 141.2 | 237.6 | 603.1 | 1,022.5 |
Exchange adjustment | (0.3) | (2.1) | (3.5) | (1.4) | (7.3) |
Additions | 18.0 | 27.0 | 45.9 | 45.6 | 136.5 |
Additions from business combinations (Note 32) | 4.9 | 8.1 | 2.2 | 26.9 | 42.1 |
Disposals | (4.5) | (6.7) | (5.7) | (49.8) | (66.7) |
Reclassification | – | 0.9 | (0.9) | – | – |
At 31 December 2023 | 58.7 | 168.4 | 275.6 | 624.4 | 1,127.1 |
Exchange adjustment | (2.0) | (6.7) | (11.7) | (7.3) | (27.7) |
Additions | 5.5 | 30.1 | 49.0 | 132.4 | 217.0 |
Disposals | (1.6) | (4.2) | (16.7) | (202.0) | (224.5) |
Reclassification | (0.3) | (15.4) | 15.9 | (2.3) | (2.1) |
At 31 December 2024 | 60.3 | 172.2 | 312.1 | 545.2 | 1,089.8 |
Accumulated depreciation | |||||
At 1 January 2023 | 12.9 | 44.6 | 87.7 | 370.1 | 515.3 |
Exchange adjustment | (0.2) | (1.5) | (2.0) | (0.6) | (4.3) |
Depreciation charge | 13.7 | 29.4 | 36.6 | 61.3 | 141.0 |
Impairment | 0.9 | 0.7 | 0.4 | 4.7 | 6.7 |
Disposals | (4.5) | (6.0) | (5.1) | (49.4) | (65.0) |
Reclassification | – | (0.2) | 0.2 | – | – |
At 31 December 2023 | 22.8 | 67.0 | 117.8 | 386.1 | 593.7 |
Exchange adjustment | (1.2) | (2.2) | (11.7) | (2.9) | (18.0) |
Depreciation charge | 5.9 | 33.0 | 44.0 | 63.2 | 146.1 |
Disposals | (1.6) | (4.2) | (16.7) | (202.0) | (224.5) |
Impairment | 1.2 | 1.3 | 4.8 | 11.5 | 18.8 |
Reclassification | 2.1 | (0.6) | (1.6) | – | (0.1) |
At 31 December 2024 | 29.2 | 94.3 | 136.6 | 255.9 | 516.0 |
Net book value | |||||
At 31 December 2023 | 35.9 | 101.4 | 157.8 | 238.3 | 533.4 |
At 31 December 2024 | 31.1 | 77.9 | 175.5 | 289.3 | 573.8 |
Land and | Plant and | ||
buildings | equipment | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 593.2 | 9.9 | 603.1 |
Exchange adjustment | (1.3) | (0.1) | (1.4) |
Additions | 32.8 | 12.8 | 45.6 |
Additions from business combinations | 26.0 | 0.9 | 26.9 |
Disposals | (49.8) | – | (49.8) |
At 31 December 2023 | 600.9 | 23.5 | 624.4 |
Exchange adjustment | (6.9) | (0.4) | (7.3) |
Additions | 93.7 | 38.7 | 132.4 |
Disposals | (192.5) | (9.5) | (202.0) |
Reclassifications | (4.4) | 2.1 | (2.3) |
At 31 December 2024 | 490.8 | 54.4 | 545.2 |
Accumulated depreciation | |||
At 1 January 2023 | 361.5 | 8.6 | 370.1 |
Exchange adjustment | (0.6) | – | (0.6) |
Depreciation charge | 59.0 | 2.3 | 61.3 |
Impairment | 4.7 | – | 4.7 |
Disposals | (49.4) | – | (49.4) |
At 31 December 2023 | 375.2 | 10.9 | 386.1 |
Exchange adjustment | (2.8) | (0.1) | (2.9) |
Depreciation charge | 58.9 | 4.3 | 63.2 |
Disposals | (192.5) | (9.5) | (202.0) |
Impairment | 11.1 | 0.4 | 11.5 |
At 31 December 2024 | 249.9 | 6.0 | 255.9 |
Net book value | |||
At 31 December 2023 | 225.7 | 12.6 | 238.3 |
At 31 December 2024 | 240.9 | 48.4 | 289.3 |
Share of joint | |
venture’s net | |
assets | |
£m | |
Cost | |
At 1 January 2023 | – |
Additions | 40.7 |
Exchange adjustment | 0.5 |
Share of loss after tax | (42.0) |
Share of other comprehensive loss (movement in translation reserve) | (0.6) |
Contributions to be made | 1.4 |
At 31 December 2023 | – |
Additions | 19.8 |
Exchange adjustment | (2.5) |
Share of loss after tax | (109.4) |
Share of other comprehensive loss (movement in translation reserve) | (0.1) |
Liability | 92.2 |
At 31 December 2024 | – |
2024 | 2023 | |
£m | £m | |
Non-current assets | 101.7 | 118.1 |
Cash and cash equivalents | 233.4 | 138.7 |
Other current assets | 165.3 | 182.7 |
Current assets | 398.7 | 321.4 |
Balances with customers | (257.9) | (208.6) |
Other current liabilities | (429.1) | (224.0) |
Current liabilities | (687.0) | (432.6) |
Non-current liabilities | (12.1) | (21.2) |
Net liabilities | (198.7) | (14.3) |
Group’s share of net liabilities | (99.4) | (7.2) |
2024 | 2023 | |
Summarised statement of comprehensive income | £m | £m |
Revenue | 1,660.2 | 1,582.4 |
Depreciation and amortisation | (34.4) | (8.2) |
Other operating expenses | (1,844.5) | (1,658.1) |
Income tax | (0.1) | – |
Loss for the year | (218.8) | (83.9) |
Other comprehensive loss | (0.1) | (1.2) |
Total comprehensive loss | (218.9) | (85.1) |
Group’s share of loss | (109.5) | (42.6) |
Share of | |||
associates’ | Other | ||
net assets | investments | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 39.5 | 14.0 | 53.5 |
Revaluation gain | – | 2.6 | 2.6 |
Additions | – | 3.1 | 3.1 |
Dividends received | (9.8) | – | (9.8) |
Share of loss after tax | (0.9) | – | (0.9) |
Share of other comprehensive expense | (1.1) | – | (1.1) |
Foreign exchange | – | (0.3) | (0.3) |
At 31 December 2023 | 27.7 | 19.4 | 47.1 |
Revaluation gain | – | 0.7 | 0.7 |
Disposals | – | (5.2) | (5.2) |
Impairments | – | (3.1) | (3.1) |
Dividends received | (1.4) | – | (1.4) |
Share of loss after tax | (4.8) | – | (4.8) |
Share of other comprehensive expense | – | – | – |
Foreign exchange | – | (0.7) | (0.7) |
At 31 December 2024 | 21.5 | 11.1 | 32.6 |
2024 | 2023 | |
£m | £m | |
Non-current assets | 68.7 | 42.5 |
Current assets | 45.5 | 78.0 |
Non-current liabilities | (7.1) | (5.7) |
Current liabilities | (66.3) | (73.1) |
Net assets | 40.8 | 41.7 |
Group’s share of net assets | 21.5 | 27.7 |
Revenue for the year | 313.3 | 370.1 |
Profit for the year | (6.8) | 10.4 |
Other comprehensive expense | – | (4.7) |
Total comprehensive income | (6.8) | 5.7 |
Group’s share of total comprehensive expense | (4.8) | (2.0) |
2024 | 2023 | |
£m | £m | |
Trade receivables | 36.4 | 40.6 |
Other receivables | 454.6 | 399.0 |
Finance lease receivable | 4.4 | 4.3 |
Prepayments | 95.5 | 91.1 |
590.9 | 535.0 |
2024 | 2023 | |
£m | £m | |
Current | 563.8 | 503.2 |
Non-current | 27.1 | 31.8 |
Total | 590.9 | 535.0 |
2024 | 2023 | |
£m | £m | |
Cash and short-term deposits | 588.9 | 400.6 |
2024 | 2023 | |
£m | £m | |
Trade payables | 108.2 | 56.9 |
Other payables | 531.3 | 719.9 |
Social security and other taxes | 265.8 | 197.6 |
Accruals 1 | 501.7 | 338.0 |
1,407.0 | 1,312.4 |
2024 | 2023 | |
£m | £m | |
Current | 1,120.6 | 878.6 |
Non-current | 286.4 | 433.8 |
Total | 1,407.0 | 1,312.4 |
2024 | 2023 | |
£m | £m | |
Current | ||
Lease liabilities | 77.2 | 65.7 |
Non-current | ||
Lease liabilities | 247.3 | 210.2 |
Total lease liabilities | 324.5 | 275.9 |
Minimum lease payments due | |||||
Within | |||||
1 year | 1–2 years | 2–5 years | > 5 years | Total | |
£m | £m | £m | £m | £m | |
2024 | |||||
Net present value | 77.2 | 64.1 | 122.0 | 61.2 | 324.5 |
2023 | |||||
Net present value | 65.7 | 57.8 | 106.7 | 45.7 | 275.9 |
2024 | 2023 | |
£m | £m | |
Current | 0.9 | 1.1 |
Non-current | 3.5 | 3.2 |
Within | |||||
1 year | 1–2 years | 2–5 years | > 5 years | Total | |
£m | £m | £m | £m | £m | |
2024 | |||||
Lease payments receivable | 1.2 | 0.9 | 1.6 | 2.1 | 5.8 |
Interest | (0.3) | (0.2) | (0.5) | (0.4) | (1.4) |
Present value of lease payments receivable | 0.9 | 0.7 | 1.1 | 1.7 | 4.4 |
2023 | |||||
Lease payments receivable | 1.4 | 1.3 | 2.0 | 0.8 | 5.5 |
Interest | (0.3) | (0.3) | (0.5) | (0.1) | (1.2) |
Present value of lease payments receivable | 1.1 | 1.0 | 1.5 | 0.7 | 4.3 |
2024 | 2023 | |
£m | £m | |
Within one year | 0.3 | 0.4 |
After one year but not more than five years | 0.8 | 0.6 |
After five years | 0.4 | 0.1 |
1.5 | 1.1 |
2024 | 2023 | |
£m | £m | |
Current | ||
Euro-denominated loans | 2.3 | 0.4 |
USD-denominated loans | 22.4 | 23.4 |
Sterling-denominated loans | 0.6 | 295.4 |
25.3 | 319.2 | |
Non-current | ||
Euro-denominated loans | 1,037.1 | 869.4 |
USD-denominated loans | 2,568.8 | 2,172.1 |
Sterling-denominated loans | – | (2.7) |
3,605.9 | 3,038.8 |
Litigation and | ||||
Property | Restructuring | regulation | ||
provisions 1 | provisions 2 | provisions 3 | Total | |
£m | £m | £m | £m | |
At 1 January 2023 | 7.2 | – | 18.8 | 26.0 |
Provided | 4.4 | 28.8 | 28.2 | 61.4 |
Utilised | (5.3) | (25.5) | (30.4) | (61.2) |
Released | (1.0) | – | (0.1) | (1.1) |
At 31 December 2023 | 5.3 | 3.3 | 16.5 | 25.1 |
Provided | 12.0 | 3.1 | 45.0 | 60.1 |
Utilised | (3.9) | (3.3) | (39.4) | (46.6) |
Released | (0.5) | – | – | (0.5) |
Foreign exchange | (0.1) | – | (0.3) | (0.4) |
At 31 December 2024 | 12.8 | 3.1 | 21.8 | 37.7 |
Profit before tax | ||
Effect on: | 2024 | 2023 |
25 basis points decrease | 3.8 | 1.1 |
100 basis points increase | (15.2) | (4.6) |
On demand | |||||
or within | |||||
1 year | 1–2 years | 2–5 years | > 5 years | Total | |
2024 | £m | £m | £m | £m | £m |
Interest-bearing loans and borrowings | 265.5 | 1,341.5 | 3,027.1 | – | 4,634.1 |
Other financial liabilities | 223.7 | 107.6 | 848.3 | 2,354.4 | 3,534.0 |
Trade and other payables | 618.9 | 151.3 | 151.3 | – | 921.5 |
Lease liabilities | 91.6 | 75.7 | 145.5 | 78.8 | 391.6 |
Total | 1,199.7 | 1,676.1 | 4,172.2 | 2,433.2 | 9,481.2 |
On demand | |||||
or within | |||||
1 year | 1–2 years | 2–5 years | > 5 years | Total | |
2023 | £m | £m | £m | £m | £m |
Interest-bearing loans and borrowings | 573.7 | 558.1 | 1,223.1 | 1,401.9 | 3,756.8 |
Other financial liabilities | 252.7 | 692.4 | 378.5 | 2,855.8 | 4,179.4 |
Trade and other payables | 681.0 | 151.3 | 302.5 | – | 1,134.8 |
Lease liabilities | 77.5 | 66.8 | 122.9 | 54.0 | 321.2 |
Total | 1,584.9 | 1,468.6 | 2,027.0 | 4,311.7 | 9,392.2 |
Assets/ | Assets at | |||
(liabilities) | fair value | |||
at fair value through other | ||||
Amortised | through | comprehensive | ||
cost | profit and loss | income | Total | |
31 December 2024 | £m | £m | £m | £m |
Assets | ||||
Non-current: | ||||
Other investments (Note 17) | 1.1 | 2.8 | 7.2 | 11.1 |
Derivative financial instruments | – | 19.1 | – | 19.1 |
Trade and other receivables | 27.1 | – | – | 27.1 |
Current: | ||||
Trade and other receivables | 468.3 | – | – | 468.3 |
Derivative financial instruments | – | 67.3 | – | 67.3 |
Cash and short-term investments (including customer funds) | 588.9 | – | – | 588.9 |
Total | 1,085.4 | 89.2 | 7.2 | 1,181.8 |
Liabilities | ||||
Current: | ||||
Customer balances | (196.6) | – | – | (196.6) |
Interest-bearing loans and borrowings 1 | (25.3) | – | – | (25.3) |
Trade and other payables | (854.8) | – | – | (854.8) |
Derivative financial instruments | – | (8.5) | – | (8.5) |
Deferred and contingent consideration | (78.9) | (120.3) | – | (199.2) |
Other financial liabilities 2 | – | (15.9) | – | (15.9) |
Lease liabilities (Note 22) | (77.2) | – | – | (77.2) |
Non-current: | ||||
Interest-bearing loans and borrowings | (3,605.9) | – | – | (3,605.9) |
Trade and other payables | (286.4) | – | – | (286.4) |
Derivative financial instruments | – | (11.1) | – | (11.1) |
Deferred and contingent consideration | (195.4) | (766.3) | – | (961.7) |
Other financial liabilities 2 | (512.9) | – | – | (512.9) |
Lease liabilities (Note 22) | (247.3) | – | – | (247.3) |
Total | (6,080.7) | (922.1) | – | (7,002.8) |
Net financial (liabilities)/assets | (4,995.3) | (832.9) | 7.2 | (5,821.0) |
Assets/ | Assets at | |||
(liabilities) | fair value | |||
at fair value through other | ||||
Amortised | through | comprehensive | ||
cost | profit and loss | income | Total | |
31 December 2023 | £m | £m | £m | £m |
Assets | ||||
Non-current: | ||||
Other investments (Note 17) | 1.3 | 10.9 | 7.2 | 19.4 |
Current: | ||||
Trade and other receivables | 443.9 | – | – | 443.9 |
Derivative financial instruments | – | 31.9 | – | 31.9 |
Cash and short-term investments (including customer funds) | 400.6 | – | – | 400.6 |
Total | 845.8 | 42.8 | 7.2 | 895.8 |
Liabilities | ||||
Current: | ||||
Customer balances | (196.8) | – | – | (196.8) |
Interest-bearing loans and borrowings 1 | (319.2) | – | – | (319.2) |
Trade and other payables | (681.0) | – | – | (681.0) |
Derivative financial instruments | – | (117.5) | – | (117.5) |
Other financial liabilities 3 | – | (157.0) | – | (157.0) |
Lease liabilities (Note 22) | (65.7) | – | – | (65.7) |
Non-current: | ||||
Interest-bearing loans and borrowings | (3,038.8) | – | – | (3,038.8) |
Trade and other payables | (433.8) | – | – | (433.8) |
Other financial liabilities 3 | (905.7) | (835.8) | – | (1,741.5) |
Lease liabilities (Note 22) | (210.2) | – | – | (210.2) |
Total | (5,851.2) | (1,110.3) | – | (6,961.5) |
Net financial (liabilities)/assets | (5,005.4) | (1,067.5) | 7.2 | (6,065.7) |
2024 | ||||
Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | |
Assets measured at fair value | ||||
Derivative financial instruments | – | 86.4 | – | 86.4 |
Other investments | 2.1 | 2.7 | 5.2 | 10.0 |
2.1 | 89.1 | 5.2 | 96.4 | |
Liabilities measured at fair value | ||||
Derivative financial instruments | – | (19.6) | – | (19.6) |
Deferred and contingent consideration | – | – | (886.6) | (886.6) |
Other financial liabilities | – | – | (15.9) | (15.9) |
– | (19.6) | (902.5) | (922.1) | |
Net assets/(liabilities) measured at fair value | 2.1 | 69.5 | (897.3) | (825.7) |
2023 | ||||
Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | |
Assets measured at fair value | ||||
Derivative financial instruments | – | 31.9 | – | 31.9 |
Other investments | 7.1 | 2.5 | 8.5 | 18.1 |
7.1 | 34.4 | 8.5 | 50.0 | |
Liabilities measured at fair value | ||||
Derivative financial instruments | – | (117.5) | – | (117.5) |
Other financial liabilities | – | – | (992.8) | (992.8) |
– | (117.5) | (992.8) | (1,110.3) | |
Net assets/(liabilities) measured at fair value | 7.1 | (83.1) | (984.3) | (1,060.3) |
2024 | 2023 | |
£m | £m | |
Net liabilities at the start of the year | (984.3) | (273.5) |
Settlements | 39.9 | 228.9 |
Business combinations – contingent consideration | – | (867.9) |
Business combinations – other | – | (7.0) |
Purchase of investment | – | 3.1 |
Transfers to liabilities | 6.4 | 6.4 |
Other | 1.2 | 0.1 |
Profit and loss account – realised losses | (3.2) | (13.8) |
Profit and loss account – unrealised losses | (39.8) | (46.9) |
Other comprehensive income - unrealised gains/(losses) on foreign exchange | 82.5 | (13.7) |
Net liabilities at the end of the year | (897.3) | (984.3) |
2024 | 2023 | |
£m | £m | |
Current assets | ||
Cash and short-term deposits | 588.9 | 400.6 |
Current liabilities | ||
Interest-bearing loans and borrowings | (25.3) | (319.2) |
Non-current liabilities | ||
Interest-bearing loans and borrowings | (3,605.9) | (3,038.8) |
Net debt | (3,042.3) | (2,957.4) |
Cash held on behalf of customers | (196.6) | (196.8) |
Fair value swaps held against debt instruments (derivative financial asset/(liability)) | 66.8 | (85.6) |
Deposits | 20.7 | 48.8 |
Balances held with payment service providers | 136.8 | 176.0 |
Sub-total | (3,014.6) | (3,015.0) |
Lease liabilities | (324.5) | (275.9) |
Adjusted net debt including lease liabilities | (3,339.1) | (3,290.9) |
Number of | |||
€0.01 | |||
ordinary | Total | Total | |
shares | €m | £m | |
Authorised: | |||
At 31 December 2023 and 31 December 2024 | 773,000,000 | 7.7 | 6.4 |
Issued and fully paid: | |||
At 1 January 2023 | 588,846,842 | 5.9 | 4.8 |
Allotment of shares | 48,827,271 | 0.5 | 0.4 |
Exercise of share options | 1,125,778 | – | – |
At 31 December 2023 | 638,799,891 | 6.4 | 5.2 |
Exercise of share options 1 | 507,119 | – | – |
At 31 December 2024 | 639,307,010 | 6.4 | 5.2 |
2024 | 2023 | |
£m | £m | |
Loss before tax from continuing operations | (357.4) | (842.6) |
Net finance expense | 107.3 | 197.9 |
Loss before tax and net finance expense from continuing operations | (250.1) | (644.7) |
Loss before tax and net finance expense from discontinued operations | – | (57.8) |
Loss before tax and net finance expense including discontinued operations | (250.1) | (702.5) |
Adjustments for: | ||
Impairment | 457.4 | 289.0 |
Loss on disposal | – | 1.0 |
Depreciation of property, plant and equipment | 146.4 | 141.0 |
Amortisation of intangible assets | 485.4 | 415.1 |
Share-based payments charge | 13.3 | 23.6 |
(Increase)/decrease in trade and other receivables | (78.2) | 42.2 |
Increase in other financial liabilities | 50.7 | 62.7 |
Increase in trade and other payables | 36.9 | 506.0 |
Increase/(decrease) in provisions | 12.6 | (1.9) |
Share of results from joint venture and associate | 114.2 | 42.9 |
Other | (12.4) | (9.1) |
Cash generated by operations | 976.2 | 810.0 |
2024 | 2023 | |
£m | £m | |
Cash used in operating activities | – | (57.8) |
Cash used in investing activities | – | – |
Net cash outflow arising from discontinued operations | – | (57.8) |
2024 | 2023 | |||||||
Other | Other | Other | Other | |||||
loans and | Lease | financial | loans and | Lease | financial | |||
borrowings | liabilities | liabilities | Total | borrowings | liabilities | liabilities | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 January | 3,358.0 | 275.9 | 1,898.5 | 5,532.4 | 3,114.0 | 280.9 | 462.2 | 3,857.1 |
Changes from financing cash flows | ||||||||
Proceeds from borrowings, net of issue costs | 591.7 | – | – | 591.7 | 1,780.3 | – | – | 1,780.3 |
Repayments | (315.9) | – | (101.3) | (417.2) | (1,419.2) | – | (266.7) | (1,685.9) |
Repayment of borrowings on acquisition | – | – | – | – | (9.4) | – | – | (9.4) |
Repayment of lease liabilities 1 | – | (68.0) | – | (68.0) | – | (68.5) | – | (68.5) |
Total changes from financing cash flows | 275.8 | (68.0) | (101.3) | 106.5 | 351.7 | (68.5) | (266.7) | 16.5 |
Other changes | ||||||||
Business combination consideration (Note 32) | – | – | – | – | – | – | 1,254.4 | 1,254.4 |
Recognition of put option liability (Note 32) | – | – | – | – | – | – | 350.5 | 350.5 |
Interest expense/discount unwind | 264.6 | 15.7 | 141.1 | 421.4 | 229.2 | 12.8 | 70.4 | 312.4 |
Interest paid 2 | (255.3) | (15.7) | – | (271.0) | (224.2) | (12.8) | – | (237.0) |
New lease liabilities | – | 132.4 | – | 132.4 | – | 45.6 | – | 45.6 |
Finance fees (Note 6) | 9.1 | – | – | 9.1 | 1.0 | – | – | 1.0 |
Re-measurement adjustments and disposals | – | (11.0) | (109.7) | (120.7) | – | (7.4) | 1.4 | (6.0) |
Total other changes | 18.4 | 121.4 | 31.4 | 171.2 | 6.0 | 38.2 | 1,676.7 | 1,720.9 |
Arising on business combinations | – | – | – | – | 9.4 | 26.9 | 7.0 | 43.3 |
The effect of changes in foreign exchange | (21.0) | (4.8) | (138.9) | (164.7) | (123.1) | (1.6) | 19.3 | (105.4) |
Balance at 31 December | 3,631.2 | 324.5 | 1,689.7 | 5,645.4 | 3,358.0 | 275.9 | 1,898.5 | 5,532.4 |
2024 | 2023 | |
£m | £m | |
Present value of funded obligations | (235.6) | (262.6) |
Fair value of plan assets | 290.7 | 324.4 |
Net asset | 55.1 | 61.8 |
Disclosed in the balance sheet as: Retirement benefit asset | 55.1 | 61.8 |
2024 | 2023 | |
£m | £m | |
Analysis of amounts charged to the income statement | ||
Other administrative expenses | 1.4 | 1.3 |
Net interest on net asset | (2.8) | (3.0) |
Total credit recognised in the income statement | (1.4) | (1.7) |
2024 | 2023 | |
£m | £m | |
Actual return on assets less interest on plan assets | (34.1) | (0.7) |
Actuarial (losses)/gains on defined benefit obligation due to changes in demographic assumptions | (0.6) | 3.8 |
Actuarial gains/(losses) on defined benefit obligation due to changes in financial assumptions | 27.0 | (3.2) |
Experience adjustments on benefit obligation | (0.4) | (3.6) |
Actuarial losses recognised in the statement of comprehensive income | (8.1) | (3.7) |
2024 | 2023 | |
£m | £m | |
At 1 January | (262.6) | (259.4) |
Interest on obligation | (11.8) | (12.2) |
Actuarial losses due to changes in demographic assumptions | (0.6) | 3.8 |
Actuarial gains due to changes in financial assumptions | 27.0 | (3.2) |
Experience adjustments on obligations | (0.4) | (3.6) |
Benefits paid | 12.8 | 12.0 |
At 31 December | (235.6) | (262.6) |
2024 | 2023 | |
£m | £m | |
At 1 January | 324.4 | 323.2 |
Interest on plan assets | 14.6 | 15.2 |
Administrative expenses | (1.4) | (1.3) |
Actual return less interest on plan assets | (34.1) | (0.7) |
Benefits paid | (12.8) | (12.0) |
At 31 December | 290.7 | 324.4 |
2024 | 2023 | |
% | % | |
Equities | 3.0 | 2.0 |
Diversified growth funds | 5.0 | 5.0 |
Liability-driven investment | 47.0 | 48.0 |
Multi-asset credit | 0.0 | 3.0 |
Corporate bonds | 37.0 | 34.0 |
Private credit | 7.0 | 8.0 |
Cash and cash equivalents | 1.0 | – |
100.0 | 100.0 |
2024 | 2023 | ||
% p.a. | % p.a. | ||
Discount rate | 5.4 | 4.6 | |
Price inflation (CPI) | 2.2 | 2.0 | |
Price inflation (RPI) | 3.1 | 3.0 | |
Future pension increases | – LPI 5% (CPI) | 3.0 | 2.9 |
– LPI 2.5% (CPI) | 2.1 | 2.0 |
2024 | 2023 | |
Male aged 45 for year ended | 87.0 | 87.0 |
Female aged 45 for year ended | 89.6 | 89.5 |
Male aged 65 for year ended | 85.8 | 85.8 |
Female aged 65 for year ended | 88.2 | 88.1 |
2024 | 2023 | |
% | % | |
– 0.5% p.a. decrease in the discount rate | 6.5 | 7.1 |
– 0.5% p.a. increase in price inflation | 4.4 | 5.0 |
– One-year increase in life expectancy | 3.3 | 3.4 |
Existing at | Cancelled | Existing at | Exercisable at | |||||
1 January | Granted | or forfeited | Exercised | 31 December | 31 December | Vesting | ||
Date of grant | Exercise price | 2024 1 | in the year | in the year | in the year 2024 | 2024 | criteria | |
16-Dec-2016 | 422p | 339,338 | – | – | – | 339,338 | 339,338 | Note a |
28-Dec-2017 | 0p | 3,392 | – | – | – | 3,392 | 3,392 | Note b |
26-Mar-2019 | 0p | 20,405 | – | – | – | 20,405 | 20,405 | Note c |
10-Jun-2020 | 0p | 38,486 | – | – | (31,894) | 6,592 | 6,592 | Note d |
24-Mar-2021 | 0p | 834,975 | – | (691,198) | (133,695) | 10,082 | 10,082 | Note e |
04-May-2021 | 1264p | 521,415 | – | (205,415) | – | 316,000 | 316,000 | Note f |
18-Mar-2022 | 0p | 1,038,214 | – | (124,956) | – | 913,258 | – | Note g |
18-Mar-2022 | 0p | 95,463 | – | – | – | 95,463 | – | Note h |
26-Apr-2022 | 1333p | 540,185 | – | (182,667) | (157) | 357,361 | – | Note f |
28-Jun-2022 | 0p | 385,466 | – | (32,476) | (342,958) | 10,032 | 10,032 | Note i |
21-Mar-2023 | 0p | 74,699 | – | – | – | 74,699 | – | Note h |
25-Apr-2023 | 1008p | 885,545 | – | (219,054) | (16) | 666,475 | – | Note f |
04-May-2023 | 0p | 729,406 | – | (145,346) | – | 584,060 | – | Note j |
16-Jun-2023 | 0p | 1,275,465 | – | (193,177) | – | 1,082,288 | – | Note j |
11-Mar-2024 | 0p | – | 3,734,019 | (207,607) | – | 3,526,412 | – | Note k |
11-Mar-2024 | 0p | – | 39,346 | – | – | 39,346 | – | Note h |
25-Apr-2024 | 607p | – | 1,986,695 | (192,278) | (41,815) | 1,752,602 | – | Note f |
08-Jul-2024 | 0p | – | 27,670 | – | – | 27,670 | – | Note k |
10-Sept-2024 | 0p | – | 584,893 | – | – | 584.893 | – | Note k |
Total Schemes | 6,782,454 | 6,372,623 | (2,194,174) | (550,535) | 10,410,368 | 705,841 |
Weighted | Weighted | |||
average | Number | average | Number | |
exercise price | of options | exercise price | of options | |
31 December | 31 December | 31 December | 31 December | |
2024 | 2024 | 2023 1 | 2023 1 | |
Outstanding at the beginning of the year | 356p | 6,782,454 | 323p | 5,657,008 |
Granted during the year | 189p | 6,372,623 | 312p | 3,260,512 |
Exercised during the year | 47p | (550,535) | 11p | (1,069,251) |
Cancelled or forfeited in the year | 383p | (2,194,174) | 393p | (1,065,815) |
Outstanding at the end of the year | 265p | 10,410,368 | 356p | 6,782,454 |
Exercisable at the end of the year | 769p | 705,841 | 357p | 401,621 |
Fair value at | |||||||
Share price at | Expected | measurement | |||||
date of grant | Exercise price | volatility | Exercise | Expected | Risk-free rate | date | |
Date of grant | (£) | (£) | % | multiple | dividend yield | % | (£) |
Dec-16 | 6.48 | 4.22 | 28%–30% | n/a | n/a | – | 1.43–1.94 |
Dec-17 | 9.34 | – | 26.6% | n/a | n/a | 0.40% | 7.39–9.34 |
Mar-19 | 4.96 | – | 31.5% | n/a | n/a | 0.70% | 1.90–4.96 |
Jun-20 | 7.86 | – | 33.2% | n/a | n/a | 0.30% | 3.54–7.86 |
Mar-21 | 15.25 | – | 52.8% | n/a | 2.0% | 0.01% | 10.03–11.27 |
May-21 | 16.46 | 12.64 | 51.3% | n/a | 2.0% | 0.02% | 6.75 |
Mar-22 | 16.66 | – | 51.5% | n/a | 1.2% | 1.4% | 10.77–12.35 |
Apr-22 | 14.74 | 13.33 | 50.1% | n/a | 1.3% | 1.60% | 5.66 |
Jun-22 | 13.04 | – | n/a | n/a | n/a | n/a | 13.04 |
Mar-23 | 12.38 | – | 41.0% | n/a | 1.7% | 4.68% | 5.48 |
Apr-23 | 14.39 | 10.08 | 41.3% | n/a | 1.4% | 3.59% | 6.39 |
May-23 | 14.70 | – | 41.0% | n/a | 1.7% | 4.68% | 5.48 |
Jun-23 | 12.21 | – | 41.0% | n/a | 1.7% | 4.68% | 5.48 |
Mar-24 | 7.35 | – | 38.2% | n/a | 2.6% | 3.92% | 3.04 |
Apr-24 | 8.09 | 6.07 | 38.9% | n/a | 2.4% | 4.25% | 3.11 |
Jul-24 | 6.32 | – | 38.2% | n/a | 2.6% | 3.92% | 3.04 |
Sep-24 | 6.79 | – | 38.2% | n/a | 2.6% | 3.92% | 3.04 |
Fair value | |
£m | |
Intangible assets (excluding goodwill) | 894.6 |
Property, plant and equipment | 17.4 |
Trade and other receivables | 24.6 |
Cash and cash equivalents | 10.2 |
Deferred tax asset | 309.8 |
Deferred tax liability | (242.6) |
Trade and other payables | (45.3) |
Lease liabilities | (10.5) |
Total | 958.2 |
Net assets acquired | 958.2 |
Goodwill | 250.5 |
Total net assets acquired | 1,208.7 |
Consideration: | |
Cash | 96.6 |
Deferred consideration | 386.5 |
Contingent consideration | 725.6 |
Total consideration | 1,208.7 |
Fair value | |
£m | |
Intangible assets (excluding goodwill) | 401.3 |
Property, plant and equipment | 22.6 |
Trade and other receivables | 5.6 |
Cash and cash equivalents | 56.7 |
Deferred tax liability | (74.8) |
Trade and other payables | (21.5) |
Lease liabilities | (15.4) |
Total | 374.5 |
Net assets acquired | 374.5 |
Goodwill | 374.1 |
Total net assets acquired | 748.6 |
Consideration: | |
Cash | 435.1 |
Non-controlling interest | 313.5 |
Total consideration | 748.6 |
Fair value | |
£m | |
Intangible assets (excluding goodwill) | 216.7 |
Property, plant and equipment | 2.1 |
Trade and other receivables | 26.2 |
Cash and cash equivalents | 21.0 |
Deferred tax liability | (51.5) |
Loans and borrowings | (9.4) |
Trade and other payables | (49.3) |
Lease liability | (1.0) |
Total | 154.8 |
Net assets acquired | 154.8 |
Goodwill | 442.9 |
Total net assets acquired | 597.7 |
Consideration: | |
Cash | 455.4 |
Deferred consideration | 142.3 |
Total consideration | 597.7 |
2024 | 2023 | |
£m | £m | |
Equity investment | ||
– Joint venture 1 | 19.8 | 40.7 |
Sundry expenditure | ||
– Associates 2 | (50.7) | (51.4) |
– Joint venture 3 | (10.8) | – |
Sundry income | ||
– Associates 2 | – | 21.5 |
– Joint venture 3 | 17.3 | – |
2024 | 2023 | |
£m | £m | |
Other amounts outstanding | ||
– Joint venture receivables | 89.6 | 54.7 |
– Joint venture payables | (10.8) | – |
– Associates receivables | – | 3.2 |
– Associates payables | (0.4) | (0.1) |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 10.2 | 7.3 |
Redundancy/loss of office | – | 1.6 |
Pension-related costs | 0.2 | 0.3 |
Share-based payments | 5.2 | 10.7 |
Total compensation paid to key management personnel | 15.6 | 19.9 |
% equity interest | |||
Registered address | Company | 2024 | 2023 |
7th Floor, | Arthur Prince (Turf Accountants) Limited 5 | 100.0 | 100.0 |
One Stratford Place, | Bartletts Limited 5 | 100.0 | 100.0 |
Westfield Stratford City, Montfichet Road, | Birchgree Limited 4 | 100.0 | 100.0 |
London, | Bloxhams Bookmakers Limited 5 | 100.0 | 100.0 |
United Kingdom, E20 1EJ | Brickagent Limited 5 | 100.0 | 100.0 |
ASF Limited | 100.0 | 100.0 | |
Cashcade Limited | 100.0 | 100.0 | |
CE Acquisition 1 Limited 4 | 100.0 | 100.0 | |
Chas Kendall (Turf Accountant) Limited 5 | 100.0 | 100.0 | |
Choicebet Limited 5 | 100.0 | 100.0 | |
C L Jennings (1995) Limited 5 | 100.0 | 100.0 | |
Competition Management Services Co. Limited 5 | 97.5 | 97.5 | |
Coral (Holdings) Limited 4 | 100.0 | 100.0 | |
Coral (Stoke) Limited 5 | 100.0 | 100.0 | |
Coral Estates Limited | 100.0 | 100.0 | |
Coral Eurobet Limited | 100.0 | 100.0 |
% equity interest | |||
Registered address | Company | 2024 | 2023 |
Coral Eurobet Holdings Limited 4 | 100.0 | 100.0 | |
Coral Group Limited 4 | 100.0 | 100.0 | |
Coral Group Trading Limited 4 | 100.0 | 100.0 | |
Coral Limited 4 | 100.0 | 100.0 | |
Coral Racing Limited | 100.0 | 100.0 | |
Coral Stadia Limited 4 | 100.0 | 100.0 | |
E.F. Politt & Son Limited 5 | 100.0 | 100.0 | |
Electraworks Maple Limited 3 | 100.0 | 100.0 | |
Entain Holdings (UK) Limited 1,2,4 | 100.0 | 100.0 | |
Entain Marketing (UK) Limited 4 | 100.0 | 100.0 | |
Entain Services Limited 5 | 100.0 | 100.0 | |
Entain Wave Limited 5 | 100.0 | 100.0 | |
Gable House Estates Limited 5 | 100.0 | 100.0 | |
Ganton House Investments Limited | 100.0 | 100.0 | |
Greatmark Limited | 100.0 | 100.0 | |
Hillford Estates Limited 5 | 75.0 | 75.0 | |
Hindwain Limited 5 | 100.0 | 100.0 | |
Impala Digital Limited 4 | 100.0 | 100.0 | |
Interactive Sports Limited 5 | 100.0 | 100.0 | |
J. Ward Hill & Company 5 | 100.0 | 100.0 | |
Jack Brown (Bookmaker) Limited 5 | 100.0 | 100.0 | |
Jerusalem Development (Mamilla) Co. Limited 5 | 100.0 | 100.0 | |
Jerusalem Development Corporation (Holdings) Limited 4,5 | 100.0 | 100.0 | |
Joe Jennings Limited 5 | 100.0 | 100.0 | |
Krullind Limited 5 | 100.0 | 100.0 | |
Ladbroke & Co., Limited 5 | 100.0 | 100.0 | |
Ladbroke (Rentals) Limited 5 | 100.0 | 100.0 | |
Ladbroke City & County Land Company Limited 5 | 100.0 | 100.0 | |
Ladbroke Dormant Holding Company Limited 4,5 | 100.0 | 100.0 | |
Ladbroke Entertainments Limited | 100.0 | 100.0 | |
Ladbroke Group 4 | 100.0 | 100.0 | |
Ladbroke Group Homes Limited 5 | 100.0 | 100.0 | |
Ladbroke Group Properties Limited 4,5 | 100.0 | 100.0 | |
Ladbroke Land Limited 5 | 100.0 | 100.0 | |
Ladbroke US Investments Limited 4 | 100.0 | 100.0 | |
Ladbrokes Betting & Gaming Limited 2,3,4 | 100.0 | 100.0 | |
Ladbrokes Coral Corporate Director Limited 5 | 100.0 | 100.0 | |
Ladbrokes Coral Corporate Secretaries Limited 5 | 100.0 | 100.0 | |
Ladbrokes Coral Group Life Benefits Trustee Limited 5 | 100.0 | 100.0 | |
Ladbrokes Coral Group Limited 2,4 | 100.0 | 100.0 | |
Ladbrokes Coral Group Pension Trustee Limited 5 | 100.0 | 100.0 | |
Ladbrokes E-Gaming Limited 5 | 100.0 | 100.0 | |
Ladbrokes Group Finance plc 2 | 100.0 | 100.0 | |
Ladbrokes Investments Holdings Limited 4 | 100.0 | 100.0 | |
Ladbrokes IT & Shared Services Limited 5 | 100.0 | 100.0 | |
Ladbrokes Trustee Company Limited 5 | 100.0 | 100.0 | |
Lightworld Limited 4,5 | 100.0 | 100.0 | |
London & Leeds Estates Limited 5 | 100.0 | 100.0 | |
Margolis and Ridley Limited 5 | 100.0 | 100.0 |
% equity interest | |||
Registered address | Company | 2024 | 2023 |
New Angel Court Limited 5 | 100.0 | 100.0 | |
Reg. Boyle Limited | 100.0 | 100.0 | |
Reuben Page Limited 5 | 100.0 | 100.0 | |
Romford Stadium Limited | 100.0 | 100.0 | |
Rousset Capital Limited 5 | 100.0 | 100.0 | |
Sponsio Limited 5 | 100.0 | 100.0 | |
Sporting Odds Limited 2,3 | 100.0 | 100.0 | |
Sportingbet (IT Services) Limited 5 | 100.0 | 100.0 | |
Sportingbet (Management Services) Limited 5 | 100.0 | 100.0 | |
Sportingbet Holdings Limited 4 | 100.0 | 100.0 | |
Sportingbet Limited 4 | 100.0 | 100.0 | |
Sports (Bookmakers) Limited 5 | 100.0 | 100.0 | |
Techno Land Improvements Limited 5 | 100.0 | 100.0 | |
Town and County Factors Limited | 100.0 | 100.0 | |
Vegas Betting Limited 5 | 100.0 | 100.0 | |
Ventmear Limited 4 | 100.0 | 100.0 | |
Vernon Sports Data 5 | 100.0 | 100.0 | |
1 Bartholomew Lane, London, United Kingdom | Techno Limited | 84.0 | 84.0 |
EC2N 2AX | |||
77A Andersonstown Road, | Ladbrokes (Northern Ireland) (Holdings) Limited 4 | 100.0 | 100.0 |
Belfast, United Kingdom | Ladbrokes (Northern Ireland) Limited 5 | 100.0 | 100.0 |
BT11 9AH | North West Bookmakers Limited 2,3 | 100.0 | 100.0 |
% equity interest | |||||
Registered address | Company | 2024 | 2023 | ||
East Tower, Level 2, | Ennovate Investments Pty Limited | 100.0 | 100.0 | ||
25 Montpelier Road, | Ennovate Labs Pty Limited | 100.0 | 100.0 | ||
Bowen Hills, QLD 4006 | Entain Group Pty Limited 2,3 | 100.0 | 100.0 | ||
Australia | Gaming Investments Pty Limited 4 | 100.0 | 100.0 | ||
Ladbrokes Racing Club Pty Limited | 100.0 | 100.0 | |||
LB Australia Holdings Pty Limited 4 | 100.0 | 100.0 | |||
Neds International Pty Limited 4 | 100.0 | 100.0 | |||
Neds.com.au Pty Limited 4 | 100.0 | 100.0 | |||
17 Atlantic Dr, Keysborough, VIC 3173 | Australia | Full House Group Pty Limited 3 | 100.0 | 33.3 | |
2 Kosmala Close, Newington, NSW | 2127, | Australia | Innquizitive Pty Limited | 100.0 | 100.0 |
Suite 902, Level 9, 146 | Arthur Street, North Sydney, | Angstrom Sports Australia Pty Ltd | 100.0 | 100.0 | |
NSW | 20 | 60, Australia | |||
Marxergasse 1b, | Entain Services Australia GmbH | 100.0 | 100.0 | ||
1030 | Vienna, | 100.0 | 100.0 | ||
Austria | 100.0 | 100.0 | |||
Chaussée de Wavre 1100 Box 3, | Ladbroke Belgium SA 4 | 100.0 | 100.0 | ||
1160 | Auderghem, | Pari Mutuel Management Services S.A. | 100.0 | 100.0 | |
Belgium | N.V. Derby S.A. 2,3,4 | 100.0 | 100.0 | ||
Redsports.be SRL/BV | 100.0 | 100.0 | |||
Tiercé Ladbroke S.A. 3 | 100.0 | 100.0 | |||
Tilt SRL/BV | 100.0 | 100.0 |
% equity interest | ||||||
Registered address | Company | 2024 | 2023 | |||
Alameda Rio Negro 111 1030, Andar 2 Conj 206 Torre Stadium Corpor, Alphaville | 365 | Scores Midia Ltda | 100.0 | 100.0 | ||
Industrial Barueri; Sao Paulo, 06454911, Brazil | ||||||
Belmont Chambers, | Creative Trend Limited 5 | 100.0 | 100.0 | |||
Road Town, | CTL Holdings International Limited 5 | 100.0 | 100.0 | |||
Tor tola, | SRL Holdings International Limited 5 | 100.0 | 100.0 | |||
British Virgin Islands | Sunrise Resources Limited 5 | 100.0 | 100.0 | |||
Jayla Place, Wickhams Cay 1, Road Town, Tortola, British Virgin Islands | Westman Holdings Limited 5 | 100.0 | 100.0 | |||
55 Nikola Vaptsarov Blvd, Office Park Expo 2000, Building Phase 4, Floor 3, Lozenets Area, Sofia | Entain Services (Bulgaria) EOOD | 100.0 | 100.0 | |||
14 | 07, Bulgaria | |||||
1565 | Carling Avenue, Suite 400, Ottawa, | Entain Operations Canada Limited | 100.0 | 100.0 | ||
Ontario K1Z 8R1, Canada | ||||||
100-2006 Old Malone Road, Kahnawake, Quebec | Kahnawake Management Services Inc | 100.0 | 100.0 | |||
J0L1B0, Canada | ||||||
1500 | Royal Centre, 1055 West Georgia Street, | Angstrom Sports Canada Inc. | 100.0 | 100.0 | ||
Vancouver | ||||||
BC V6E 4N7, Canada | ||||||
5B, First Floor, St Anne’s House, Victoria | Interactive Sports (C.I.) Limited 4 | 100.0 | 100.0 | |||
Street, Alderney, GY9 3UF, Channel Islands | ||||||
Quay House, South Esplanade | Longfrie Limited 5 | 100.0 | 100.0 | |||
St, Peter Port, Guernsey, GY1 4EJ, PO Box 132, Channel Islands | ||||||
1st Floor, Liberation House, | Ladbroke (Channel Islands) Limited 3 | 100.0 | 100.0 | |||
Castle Street, St. Helier, JE1 1GL, Jersey, Channel Islands | Maple Court Investments (Jersey) Limited 5 | |||||
Block 3, The Forum, Grenville Street, St. Helier JE2 4UF, Jersey | Avid International Limited | 100.0 | 100.0 | |||
13/F, Gloucester Tower, The Landmark, 15 Queen’s Road, Central Hong Kong, China | GVC Technology Consulting (Asia) Co Limited | 100.0 | 100.0 | |||
CR 15 # 106 32 Of P H 3, BOGOTA D.C., Colombia | Bwin Latam S.A.S. | 100.0 | 100.0 | |||
Krcka Ulica 18d 10000 | Emma Gamma Adriatic d.o.o. | 67.5 | 67.5 | |||
Zagreb, Croatia | Puni Broj d.o.o. | 67.5 | 67.5 | |||
SuperSport d.o.o. 2,3 | 67.5 | 67.5 | ||||
SuperSport marketing d.o.o. | 67.5 | 67.5 | ||||
Ulica Josipa Marohnića 1/1, Zagreb, Croatia | minus5 d.o.o | 75.0 | 75.0 | |||
Emancipatie Boulevard Dominico F. “Don” Martina | GVC Services B.V. 5 | 100.0 | 100.0 | |||
29, Curaçao | ||||||
Heelsumstraat 51 E-Commerce Park , Curaçao P.O | Best Global N.V. 5 | 100.0 | 100.0 | |||
Box 422 | ||||||
Kaya Richard J. Beaujon Z/N Landhuls Joonchi II , Curaçao PO Box 6248 | Elec Games N.V. 5 | 100.0 | 100.0 | |||
15 Agion Omologiton, Nicosia, 1080, Cyprus | Bellingrath Enterprises Limited 4 | 100.0 | 100.0 | |||
Na Zatorka, 672/24, Bubeneÿ | Sporticon Development s.r.o. | 67.5 | 67.5 | |||
Prague, Karolinská 650/1, Kralín, | 18 | 600, Czech Republic | Betsys, s.r.o. 4 | 67.5 | 50.0 | |
Prague, Fruebjergvej 3, Copenhagen, 2100, Denmark | 18 | 600, Czech Republic | Interactive Sports (Denmark) ApS | 100.0 | 100.0 | |
Lootsa tn 1°, Lasnamae Linnaosa, | Ninja Global OU 5 | 100.0 | 100.0 | |||
11 | 415, Estonia | Optiwin OU 3 | 100.0 | 100.0 | ||
Unioninkatu 24, Helsinki, 00130, Finland | Finnplay Technologies Oy | 100.0 | 100.0 | |||
19 Boulevard Malesherbes, 75008, Paris, France | B.E.S. S.A.S. | 100.0 | 100.0 |
% equity interest | |||||
Registered address | Company | 2024 | 2023 | ||
Linden Palais, Unter den Linden 40, 10117 | Entain (Germany) GmbH | 100.0 | 100.0 | ||
Berlin, Germany | |||||
Apt. 48, N19, Vake District, Kavtaradze Str., Tbilisi, Georgia | Entain Georgia LLC 4 | 100.0 | 100.0 | ||
Vake District, Kavtaradze Str., No 5, Entrance 2, Floor 2, Office Space No 2, Tbilisi, Georgia | MARS LLC 2,3 | 100.0 | 100.0 | ||
Suite 6, Atlantic Suites, | Bingo Marketing Limited 5 | 100.0 | 100.0 | ||
Europort Avenue, Gibraltar | bwin.party holdings Limited 4 | 100.0 | 100.0 | ||
bwin.party services (Gibraltar) Limited 5 | 100.0 | 100.0 | |||
Coral Interactive (Gibraltar) Limited 5 | 100.0 | 100.0 | |||
ElectraGames Limited 4 | 100.0 | 100.0 | |||
ElectraWorks Limited 2,3,4 | 100.0 | 100.0 | |||
Gala Coral Interactive (Gibraltar) Limited 4,5 | 100.0 | 100.0 | |||
Gala Interactive (Gibraltar) Limited 4,5 | 100.0 | 100.0 | |||
Greyjoy Limited | 100.0 | 100.0 | |||
Entain Corporate Services Limited | 100.0 | 100.0 | |||
Entain Holdings (Gibraltar) Limited 1,2,4 | 100.0 | 100.0 | |||
Entain Operations Limited 2,3,4 | 100.0 | 100.0 | |||
Entain Trustees Limited | 100.0 | 100.0 | |||
Fusionex Limited | 100.0 | 100.0 | |||
IGM Domain Name Services Limited | 100.0 | 100.0 | |||
ISG (Gibraltar) Limited 5 | 100.0 | 100.0 | |||
LC International Limited 2,3,4 | 100.0 | 100.0 | |||
PartyGaming IA Limited 5 | 100.0 | 100.0 | |||
7th Floor, Madison building, Midtown, | The Entain Foundation | 100.0 | 100.0 | ||
Queensway, GX11 1AA, Gibraltar | Messene Enterprises Limited | 100.0 | 100.0 | ||
1st Floor Otter House, | Avid Ecom Solutions Limited | 100.0 | 100.0 | ||
Naas Road, Dublin 22 Ireland | Avid Studios Limited | 100.0 | 100.0 | ||
Ladbroke (Ireland) Limited 2,3,4 | 100.0 | 100.0 | |||
3 Dublin Landings, North Wall Quay, | Fort Anne Limited 1,5 | 100.0 | 100.0 | ||
D01 C4EO Ireland | M.L.B. Limited | 100.0 | 100.0 | ||
5th Floor, Divyasree Omega Block – B, | IVY Comptech Private Limited | 100.0 | 100.0 | ||
Hitec City Road, Kondapur, Hyderabad | IVY Software Development Services Private Limited | 100.0 | 100.0 | ||
Andhra Pradesh, 500081, India | IVY Foundation Limited | 100.0 | 100.0 | ||
Ivy Mobitech Services Private Limited | 100.0 | 100.0 | |||
IVY Global Shared Services Private Limited | 100.0 | 100.0 | |||
32 Athol Street, Douglas, IM1 1JB, Isle of Man | Entain (IOM) Limited 1,4 | 100.0 | 100.0 | ||
Menachem Begin Road 152, | Gala Interactive (Services) Limited | 100.0 | 100.0 | ||
Tel Aviv – Jaffa, Israel | GVC Impala R&D Limited | 100.0 | 100.0 | ||
2 Nahalat Yitchak, Tel-Aviv Yaffo, 6744 801, Israel | 365 | Scores Limited | 100.0 | 100.0 | |
Via Lungotevere Arnaldo da Brescia 12, | Entain Holding S.R.L. 4 | 100.0 | 100.0 | ||
00196 | Rome, Italy | Entain Italia S.R.L. 2,3 | 100.0 | 100.0 | |
ALN House Eldama Ravine Close, | Wave Operations (Kenya) Limited | 100.0 | 100.0 | ||
Off Eldama Ravine Road, Westlands, Nairobi, PO Box 200, Kenya | Wave Online (Kenya) Limited | 100.0 | 100.0 | ||
Setekles iela, | SIA Klondaika | 100.0 | 100.0 | ||
Riga LV-1050 | SIA Klondaika Café | 100.0 | 100.0 | ||
Latvia | SIA Laimz 3 | 100.0 | 100.0 | ||
SIA Optibet 3 | 100.0 | 100.0 | |||
Orsos g. 4-101, Vilnius, Lithuania | UAB Baltic Bet 3 | 100.0 | 100.0 | ||
UAB Party Casino 3 | 100.0 | 100.0 |
% equity interest | |||||
Registered address | Company | 2024 | 2023 | ||
Unit 6 ST Business Centre, | bwin (Deutschland) Limited | 100.0 | 100.0 | ||
120 | The Strand, | bwin.gr Limited 2 | 100.0 | 100.0 | |
Gzira GZR 1027 | bwin Holdings (Malta) Limited 1,4 | 100.0 | 100.0 | ||
Malta | bwin.party services (Malta) Limited | 100.0 | 100.0 | ||
Online-Wetten (Austria) Limited | 100.0 | 100.0 | |||
Deis Limited 4 | 100.0 | 100.0 | |||
ElectraWorks (France) Limited | 100.0 | 100.0 | |||
ElectraWorks (Kiel) Limited | 100.0 | 100.0 | |||
ElectraWorks (Svenska) Limited | 100.0 | 100.0 | |||
ElectraWorks Europe Ltd | 100.0 | 100.0 | |||
Entain Holdings (Malta) Limited 5 | 100.0 | 100.0 | |||
Entertainments Technologies Group Limited 4 | 100.0 | 100.0 | |||
Gaming VC Corporation Limited 5 | 100.0 | 100.0 | |||
Ladbrokes (Deutschland) Limited | 100.0 | 100.0 | |||
Martingale Europe Limited | 100.0 | 100.0 | |||
Martingale Malta 2 Limited | 100.0 | 100.0 | |||
Sportingbet (Deutschland) Limited | 100.0 | 100.0 | |||
Scandic Bookmakers Limited 5 | 100.0 | 100.0 | |||
Spread Your Wings Bravo Limited | 100.0 | 100.0 | |||
STS Gaming Group Limited | 67.5 | 67.5 | |||
STS.Bet Limited | 67.5 | 67.5 | |||
Entain (Romania) Limited | 100.0 | 100.0 | |||
VistaBet Limited 2 | 100.0 | 100.0 | |||
120 | The Strand, Unit 6, | BestBet Limited 3 | 100.0 | 100.0 | |
Trig Ix-Xatt, | Elec Games C1 Limited 3 | 100.0 | 100.0 | ||
Gzira GZR 1027 | Elec Games Holdings Limited 4 | 100.0 | 100.0 | ||
Malta | Elec Games Limited 3 | 100.0 | 100.0 | ||
Evora International Limited | 100.0 | 100.0 | |||
Future Domain Lead Generation Limited | 100.0 | 100.0 | |||
Future Lead Generation Limited 4 | 100.0 | 100.0 | |||
Lifland Holdings Limited 4 | 100.0 | 100.0 | |||
Ninja Global Limited 3 | 100.0 | 100.0 | |||
Entain Holdings (CEE) Limited 4 | 67.5 | 67.5 | |||
West African Gaming Limited 5 | 100.0 | 100.0 | |||
San Francisco 1005, Dolonia Del Valle, | Bwin Operations Mexico, S.A. de C.V.isr 5 | 100.0 | 100.0 | ||
Alcaldía Benito Juárez, Mexico City, C.P. | 03100 | , Mexico | Entain Mexico, S.A. de C.V. 5 | 100.0 | 100.0 |
Johan Cruijff Boulevard 61, Amsterdam | Entain Holdings (Netherlands) B.V. 4 | 100.0 | 100.0 | ||
110 | 1DL | Netherlands | |||
Keurenplein 4, Unit D1442, 1069CD, Amsterdam, Netherlands | Betent B.V. 3 | 100.0 | 100.0 | ||
106-110 Jackson Street, Petone, Lower Hutt, 5012, | New Zealand | Entain New Zealand Limited 2,3 | 100.0 | 100.0 | |
Floor 6 Exchange Place, 5 Willeston Street, Wellington Central, Wellington, 6011, New Zealand | TIIDAL GAMING NZ LIMITED | 100.0 | 100.0 | ||
6F Tower 3 Double Dragon Plaza EDSA | InteractiveSports Asia Limited Inc. | 100.0 | 100.0 | ||
Ext. cor. Macapagal Avenue, Pasay City | NCH Customer Support Services, Inc | 100.0 | 100.0 | ||
Philippines | |||||
Porcelanowa 8, 40-246 Katowice, Poland | BetSys Poland Sp. Z.o.o. | 67.5 | 50.0 | ||
STS S.A. 2,3,4 | 67.5 | 67.5 |
% equity interest | |||||
Registered address | Company | 2024 | 2023 | ||
UI. Taneczna 18A, 02-829 Warsaw, Poland | bwin Poland S.A. | 100.0 | 100.0 | ||
Praceta António Gedeão, 1 B, Paiões, | Infield – Servicos de Consultoria Marketing Unipessoal | 100.0 | 100.0 | ||
2635 – 002 Sintra, Portugal | LDA. | ||||
Avenida D João II, Lote 1.07.2.1, 5ºA, | Gobet – Entretenimento SA 3 | 100.0 | 100.0 | ||
Parque das Nações | Entain Operations Portugal SA | 100.0 | 100.0 | ||
1990-096 Lisbon, Portugal | |||||
1 Harbourfront Avenue, Keppel Bay Tower | Florent Pte Limited 5 | 100.0 | 100.0 | ||
14-03/07, 098632, Singapore | |||||
Calle Amador de los Ríos n°1, 6 planta | bwin Interactive Marketing Espana S.L. | 100.0 | 100.0 | ||
28010 | Madrid, Spain | ||||
Calle Josep Plá, número 2, planta 5ªD | Entain Services Iberia S.L | 100.0 | 100.0 | ||
Edificio Torre Diagonal Litoral, 08019 | |||||
Barcelona, Spain | |||||
Calle Real Numero 74, 51001 Ceuta, Spain | Electraworks (Ceuta) S.A. 2,3 | 100.0 | 100.0 | ||
Avenida de Fuencarral 44, Edificio Tribeca 1, Modulo B, CP 28108, Alcobendas Madrid, Spain | Winners Apuestas SA | 100.0 | 100.0 | ||
CL Conde de Aranda 20, 28001 | Sportingbet Spain S.A. 5 | 100.0 | 100.0 | ||
Madrid, Spain | |||||
San Justo Desvern, calle de la Constitución 1, 5º planta, local 3, 08960, Barcelona, Spain | Atlantic Version 2014 SLU 5 | 100.0 | 100.0 | ||
Suite 4 Constantia House, Steenbert Office Park, Constantia, 7800, South Africa | SBT Software Operations (SA) (Pty) | 100.0 | 100.0 | ||
24A 18th Street, Menlo Park, Pretoria, 0 | 081, South Africa | Ladbrokes (SA) (Pty) Limited | 100.0 | 100.0 | |
Office 519, Spaces, Dock Road Junction, Corner of Stanley & Dock Road, Waterfront, Cape Town, 8001, South Africa | Wave SA (Pty) Limited | 85.0 | 85.0 | ||
Stora Gatan 46, Sigtuna | Enlabs AB 4 | 100.0 | 100.0 | ||
Kommun, | 193 | 30, Sweden | Entraction AB | 100.0 | 100.0 |
Score24 AB 3 | 100.0 | 100.0 | |||
Royal Park Serviced Office, Frosundaviks alle 15, 16903 Solna, Sweden | Scout Gaming AB 3 | 100.0 | 100.0 | ||
c/o The Corporation Trust Company, | GVC Finance LLC 1 | 100.0 | 100.0 | ||
1209 | Orange Street, Country of New Castle, | GVC Holdings (USA) Inc | 100.0 | 100.0 | |
Wilmington DE 19891, United States | Ladbrokes Holdco. Inc. 4 | 100.0 | 100.0 | ||
7251 | Amigo Street, Suite 100, Las Vegas, | Stadium Technology Group, LLC 3 | 100.0 | 100.0 | |
NV | 8911 | 9, United States | |||
1013 | Centre Road, Suite 403-B, Wilmington, | Angstrom Sports Inc | 100.0 | 100.0 | |
DE | 198 | 05, United Estates | |||
4445 | Corporation Ln Ste 264, Virginia Beach, | Angstrom Sports Virginia LLC | 100.0 | 100.0 | |
VA 23462-3262, United States | |||||
Five Greentree Centre, 525 Route 72 North, STE | Angstrom Sports NJ LLC | 100.0 | 100.0 | ||
104 | Marlton, New Jersey 08053, United States | ||||
701 | S.Carson Street, Suite 200, | bwin.party (USA) Inc | 100.0 | 100.0 | |
Carson City, NV 90801, United States | bwin.party entertainment (NJ) LLC | 100.0 | 100.0 | ||
bwin.party services (NJ) Inc | 100.0 | 100.0 | |||
Ladbrokes Subco LLC | 100.0 | 100.0 | |||
c/o Saiber LLC, 18 Columbia Turnpike, Suite 200, Florham Park, New Jersey, United States | The Entain Foundation US, Inc | 100.0 | 100.0 | ||
2 Mykoly Solovtsova St, Office 38/1, 01014 | Kyiv, Ukraine | Entain (Ukraine) LLC 5 | 100.0 | 100.0 | |
Office 13, 39 Dzhona Makkeina, Steer | 01042 | Kyiv, Ukraine | LLC Bwin 5 | 100.0 | 100.0 |
% equity interest | ||||
Registered address | Company | 2024 | 2023 | |
Dr Luis Bonavita, 1294, Torre 2 WTC | Gomifer S.A. | 100.0 | 100.0 | |
Free Zone, Oficina 631, Montevideo, Uruguay | ||||
34972 | Longacres, Lusaka | Wave Digital Zambia Limited | 100.0 | 100.0 |
Lusaka Province, Zambia |
% equity interest | ||||
Registered address | Company | 2024 | 2023 | |
Corporation Service Company, 251 | Little Falls Drive, | BetMGM, LLC | 50.0 | 50.0 |
Wilmington, Delaware 19808, United States | ||||
4th Floor, Millbank Tower, 21-24 Millbank, London, United Kingdom, SW1P 4QP | Premier Greyhound Racing Limited | 50.0 | – |
% equity interest | |||
Country of incorporation | Company | 2024 | 2023 |
China | Asia Gaming Technologies (Beijing) Co., Ltd 1 | 49.0 | 49.0 |
Asia Gaming Technologies Limited | 49.0 | 49.0 | |
Germany | bwin E.K. Neugersdorf | – | 50.0 |
Belgium | Gran Casino de Dinant SA | 20.0 | 20.0 |
Infiniti Casino Oostende NV | 20.0 | 20.0 | |
Leaderbet NV | 20.0 | 20.0 | |
Professional Gaming Services SRL/BV | 19.0 | 19.0 | |
United Kingdom | Draw & Code Limited | 41.6 | 40.0 |
Games For Good Causes PLC | 36.3 | 36.3 | |
Sports Information Services (Holdings) Limited | 23.4 | 23.4 |
Total | |
£m | |
As at January 2023 | 183.8 |
Profit attributable to non-controlling interests – underlying items | 35.0 |
Separately disclosed items attributable to non-controlling interests | (42.9) |
Minority interest contribution to SuperSport earnout (Note 32) | 42.6 |
Minority interest in STS acquisition (Note 32) | 313.5 |
Dividends paid | (7.4) |
Other | (6.2) |
Foreign exchange | 6.3 |
As at January 2024 | 524.7 |
Profit attributable to non-controlling interests – underlying items | 43.9 |
Separately disclosed items attributable to non-controlling interests | (52.2) |
New minority interest | 1.4 |
Purchase of minority interest | (7.6) |
Dividends paid | (12.5) |
Foreign exchange | (24.0) |
As at 31 December 2024 | 473.7 |