| Hollywood Bowl Group plc — Annual Report and Accounts 2025 | 118 | Strategic | Governance | Financial | |||
| Report | Report | Statements | |||||
| Consolidated income statement and statement of comprehensive income | |||||||
| Year ended 30 September 2025 | Adjusting items 1 | ||||||
| Before adjusting items | Adjusting items (note 5) | Total | Before adjusting items 1 | (note 5) | Total | ||
| 30 September 2025 | 30 September 2025 | 30 September 2025 | 30 September 2024 | 30 September 2024 | 30 September 2024 | ||
| 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 | ||||||
1 | TheDirectorshavereviewedtheirdefinitionofadjustingitemsintheFinancialStatementsandhavenowdisclosedimpairmentwithinadjustingitems.Comparativeshavealsobeenre-presented.Seenote5. | ||||||
| The accompanying notes on pages 122 to 150 form an integral part of these Financial Statements. |
| 30 September 2025 | 30 September 2024 | ||
| Note | £’000 | £’000 | |
| ASSETS | |||
| Non-current assets | |||
Property,plantandequipment | 12 | ||
Right-of-useassets | 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 | ||
Mergerreserve | 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 2023 | ( | ( | |||||
Shares issued during the year | |||||||
Share buy back | ( | ( | ( | ||||
Dividends paid (note 31) | ( | ( | |||||
Share-basedpayments(note28) | |||||||
Deferredtaxonshare-basedpayments | |||||||
| Retranslation of foreign currency denominated | |||||||
operations | ( | ( | |||||
Profitfortheyear | |||||||
Equity at 30 September 2024 | ( | ( | |||||
Shares issued during the year | |||||||
Share buy back | ( | ( | ( | ||||
Dividends paid (note 31) | ( | ( | |||||
Share-basedpayments(note28) | |||||||
Deferredtaxonshare-basedpayments | ( | ( | |||||
| Retranslation of foreign currency denominated | |||||||
operations | ( | ( | |||||
Profitfortheyear | |||||||
Equity at 30 September 2025 | ( | ( |
| 30 September | 30 September | ||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Cash flows from operating activities | |||
Profitbeforetax | |||
| Adjusted by: | |||
Depreciationofproperty,plantandequipment(PPE) | 12 | ||
Depreciationofright-of-use(ROU) assets | 13 | ||
Amortisation of intangible assets | 14 | ||
Impairment of PPE and ROU assets | 12,13 | ||
Net interest expense | 9 | ||
| Lossondisposalofproperty,plantandequipment | |||
and software | |||
Landlord settlement | 5 | ( | |
Insurance settlement | 5 | ( | |
Share-basedpayments | 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 | ||
Insurance settlement | 5 | ||
Net cash inflow from operating activities |
| 30 September | 30 September | ||
| 2025 | 2024 | ||
| Note | £’000 | £’000 | |
| Cash flows from investing activities | |||
Acquisition of subsidiaries | ( | ||
Subsidiary cash acquired | |||
Purchaseofproperty,plantandequipment | ( | ( | |
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 | ( | ( | |
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 |
| Applicable for | |||
| Standard/ | financial years | ||
interpretation | Content | beginning on/after | |
| IAS 21 Lack of | An entity is impacted by the amendments when it has a | 1 October 2025 | |
| exchangeability | transaction or an operation in a foreign currency that is not | ||
| exchangeable into another currency at a measurement date | |||
| for a specified purpose. A currency is exchangeable when | |||
| there is an ability to obtain the other currency (with a normal | |||
| administrative delay), and the transaction would take place | |||
| through a market or exchange mechanism that creates | |||
| enforceable rights and obligations. | |||
| This amendment is not expected to have a material impact on | |||
| the Group. | |||
| Amendments to | On 30 May 2024, the IASB issued targeted amendments to IFRS | 1 October 2026 | |
| IFRS 9 and IFRS 7 | 9 and IFRS 7 to respond to recent questions arising in practice, | ||
| Classification and | and to include new requirements not only for financial | ||
| measurement | institutions but also for corporate entities. These amendments: | ||
| of financial | • | clarify the date of recognition and derecognition of some | |
| instruments | financial assets and liabilities, with a new exception for | ||
| some financial liabilities settled through an electronic cash | |||
| transfer system; | |||
• | clarify and add further guidance for assessing whether a | ||
| financial asset meets the solely payments of principal and | |||
| interest (SPPI) criterion; | |||
• | add new disclosures for certain instruments with | ||
| contractual terms that can change cash flows (such as | |||
| some financial instruments with features linked to the | |||
| achievement of environment, social and governance | |||
| targets); and | |||
• | update the disclosures for equity instruments designated | ||
| at fair value through other comprehensive income (FVOCI). | |||
| It is not yet determined if this amendment is expected to have | |||
| a material impact on the Group. | |||
| Applicable for | ||
| Standard/ | financial years | |
interpretation | Content | beginning on/after |
| IFRS 19 | IFRS 19 is a new, voluntary International Accounting Standards | 1 October 2027 |
| Subsidiaries | Board (IASB) standard that allows eligible subsidiaries with no | |
| without Public | public accountability to apply IFRS accounting standards with | |
| Accountability: | reduced disclosure requirements. To be eligible, a subsidiary | |
| Disclosures | must not have public accountability and its parent must | |
| produce publicly available consolidated financial statements | ||
| under IFRS. | ||
| This amendment is not expected to have a material impact on | ||
| the Group. | ||
| IFRS 18 | IFRS 18 will replace IAS 1 Presentation of financial statements | 1 October 2027 |
| Presentation | and introduces the following key requirements: | |
| and disclosure | Entities are required to classify all income and expenses into | |
| in financials | five categories in the statement of profit or loss, namely the | |
| statements | operating, investing, financing, discontinued operations and | |
| income tax categories. Entities are also required to present a | ||
| newly-defined operating profit subtotal. Entities’ net profit will | ||
| not change. | ||
| Management-defined performance measures (MPMs) are | ||
| disclosed in a single note in the financial statements. | ||
| Enhanced guidance is provided on how to group information | ||
| in the financial statements. | ||
| In addition, all entities are required to use the operating profit | ||
| subtotal as the starting point for the statement of cash flows | ||
| when presenting operating cash flows under the indirect | ||
| method. | ||
| The Group is still in the process of assessing the impact of the | ||
| new standard, particularly with respect to the structure of the | ||
| Group’s statement of profit or loss, the statement of cash flows | ||
| and the additional disclosures required for MPMs. | ||
| It is not yet determined if this amendment is expected to have | ||
| a material impact on the Group. |
| Financial assets | These assets are subsequently measured at fair value. Net gains and losses, |
| at FVTPL | including any interest or dividend income, are recognised in profit or loss. |
| Financial assets | These assets are subsequently measured at amortised cost using the |
| at amortised cost | effective interest rate (EIR) method. 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 | These assets are subsequently measured at fair value. Interest income, |
| at FVOCI | calculated using the effective interest method, 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. |
| UK | Canada | Total | |
| 30 September | 30 September | 30 September | |
| 2025 | 2025 | 2025 | |
| £’000 | £’000 | £’000 | |
Bowling | 94,902 | 16,496 | 111,398 |
Food and drink | 53,111 | 10,179 | 63,290 |
Amusements | 61,991 | 5,877 | 67,868 |
Installation of bowling equipment | — | 4,726 | 4,726 |
Other | 2,406 | 974 | 3,380 |
212,410 | 38,252 | 250,662 |
| UK | Canada | Total | |
| 30 September | 30 September | 30 September | |
| 2024 | 2024 | 2024 | |
| £’000 | £’000 | £’000 | |
Bowling | 89,347 | 14,370 | 103,717 |
Food and drink | 52,316 | 7,554 | 59,870 |
Amusements | 55,587 | 3,691 | 59,278 |
Mini-golf | 2,360 | 189 | 2,549 |
Installation of bowling equipment | — | 4,456 | 4,456 |
Other | 86 | 443 | 529 |
199,696 | 30,703 | 230,399 |
Year ended 30 September 2025 | Year ended 30 September 2024 | |||||
| UK | Canada | Total | UK | Canada | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | 212,410 | 38,252 | 250,662 | 199,696 | 30,703 | 230,399 |
Group adjusted EBITDA 1 | ||||||
pre-IFRS 16 | 62,418 | 5,937 | 68,355 | 62,308 | 5,441 | 67,749 |
Group adjusted EBITDA 1 | 81,336 | 9,899 | 91,235 | 79,715 | 7,872 | 87,587 |
Depreciation and amortisation | 26,055 | 5,605 | 31,660 | 23,490 | 3,364 | 26,854 |
Impairment of PPE and ROU assets | 2,288 | — | 2,288 | 5,316 | — | 5,316 |
| Loss/(gain) on property, | ||||||
| right-of-use assets, plant | ||||||
| and equipment and software | ||||||
disposals | 245 | (22) | 223 | 88 | — | 88 |
| Adjusting items excluding | ||||||
interest and impairment | (1,548) | 388 | (1,160) | (591) | 2,414 | 1,823 |
Operating profit | 54,296 | 3,928 | 58,224 | 51,412 | 2,094 | 53,506 |
Finance income | (766) | (61) | (827) | (1,580) | (142) | (1,722) |
Finance expense | 11,759 | 3,008 | 14,767 | 10,425 | 2,045 | 12,470 |
Profit before tax | 43,303 | 981 | 44,284 | 42,567 | 191 | 42,758 |
| Non-current asset additions – | ||||||
Property, plant and equipment | 22,956 | 12,554 | 35,510 | 26,855 | 11,675 | 38,530 |
| Non-current asset additions – | ||||||
Intangible assets | 665 | 49 | 714 | 946 | — | 946 |
Total assets | 341,648 | 97,574 | 439,222 | 338,654 | 79,177 | 417,831 |
Total liabilities | 232,212 | 55,722 | 287,934 | 218,814 | 46,812 | 265,626 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Operating profit | 58,224 | 53,506 |
Depreciation of property, plant and equipment (note 12) | 13,455 | 11,167 |
Depreciation of right-of-use assets (note 13) | 17,050 | 14,752 |
Amortisation of intangible assets (note 14) | 1,155 | 935 |
Impairment of property, plant and equipment (note 12) | 1,059 | 2,808 |
Impairment of right-of-use assets (note 13) | 1,229 | 2,508 |
| Loss on disposal of property, plant and equipment, | ||
right-of-use assets and software (notes 12–14) | 223 | 88 |
Adjusting items excluding interest (note 5) and impairment (notes 12 and 13) | (1,160) | 1,823 |
Group adjusted EBITDA | 91,235 | 87,587 |
Adjustment for IFRS 16 (Property costs) | (22,880) | (19,838) |
Group adjusted EBITDA pre-IFRS 16 | 68,355 | 67,749 |
| 30 September 2025 | 30 September 2024 | |
| Adjusting items: | £’000 | £’000 |
Insurance settlement 1 | 1,613 | — |
Administrative expenses 2 | (202) | (15) |
Acquisition fees 3 | (83) | (921) |
Landlord settlement 4 | — | 607 |
Contingent consideration 5 | (748) | (1,924) |
Impairment of PPE and ROU Assets 6, 7 | (2,288) | (5,316) |
Adjusting items before tax | (1,708) | (7,569) |
Tax charge | (392) | (148) |
Adjusting items after tax | (2,100) | (7,717) |
| 30 September 2025 | 30 September 2024 | ||
| £’000 | £’000 | ||
Amortisation of intangible assets | 1,155 | 935 | |
Depreciation of property, plant and equipment | 13,455 | 11,167 | |
Depreciation of right-of-use assets | 17,050 | 14,752 | |
Impairment of property, plant and equipment | 1,059 | 2,808 | |
Impairment of right-of-use assets | 1,229 | 2,508 | |
Operating leases | 80 | 80 | |
| Loss on disposal of property, plant and equipment, | |||
right-of-use assets and software | 223 | 88 | |
Adjusting items excluding impairment (note 5) | (580) | 2,253 | |
Loss on foreign exchange | 162 | 486 | |
| Auditor’s remuneration: | |||
• | Fees payable for audit of these Financial Statements | 395 | 350 |
| Fees payable for other services: | |||
• | Audit of subsidiaries | 160 | 140 |
• | Other non-audit assurance services | 6 | 8 |
561 | 498 | ||
30 September 2025 | 30 September 2024 | |
Directors | 9 | 7 |
Administration | 130 | 118 |
Operations | 2,743 | 2,701 |
Total staff | 2,882 | 2,826 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Wages and salaries | 57,582 | 52,824 |
Social security costs | 4,811 | 4,217 |
Pension costs | 1,312 | 607 |
Share-based payments (note 28) | 1,798 | 1,782 |
Total staff cost | 65,503 | 59,430 |
30 September 2025 1 | 30 September 2024 1 | |
| £’000 | £’000 | |
Salaries and bonuses | 2,205 | 2,279 |
Pension contributions | 49 | 48 |
Share-based payments (note 28) | 1,400 | 1,319 |
Total | 3,654 | 3,646 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Salaries and bonuses | 2,996 | 3,023 |
Pension contributions | 69 | 66 |
Share-based payments (note 28) | 1,789 | 1,749 |
Total | 4,854 | 4,838 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Interest on bank deposits | 827 | 1,722 |
Finance income | 827 | 1,722 |
Interest on bank borrowings | 223 | 190 |
Other interest | 21 | 22 |
Finance costs on lease liabilities | 13,731 | 11,615 |
Unwinding of discount on contingent consideration | 580 | 430 |
Unwinding of discount on provisions | 212 | 213 |
Finance expense | 14,767 | 12,470 |
| 30 September 2025 | 30 September 2024 | ||
| £’000 | £’000 | ||
| The tax expense is as follows: | |||
• | UK corporation tax | 8,488 | 8,495 |
• | Adjustment in respect of prior years | (687) | — |
• | Foreign tax suffered | 575 | 1,252 |
Total current tax | 8,376 | 9,747 | |
| Deferred tax: | |||
Origination and reversal of temporary differences | 2,393 | 1,967 | |
Effect of changes in tax rates | 3 | (17) | |
Adjustment in respect of prior years | (1,097) | 1,151 | |
Total deferred tax | 1,299 | 3,101 | |
Total tax expense | 9,675 | 12,848 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Profit excluding taxation | 44,284 | 42,758 |
Tax using the UK corporation tax rate of 25% (2024: 25%) | 11,071 | 10,690 |
Change in tax rate on deferred tax balances | 3 | (17) |
Non-deductible expenses | 302 | 508 |
Non-deductible acquisition related adjusting costs | — | 510 |
Effects of overseas tax rates | 22 | 34 |
Share-based payments | 61 | (28) |
Adjustment in respect of prior years | (1,784) | 1,151 |
Total tax expense included in profit or loss | 9,675 | 12,848 |
30 September 2025 | 30 September 2024 | |
| Basic and diluted | ||
Profit for the year after tax (£’000) | 34,609 | 29,910 |
Basic weighted average number of shares in issue for the period (number) | 170,629,123 | 171,647,892 |
Adjustment for share awards | 1,216,015 | 1,154,221 |
Diluted weighted average number of shares | 171,845,138 | 172,802,113 |
Basic earnings per share (pence) | 20.28 | 17.42 |
Diluted earnings per share (pence) | 20.14 | 17.31 |
| Freehold | Long leasehold | Short leasehold | Lanes and | Plant and machinery, | ||
| property | property | improvements | pins on strings | fixtures and fittings | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 October 2023 | 6,889 | 1,240 | 49,764 | 22,163 | 54,868 | 134,924 |
Additions | — | — | 23,723 | 3,900 | 10,907 | 38,530 |
Acquisition | — | — | 189 | 448 | 545 | 1,182 |
Disposals | — | — | (846) | (648) | (2,343) | (3,837) |
Transfer to right-of-use assets1 | — | (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 |
Additions | — | — | 19,756 | 6,824 | 8,930 | 35,510 |
Disposals | — | — | (1,622) | (396) | (1,365) | (3,383) |
Effects of movement in foreign exchange | (204) | — | (521) | (139) | (95) | (959) |
At 30 September 2025 | 6,070 | — | 90,194 | 31,982 | 71,306 | 199,552 |
| Accumulated depreciation | ||||||
At 1 October 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 assets1 | — | (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 |
Depreciation charge | 147 | — | 5,318 | 1,203 | 6,787 | 13,455 |
Impairment charge | — | — | 235 | — | 824 | 1,059 |
Disposals | — | — | (1,572) | (332) | (1,144) | (3,048) |
Effects of movement in foreign exchange | (8) | — | (40) | (24) | (27) | (99) |
At 30 September 2025 | 279 | — | 30,314 | 6,280 | 40,942 | 77,815 |
| Net book value | ||||||
At 30 September 2025 | 5,791 | — | 59,880 | 25,702 | 30,364 | 121,737 |
At 30 September 2024 | 6,134 | — | 46,208 | 20,260 | 29,334 | 101,936 |
2025 | 2024 | |
Revenue growth rate (within five years) – UK & Canada | 3.0% | 3.0% |
Cost inflation (within five years) – UK | 3.0% | 3.2% |
Cost inflation (within five years) – Canada | 3.7% | 3.7% |
Discount rate (pre-tax) – UK | 13.5% | 12.4% |
Discount rate (pre-tax) – Canada | 10.3% | 10.6% |
Growth rate (beyond five years) – UK and Canada | 1.75% | 2.5% |
| Amusement | |||
| Property | machines | Total | |
| Right-of-use assets | £’000 | £’000 | £’000 |
| Cost | |||
At 1 October 2023 | 185,971 | 15,690 | 201,661 |
Lease additions | 13,405 | 5,029 | 18,434 |
Acquisition | 17,641 | — | 17,641 |
Lease surrenders | — | (1,391) | (1,391) |
Lease modifications and remeasurements | 4,890 | — | 4,890 |
Transfer from property, plant and equipment1 | 1,240 | — | 1,240 |
Effects of movement in foreign exchange | (2,338) | — | (2,338) |
At 30 September 2024 | 220,809 | 19,328 | 240,137 |
Lease additions | 24,254 | 4,452 | 28,706 |
Lease surrenders | — | (1,068) | (1.068) |
Lease modifications and remeasurements | 4,968 | — | 4,968 |
Effects of movement in foreign exchange | (1,236) | — | (1,236) |
At 30 September 2025 | 248,795 | 22,712 | 271,507 |
| Accumulated depreciation | |||
At 1 October 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 equipment1 | 417 | — | 417 |
Lease surrenders | — | (1,157) | (1,157) |
At 30 September 2024 | 57,048 | 10,322 | 67,370 |
Depreciation charge | 13,044 | 4,006 | 17,050 |
Impairment charge | 1,229 | — | 1,229 |
Lease surrenders | — | (859) | (859) |
At 30 September 2025 | 71,321 | 13,469 | 84,790 |
| Net book value | |||
At 30 September 2025 | 177,474 | 9,243 | 186,717 |
At 30 September 2024 | 163,761 | 9,006 | 172,767 |
| Amusement | |||
| Property | machines | Total | |
| Lease liabilities | £’000 | £’000 | £’000 |
At 1 October 2023 | 185,936 | 8,269 | 194,205 |
Lease additions | 13,405 | 5,029 | 18,434 |
Acquisition | 15,641 | — | 15,641 |
Accretion of interest | 11,144 | 471 | 11,615 |
Lease modifications and remeasurements | 4,890 | — | 4,890 |
Lease surrenders | — | (322) | (322) |
Payments | (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 |
Lease additions | 24,254 | 4,452 | 28,706 |
Accretion of interest | 13,113 | 618 | 13,731 |
Lease modifications and remeasurements | 4,968 | — | 4,968 |
Lease surrenders | — | (241) | (241) |
Payments | (23,816) | (4,475) | (28,291) |
Effects of movement in foreign exchange | (1,322) | — | (1,322) |
At 30 September 2025 | 225,797 | 9,996 | 235,793 |
Current | 10,645 | 4,486 | 15,131 |
Non-current | 215,152 | 5,510 | 220,662 |
At 30 September 2025 | 225,797 | 9,996 | 235,793 |
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 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Depreciation expense of right-of-use assets | 17,050 | 14,752 |
Impairment charge of right-of-use assets | 1,229 | 2,508 |
Interest expense on lease liabilities | 13,731 | 11,615 |
| Expense relating to leases of low-value assets | ||
(included in administrative expenses) | 80 | 80 |
| Variable lease payments, net of rent credits | ||
(included in administrative expenses) | 1,093 | 1,285 |
Total amount recognised in profit or loss | 33,183 | 30,240 |
| Goodwill | Brands 1 | Trademark 2 | Customer relationships | Software | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Cost | ||||||
At 1 October 2023 | 82,048 | 7,248 | 798 | 805 | 3,277 | 94,176 |
Additions | — | — | — | — | 946 | 946 |
Acquisition | 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 |
Additions | — | — | — | — | 714 | 714 |
Effects of movement in foreign exchange | (5) | (548) | — | (37) | — | (590) |
At 30 September 2025 | 92,708 | 6,681 | 798 | 1,068 | 3,617 | 104,872 |
| Accumulated amortisation | ||||||
At 1 October 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 |
Amortisation charge | — | 569 | 50 | 79 | 457 | 1,155 |
Effects of movement in foreign exchange | — | (33) | — | (11) | — | (44) |
At 30 September 2025 | — | 3,198 | 566 | 194 | 1,578 | 5,536 |
| Net book value | ||||||
At 30 September 2025 | 92,708 | 3,483 | 232 | 874 | 2,039 | 99,336 |
At 30 September 2024 | 92,713 | 4,567 | 282 | 979 | 1,782 | 100,323 |
| 30 September | 30 September | |
| 2025 | 2024 | |
UK | 77,174 | 77,174 |
Canada | 15,534 | 15,539 |
92,708 | 92,713 |
| Sensitivity to changes in assumptions |
| Management believe that any reasonable change in the key assumptions would not result |
| Company | Percentage 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 supplier | Canada | 100% |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Cash and cash equivalents | 15,189 | 28,702 |
| Lease additions, | ||||||||
| modifications, | ||||||||
| Financing | remeasurements | Accruals and | Foreign | Interest | Interest | 30 September | ||
| 1 October 2024 | cash flows | and disposals | prepayments | exchange | expense | paid | 2025 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Loans and borrowings (note 21) | — | — | — | (52) | — | 223 | (159) | 12 |
Lease liabilities (note 13) | 218,242 | (14,065) | 33,433 | (495) | (1,322) | 13,731 | (13,731) | 235,793 |
Total liabilities from financing activities | 218,242 | (14,065) | 33,433 | (547) | (1,322) | 13,954 | (13,890) | 235,805 |
| Lease additions, | ||||||||
| modifications, | ||||||||
| Financing | remeasurements | Accruals and | Foreign | Interest | Interest | 30 September | ||
| 1 October 2023 | cash flows | and 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 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Trade receivables | 1,815 | 1,537 |
Other receivables | 155 | 95 |
Prepayments | 7,663 | 7,788 |
9,633 | 9,420 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Goods for resale | 3,553 | 2,897 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
| Current | ||
Trade payables | 7,166 | 5,494 |
Other payables | 4,927 | 3,658 |
Accruals and deferred income | 16,832 | 16,162 |
Taxation and social security | 6,138 | 5,113 |
Total trade and other payables | 35,063 | 30,427 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
| Non-current | ||
Other payables | 5,706 | 7,116 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
Lease dilapidations provision | 5,820 | 5,848 |
| Dilapidations | |
| £’000 | |
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 |
Change in discount rate 1 | (413) |
Provided during the year | 446 |
Released during the year | (273) |
Unwind of discounted amount | 212 |
As at 30 September 2025 | 5,820 |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
| Deferred tax assets and liabilities | ||
Deferred tax assets – UK | 5,409 | 5,934 |
Deferred tax assets – Canada | 849 | 518 |
Deferred tax liabilities – UK | (9,320) | (7,247) |
Deferred tax liabilities – Canada | (1,641) | (2,680) |
(4,703) | (3,475) |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
| Reconciliation of deferred tax balances | ||
Balance at the beginning of the year | (3,475) | (651) |
Deferred tax credit for the year – in profit or loss | (2,393) | (1,950) |
Deferred tax (charge)/credit for the year – in equity | (108) | 101 |
On acquisition | — | (20) |
Effects of changes in tax rates | 3 | (17) |
Effects of foreign exchange | 173 | 213 |
Adjustment in respect of prior years | 1,097 | (1,151) |
Balance at the end of the year | (4,703) | (3,475) |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
| Deferred tax assets | ||
Fixed assets | 5,548 | 5,192 |
Trading losses | 88 | 29 |
Other temporary differences | 937 | 895 |
6,573 | 6,116 | |
| Deferred tax liabilities | ||
Property, plant and equipment | (10,178) | (8,205) |
Intangible assets | (1,098) | (1,386) |
(11,276) | (9,591) |
30 September 2025 | 30 September 2024 | |||
Shares | £’000 | Shares | £’000 | |
Ordinary shares of £0.01 each | 166,851,906 | 1,668 | 172,083,853 | 1,721 |
| 30 September 2025 | 30 September 2024 | |
| Other | Other | |
| £’000 | £’000 | |
Within 1 year | 80 | 80 |
In 2 to 5 years | 20 | 100 |
100 | 180 |
| Method of settlement | Outstanding at | Granted | Lapsed/cancelled | Exercised | Outstanding at | Exercisable at | ||
Scheme name | Year of grant | accounting | 1 October 2024 | during the year1 | during the year | during the year | 30 September 2025 | 30 September 2025 |
LTIP 2022 | 2022 | Equity | 463,436 | 67,686 | — | (531,122) | — | — |
LTIP 2023 | 2023 | Equity | 627,678 | — | — | — | 627,678 | — |
LTIP 2024 | 2024 | Equity | 584,831 | — | — | — | 584,831 | — |
LTIP 2025 | 2025 | Equity | — | 572,104 | — | — | 572,104 | — |
LTIP 2023 | LTIP 2024 | LTIP 2025 | Vesting |
18.11 | 23.10 | 24.78 | 25% |
| Vesting determined on | |||
18.11–20.01 | 23.10–25.54 | 24.78–27.39 | a straight-line basis |
20.01 | 25.54 | 27.39 | 100% |
Financial year LTIP granted | 2025 | 2024 | 2023 |
Share price at date of grant | 2.826 | 2.930 | 2.600 |
Discount rate/dividend yield | 3% | 3% | 3% |
| SAYE | SAYE | SAYE | |
| 2025 | 2024 | 2023 | |
Exercise price | £2.900 | £2.850 | £2.430 |
Dividend yield | 3.0% | 3.0% | 3.0% |
Expected volatility | 30.4% | 32.9% | 35.4% |
Risk-free interest rate | 3.96% | 4.10% | 3.14% |
Life of option | 3 years | 3 years | 3 years |
| Anticipated number of options | |||
to vest | 50% | 20% | 35% |
| Lapsed/ | |||||||
| Outstanding | Granted | cancelled | Exercised | Outstanding at | Exercisable at | ||
| Year of | at 1 October | during the | during the | during the | 30 September | 30 September | |
| Scheme name | award | 2024 | year | year | year 2025 | 2025 | |
SAYE 2022 | 2022 | 42,564 | — | (38,136) | (1,265) | 3,163 | 3,163 |
SAYE 2023 | 2023 | 102,203 | — | (22,966) | — | 79,237 | — |
SAYE 2024 | 2024 | 85,343 | — | (37,401) | — | 47,942 | — |
SAYE 2025 | 2025 | — | 174,839 | (42,483) | — | 132,356 | — |
| 30 September 2025 | 30 September 2024 | |
| £’000 | £’000 | |
| Financial assets – measured at amortised cost | ||
Cash and cash equivalents | 15,189 | 28,702 |
Trade and other receivables | 1,970 | 1,632 |
| Financial liabilities – measured at amortised cost | ||
Trade and other payables | 34,632 | 32,429 |
| Within 1 | 5 to 10 | More than | ||||
| year | 1 to 2 years | 2 to 5 years | years | 10 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| 2025 | ||||||
Trade and other payables | 27,112 | 692 | 6,388 | 577 | 3,829 | 38,598 |
Lease liabilities | 28,783 | 48,693 | 76,253 | 109,918 | 102,215 | 365,862 |
55,895 | 49,385 | 82,641 | 110,495 | 106,044 | 404,460 | |
| 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 |
| 30 September | 30 September | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| The following dividends were declared and paid by the Group: | ||
| Final dividend year ended 30 September 2023 | ||
– 8.54 pence per ordinary share | — | 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 |
| Final dividend year ended 30 September 2024 | ||
– 8.08 pence per ordinary share | 13,904 | 13,904 |
| Interim dividend year ended 30 September 2025 | ||
– 4.10 pence per ordinary share | 6,923 | — |
| Proposed for the approval by shareholders at AGM | ||
| (not recognised as a liability at 30 September 2025): | ||
| Final dividend year ended 30 September 2025 | ||
– | 15,317 | — |