Before exceptional | Exceptional | Before exceptional | Exceptional | ||||
items | items (note 5) | Total | items | items (note 5) | Total | ||
30 September | 30 September | 30 September | 30 September | 30 September | 30 September | ||
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | 3 | ||||||
Cost of goods sold | ( | ( | ( | ( | |||
Centre staff costs | ( | ( | ( | ( | |||
Gross profit | |||||||
Other income | |||||||
Administrative expenses | 6 | ( | ( | ( | ( | ( | ( |
Operating profit | ( | ( | |||||
Finance income | 9 | ||||||
Finance expenses | 9 | ( | ( | ( | ( | ( | ( |
Profit before tax | ( | ( | |||||
Tax charge | 10 | ( | ( | ( | ( | ( | ( |
Profit for the year attributable to equity shareholders | ( | ( | |||||
Other comprehensive income | |||||||
Retranslation loss of foreign | |||||||
currency denominated operations | ( | ( | ( | ( | |||
Total comprehensive income | |||||||
for the year attributable to equity shareholders | ( | ( | |||||
Basic earnings per share (pence) | 11 | ||||||
Diluted earnings per share (pence) | 11 |
30 September | 30 September | ||
2024 | 2023 | ||
Note | £’000 | £’000 | |
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Goodwill and intangible assets | 14 | ||
Deferred tax asset | 22 | ||
Current assets | |||
Cash and cash equivalents | 16 | ||
Trade and other receivables | 17 | ||
Corporation tax receivable | |||
Inventories | 18 | ||
Total assets | |||
LIABILITIES | |||
Current liabilities | |||
Trade and other payables | 19 | ||
Lease liabilities | 13 | ||
Non-current liabilities | |||
Other payables | 19 | ||
Lease liabilities | 13 | ||
Deferred tax liability | 22 | ||
Provisions | 20 | ||
Total liabilities | |||
NET ASSETS | |||
Equity attributable to shareholders | |||
Share capital | 23 | ||
Share premium | 24 | ||
Capital redemption reserve | 24 | ||
Merger reserve | 24 | ( | ( |
Foreign currency translation reserve | 24 | ( | ( |
Retained earnings | 24 | ||
TOTAL EQUITY |
Capital | |||||||
Share | redemption | Share | Merger | Foreign currency | Retained | ||
capital | reserve | premium | reserve | translation reserve | earnings | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Equity at 30 September 2022 | ( | ||||||
Shares issued during the year | |||||||
Dividends paid (note 31) | ( | ( | |||||
Share-based payments (note 28) | |||||||
Deferred tax on share-based | |||||||
payments | |||||||
Retranslation of foreign currency | |||||||
denominated operations | ( | ( | |||||
Profit for the year | |||||||
Equity at 30 September 2023 | ( | ( | |||||
Shares issued during the year | |||||||
Share buy back | ( | ( | ( | ||||
Dividends paid (note 31) | ( | ( | |||||
Share-based payments (note 28) | |||||||
Deferred tax on share-based | |||||||
payments | |||||||
Retranslation of foreign currency | |||||||
denominated operations | ( | ( | |||||
Profit for the year | |||||||
Equity at 30 September 2024 | ( | ( |
30 September | 30 September | ||
2024 | 2023 | ||
Note | £’000 | £’000 | |
Cash flows from operating activities | |||
Profit before tax | |||
Adjusted by: | |||
Depreciation of property, plant and equipment (PPE) | 12 | ||
Depreciation of right-of-use (ROU) assets | 13 | ||
Amortisation of intangible assets | 14 | ||
Impairment of PPE and ROU assets | 12, 13 | ||
Net interest expense | 9 | ||
Loss on disposal of property, plant and equipment and software | |||
Landlord settlement | 5 | ( | |
Share-based payments | 28 | ||
Operating profit before working capital changes | |||
Increase in inventories | ( | ( | |
Increase in trade and other receivables | ( | ( | |
Increase in payables and provisions | |||
Cash inflow generated from operations | |||
Interest received | |||
Income tax paid – corporation tax | ( | ( | |
Bank interest paid | ( | ( | |
Lease interest paid | ( | ( | |
Landlord settlement | 5 | ||
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Acquisition of subsidiaries | 32 | ( | ( |
Subsidiary cash acquired | 32 | ||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Proceeds from sale of assets | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Payment of capital elements of leases | ( | ( | |
Issue of shares | |||
Share buy back | ( | ||
Dividends paid | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net change in cash and cash equivalents for the year | ( | ( | |
Effect of foreign exchange rates on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | 16 |
Financial assets at FVTPL | These assets are subsequently measured at fair value. Net gains and losses, including any interest or dividend |
income, are recognised in profit or loss. | |
Financial assets at | These assets are subsequently measured at amortised cost using the effective interest rate (EIR) method. |
amortised cost | The amortised cost is reduced by impairment losses. Interest income, foreign exchange gains and losses and |
impairment are recognised in profit or loss. Any gain or loss on derecognition is recognised in profit or loss. | |
The Group’s financial assets at amortised cost include trade receivables. | |
Debt instruments at | These assets are subsequently measured at fair value. Interest income, calculated using the effective interest method, |
FVOCI | foreign exchange revaluation and impairment losses or reversals are recognised in profit or loss and computed in the |
same manner as for financial assets measured at amortised cost. The remaining fair value changes are recognised in | |
OCI. Upon derecognition, the cumulative fair value change recognised in OCI is recycled to profit or loss. |
Before exceptional | Exceptional income | ||||
income UK | UK (note 5) | Total UK | Canada | Total | |
30 September | 30 September | 30 September | 30 September | 30 September | |
2024 | 2024 | 2024 | 2024 | 2024 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Bowling | 89,347 | — | 89,347 | 14,370 | 103,717 |
Food and drink | 52,316 | — | 52,316 | 7,554 | 59,870 |
Amusements | 55,587 | — | 55,587 | 3,691 | 59,278 |
Mini-golf | 2,360 | — | 2,360 | 189 | 2,549 |
Installation of bowling equipment | — | — | — | 4,456 | 4,456 |
Other | 86 | — | 86 | 443 | 529 |
199,696 | — | 199,696 | 30,703 | 230,399 |
Before exceptional | Exceptional income | ||||
income UK | UK (note 5) | Total UK | Canada | Total | |
30 September | 30 September | 30 September | 30 September | 30 September | |
2023 | 2023 | 2023 | 2023 | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Bowling | 86,988 | 192 | 87,180 | 9,765 | 96,945 |
Food and drink | 50,671 | — | 50,671 | 5,265 | 55,936 |
Amusements | 51,938 | 61 | 51,999 | 2,794 | 54,793 |
Mini-golf | 2,576 | — | 2,576 | 128 | 2,704 |
Installation of bowling equipment | — | — | — | 4,391 | 4,391 |
Other | 183 | — | 183 | 130 | 313 |
192,356 | 253 | 192,609 | 22,473 | 215,082 |
Year ended 30 September 2024 | Year ended 30 September 2023 | |||||
UK | Canada | Total | UK | Canada | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | 199,696 | 30,703 | 230,399 | 192,609 | 22,473 | 215,082 |
Group adjusted EBITDA 1 pre-IFRS 16 | 62,308 | 5,441 | 67,749 | 60,570 | 4,485 | 65,055 |
Group adjusted EBITDA 1 | 79,715 | 7,872 | 87,587 | 76,828 | 5,903 | 82,731 |
Depreciation and amortisation | 23,490 | 3,364 | 26,854 | 21,973 | 1,954 | 23,927 |
Impairment of PPE and ROU assets | 5,316 | — | 5,316 | 2,210 | — | 2,210 |
Loss on property, right-of-use assets, plant and equipment and software | ||||||
disposals | 88 | — | 88 | 306 | — | 306 |
Exceptional items excluding interest | (591) | 2,414 | 1,823 | (89) | 2,292 | 2,203 |
Operating profit | 51,412 | 2,094 | 53,506 | 52,428 | 1,657 | 54,085 |
Finance income | (1,580) | (142) | (1,722) | (1,296) | (144) | (1,440) |
Finance expense | 10,425 | 2,045 | 12,470 | 9,291 | 1,154 | 10.445 |
Profit before tax | 42,567 | 191 | 42,758 | 44,434 | 646 | 45,080 |
Non-current asset additions | ||||||
– Property, plant and equipment | 26,855 | 11,675 | 38,530 | 18,844 | 3,157 | 22,001 |
Non-current asset additions | ||||||
– Intangible assets | 946 | — | 946 | 1,057 | — | 1,057 |
Total assets | 338,654 | 79,177 | 417,831 | 341,589 | 41,917 | 383,506 |
Total liabilities | 218,814 | 46,812 | 265,626 | 207,798 | 27,768 | 235,566 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Operating profit | 53,506 | 54,085 |
Depreciation of property, plant and equipment (note 12) | 11,167 | 10,142 |
Depreciation of right-of-use assets (note 13) | 14,752 | 12,965 |
Amortisation of intangible assets (note 14) | 935 | 820 |
Impairment of property, plant and equipment (note 12) | 2,808 | 1,392 |
Impairment of right-of-use assets (note 13) | 2,508 | 818 |
Loss on disposal of property, plant and equipment, right-of-use assets and software (notes 12–14) | 88 | 306 |
Exceptional items excluding interest (note 5) | 1,823 | 2,203 |
Group adjusted EBITDA | 87,587 | 82,731 |
Adjustment for IFRS 16 | (19,838) | (17,799) |
Group adjusted EBITDA pre-IFRS 16 | 67,749 | 64,932 |
30 September | 30 September | |
2024 | 2023 | |
Exceptional items: | £’000 | £’000 |
VAT rebate 1 | — | 253 |
Administrative expenses 2 | (15) | (2) |
Acquisition fees 3 | (921) | (700) |
Landlord settlement 4 | 607 | — |
Contingent consideration 5 | (1,924) | (1,979) |
Exceptional items before tax | (2,253) | (2,428) |
Tax charge | (148) | (63) |
Exceptional items after tax | (2,401) | (2,491) |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Amortisation of intangible assets | 935 | 820 |
Depreciation of property, plant and equipment | 11,167 | 10,142 |
Depreciation of right-of-use assets | 14,752 | 12,965 |
Impairment of property, plant and equipment | 2,808 | 1,633 |
Impairment reversal of property, plant and equipment | — | (241) |
Impairment of right-of-use assets | 2,508 | 1,277 |
Impairment reversal of right-of-use assets | — | (459) |
Operating leases | 80 | 57 |
Loss on disposal of property, plant and equipment, right-of-use assets and software | 88 | 306 |
Exceptional items (note 5) | 2,253 | 2,428 |
Loss on foreign exchange | 486 | 208 |
Auditor’s remuneration: | ||
– Fees payable for audit of these Financial Statements | 350 | 344 |
Fees payable for other services: | ||
– Audit of subsidiaries | 140 | 71 |
– Other non-audit assurance services | 8 | 8 |
498 | 423 |
30 September | 30 September | |
2024 | 2023 | |
Directors | 7 | 7 |
Administration | 118 | 112 |
Operations | 2,701 | 2,668 |
Total staff | 2,826 | 2,787 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Wages and salaries | 52,824 | 49,988 |
Social security costs | 4,217 | 3,882 |
Pension costs | 607 | 543 |
Share-based payments (note 28) | 1,782 | 1,204 |
Total staff cost | 59,430 | 55,617 |
30 September 1 | 30 September 1 | |
2024 | 2023 | |
£’000 | £’000 | |
Salaries and bonuses | 2,279 | 2,165 |
Pension contributions | 48 | 46 |
Share-based payments (note 28) | 1,319 | 906 |
Total | 3,646 | 3,117 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Salaries and bonuses | 3,023 | 2,871 |
Pension contributions | 66 | 64 |
Share-based payments (note 28) | 1,749 | 1,218 |
Total | 4,838 | 4,153 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Interest on bank deposits | 1,722 | 1,440 |
Finance income | 1,722 | 1,440 |
Interest on bank borrowings | 190 | 200 |
Other interest | 22 | 9 |
Finance costs on lease liabilities | 11,615 | 9,808 |
Unwinding of discount on contingent consideration | 430 | 225 |
Unwinding of discount on provisions | 213 | 203 |
Finance expense | 12,470 | 10,445 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
The tax expense is as follows: | ||
– UK corporation tax | 8,495 | 7,704 |
– Adjustment in respect of prior years | — | 312 |
– Foreign tax suffered | 1,252 | 692 |
Total current tax | 9,747 | 8,708 |
Deferred tax: | ||
Origination and reversal of temporary differences | 1,967 | 1,996 |
Effect of changes in tax rates | (17) | 161 |
Adjustment in respect of prior years | 1,151 | 64 |
Total deferred tax | 3,101 | 2,221 |
Total tax expense | 12,848 | 10,929 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Profit excluding taxation | 42,758 | 45,080 |
Tax using the UK corporation tax rate of 25% (2023: 22%) | 10,690 | 9,918 |
Change in tax rate on deferred tax balances | (17) | 154 |
Non-deductible expenses | 508 | 60 |
Non-deductible acquisition related exceptional costs | 510 | 523 |
Effects of overseas tax rates | 34 | 137 |
Effects of capital allowances super deduction | — | (182) |
Share-based payments | (28) | (57) |
Adjustment in respect of prior years | 1,151 | 376 |
Total tax expense included in profit or loss | 12,848 | 10,929 |
30 September | 30 September | |
2024 | 2023 | |
Basic and diluted | ||
Profit for the year after tax (£’000) | 29,910 | 34,151 |
Basic weighted average number of shares in issue for the period (number) | 171,647,892 | 171,468,034 |
Adjustment for share awards | 1,154,221 | 833,880 |
Diluted weighted average number of shares | 172,802,113 | 172,301,914 |
Basic earnings per share (pence) | 17.42 | 19.92 |
Diluted earnings per share (pence) | 17.31 | 19.82 |
Plant and | ||||||
machinery, | ||||||
Freehold | Long leasehold | Short leasehold | Lanes and | fixtures and | ||
property | property | improvements | pins on strings | fittings | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
At 1 October 2022 | 7,406 | 1,240 | 38,686 | 18,050 | 50,518 | 115,900 |
Additions | — | — | 11,554 | 4,269 | 6,178 | 22,001 |
Acquisition (note 32) | — | — | 77 | 74 | 46 | 197 |
Disposals | — | — | (451) | (222) | (1,840) | (2,513) |
Effects of movement in foreign exchange | (517) | — | (102) | (8) | (34) | (661) |
At 30 September 2023 | 6,889 | 1,240 | 49,764 | 22,163 | 54,868 | 134,924 |
Additions | — | — | 23,723 | 3,900 | 10,907 | 38,530 |
Acquisition (note 32) | — | — | 189 | 448 | 545 | 1,182 |
Disposals | — | — | (846) | (648) | (2,343) | (3,837) |
Transfer to right-of-use assets 1 | — | (1,240) | — | — | — | (1,240) |
Effects of movement in foreign exchange | (615) | — | (249) | (170) | (141) | (1,175) |
At 30 September 2024 | 6,274 | — | 72,581 | 25,693 | 63,836 | 168,384 |
Accumulated depreciation | ||||||
At 1 October 2022 | 24 | 388 | 18,857 | 4,534 | 23,456 | 47,259 |
Depreciation charge | 63 | 29 | 3,399 | 740 | 5,911 | 10,142 |
Impairment charge | — | — | — | — | 1,633 | 1,633 |
Impairment reversal | — | — | — | — | (241) | (241) |
Disposals | — | — | (436) | (162) | (1,548) | (2,146) |
Effects of movement in foreign exchange | (1) | — | (1) | — | — | (2) |
At 30 September 2023 | 86 | 417 | 21,819 | 5,112 | 29,211 | 56,645 |
Depreciation charge | 64 | — | 3,810 | 932 | 6,361 | 11,167 |
Impairment charge | — | — | 1,605 | — | 1,203 | 2,808 |
Disposals | — | — | (834) | (589) | (2,245) | (3,668) |
Transfer to right-of-use assets 1 | — | (417) | — | — | — | (417) |
Effects of movement in foreign exchange | (10) | — | (27) | (22) | (28) | (87) |
At 30 September 2024 | 140 | — | 26,373 | 5,433 | 34,502 | 66,448 |
Net book value | ||||||
At 30 September 2024 | 6,134 | — | 46,208 | 20,260 | 29,334 | 101,936 |
At 30 September 2023 | 6,803 | 823 | 27,945 | 17,051 | 25,657 | 78,279 |
2024 | 2023 | |
Revenue growth rate (within five years) - UK & Canada | 3.0% | 3.5% |
Cost inflation (within five years) - UK | 3.2% | 3.1% |
Cost inflation (within five years) - Canada | 3.7% | — |
Discount rate (pre-tax) - UK | 12.4% | 12.7% |
Discount rate (pre-tax) - Canada | 10.6% | — |
Growth rate (beyond five years) - UK and Canada | 2.5% | 2.5% |
Amusement | |||
Property | machines | Total | |
Right-of-use assets | £’000 | £’000 | £’000 |
Cost | |||
At 1 October 2022 | 174,260 | 11,239 | 185,499 |
Lease additions | 2,452 | 5,522 | 7,974 |
Acquisition (note 32) | 4,911 | — | 4,911 |
Lease surrenders | — | (1,071) | (1,071) |
Lease modifications | 5,418 | — | 5,418 |
Effects of movement in foreign exchange | (1,070) | — | (1,070) |
At 30 September 2023 | 185,971 | 15,690 | 201,661 |
Lease additions | 13,405 | 5,029 | 18,434 |
Acquisition (note 32) | 17,641 | — | 17,641 |
Lease surrenders | — | (1,391) | (1,391) |
Lease modifications | 4,890 | — | 4,890 |
Transfer from property, plant and equipment 1 | 1,240 | — | 1,240 |
Effects of movement in foreign exchange | (2,338) | — | (2,338) |
At 30 September 2024 | 220,809 | 19,328 | 240,137 |
Accumulated depreciation | |||
At 1 October 2022 | 31,264 | 6,780 | 38,044 |
Depreciation charge | 10,464 | 2,501 | 12,965 |
Impairment charge | 1,277 | — | 1,277 |
Impairment reversal | (459) | — | (459) |
Lease surrenders | — | (977) | (977) |
At 30 September 2023 | 42,546 | 8,304 | 50,850 |
Depreciation charge | 11,577 | 3,175 | 14,752 |
Impairment charge | 2,508 | — | 2,508 |
Transfer from property, plant and equipment 1 | 417 | — | 417 |
Lease surrenders | — | (1,157) | (1,157) |
At 30 September 2024 | 57,048 | 10,322 | 67,370 |
Net book value | |||
At 30 September 2024 | 163,761 | 9,006 | 172,767 |
At 30 September 2023 | 143,425 | 7,386 | 150,811 |
Amusement | |||
Property | machines | Total | |
Lease liabilities | £’000 | £’000 | £’000 |
At 1 October 2022 | 182,550 | 5,819 | 188,369 |
Lease additions | 2,452 | 5,522 | 7,974 |
Acquisition (note 32) | 4,911 | — | 4,911 |
Accretion of interest | 9,568 | 240 | 9,808 |
Lease modifications | 5,418 | — | 5,418 |
Lease surrenders | — | (145) | (145) |
Payments 1 | (17,882) | (3,167) | (21,049) |
Effects of movement in foreign exchange | (1,081) | — | (1,081) |
At 30 September 2023 | 185,936 | 8,269 | 194,205 |
Lease additions | 13,405 | 5,029 | 18,434 |
Acquisition (note 32) | 15,641 | — | 15,641 |
Accretion of interest | 11,144 | 471 | 11,615 |
Lease modifications | 4,890 | — | 4,890 |
Lease surrenders | — | (322) | (322) |
Payments 1 | (19,962) | (3,805) | (23,767) |
Effects of movement in foreign exchange | (2,454) | — | (2,454) |
At 30 September 2024 | 208,600 | 9,642 | 218,242 |
Current | 10,349 | 3,882 | 14,231 |
Non-current | 198,251 | 5,760 | 204,011 |
At 30 September 2024 | 208,600 | 9,642 | 218,242 |
Current | 9,304 | 3,249 | 12,553 |
Non-current | 176,632 | 5,020 | 181,652 |
At 30 September 2023 | 185,936 | 8,269 | 194,205 |
2024 | 2023 | |
£’000 | £’000 | |
Depreciation expense of right-of-use assets | 14,752 | 12,965 |
Impairment charge of right-of-use assets | 2,508 | 818 |
Interest expense on lease liabilities | 11,615 | 9,808 |
Expense relating to leases of low-value assets (included in administrative expenses) | 80 | 57 |
Variable lease payments (included in administrative expenses) | 1,285 | 824 |
Total amount recognised in profit or loss | 30,240 | 24,472 |
Customer | ||||||
Goodwill | Brands 1 | Trademark 2 | relationships | Software | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost | ||||||
At 1 October 2022 | 75,194 | 7,248 | 798 | 314 | 2,220 | 85,774 |
Additions | — | — | — | — | 1,057 | 1,057 |
Acquisition (note 32) | 6,865 | — | — | 503 | — | 7,368 |
Effects of movement in foreign exchange | (11) | — | — | (12) | — | (23) |
At 30 September 2023 | 82,048 | 7,248 | 798 | 805 | 3,277 | 94,176 |
Additions | — | — | — | — | 946 | 946 |
Acquisition (note 32) | 10,668 | — | — | 306 | — | 10,974 |
Disposals | — | — | — | (1,320) | (1,320) | |
Effects of movement in foreign exchange | (3) | (19) | — | (6) | — | (28) |
At 30 September 2024 | 92,713 | 7,229 | 798 | 1,105 | 2,903 | 104,748 |
Accumulated amortisation | ||||||
At 1 October 2022 | — | 1,523 | 416 | 8 | 2,033 | 3,980 |
Amortisation charge | — | 568 | 50 | 45 | 157 | 820 |
At 30 September 2023 | — | 2,091 | 466 | 53 | 2,190 | 4,800 |
Amortisation charge | — | 568 | 50 | 73 | 244 | 935 |
Disposals | — | — | — | — | (1,313) | (1,313) |
Effects of movement in foreign exchange | — | 3 | — | — | — | 3 |
At 30 September 2024 | — | 2,662 | 516 | 126 | 1,121 | 4,425 |
Net book value | ||||||
At 30 September 2024 | 92,713 | 4,567 | 282 | 979 | 1,782 | 100,323 |
At 30 September 2023 | 82,048 | 5,157 | 332 | 752 | 1,087 | 89,376 |
30 September | 30 September | |
2024 | 2023 | |
UK | 77,174 | 75,034 |
Canada | 15,539 | 7,014 |
92,713 | 82,048 |
Sensitivity to changes in assumptions |
Management believe that any reasonable change in the key assumptions would not result in an impairment charge of the goodwill. |
Percentage | ||||
Company | of ordinary | |||
Name | number | Principal activity | Country of incorporation | shares owned |
Direct holdings | ||||
Kanyeco Limited 1, 2 | 09164276 | Investment holding | England and Wales | 100% |
Hollywood Bowl EBT Limited 1, 2 | 10246573 | Dormant | England and Wales | 100% |
Teaquinn Holdings Inc. 1, 4 | 725118608 | Investment holding | Canada | 100% |
Indirect holdings | ||||
Kendallco Limited 1, 2 | 09176418 | Investment holding | England and Wales | 100% |
The Original Bowling Company Limited 2 | 05163827 | Ten-pin bowling | England and Wales | 100% |
Original Bowling Company (NI) Limited 3 | NI679991 | Dormant | Northern Ireland | 100% |
AMF Bowling (Eastleigh) Limited 2 | 06998390 | Dormant | England and Wales | 100% |
MABLE Entertainment Limited 2 | 01094660 | Dormant | England and Wales | 100% |
Milton Keynes Entertainment Limited 2 | 01807080 | Dormant | England and Wales | 100% |
Bowlplex Limited 2 | 01250332 | Dormant | England and Wales | 100% |
Bowlplex European Leisure Limited 2 | 05539281 | Dormant | England and Wales | 100% |
Wessex Support Services Limited 2 | 01513727 | Dormant | England and Wales | 100% |
Wessex Superbowl (Germany) Limited 2 | 03253033 | Dormant | England and Wales | 100% |
Bowlplex Properties Limited 2 | 05506380 | Dormant | England and Wales | 100% |
Xtreme Bowling Entertainment Corporation 4 | 840672380 | Ten-pin bowling | Canada | 100% |
Striker Installations Inc. 4 | 853701399 | Ten-pin bowling installations | Canada | 100% |
Striker Bowling Solutions Inc. 4 | 889559019 | Ten-pin bowling installations | Canada | 100% |
Stoked Entertainment Centre Limited 5 | 791692510 | Family entertainment centre | Canada | 100% |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Cash and cash equivalents | 28,702 | 52,455 |
Lease additions, | ||||||||
1 October | Financing | modifications and | Accruals and | Foreign | Interest | Interest | 30 September | |
2023 | cash flows | disposals | prepayments | exchange | expense | paid | 2024 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Loans and borrowings | ||||||||
(note 21) | — | — | — | (41) | — | 190 | (149) | — |
Lease liabilities (note 13) | 194,205 | (12,305) | 38,643 | 153 | (2,454) | 11,615 | (11,615) | 218,242 |
Total liabilities from financing activities | 194,205 | (12,305) | 38,643 | 112 | (2,454) | 11,805 | (11,764) | 218,242 |
Lease additions, | ||||||||
1 October | Financing | modifications and | Accruals and | Foreign | Interest | Interest | 30 September | |
2022 | cash flows | disposals | prepayments | exchange | expense | paid | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Loans and borrowings | ||||||||
(note 21) | — | — | — | 92 | — | 200 | (292) | — |
Lease liabilities (note 13) | 188,369 | (11,420) | 18,158 | 179 | (1,081) | 9,808 | (9,808) | 194,205 |
Total liabilities from financing activities | 188,369 | (11,420) | 18,158 | 271 | (1,081) | 10,008 | (10,100) | 194,205 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Trade receivables | 1,537 | 2,356 |
Other receivables | 95 | 129 |
Prepayments | 7,788 | 5,631 |
9,420 | 8,116 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Goods for resale | 2,897 | 2,445 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Current | ||
Trade payables | 5,494 | 7,025 |
Other payables | 3,658 | 1,366 |
Accruals and deferred income | 16,162 | 15,421 |
Taxation and social security | 5,113 | 5,297 |
Total trade and other payables | 30,427 | 29,109 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Non-current | ||
Other payables | 7,116 | 5,208 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Lease dilapidations provision | 5,848 | 5,084 |
Dilapidations | |
£’000 | |
As at 30 September 2022 | 4,682 |
Change in discount rate 1 | (67) |
Provided during the year | 266 |
Unwind of discounted amount | 203 |
As at 30 September 2023 | 5,084 |
Change in discount rate 1 | 326 |
Provided during the year | 225 |
Unwind of discounted amount | 213 |
As at 30 September 2024 | 5,848 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Deferred tax assets and liabilities | ||
Deferred tax assets – UK | 5,934 | 6,500 |
Deferred tax assets – Canada | 518 | 244 |
Deferred tax liabilities – UK | (7,247) | (5,191) |
Deferred tax liabilities – Canada | (2,680) | (2,204) |
(3,475) | (651) |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Reconciliation of deferred tax balances | ||
Balance at the beginning of the year | (651) | 1,647 |
Deferred tax credit for the year – in profit or loss | (1,950) | (2,157) |
Deferred tax credit for the year – in equity | 101 | 8 |
On acquisition | (20) | (148) |
Effects of changes in tax rates | (17) | — |
Effects of foreign exchange | 213 | 63 |
Adjustment in respect of prior years | (1,151) | (64) |
Balance at the end of the year | (3,475) | (651) |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Deferred tax assets | ||
Fixed assets | 5,192 | 6,080 |
Trading losses | 29 | 15 |
Other temporary differences | 895 | 649 |
6,116 | 6,744 | |
Deferred tax liabilities | ||
Property, plant and equipment | (8,205) | (5,857) |
Intangible assets | (1,386) | (1,538) |
(9,591) | (7,395) |
30 September 2024 | 30 September 2023 | |||
Shares | £’000 | Shares | £’000 | |
Ordinary shares of £0.01 each | 172,083,853 | 1,721 | 171,712,357 | 1,717 |
30 September | 30 September | |
2024 | 2023 | |
Other | Other | |
£’000 | £’000 | |
Within 1 year | 80 | 57 |
In 2 to 5 years | 100 | 58 |
180 | 115 |
Method of | Outstanding at | Granted | Lapsed/ | Exercised | Outstanding at | Exercisable at | ||
settlement | 1 October | during | cancelled | during | 30 September | 30 September | ||
Scheme name | Year of grant | accounting | 2023 | the year | during the year | the year 2024 | 2024 | |
LTIP 2021 | 2021 | Equity | 452,993 | 46,261 | — | (499,254) | — | — |
LTIP 2022 | 2022 | Equity | 463,436 | — | — | — | 463,436 | — |
LTIP 2023 | 2023 | Equity | 627,678 | — | — | — | 627,678 | — |
LTIP 2024 | 2024 | Equity | — | 584,831 | — | — | 584,831 | — |
LTIP 2022 | LTIP 2023 | LTIP 2024 | Vesting |
14.65 | 18.11 | 23.10 | 25% |
14.65–16.19 | 18.11–20.01 | 23.10–25.54 | Vesting determined on a straight-line basis |
16.19 | 20.01 | 25.54 | 100% |
Financial year LTIP granted | 2024 | 2023 | 2022 |
Share price at date of grant | 2.930 | 2.600 | 2.514 |
Discount rate/dividend yield | 3% | 3% | 3% |
SAYE | SAYE | SAYE | |
2024 | 2023 | 2022 | |
Exercise price | £2.850 | £2.430 | £2.845 |
Dividend yield | 3.0% | 3.0% | 3.0% |
Expected volatility | 32.9% | 35.4% | 34.4% |
Risk-free interest rate | 4.10% | 3.14% | 1.10% |
Life of option | 3 years | 3 years | 3 years |
Anticipated number of options to vest | 50% | 50% | 30% |
Outstanding at | Granted during | Lapsed/cancelled | Exercised during | Outstanding at | Exercisable at | ||
Scheme name | Year of award | 1 October 2023 | the year | during the year | the year | 30 September 2024 | 30 September 2024 |
SAYE 2020 | 2020 | 1,500 | — | (1,044) | (456) | — | — |
SAYE 2022 | 2022 | 64,153 | — | (21,589) | — | 42,564 | — |
SAYE 2023 | 2023 | 153,223 | — | (51,020) | — | 102,203 | — |
SAYE 2024 | 2024 | — | 100,887 | (15,544) | — | 85,343 | — |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
Financial assets – measured at amortised cost | ||
Cash and cash equivalents | 28,702 | 52,455 |
Trade and other receivables | 1,632 | 2,485 |
Financial liabilities – measured at amortised cost | ||
Trade and other payables | 32,429 | 29,021 |
More than | ||||||
Within 1 year | 1 to 2 years | 2 to 5 years | 5 to 10 years | 10 years | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
2024 | ||||||
Trade and other payables | 24,226 | 676 | 6,994 | 801 | 3,867 | 36,564 |
Lease liabilities | 25,626 | 25,395 | 69,523 | 102,559 | 108,691 | 331,794 |
49,852 | 26,071 | 76,517 | 103,360 | 112,558 | 368,358 | |
2023 | ||||||
Trade and other payables | 22,916 | 1,182 | 5,233 | 670 | 3,208 | 33,209 |
Lease liabilities | 21,394 | 21,286 | 59,684 | 87,486 | 97,129 | 286,979 |
44,310 | 22,468 | 64,917 | 88,156 | 100,337 | 320,188 |
30 September | 30 September | |
2024 | 2023 | |
£’000 | £’000 | |
The following dividends were declared and paid by the Group: | ||
Final dividend year ended 30 September 2022 – 8.53 pence per ordinary share | — | 14,592 |
Special dividend year ended 30 September 2022 – 3.00 pence per ordinary share | — | 5,132 |
Interim dividend year ended 30 September 2023 – 3.27 pence per ordinary share | — | 5,614 |
Final dividend year ended 30 September 2023 – | 14,664 | — |
Special dividend year ended 30 September 2023 – 2.73 pence per ordinary share | 4,688 | — |
Interim dividend year ended 30 September 2024 – 3.98 pence per ordinary share | 6,828 | — |
Proposed for the approval by shareholders at AGM (not recognised as a liability at 30 September 2024): | ||
Final dividend year ended 30 September 2024 – 8.08 pence per ordinary share (2023: 8.54 pence) | 13,904 | 14,664 |
Special dividend year ended 30 September 2024 – nil pence per ordinary share (2023: 2.73 pence) | — | 4,688 |
Stoked | |||||
Woodlawn | Lucky 9 | Entertainment | |||
Lincoln Bowl | Bowl Inc. | Bowling Limited | Centre Limited | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Fair value of consideration transferred | |||||
Amount settled in cash | 4,474 | 2,784 | 277 | 6,222 | 13,757 |
Recognised amounts of identifiable net assets | |||||
Property, plant and equipment | 100 | 289 | 228 | 565 | 1,182 |
Right-of-use assets | 2,000 | 1,426 | 4,255 | 9,960 | 17,641 |
Intangible assets | 135 | 171 | — | — | 306 |
Inventories | 8 | 21 | 27 | 103 | 159 |
Trade and other receivables | 91 | 42 | 22 | 7 | 162 |
Cash and cash equivalents | 10 | 10 | — | 58 | 78 |
Trade and other payables | (10) | (62) | — | (583) | (655) |
Lease liabilities | — | (1,426) | (4,255) | (9,960) | (15,641) |
Deferred tax liabilities | — | (54) | — | (89) | (143) |
Identifiable net assets | 2,334 | 417 | 277 | 61 | 3,089 |
Goodwill arising on acquisition | 2,140 | 2,367 | — | 6,161 | 10,668 |
Consideration for equity settled in cash | 4,474 | 2,784 | 277 | 6,222 | 13,757 |
Cash and cash equivalents acquired | (10) | (10) | — | (58) | (78) |
Net cash outflow on acquisition | 4,464 | 2,774 | 277 | 6,164 | 13,679 |
Acquisition costs paid charged to expenses | 921 | ||||
Net cash paid in relation to the acquisitions | 14,600 |