Chief Financial Officer’s review continued
Earnings continued
It is calculated as statutory profit after tax, 
adding back the Teaquinn acquisition fees 
of £1.6m, the non-cash expense of £0.4m 
related to earn out consideration on the 
Teaquinn acquisition and deducting the 
non-cash credit in relation to the Teaquinn 
bargain purchase of £39,075.
Dividend and capital allocation policy 
The Board has declared a final dividend of 
8.53 pence per share, based on an adjusted 
profit after tax of £39.4m (adjusted earnings 
per share of 23.07 pence). 
Given the Group’s strong liquidity position, 
the Board has reviewed its capital allocation 
policy with the priorities for the use of cash 
as follows: 
•  Capital investment into the existing 
centres through an effective maintenance 
and refurbishment programme
•  Investments into new centre 
opportunities, including expansion in both 
the UK and Canada 
•  To pay and grow the ordinary dividend 
every year with a payout of 50 per cent of 
adjusted profit after tax
•  Any excess cash will be available for 
additional distribution to shareholders as 
the Board deems appropriate, without 
impacting on our ability for investment in 
the growth of the business.
The Board believes that setting a proforma 
net cash
1
 to Group adjusted EBITDA 
pre-IFRS 16
2
 ratio target (net cash ratio 
target), provides a good guide for the future 
allocation of surplus cash within the 
business. The Board has set a net cash ratio 
target of 0.5 times
 
and will look for this target 
to be achieved by the end of FY2025, as set 
out below. 
•  End of FY2022    0.600X
•  End of FY2023    0.570X
•  End of FY2024    0.535X
•  End of FY2025    0.500X
In line with this strategy, the Board has 
proposed a special dividend of 3.0 pence 
per share be paid to shareholders alongside 
the ordinary dividend of 8.53 pence per 
share, bringing the full year dividend to 14.53 
pence per share. 
Subject to approval from shareholders at 
the AGM, the ex-dividend date is 2 February 
2023, with a record date of 3 February 2023 
and a payment date of 24 February 2023.
Going concern
In assessing the going concern position of 
the Group for the Consolidated Financial 
Statements for the year ended 
30 September 2022, the Directors have 
considered the Group’s cash flow, liquidity, 
and business activities, as well as the 
principal risks identified in the Group’s 
Risk Register. 
As at 30 September 2022, the Group had 
cash balances of £56.1m, no outstanding 
loan balances, no COVID-19 concession 
deferrals and an undrawn RCF of £25m, 
giving an overall liquidity of £81.1m.
The Group has undertaken a review of its 
liquidity using a base case and a severe but 
plausible downside scenario. 
The base case is the Board approved 
budget for FY2023 as well as the first three 
months of FY2024 which forms part of the 
Board approved five-year plan. Under this 
scenario there would be positive cash flow, 
strong profit performance and all covenants 
would be passed. It should also be noted 
that the RCF remains undrawn.
The most severe downside scenario stress 
tests for reasonably adverse variations in 
the economic environment leading to a 
deterioration in trading conditions and 
performance. Under this severe but plausible 
downside scenario, the Group has modelled 
revenues dropping by 4 per cent and 5 per 
cent for FY2023 and FY2024 respectively, 
from the assumed base case and inflation 
continues at an even higher rate than in the 
base case, specifically around cost of labour. 
The model still assumes that investments 
into new centres would continue, whilst 
refurbishments in the early part of FY2024 
would be reduced and the Pins on Strings 
would be delayed until FY2025. These are 
all mitigating factors that the Group has in its 
control. Under this scenario, the Group will 
still be profitable and have sufficient liquidity 
within its cash position to not draw down the 
RCF, with all financial covenants passed.
Taking the above and the principal risks 
faced by the Group into consideration, 
the Directors are satisfied that the Group 
has adequate resources to continue in 
operation for the foreseeable future, a 
period of at least 12 months from the date 
of this report. 
Accordingly, the Group continues to adopt 
the going concern basis in preparing these 
Financial Statements.
Outlook and guidance
We remain in a strong position to continue to 
take full advantage of the opportunities we 
have both in the UK and Canada. Our entry 
into Canada presents us with a significant 
opportunity to apply our successful business 
model in a similarly fragmented and 
underfunded market as the UK was ten 
years ago.
With UK electricity usage costs hedged to 
the end of FY2024 and labour costs 
representing less than 20 per cent of 
revenue at centre level, we have the ability 
to absorb most inflationary pressures 
through the dynamics of our business.
We will continue to provide great value for 
money through focused pricing, and we 
believe any price increases we may need to 
pass on in FY2023 will be minimal. Our capital 
deployment programmes remain unaffected. 
We believe we are able to achieve our hurdle 
rate of 33 per cent return on investment in 
the seven refurbishments taking place in 
FY2023. As a result of our improved centre 
environments, together with the continued 
roll out of Pins on Strings, dwell time should 
increase further and therefore encourage 
higher customer spend.
Laurence Keen
Chief Financial Officer
15 December 2022
1    Proforma net cash is defined as cash and cash 
equivalents as per the statement of financial position 
less any bank borrowings less any final ordinary 
dividends for the financial year
2    Group adjusted EBITDA pre-IFRS 16 is calculated as 
shown on page 45 and excluding any impact from 
TRR of VAT in current and prior periods
44
Hollywood Bowl Group plc 
Annual report and accounts 2022