2025 | 2024 | ||||||
| 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 venture and associates | 16,17 | ( | ( | ||||
Group operating profit/(loss) | ( | ( | ( | ( | |||
Finance expense | 8 | ( | ( | ( | ( | ( | ( |
Finance income | 8 | ||||||
(Losses)/gains 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) for the year | ( | ( | ( | ( | |||
Attributable to: | |||||||
Equity holders of the parent | ( | ( | ( | ( | |||
Non-controlling interests | ( | ( | ( | ( | |||
( | ( | ( | ( | ||||
Earnings per share | |||||||
From profit/(loss) for the year | 12 | ( | ( | ||||
Diluted earnings per share | |||||||
From profit/(loss) for the year | 12 | ( | ( | ||||
Memo | |||||||
EBITDA 3 | ( | ( | |||||
Share-based payments | ( | ( | ( | ( | |||
Depreciation, amortisation and impairment | ( | ( | ( | ( | ( | ( | |
Share of results from joint venture and associates | ( | ( | |||||
Group operating profit/(loss) | ( | ( | ( | ( |
2025 | 2024 | ||
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 | 29 | ( | ( |
Tax on re-measurement of defined benefit pension scheme | 10 | ||
Revaluation loss of other investments | 17 | ( | |
Total items that will not be classified to profit and loss | ( | ( | |
Other comprehensive income/(expense) for the year, net of tax | ( | ||
Total comprehensive expense for the year | ( | ( | |
Attributable to: | |||
Equity holders of the parent | ( | ( | |
Non-controlling interests | ( |
2025 | 2024 | ||
Notes | £m | £m | |
Assets | |||
Non-current assets | |||
Goodwill | 13 | ||
Intangible assets | 13 | ||
Property, plant and equipment | 15 | ||
Interest in associates and other investments | 17 | ||
Trade and other receivables | 18 | ||
Derivative financial instruments | 25 | ||
Deferred tax assets | 10 | ||
Retirement benefit asset | 29 | ||
Current assets | |||
Trade and other receivables | 18 | ||
Income and other taxes recoverable | |||
Derivative financial instruments | 25 | ||
Cash and cash equivalents | 19 | ||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade and other payables | 20 | ( | ( |
Balances with customers | 26 | ( | ( |
Lease liabilities | 21 | ( | ( |
Interest-bearing loans and borrowings | 22 | ( | ( |
Corporate tax liabilities | ( | ( | |
Provisions | 23 | ( | ( |
Derivative financial instruments | 25 | ( | ( |
Deferred and contingent consideration and other financial liabilities | 25 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Trade and other payables | 20 | ( | ( |
Interest-bearing loans and borrowings | 22 | ( | ( |
Lease liabilities | 21 | ( | ( |
Deferred tax liabilities | 10 | ( | ( |
Provisions | 23 | ( | ( |
Derivative financial instruments | 25 | ( | ( |
Deferred and contingent consideration and other financial liabilities | 25 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Issued share capital | 27 | ||
Share premium | |||
Merger reserve | |||
Translation reserve | ( | ||
Retained earnings | ( | ( | |
Equity shareholders’ funds | |||
Non-controlling interest | 33 | ||
Total shareholders’ equity |
| Non- | ||||||||
| Issued | Equity | controlling | Total | |||||
| Share | Share | Merger | Translation | Retained | shareholders' | interests | shareholders' | |
| Capital | premium | reserve | reserve | earnings | funds | (Note 33) | equity | |
£m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | ( | |||||||
Loss for the year | ( | ( | ( | ( | ||||
Other comprehensive expense | ( | ( | ( | ( | ( | |||
Total comprehensive expense | ( | ( | ( | ( | ( | |||
Share-based payments charge | ||||||||
Non-controlling interests created | ||||||||
Purchase of non-controlling interests | ||||||||
(Note 33) | ( | ( | ||||||
Equity dividends (Note 11) | ( | ( | ( | ( | ||||
At 31 December 2024 | ( | ( | ||||||
As at 1 January 2025 | ( | ( | ||||||
Loss for the year | ( | ( | ( | ( | ||||
Other comprehensive income/(expense) | ( | |||||||
Total comprehensive income/(expense) | ( | ( | ( | |||||
Share-based payments charge | ||||||||
Equity dividends (Note 11) | ( | ( | ( | ( | ||||
At 31 December 2025 | ( |
2025 | 2024 | ||
Note | £m | £m | |
Cash generated from operations | 28 | ||
Income taxes paid | ( | ( | |
Net finance expense paid | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities: | |||
Dividends received from associates | |||
Dividends received from joint ventures | |||
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 associate and other investments | ( | ||
Investment in joint ventures | ( | ||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities: | |||
Net proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
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 (decrease)/increase 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 building | 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 |
2025 | 2024 | |||
Currency | Average | Year end | Average | Year end |
Euro (€) | 1.168 | 1.146 | 1.179 | 1.206 |
US Dollar ($) | 1.320 | 1.347 | 1.281 | 1.259 |
Australian Dollar (AU$) | 2.048 | 2.016 | 1.931 | 2.014 |
NZ Dollars (NZD) | 2.273 | 2.337 | 2.103 | 2.221 |
IFRS 7 | Financial Instruments: Disclosures | Amendments to the classification and measurement of | 1 January 2026 |
| financial instruments | |||
IFRS 9 | Financial Instruments | ||
IFRS 10 | Consolidated Financial Statements | Amendments regarding the sale or contribution of assets | 1 January 2026 |
| between an investor and its associate or joint venture | |||
IFRS 1 | First-time adoption of International Financial | Annual improvements to IFRS Accounting Standards | 1 January 2026 |
| Reporting Standards | Volume 11. These amendments, clarifications, | ||
IFRS 7 | Financial Instruments: Disclosures | simplifications, corrections and changes aimed at improving | |
IFRS 9 | Financial Instruments | the consistency of several IFRS Accounting Standards. | |
IFRS 10 | Consolidated Financial Statements | ||
IAS 7 | Statement of Cash flows | ||
IFRS 18 | Presentation and Disclosure in Financial | New accounting standard | 1 January 2027 |
| Statements | |||
IFRS 19 | Subsidiaries without Public Accountability | New accounting standard | 1 January 2027 |
IAS 21 | The Effects of Changes in Foreign Exchange | Amendments regarding the translation of foreign operations | 1 January 2027 |
| Rates | from a non-hyperinflationary functional currency into a | ||
| hyperinflationary presentation currency | |||
IAS 28 | Investments in Associates and Joint Ventures | ||
IFRS S1 | General Requirements for Disclosure of | General Requirements for Disclosure of Sustainability | Awaiting UK |
| Sustainability-related Financial Information | related Financial Information and Climate-related | endorsement | |
IFRS S2 | Climate-related Disclosures | Disclosures |
| Elimination | ||||||
| of internal | Total | |||||
UK&I | International | CEE | Corporate | revenue | Group | |
2025 | £m | £m | £m | £m | £m | £m |
NGR 1 | 2,185.2 | 2,643.3 | 521.7 | – | (24.8) | 5,325.4 |
VAT/GST | (5.1) | (60.9) | – | – | – | (66.0) |
Revenue | 2,180.1 | 2,582.4 | 521.7 | – | (24.8) | 5,259.4 |
Gross profit | 1,489.0 | 1,406.8 | 304.3 | – | – | 3,200.1 |
Contribution 2 | 1,250.9 | 1,044.0 | 273.8 | – | – | 2,568.7 |
Operating costs excluding marketing costs | (719.0) | (479.2) | (90.1) | (120.3) | – | (1,408.6) |
Underlying EBITDA before separately disclosed items | 531.9 | 564.8 | 183.7 | (120.3) | – | 1,160.1 |
Share-based payments | (1.6) | (2.0) | – | (8.5) | – | (12.1) |
Depreciation and amortisation | (144.0) | (186.8) | (20.0) | (2.1) | – | (352.9) |
Share of joint ventures and associates | – | (1.1) | – | 67.2 | – | 66.1 |
Operating profit/(loss) before separately disclosed items | 386.3 | 374.9 | 163.7 | (63.7) | – | 861.2 |
Separately disclosed items (Note 6) | (510.0) | (250.3) | (164.3) | (130.6) | – | (1,055.2) |
Group operating (loss)/profit | (123.7) | 124.6 | (0.6) | (194.3) | – | (194.0) |
Net finance expense | (362.8) | |||||
Loss before tax | (556.8) | |||||
Income tax | (123.7) | |||||
Loss for the year | (680.5) |
| Elimination | ||||||
| of internal | Total | |||||
UK&I | International | CEE | Corporate | revenue | Group | |
2024 | £m | £m | £m | £m | £m | £m |
NGR | 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 | 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 | (461.0) |
Elimination | ||||||
of internal | Total | |||||
UK&I International | CEE | Corporate | revenue | Group | ||
2025 | £m | £m | £m | £m | £m | £m |
Online NGR | 1,136.5 | 2,325.0 | 437.4 | – | (24.8) | 3,874.1 |
Retail NGR | 1,048.7 | 318.3 | 84.3 | – | – | 1,451.3 |
Total NGR | 2,185.2 | 2,643.3 | 521.7 | – | (24.8) | 5,325.4 |
Online Underlying EBITDA | 310.5 | 516.7 | 176.4 | – | – | 1,003.6 |
Retail Underlying EBITDA | 221.4 | 48.1 | 7.3 | – | – | 276.8 |
Corporate Underlying EBITDA | – | – | – | (120.3) | – | (120.3) |
Total Underlying EBITDA | 531.9 | 564.8 | 183.7 | (120.3) | – | 1,160.1 |
Elimination | ||||||
of internal | Total | |||||
UK&I International | CEE | Corporate | revenue | Group | ||
2024 | £m | £m | £m | £m | £m | £m |
Online NGR | 984.6 | 2,330.8 | 404.9 | – | (19.9) | 3,700.4 |
Retail NGR | 1,068.8 | 309.6 | 83.1 | – | – | 1,461.5 |
Total NGR | 2,053.4 | 2,640.4 | 488.0 | – | (19.9) | 5,161.9 |
Online Underlying EBITDA | 226.1 | 553.7 | 161.2 | – | – | 941.0 |
Retail Underlying EBITDA | 211.2 | 40.3 | 9.7 | – | – | 261.2 |
Corporate Underlying EBITDA | – | – | – | (113.4) | – | (113.4) |
Total Underlying EBITDA | 437.3 | 594.0 | 170.9 | (113.4) | – | 1,088.8 |
2025 | 2024 | |||
| Revenue | Non-current | Revenue | Non-current | |
assets 3 | assets 3 | |||
£m | £m | £m | £m | |
United Kingdom and Ireland | 2,179.8 | 2,517.9 | 2,048.5 | 2,855.6 |
Australia and New Zealand | 541.3 | 1,076.5 | 573.9 | 1,160.7 |
Italy | 551.3 | 555.9 | 518.1 | 505.8 |
Rest of Europe 1 | 1,426.8 | 3,238.6 | 1,382.0 | 3,506.7 |
Rest of the world 2 | 560.2 | 249.5 | 566.7 | 263.0 |
Total | 5,259.4 | 7,638.4 | 5,089.2 | 8,291.8 |
| 2025 | 2024 | |||
| Tax impact | Tax impact | |||
£m | £m | £m | £m | |
Impairment loss | 586.8 | 38.0 | 476.4 | – |
Amortisation of acquired intangibles | 258.1 | (48.9) | 286.8 | (23.6) |
Restructuring costs | 49.4 | (8.1) | 49.6 | (10.8) |
Movement in fair value of contingent consideration and put option | 62.9 | (7.3) | 43.3 | (24.1) |
Finance costs | 8.8 | (0.3) | 9.1 | – |
Provision for civil penalty | 53.7 | 0.9 | – | – |
Legal and onerous contract provisions | 41.3 | (2.2) | 10.6 | (2.5) |
Tax/one-off legislative impacts | – | – | – | 25.7 |
Loss on disposal of property, plant and equipment | 3.0 | – | – | – |
Total | 1,064.0 | (27.9) | 875.8 | (35.3) |
Separately disclosed items for the year after tax | 1,036.1 | 840.5 |
2025 | 2024 | |
£m | £m | |
Betting and gaming taxes and duties | 1,309.4 | 1,194.3 |
Revenue share arrangements (including content providers) | 533.9 | 554.7 |
Software royalties | 176.3 | 182.7 |
Other cost of sales | 39.7 | 39.4 |
Cost of sales | 2,059.3 | 1,971.1 |
Salaries and payroll-related expenses (Note 9) | 883.1 | 843.1 |
Property expenses | 119.4 | 131.5 |
Content and levy expenses | 145.7 | 150.3 |
Marketing expenses | 631.4 | 637.6 |
Depreciation and amortisation – owned assets | 280.0 | 281.5 |
Depreciation and amortisation – leased assets | 72.9 | 63.2 |
Other operating expenses | 272.5 | 280.1 |
Administrative costs | 2,405.0 | 2,387.3 |
Separately disclosed items before tax and finance expense (Note 6) | 1,055.2 | 866.7 |
Total | 5,519.5 | 5,225.1 |
2025 | 2024 | |
£m | £m | |
Audit and audit-related services: | ||
Audit of the parent Company and Group financial statements | 1.0 | 0.9 |
Audit of the Company’s subsidiaries | 4.2 | 3.0 |
Audit-related assurance services | 0.7 | 0.7 |
Total fees | 5.9 | 4.6 |
2025 | 2024 | |
£m | £m | |
Interest on term loans, bonds and bank facilities | (246.2) | (264.6) |
Interest on lease liabilities 1 | (18.3) | (15.7) |
Finance costs (Note 6) | (8.8) | (9.1) |
Total finance expense | (273.3) | (289.4) |
Interest receivable | 12.8 | 16.1 |
(Losses)/gains arising from financial derivatives | (216.5) | 145.0 |
Gains arising on foreign exchange on debt instruments | 114.2 | 21.0 |
Net finance expense | (362.8) | (107.3) |
| 2025 | 2024 | |
| Number | Number | |
UK&I | 18,582 | 18,708 |
International | 6,525 | 6,913 |
CEE | 2,714 | 2,195 |
Corporate | 1,046 | 1,208 |
28,867 | 29,024 |
2025 | 2024 | |
£m | £m | |
Wages and salaries | 759.9 | 727.9 |
Redundancy costs 1 | 19.7 | 31.3 |
Social security costs | 87.7 | 77.4 |
Other pension costs | 19.8 | 18.9 |
Share-based payments (Note 30) | 12.1 | 13.3 |
899.2 | 868.8 |
2025 | 2024 | |
£m | £m | |
Current income tax: | ||
– current tax charge | 176.3 | 159.9 |
– pillar 2 top-up tax charge | 2.0 | 2.2 |
– adjustments in respect of previous years | (21.0) | 4.9 |
Deferred tax: | ||
– relating to origination and reversal of temporary differences | (30.0) | (57.7) |
– adjustments in respect of previous years | (3.6) | (5.7) |
Income tax expense reported in the income statement | 123.7 | 103.6 |
Deferred tax credited directly to other comprehensive income | – | (4.8) |
2025 | 2024 | |||||
| Separately | Separately | |||||
| disclosed | disclosed | |||||
| Underlying | (Note 6) | Total | Underlying | (Note 6) | Total | |
£m | £m | £m | £m | £m | £m | |
Profit/(loss) before tax | 507.2 | (1,064.0) | (556.8) | 518.4 | (875.8) | (357.4) |
Corporation tax expense thereon at 25% (2024: 25%) | 126.8 | (266.0) | (139.2) | 129.6 | (219.0) | (89.4) |
Adjusted for the effects of: | ||||||
– Higher/(lower) tax rates on overseas earnings | 12.9 | 53.1 | 66.0 | (0.1) | 24.1 | 24.0 |
– Pillar 2 top-up tax charge | 2.0 | – | 2.0 | 2.2 | – | 2.2 |
– Non-deductible expenses | 39.1 | (0.1) | 39.0 | 8.1 | 18.5 | 26.6 |
– Non-deductible legal settlement | – | 19.9 | 19.9 | – | 1.0 | 1.0 |
– Fair value adjustment to contingent consideration | – | 11.7 | 11.7 | – | (16.9) | (16.9) |
– Goodwill impairment | – | 104.7 | 104.7 | – | 103.7 | 103.7 |
– 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 | – | (0.1) | (0.1) | – | 25.6 | 25.6 |
– (Decrease)/increase in unrecognised tax losses relating | ||||||
to US joint venture | (10.8) | – | (10.8) | 23.0 | – | 23.0 |
– Increase in other unrecognised tax losses | 2.2 | 45.1 | 47.3 | 1.5 | 0.6 | 2.1 |
– Increase/(decrease) in unrecognised deferred interest | 7.2 | 0.6 | 7.8 | (0.7) | – | (0.7) |
Adjustments in respect of prior years: | ||||||
– Deferred tax | (3.4) | (0.2) | (3.6) | (6.6) | 0.9 | (5.7) |
– Current tax | (24.4) | 3.4 | (21.0) | 4.9 | – | 4.9 |
Income tax expense/(credit) | 151.6 | (27.9) | 123.7 | 138.9 | (35.3) | 103.6 |
| Deferred tax | Deferred tax | |||
| liabilities | assets | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Property, plant and equipment | – | – | (28.2) | (24.1) |
Intangible assets | 594.8 | 664.4 | (21.7) | (30.7) |
Retirement benefit assets | 14.1 | 13.8 | – | – |
Losses | – | – | (76.4) | (86.2) |
Contingent and deferred revenue share payments 1 | – | – | (253.1) | (281.4) |
Other temporary difference 2 | 71.5 | 60.5 | (61.2) | (53.7) |
Deferred tax liabilities/(assets) 3 | 680.4 | 738.7 | (440.6) | (476.1) |
| 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 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 |
Income statement | (2.4) | (59.9) | 0.4 | 10.5 | 14.8 | 3.0 | (33.6) |
Exchange adjustment | (1.7) | (0.7) | (0.1) | (0.7) | 13.5 | 0.5 | 10.8 |
At 31 December 2025 | (28.2) | 573.1 | 14.1 | (76.4) | (253.1) | 10.3 | 239.8 |
2025 | 2024 | |
£m | £m | |
Deferred tax liabilities | 680.4 | 738.7 |
Deferred tax assets | (440.6) | (476.1) |
Net deferred tax liability | 239.8 | 262.6 |
| 2025 | 2024 | |||
| Shares in | Shares in | |||
2025 | 2024 | issue | issue | |
Pence per share | pence | pence | number | number |
2023 second interim dividend paid | – | 8.9 | – | 639.0 |
2024 interim dividend paid | – | 9.3 | – | 639.3 |
2024 second interim dividend paid | n/a | 639.3 | n/a | |
2025 interim dividend paid | n/a | 639.5 | n/a |
Weighted average number of shares (millions) | 2025 | 2024 |
Shares for basic earnings per share | 639.5 | 639.1 |
Potentially dilutive share options and contingently issuable shares | 6.3 | 5.2 |
Shares for diluted earnings per share | 645.8 | 644.3 |
2025 | 2024 | |
Total profit | £m | £m |
Loss attributable to shareholders | (666.7) | (452.7) |
Losses/(gains) from financial instruments | 216.5 | (145.0) |
Gains from foreign exchange debt instruments | (114.2) | (21.0) |
Associated tax charge on (losses)/gains arising from financial instruments and foreign exchange debt instruments | (11.4) | 23.1 |
Separately disclosed items net of tax (Note 6) | 974.7 | 788.3 |
Adjusted profit attributable to shareholders | 398.9 | 192.7 |
Standard earnings per share | Adjusted earnings per share | |||
Earnings per share (pence) | 2025 | 2024 | 2025 | 2024 |
Basic earnings per share | ||||
From (loss)/profit for the year | (104.3) | (70.8) | 62.4 | 30.2 |
Diluted earnings per share | ||||
From (loss)/profit for the year | (104.3) | (70.8) | 61.8 | 29.9 |
| Trade-marks | ||||||
| Customer | & brand | |||||
Goodwill | Licences | Software | relationships | names | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 January 2024 | 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) |
Reclassifications | – | – | 2.0 | – | – | 2.0 |
At 31 December 2024 | 5,074.5 | 902.6 | 1,154.7 | 1,461.0 | 2,625.4 | 11,218.2 |
Exchange adjustment | 122.2 | (24.5) | 6.4 | 37.4 | 41.5 | 183.0 |
Additions | – | 19.0 | 213.6 | – | – | 232.6 |
Disposals | – | (0.2) | (4.6) | (0.7) | – | (5.5) |
Reclassifications | – | 0.2 | (0.1) | – | – | 0.1 |
At 31 December 2025 | 5,196.7 | 897.1 | 1,370.0 | 1,497.7 | 2,666.9 | 11,628.4 |
Accumulated amortisation and impairment | ||||||
At 1 January 2024 | 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 |
Exchange adjustment | 7.2 | 0.2 | 2.6 | 30.9 | 19.6 | 60.5 |
Amortisation charge | – | 53.1 | 166.1 | 139.9 | 102.5 | 461.6 |
Impairment charge | 510.1 | – | 10.0 | – | 30.0 | 550.1 |
Disposals | – | (0.1) | (3.4) | – | – | (3.5) |
Reclassifications | – | (2.3) | 2.3 | – | – | – |
At 31 December 2025 | 1,452.9 | 165.8 | 992.2 | 1,449.4 | 568.3 | 4,628.6 |
Net book value | ||||||
At 31 December 2024 | 4,138.9 | 787.7 | 340.1 | 182.4 | 2,209.2 | 7,658.3 |
At 31 December 2025 | 3,743.8 | 731.3 | 377.8 | 48.3 | 2,098.6 | 6,999.8 |
2025 | 2024 | 2025 | 2024 | |
Goodwill | % | % | £m | £m |
UK Retail | 12.4 | 12.8 | 39.5 | 76.4 |
UK Digital | 11.6 | 11.3 | 483.0 | 933.6 |
International | 13.2 | 11.6 | 1,361.4 | 1,315.4 |
Australia | 14.7 | 13.7 | 130.4 | 134.5 |
Belgium Retail | 12.3 | 12.8 | – | – |
Belgium Digital | 12.3 | 12.8 | – | 11.5 |
Eurobet Retail | 13.4 | 13.5 | 78.8 | 74.9 |
Eurobet Digital | 13.4 | 13.5 | 309.4 | 294.2 |
Enlabs | 11.3 | 12.0 | 206.2 | 196.0 |
BetCity | 11.3 | 13.0 | 81.9 | 77.8 |
CEE | 11.1-11.7 | n/a | 851.4 | n/a |
SuperSport | n/a | 11.7 | n/a | 503.6 |
STS | n/a | 13.6 | n/a | 301.8 |
365Scores | 13.5 | 11.3 | 82.3 | 88.0 |
TAB NZ Retail | 13.2 | 14.2 | – | – |
TAB NZ Digital | 13.2 | 14.2 | 84.6 | 89.0 |
ROI | 11.1 | 11.3 | – | 6.2 |
Crystalbet | 13.6 | 11.3 | 34.9 | 36.0 |
3,743.8 | 4,138.9 |
| 1% | 1% | 5% | |
| growth rate | discount rate | EBITDA | |
Impairment | £m | £m | |
UK | 211.4 | 212.9 | 178.7 |
TAB NZ | 58.0 | 67.8 | 47.3 |
269.4 | 280.7 | 226.0 |
| Customer | |||||||
Licences/Franchisees | PPE & Software | relationships | Goodwill | Brand name | |||
| UK Digital | UK Digital Impairment review | Combined | |||||
| UK Digital/UK Retail | |||||||
| 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 | ||||||
| CEE | CEE Impairment review | ||||||
365 | Scores | 365 | Scores | Impairment review | |||
| TAB NZ | TAB NZ Digital Impairment review | ||||||
| Digital | TAB NZ | ||||||
| Impairment | |||||||
| TAB NZ | TAB NZ site by site Impairment review | 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 2024 | 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 |
Exchange adjustment | (0.2) | 5.2 | 6.3 | 4.4 | 15.7 |
Additions | 12.2 | 25.0 | 69.7 | 89.0 | 195.9 |
Disposals | (5.0) | (7.1) | (29.6) | (48.5) | (90.2) |
Reclassification | 5.6 | 7.4 | (15.2) | 2.4 | 0.2 |
At 31 December 2025 | 72.9 | 202.7 | 343.3 | 592.5 | 1,211.4 |
Accumulated depreciation | |||||
At 1 January 2024 | 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 |
Impairment | 1.2 | 1.3 | 4.8 | 11.5 | 18.8 |
Disposals | (1.6) | (4.2) | (16.7) | (202.0) | (224.5) |
Reclassification | 2.1 | (0.6) | (1.6) | – | (0.1) |
At 31 December 2024 | 29.2 | 94.3 | 136.6 | 255.9 | 516.0 |
Exchange adjustment | 0.1 | 4.3 | 5.2 | 2.9 | 12.5 |
Depreciation charge | 6.8 | 29.8 | 39.9 | 72.9 | 149.4 |
Disposals | (2.4) | (5.3) | (29.2) | (40.3) | (77.2) |
Impairment | 0.4 | 2.6 | 11.0 | 22.7 | 36.7 |
Reclassification | 2.1 | (0.4) | (1.4) | – | 0.3 |
At 31 December 2025 | 36.2 | 125.3 | 162.1 | 314.1 | 637.7 |
Net book value | |||||
At 31 December 2024 | 31.1 | 77.9 | 175.5 | 289.3 | 573.8 |
At 31 December 2025 | 36.7 | 77.4 | 181.2 | 278.4 | 573.7 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2024 | 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 |
Exchange adjustment | 4.2 | 0.2 | 4.4 |
Additions | 85.5 | 3.5 | 89.0 |
Disposals | (46.2) | (2.3) | (48.5) |
Reclassification | – | 2.4 | 2.4 |
At 31 December 2025 | 534.3 | 58.2 | 592.5 |
Accumulated depreciation | |||
At 1 January 2024 | 375.2 | 10.9 | 386.1 |
Exchange adjustment | (2.8) | (0.1) | (2.9) |
Depreciation charge | 58.9 | 4.3 | 63.2 |
Impairment | 11.1 | 0.4 | 11.5 |
Disposals | (192.5) | (9.5) | (202.0) |
At 31 December 2024 | 249.9 | 6.0 | 255.9 |
Exchange adjustment | 2.8 | 0.1 | 2.9 |
Depreciation charge | 62.8 | 10.1 | 72.9 |
Disposals | (38.4) | (1.9) | (40.3) |
Impairment | 21.1 | 1.6 | 22.7 |
At 31 December 2025 | 298.2 | 15.9 | 314.1 |
Net book value | |||
At 31 December 2024 | 240.9 | 48.4 | 289.3 |
At 31 December 2025 | 236.1 | 42.3 | 278.4 |
| Share of joint | |
| venture’s net | |
| assets | |
| £m | |
Cost | |
At 1 January 2024 | – |
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 | – |
Dividends received | (102.2) |
Exchange adjustment | 7.2 |
Share of profit after tax | 66.0 |
Share of other comprehensive profit (movement in translation reserve) | 0.2 |
Liability | 28.8 |
At 31 December 2025 | – |
2025 | 2024 | |
£m | £m | |
Non-current assets | 92.3 | 101.7 |
Cash and cash equivalents | 130.1 | 233.4 |
Other current assets | 93.5 | 165.3 |
Current assets | 223.6 | 398.7 |
Balances with customers | (218.1) | (257.9) |
Other current liabilities | (327.7) | (429.1) |
Current liabilities | (545.8) | (687.0) |
Non-current liabilities | (26.3) | (12.1) |
Net liabilities | (256.2) | (198.7) |
Group’s share of net liabilities | (128.1) | (99.4) |
2025 | 2024 | |
Summarised statement of comprehensive income | £m | £m |
Revenue | 2,148.2 | 1,660.2 |
Depreciation and amortisation | (40.5) | (34.4) |
Other operating expenses | (1,976.5) | (1,844.5) |
Income tax | 0.9 | (0.1) |
Profit/(loss) for the year | 132.1 | (218.8) |
Other comprehensive profit/(loss) | 0.4 | (0.1) |
Total comprehensive profit/(loss) | 132.5 | (218.9) |
Group’s share of profit/(loss) | 66.2 | (109.5) |
| Share of | |||
| associates’ | Other | ||
| net assets | investments | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2024 | 27.7 | 19.4 | 47.1 |
Revaluation gain | – | 0.7 | 0.7 |
Disposals | – | (5.2) | (5.2) |
Impairment | – | (3.1) | (3.1) |
Dividends received | (1.4) | – | (1.4) |
Share of loss after tax | (4.8) | – | (4.8) |
Foreign exchange | – | (0.7) | (0.7) |
At 31 December 2024 | 21.5 | 11.1 | 32.6 |
Revaluation gain | – | 0.8 | 0.8 |
Additions | – | 0.1 | 0.1 |
Dividends received | (0.4) | – | (0.4) |
Share of profit after tax | 0.1 | – | 0.1 |
Foreign exchange | 0.9 | 0.8 | 1.7 |
At 31 December 2025 | 22.1 | 12.8 | 34.9 |
2025 | 2024 | |
£m | £m | |
Non-current assets | 35.9 | 68.7 |
Current assets | 84.5 | 45.5 |
Non-current liabilities | – | (7.1) |
Current liabilities | (89.8) | (66.3) |
Net assets | 30.6 | 40.8 |
Group’s share of net assets | 22.1 | 21.5 |
Revenue for the year | 302.6 | 313.3 |
Profit/(loss) for the year | 6.6 | (6.8) |
Other comprehensive income | – | – |
Total comprehensive income/(expense) | 6.6 | (6.8) |
Group’s share of total comprehensive income/(expense) | 0.1 | (4.8) |
2025 | 2024 | |
£m | £m | |
Trade receivables | 42.5 | 36.4 |
Other receivables | 479.2 | 454.6 |
Finance lease receivable | 3.8 | 4.4 |
Prepayments | 118.2 | 95.5 |
643.7 | 590.9 |
2025 | 2024 | |
£m | £m | |
Current | 613.7 | 563.8 |
Non-current | 30.0 | 27.1 |
Total | 643.7 | 590.9 |
2025 | 2024 | |
£m | £m | |
Cash and short-term deposits | 554.1 | 588.9 |
2025 | 2024 | |
£m | £m | |
Trade payables | 83.6 | 108.2 |
Other payables 1 | 412.7 | 531.3 |
Social security and other taxes | 239.1 | 265.8 |
Accruals and deferred income 2 | 558.4 | 501.7 |
1,293.8 | 1,407.0 |
2025 | 2024 | |
£m | £m | |
Current | 1,154.5 | 1,120.6 |
Non-current | 139.3 | 286.4 |
Total | 1,293.8 | 1,407.0 |
2025 | 2024 | |
£m | £m | |
Current | ||
Lease liabilities | 70.5 | 77.2 |
Non-current | ||
Lease liabilities | 249.2 | 247.3 |
Total lease liabilities | 319.7 | 324.5 |
| Minimum lease payments due | ||||||
Within 1 | 1–2 years | 2–5 years | > 5 years | Total | ||
year | ||||||
£m | £m | £m | £m | £m | ||
2025 | ||||||
Net present value | 70.5 | 59.2 | 116.9 | 73.1 | 319.7 | |
2024 | ||||||
Net present value | 77.2 | 64.1 | 122.0 | 61.2 | 324.5 |
2025 | 2024 | |
£m | £m | |
Current | 0.8 | 0.9 |
Non-current | 3.0 | 3.5 |
| Within | |||||
1 year | 1–2 years | 2–5 years | > 5 years | Total | |
£m | £m | £m | £m | £m | |
2025 | |||||
Lease payments receivable | 1.0 | 0.6 | 1.5 | 1.8 | 4.9 |
Interest | (0.2) | (0.2) | (0.4) | (0.3) | (1.1) |
Present value of lease payments receivable | 0.8 | 0.4 | 1.1 | 1.5 | 3.8 |
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 |
2025 | 2024 | |
£m | £m | |
Within one year | 0.2 | 0.3 |
After one year but not more than five years | 0.6 | 0.8 |
After five years | 0.3 | 0.4 |
1.1 | 1.5 |
2025 | 2024 | |
£m | £m | |
Current | ||
Euro-denominated loans | 2.4 | 2.3 |
USD-denominated loans | 24.2 | 22.4 |
Sterling-denominated loans 1 | (1.2) | 0.6 |
25.4 | 25.3 | |
Non-current | ||
Euro-denominated loans | 1,095.5 | 1,037.1 |
USD-denominated loans | 2,397.8 | 2,568.8 |
Sterling-denominated loans | 153.8 | – |
3,647.1 | 3,605.9 |
| Property | ||||
| and | Litigation and | |||
| contract | Restructuring | regulation | ||
| provisions | provisions | provisions | Total | |
£m | £m | £m | £m | |
At 1 January 2024 | 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 |
Provided | 3.8 | 1.2 | 109.2 | 114.2 |
Utilised | (4.1) | (3.1) | (44.8) | (52.0) |
Released | (0.1) | – | (1.0) | (1.1) |
Foreign exchange | (0.2) | – | 0.6 | 0.4 |
At 31 December 2025 | 12.2 | 1.2 | 85.8 | 99.2 |
| Profit before tax | ||
Effect on: | 2025 | 2024 |
25 basis points decrease | 5.6 | 3.8 |
100 basis points increase | (22.3) | (15.2) |
| On demand | |||||
| or within | |||||
1 year | 1–2 years | 2–5 years | > 5 years | Total | |
2025 | £m | £m | £m | £m | £m |
Interest-bearing loans and borrowings | 233.4 | 229.2 | 2,992.3 | 1,303.4 | 4,758.3 |
Other financial liabilities | 706.8 | 78.4 | 235.3 | 1,938.3 | 2,958.8 |
Trade and other payables | 596.1 | 151.3 | – | – | 747.4 |
Lease liabilities | 91.0 | 75.3 | 144.5 | 92.5 | 403.3 |
Total | 1,627.3 | 534.2 | 3,372.1 | 3,334.2 | 8,867.8 |
| 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 |
| Assets/ | Assets at | |||
| (liabilities) | fair value | |||
at fair value through other | ||||
| Amortised | through | comprehensive | ||
| cost | profit and loss | income | Total | |
31 December 2025 | £m | £m | £m | £m |
Assets | ||||
Non-current: | ||||
Other investments (Note 17) | 1.2 | 4.6 | 7.0 | 12.8 |
Trade and other receivables | 30.0 | – | – | 30.0 |
Current: | ||||
Trade and other receivables | 495.5 | – | – | 495.5 |
Derivative financial instruments | – | 2.6 | – | 2.6 |
Cash and short-term investments (including customer funds) | 554.1 | – | – | 554.1 |
Total | 1,080.8 | 7.2 | 7.0 | 1,095.0 |
| – | ||||
Liabilities | – | |||
Current: | – | |||
Customer balances | (197.0) | – | – | (197.0) |
Interest-bearing loans and borrowings 1 | (25.4) | – | – | (25.4) |
Trade and other payables | (915.4) | – | – | (915.4) |
Derivative financial instruments | – | (138.0) | – | (138.0) |
Deferred and contingent consideration | (80.6) | (17.2) | – | (97.8) |
Other financial liabilities 2 | (587.4) | (20.6) | – | (608.0) |
Lease liabilities (Note 21) | (70.5) | – | – | (70.5) |
| – | ||||
Non-current: | – | |||
Interest-bearing loans and borrowings | (3,647.1) | – | – | (3,647.1) |
Trade and other payables | (139.3) | – | – | (139.3) |
Derivative financial instruments | – | (6.4) | – | (6.4) |
Deferred and contingent consideration | (112.0) | (719.4) | – | (831.4) |
Other financial liabilities 2 | (6.7) | – | – | (6.7) |
Lease liabilities (Note 21) | (249.2) | – | – | (249.2) |
Total | (6,030.6) | (901.6) | – | (6,932.2) |
Net financial(liabilities)/assets | (4,949.8) | (894.4) | 7.0 | (5,837.2) |
| 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 21) | (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 21) | (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) |
| 2025 | ||||
Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | |
Assets measured at fair value | ||||
Derivative financial instruments | – | 2.6 | – | 2.6 |
Other investments | 1.9 | 4.5 | 5.2 | 11.6 |
1.9 | 7.1 | 5.2 | 14.2 | |
Liabilities measured at fair value | ||||
Derivative financial instruments | – | (144.4) | – | (144.4) |
Deferred and contingent consideration | – | – | (736.6) | (736.6) |
Other financial liabilities | – | – | (20.6) | (20.6) |
– | (144.4) | (757.2) | (901.6) | |
Net assets/(liabilities) measured at fair value | 1.9 | (137.3) | (752.0) | (887.4) |
| 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) |
2025 | 2024 | |
£m | £m | |
Net liabilities the start of the year | (897.3) | (984.3) |
Settlements | 111.1 | 39.9 |
Transfers to liabilities | – | 6.4 |
Other | (4.7) | 1.2 |
Profit and loss account – realised gains/(losses) | 0.1 | (3.2) |
Profit and loss account – unrealised losses | (2.7) | (39.8) |
Other comprehensive income – unrealised gains on foreign exchange | 41.5 | 82.5 |
Net liabilities the end of the year | (752.0) | (897.3) |
2025 | 2024 | |
£m | £m | |
Current assets | ||
Cash and short-term deposits | 554.1 | 588.9 |
Current liabilities | ||
Interest-bearing loans and borrowings | (25.4) | (25.3) |
Non-current liabilities | ||
Interest-bearing loans and borrowings | (3,647.1) | (3,605.9) |
Net debt | (3,118.4) | (3,042.3) |
Cash held on behalf of customers | (197.0) | (196.6) |
Fair value swaps held against debt instruments (derivative financial (liability)/asset ) | (141.8) | 66.8 |
Deposits | 12.4 | 20.7 |
Balances held with payment service providers | 120.3 | 136.8 |
Sub-total | (3,324.5) | (3,014.6) |
Lease liabilities | (319.7) | (324.5) |
Adjusted net debt including lease liabilities | (3,644.2) | (3,339.1) |
| Number of | |||
| €0.01 | |||
| ordinary | |||
shares | Total | Total | |
€m | £m | ||
Authorised: | |||
At 31 December 2024 and 31 December 2025 | 773,000,000 | 7.7 | 6.4 |
Issued and fully paid: | |||
At 1 January 2024 | 638,799,891 | 6.4 | 5.2 |
Allotment of shares | – | – | – |
Exercise of share options | 507,119 | – | – |
At 31 December 2024 | 639,307,010 | 6.4 | 5.2 |
Exercise of share options 1 | 295,608 | – | – |
At 31 December 2025 | 639,602,618 | 6.4 | 5.2 |
2025 | 2024 | |
£m | £m | |
Net cash inflow from operations | ||
Loss before tax | (556.8) | (357.4) |
Net finance expense | 362.8 | 107.3 |
Loss before tax and net finance expense | (194.0) | (250.1) |
Adjustments for: | ||
Impairment | 586.8 | 457.4 |
Loss on disposal | 3.8 | – |
Depreciation of property, plant and equipment | 149.4 | 146.4 |
Amortisation of intangible assets | 461.6 | 485.4 |
Share-based payments charge | 12.1 | 13.3 |
Increase in trade and other receivables | (32.5) | (78.2) |
Increase in other financial liabilities | 67.2 | 50.7 |
(Decrease)/increase in trade and other payables | (143.8) | 36.9 |
Increase in provisions | 61.1 | 12.6 |
Share of results from joint venture and associate | (66.1) | 114.2 |
Other | (1.2) | (12.4) |
Cash generated from operations | 904.4 | 976.2 |
| Derivative | |||||
| Other loans | Other | financial | |||
| and | Lease | financial | (assets)/ | ||
| borrowings | liabilities | liabilities 1 | Total | ||
| liabilities | |||||
2025 | £m | £m | £m | £m | £m |
Balance at 1 January | 3,631.2 | 324.5 | 1,689.7 | (66.8) | 5,578.6 |
Changes from financing cash flows | |||||
Proceeds from borrowings, net of issue costs | 591.9 | – | – | – | 591.9 |
Repayments | (459.4) | – | (187.6) | – | (647.0) |
Repayment of lease liabilities 2 | – | (76.8) | – | – | (76.8) |
Settlement of derivative financial instruments | – | – | – | (72.6) | (72.6) |
Total changes from financing cash flows | 132.5 | (76.8) | (187.6) | (72.6) | (204.5) |
Other changes | |||||
Interest expense/discount unwind | 247.6 | 18.3 | 131.3 | – | 397.2 |
Interest paid 3 | (232.0) | (18.3) | – | – | (250.3) |
New lease liabilities | – | 82.8 | – | – | 82.8 |
Finance costs (Note 6)⁴ | 7.4 | – | – | – | 7.4 |
Re-measurement adjustments and disposals | – | (12.4) | (64.1) | – | (76.5) |
Change in fair value of derivative financial instruments | – | – | – | 281.2 | 281.2 |
Total other changes | 23.0 | 70.4 | 67.2 | 281.2 | 441.8 |
The effect of changes in foreign exchange | (114.2) | 1.6 | (25.4) | – | (138.0) |
Balance at 31 December | 3,672.5 | 319.7 | 1,543.9 | 141.8 | 5,677.9 |
| Derivative | |||||
| Other loans | Other | financial | |||
| and | Lease | financial | (assets)/ | ||
| borrowings | liabilities | liabilities 1 | liabilities | Total | |
2024 | £m | £m | £m | £m | £m |
Balance at 1 January | 3,358.0 | 275.9 | 1,898.5 | 85.6 | 5,618.0 |
Changes from financing cash flows | |||||
Proceeds from borrowings, net of issue costs | 591.7 | – | – | – | 591.7 |
Repayments | (315.9) | – | (101.3) | – | (417.2) |
Repayment of lease liabilities 2 | – | (68.0) | – | – | (68.0) |
Settlement of derivative financial instruments | – | – | – | (37.5) | (37.5) |
Total changes from financing cash flows | 275.8 | (68.0) | (101.3) | (37.5) | 69.0 |
Other changes | |||||
Interest expense/discount unwind | 264.6 | 15.7 | 141.1 | – | 421.4 |
Interest paid 3 | (255.3) | (15.7) | – | – | (271.0) |
New lease liabilities | – | 132.4 | – | – | 132.4 |
Finance costs (Note 6)⁴ | 9.1 | – | – | – | 9.1 |
Re-measurement adjustments and disposals | – | (11.0) | (109.7) | – | (120.7) |
Change in fair value of derivative financial instruments | – | – | – | (114.9) | (114.9) |
Total other changes | 18.4 | 121.4 | 31.4 | (114.9) | 56.3 |
The effect of changes in foreign exchange | (21.0) | (4.8) | (138.9) | – | (164.7) |
Balance at 31 December | 3,631.2 | 324.5 | 1,689.7 | (66.8) | 5,578.6 |
2025 | 2024 | |
£m | £m | |
Present value of funded obligations | (231.6) | (235.6) |
Fair value of plan assets | 288.1 | 290.7 |
Net asset | 56.5 | 55.1 |
Disclosed in the balance sheet as: Retirement benefit asset | 56.5 | 55.1 |
2025 | 2024 | |
£m | £m | |
Analysis of amounts charged to the income statement | ||
Other administrative expenses | 1.5 | 1.4 |
Net interest on net asset | (3.0) | (2.8) |
Total credit recognised in the income statement | (1.5) | (1.4) |
2025 | 2024 | |
£m | £m | |
Actual return on assets less interest on plan assets | (3.8) | (34.1) |
Actuarial gains/(losses) on defined benefit obligation due to changes in demographic assumptions | 0.2 | (0.6) |
Actuarial gains on defined benefit obligation due to changes in financial assumptions | 8.5 | 27.0 |
Experience adjustments on benefit obligation | (5.0) | (0.4) |
Actuarial losses recognised in the statement of comprehensive income | (0.1) | (8.1) |
2025 | 2024 | |
£m | £m | |
At 1 January | (235.6) | (262.6) |
Interest on obligation | (12.5) | (11.8) |
Actuarial gains/(losses) to changes in demographic assumptions | 0.2 | (0.6) |
Actuarial gains to changes in financial assumptions | 8.5 | 27.0 |
Experience adjustments on obligations | (5.0) | (0.4) |
Benefits paid | 12.8 | 12.8 |
At 31 December | (231.6) | (235.6) |
2025 | 2024 | |
£m | £m | |
At 1 January | 290.7 | 324.4 |
Interest on plan assets | 15.5 | 14.6 |
Administrative expenses | (1.5) | (1.4) |
Actual return less interest on plan assets | (3.8) | (34.1) |
Benefits paid | (12.8) | (12.8) |
At 31 December | 288.1 | 290.7 |
2025 | 2024 | |
% | % | |
Equities | 3.0 | 3.0 |
Diversified growth funds | 5.0 | 5.0 |
Liability-driven investment | 50.0 | 47.0 |
Corporate bonds | 36.0 | 37.0 |
Private credit | 5.0 | 7.0 |
Cash and cash equivalents | 1.0 | 1.0 |
100.0 | 100.0 |
2025 | 2024 | |
% | % | |
Discount rate | 5.5 | 5.4 |
Price inflation (CPI) | 1.9 | 2.2 |
Price inflation (RPI) | 2.8 | 3.1 |
Future pension increases – LPI 5% (CPI) | 2.7 | 3.0 |
– LPI 2.5% (CPI) | 2.0 | 2.1 |
2025 | 2024 | |
Male aged 45 for year ended | 87.3 | 87.0 |
Female aged 45 for year ended | 89.5 | 89.6 |
Male aged 65 for year ended | 86.0 | 85.8 |
Female aged 65 for year ended | 88.1 | 88.2 |
2025 | 2024 | |
% | % | |
– 0.5% per annum decrease in the discount rate | 6.2 | 6.5 |
– 0.5% per annum increase in price inflation | 4.4 | 4.4 |
– One-year increase in life expectancy | 3.2 | 3.3 |
| Cancelled or | Existing at 31 | Exercisable at | ||||||
| Existing at 1 | Granted in | forfeited in | Exercised in | December | 31 December | Vesting | ||
Date of grant | Exercise price | January 2025 | the year | the year | the year 2025 | 2025 | criteria | |
16-Dec-2016 | 422p | 339,338 | – | – | – | 339,338 | 339,338 | Note a |
28-Dec-2017 | – | 3,392 | – | – | – | 3,392 | 3,392 | Note b |
26-Mar-2019 | – | 20,405 | – | – | – | 20,405 | 20,405 | Note c |
10-Jun-2020 | – | 6,592 | – | – | – | 6,592 | 6,592 | Note d |
24-Mar-2021 | – | 10,082 | – | (1,658) | – | 8,424 | 8,424 | Note e |
4-May-2021 | 1,264p | 316,000 | – | (316,000) | – | – | – | Note f |
18-Mar-2022 | – | 913,258 | 5,534 | (757,281) | (161,511) | – | – | Note g |
18-Mar-2022 | – | 95,463 | 3,432 | (26,726) | (72,169) | – | – | Note h |
26-Apr-2022 | 1,333p | 357,361 | – | (355,605) | (556) | 1,200 | 1,200 | Note f |
28-Jun-2022 | – | 10,032 | – | (7,062) | (2,970) | – | – | Note i |
21-Mar-2023 | – | 74,699 | – | – | – | 74,699 | – | Note h |
25-Apr-2023 | 1,008p | 666,475 | – | (143,534) | (581) | 522,360 | – | Note f |
4-May-2023 | – | 584,060 | 63 | (58,838) | (1,849) | 523,436 | – | Note j |
16-Jun-2023 | – | 1,082,288 | – | (199,530) | – | 882,758 | – | Note j |
11-Mar-2024 | – | 3,554,082 | 3,596 | (338,900) | (56,882) | 3,161,896 | – | Note k |
11-Mar-2024 | – | 39,346 | – | – | – | 39,346 | – | Note h |
25-Apr-2024 | 607p | 1,752,602 | – | (429,281) | (38,551) | 1,284,770 | – | Note f |
10-Sep-2024 | – | 584,893 | – | – | – | 584,893 | – | Note k |
10-Mar-2025 | – | – | 4,150,916 | (185,562) | – | 3,965,354 | – | Note l |
10-Mar-2025 | – | – | 206,640 | – | – | 206,640 | – | Note h |
29-Apr-2025 | 460p | – | 1,981,177 | (181,686) | (129) | 1,799,362 | – | Note f |
Total Schemes | 10,410,368 | 6,351,358 | (3,001,663) | (335,198) | 13,424,865 | 379,351 | ||
| Weighted | Weighted | |||
| average | Number | average | Number | |
| exercise price | of options | exercise price | of options | |
| 31 December | 31 December | 31 December | 31 December | |
| 2025 | 2025 | 2024 | 2024 | |
Outstanding at the beginning of the year | 265p | 10,410,368 | 356p | 6,782,454 |
Granted during the year | 144p | 6,351,358 | 189p | 6,372,623 |
Exercised during the year | 74p | (335,198) | 47p | (550,535) |
Cancelled or forfeited in the year | 454p | (3,001,663) | 383p | (2,194,174) |
Outstanding at the end of the year | 170p | 13,424,865 | 265p | 10,410,368 |
Exercisable at the end of the year | 382p | 379,351 | 769p | 705,841 |
Exercisable at | |||||||
| Share price at | Existing at | Existing at | Fair value at | ||||
| date of grant | Exercise price | Expected | Exercise | Expected | Risk-free rate | measurement | |
Date of grant | (£) | (£) | volatility % | multiple | dividend yield | % | date (£) |
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% | 10.03-11.3 |
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% | 1.40% | 10.77-12 |
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 |
Sept-24 | 6.79 | – | 38.2% | n/a | 2.6% | 3.92% | 3.04 |
Mar-25 | 7.24 | – | 39.4% | n/a | 3.1% | 4.09% | 3.21 |
Apr-25 | 6.28 | 4.60 | 39.2% | n/a | 3.1% | 3.78% | 2.51 |
2025 | 2024 | |
£m | £m | |
Equity investment | ||
– Joint venture 1 | – | 19.8 |
Dividend income | ||
– Joint venture 2 | (102.2) | – |
Sundry expenditure | ||
– Associates 3 | (51.8) | (50.7) |
– Joint venture 4 | (10.0) | (10.8) |
Sundry income | ||
– Joint venture 4 | 214.2 | 17.3 |
2025 | 2024 | |
£m | £m | |
Other amounts outstanding | ||
– Joint venture receivables | 66.8 | 89.6 |
– Joint venture payables | (0.7) | (10.8) |
– Associates payables | (1.1) | (0.4) |
2025 | 2024 | |
£m | £m | |
Short-term employee benefits | 12.3 | 10.2 |
Pension-related costs | 0.4 | 0.2 |
Share-based payments | 7.0 | 5.2 |
Total compensation paid to key management personnel | 19.7 | 15.6 |
| % equity interest | ||||
Registered address | Company | 2025 | 2024 | |
7th Floor, One Stratford Place, Westfield Stratford City, | 365 | Scores UK Limited | 100.0 | 100.0 |
Montfichet Road, London, United Kingdom, E20 1EJ | 5 | |||
Arthur Prince (Turf Accountants) Limited | 100.0 | 100.0 | ||
Bartletts Limited 5 | 100.0 | 100.0 | ||
Birchgree Limited 4 | 100.0 | 100.0 | ||
Bloxhams Bookmakers Limited 5 | 100.0 | 100.0 | ||
Brickagent Limited 5 | 100.0 | 100.0 | ||
ASF Limited 4 | 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 | ||
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 | ||
Electraworks Maple Limited 3 | 100.0 | 100.0 | ||
Entain Holdings (UK) Limited 1,2,4 | 100.0 | 100.0 | ||
Entain Marketing (UK) Limited 2,4 | 100.0 | 100.0 | ||
Entain Services Limited 5 | 100.0 | 100.0 | ||
Entain Wave Limited 4,5 | 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 | ||
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 | ||
| % equity interest | |||
Registered address | Company | 2025 | 2024 |
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 | |
New Angel Court Limited 5 | – | 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 | |
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 EC2N 2AX | Techno Limited | 5.0 | 84.0 |
77A Andersonstown Road, Belfast, United Kingdom | Ladbrokes (Northern Ireland) (Holdings) Limited 4 | 100.0 | 100.0 |
BT11 9AH | 5 | ||
Ladbrokes (Northern Ireland) Limited | 100.0 | 100.0 | |
North West Bookmakers Limited 2,3 | 100.0 | 100.0 |
| % equity interest | |||||
Registered address | Company | 2025 | 2024 | ||
East Tower, Level 2, 25 Montpelier Road, Bowen Hills, QLD 4006, | Australia | Ennovate Investments Pty Limited 4 | 100.0 | 100.0 | |
Ennovate Labs Pty Limited | 100.0 | 100.0 | |||
Entain Group Pty Limited 2,3,4 | 100.0 | 100.0 | |||
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 | 100.0 | 100.0 | |||
17 Atlantic Dr, Keysborough, VIC 3173, Australia | Full House Group Pty Limited 3,4 | 100.0 | 100.0 | ||
Full House Group Unit Trust | 100.0 | – | |||
2 Kosmala Close, Newington, NSW 2127, Australia | Innquizitive Pty Limited | 100.0 | 100.0 | ||
Suite 902, Level 9, 146 Arthur Street, North Sydney, NSW 2060, | Australia | Angstrom Sports Australia Pty Ltd | 100.0 | 100.0 | |
Marxergasse 1b, 1030 Vienna, Austria | Entain Services Austria GmbH 2 | 100.0 | 100.0 | ||
Chaussée de Wavre 1100 Box 3, 1160 | Ladbroke Belgium SA 4 | 100.0 | 100.0 | ||
Auderghem, Belgium | Pari Mutuel Management Services S.A. | 100.0 | 100.0 | ||
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 | |||
Alameda Rio Negro 111 1030, Andar 2 Conj 206 Torre | 365 | Scores Midia Ltda | 100.0 | 100.0 | |
Stadium Corpor, Alphaville Industrial Barueri; Sao Paulo, 06454911, Avenida Brigadeiro Faria Lima 4055, Andar 3 Sala | Brazil | Ventmear Brasil S.A. 2,3 | 100.0 | 100.0 | |
03-115, Itaim Bibi, Sao Paulo 04538-133, Brazil | |||||
Belmont Chambers, Road Town, Tortola, British Virgin Islands | Creative Trend Limited | – | 100.0 | ||
CTL Holdings International Limited | – | 100.0 | |||
SRL Holdings International Limited | – | 100.0 | |||
Sunrise Resources Limited | – | 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 1407, Bulgaria | Entain Services (Bulgaria) EOOD 2 | 100.0 | 100.0 | ||
1565 | Carling Avenue, Suite 400, Ottawa, Ontario | Entain Operations Canada Limited | 100.0 | 100.0 | |
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 Street, Alderney, Interactive Sports (C.I.) Limited 4 | 100.0 | 100.0 | |||
GY9 3UF, Channel Islands | |||||
| % equity interest | ||||
Registered address | Company | 2025 | 2024 | |
Quay House, South Esplanade St, Peter Port, Guernsey, GY1 4EJ, PO Box 132, Channel Islands | Longfrie Limited 5 | – | 100.0 | |
1st Floor, Liberation House, Castle Street, St. Helier, JE1 1GL, Jersey, Channel Islands | Ladbroke (Channel Islands) Limited 3 | 5 | 100.0 | 100.0 |
Maple Court Investments (Jersey) Limited | 100.0 | 100.0 | ||
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 | GVC Technology Consulting (Asia) Co Limited | 100.0 | 100.0 | |
Road, Central Hong Kong, China | ||||
69 Jervois St, Jervois Street, Hong Kong, China | 365 | Scores Limited | 100.0 | – |
CR 15 # 106 32 Of P H 3, BOGOTA D.C., Colombia | Bwin Latam S.A.S. 3 | 100.0 | 100.0 | |
Krcka Ulica 18d 10000, Zagreb, Croatia | Emma Gamma Adriatic d.o.o. 4 | 67.5 | 67.5 | |
Puni Broj d.o.o. | 67.5 | 67.5 | ||
SuperSport d.o.o. 2,3,4 | 67.5 | 67.5 | ||
SuperSport marketing d.o.o. | 67.5 | 67.5 | ||
Ulica Josipa Marohnića 1/1, Zagreb, Croatia | minus5 d.o.o | 68.0 | 75.0 | |
Emancipatie Boulevard Dominico F. “Don” Martina 29, Curaçao | GVC Services B.V. 5 | 100.0 | 100.0 | |
Heelsumstraat 51, E-Commerce Park, Curaçao, P.O. Box 422 | Best Global N.V. 5 | 100.0 | 100.0 | |
Kaya Richard J. Beaujon Z/N, Landhuls Joonchi II, Curaçao, PO Box 6248 | Elec Games N.V. 5 | – | 100.0 | |
15 Agion Omologiton, Nicosia, 1080, Cyprus | Bellingrath Enterprises Limited 4 | 100.0 | 100.0 | |
Na Zatorka, 672/24, Bubeneÿ, Prague, 18600, Czech Republic | Sporticon Development s.r.o. | 67.5 | 67.5 | |
Karolinská 650/1, Kralín, Prague, 18600, Czech Republic | Betsys, s.r.o. 4 | 67.5 | 67.5 | |
Fruebjergvej 3, Copenhagen, 2100, Denmark | Interactive Sports (Denmark) ApS | 100.0 | 100.0 | |
Lootsa tn 1°, Lasnamae Linnaosa, 11415, Estonia | Ninja Global OU 2,3 | 100.0 | 100.0 | |
Optiwin OU 3 | 100.0 | 100.0 | ||
Enlabs Nordics OU 3 | 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. 3 | 100.0 | 100.0 | |
Linden Palais, Unter den Linden 40, 10117, Berlin, Germany | Entain (Germany) GmbH | 100.0 | 100.0 | |
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 | |
| % equity interest | |||||
Registered address | Company | 2025 | 2024 | ||
Suite 6, Atlantic Suites, Europort Avenue, Gibraltar | Balltree (International) Limited | 100.0 | – | ||
Bingo Marketing Limited 5 | – | 100.0 | |||
bwin.party holdings Limited 4 | 100.0 | 100.0 | |||
bwin.party services (Gibraltar) Limited 5 | – | 100.0 | |||
Coral Interactive (Gibraltar) Limited 5 | – | 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 5 | 100.0 | 100.0 | |||
Greyjoy Limited | 100.0 | 100.0 | |||
Entain Corporate Services Limited 2 | 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 | |||
LC International Limited 2,3,4 | 100.0 | 100.0 | |||
PartyGaming IA Limited 5 | – | 100.0 | |||
7th Floor, Madison building, Midtown, Queensway, GX11 1AA, Gibraltar | The Entain Foundation | 100.0 | 100.0 | ||
Messene Enterprises Limited | 100.0 | 100.0 | |||
1st Floor Otter House, Naas Road, Dublin 22, Ireland | Avid Ecom Solutions Limited | 100.0 | 100.0 | ||
Avid Studios Limited | 100.0 | 100.0 | |||
Ladbroke (Ireland) Limited 2,3 | 100.0 | 100.0 | |||
3 Dublin Landings, North Wall Quay, D01 C4EO, Ireland | Fort Anne Limited 1,5 | 100.0 | 100.0 | ||
M.L.B. Limited | 100.0 | 100.0 | |||
5th Floor, Divyasree Omega Block – B, Hitec City Road, Kondapur, Hyderabad, Andhra Pradesh, 500081, India | Entain Comptech Private Limited 4 | 2 | 100.0 | 100.0 | |
Entain Software Development Services Private Limited | 100.0 | 100.0 | |||
IVY Foundation Limited | 100.0 | 100.0 | |||
Entain Mobitech Services Private Limited | 100.0 | 100.0 | |||
Entain Global Shared Services Private Limited 2 | 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, Tel Aviv – Jaffa, Israel | Gala Interactive (Services) Limited | 100.0 | 100.0 | ||
GVC Impala R&D Limited | 100.0 | 100.0 | |||
Ladbrokes Israel Limited | 100.0 | – | |||
2 Nahalat Yitchak, Tel-Aviv Yaffo, 6744801, Israel | 365 | Scores Limited 4 | 100.0 | 100.0 | |
Via Lungotevere Arnaldo da Brescia 12, 00196 Rome, Italy | Entain Holding S.R.L. 4 | 2,3 | 100.0 | 100.0 | |
Entain Italia S.R.L. | 100.0 | 100.0 | |||
ALN House Eldama Ravine Close, Off Eldama Ravine | Wave Operations (Kenya) Limited 4 | 100.0 | 100.0 | ||
Road, Westlands, Nairobi, PO Box 200, Kenya | Wave Online (Kenya) Limited | 100.0 | 100.0 | ||
Setekles iela, Riga LV-1050, Latvia | SIA Klondaika 2,3,4 | 100.0 | 100.0 | ||
SIA Klondaika Café | 100.0 | 100.0 | |||
SIA Laimz 3 | 100.0 | 100.0 | |||
SIA Optibet 2,3,4 | 100.0 | 100.0 | |||
| % equity interest | ||||
Registered address | Company | 2025 | 2024 | |
Orsos g. 4-101, Vilnius, Lithuania | UAB Baltic Bet 3 | 100.0 | 100.0 | |
UAB Party Casino 3 | 100.0 | 100.0 | ||
Unit 6 ST Business Centre, 120 The Strand, | bwin (Deutschland) Limited 2,3 | 100.0 | 100.0 | |
Gzira GZR 1027, Malta | 2,3 | |||
bwin.gr Limited | 100.0 | 100.0 | ||
bwin Holdings (Malta) Limited 1,2,4 | 100.0 | 100.0 | ||
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 4 | 100.0 | 100.0 | ||
ElectraWorks (Kiel) Limited | 100.0 | 100.0 | ||
ElectraWorks (Svenska) Limited | 100.0 | 100.0 | ||
ElectraWorks Europe Ltd 2,3 | 100.0 | 100.0 | ||
Entain Holdings (Malta) Limited 5 | 100.0 | 100.0 | ||
Entertainment Technologies Group Limited 4 | 100.0 | 100.0 | ||
Gaming VC Corporation Limited 5 | 100.0 | 100.0 | ||
Ladbrokes (Deutschland) Limited 3 | 100.0 | 100.0 | ||
Martingale Europe Limited 3 | 100.0 | 100.0 | ||
Martingale Malta 2 Limited | 100.0 | 100.0 | ||
Sportingbet (Deutschland) Limited 3 | 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 1 | 100.0 | 100.0 | ||
VistaBet Limited 2,3 | 100.0 | 100.0 | ||
120 | The Strand, Unit 6, Trig Ix-Xatt, Gzira GZR 1027, | BestBet Limited 3,4 | 100.0 | 100.0 |
Malta | 3 | |||
Elec Games C1 Limited | 100.0 | 100.0 | ||
Elec Games Holding Limited 4 | 100.0 | 100.0 | ||
Elec Games Limited | 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 4,5 | 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 | 3 | |||
Entain Mexico, S.A. de C.V. | 100.0 | 100.0 | ||
Johan Cruijff Boulevard 61, Amsterdam, 1101DL, Netherlands | Entain Holdings (Netherlands) B.V. 4 | 100.0 | 100.0 |
| % equity interest | ||||
Registered address | Company | 2025 | 2024 | |
Keurenplein 4, Unit D1442, 1069CD, Amsterdam, Netherlands | Betent B.V. 2,3 | 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 | TIIDAL GAMING NZ LIMITED | 100.0 | 100.0 | |
Central, Wellington, 6011, New Zealand | ||||
Level 10, Asteron Centre, 55 Featherston Street, Pipitea | Playvia Gaming (NZ) Limited | 100.0 | – | |
Wellington, 601, New Zealand | ||||
6F Tower 3 Double Dragon Plaza, EDSA Ext. cor. | InteractiveSports Asia Limited Inc. | 100.0 | 100.0 | |
Macapagal Avenue, Pasay City, Philippines | 2 | |||
NCH Customer Support Services, Inc | 100.0 | 100.0 | ||
Porcelanowa 8, 40-246 Katowice, Poland | BetSys Poland Sp. Z.o.o. | 67.5 | 67.5 | |
STS S.A. 2,3,4 | 67.5 | 67.5 | ||
UI. Taneczna 18A, 02-829 Warsaw, Poland | bwin Poland S.A. | 100.0 | 100.0 | |
Praceta António Gedeão, 1 B, Paiões, 2635 – 002 Sintra, Infield – Servicos de Consultoria Marketing Unipessoal | 100.0 | 100.0 | ||
Portugal | LDA. | |||
Avenida D João II, Lote 1.07.2.1, 5ºA, Parque das Nações, Gobet – Entretenimento SA 3 | 100.0 | 100.0 | ||
1990-096 Lisbon, Portugal | Entain Operations Portugal SA | 100.0 | 100.0 | |
1 Harbourfront Avenue, Keppel Bay Tower, 14-03/07, 098632, | Singapore | Florent Pte Limited 5 | – | 100.0 |
Calle Amador de los Ríos n°1, 6 planta, 28010 Madrid, Spain | bwin Interactive Marketing Espana S.L. | 100.0 | 100.0 | |
Calle Josep Plá, número 2, planta 5ªD, Edificio Torre | Entain Services Iberia S.L 4 | 100.0 | 100.0 | |
Diagonal Litoral, 08019, Barcelona, Spain | ||||
Calle Real Numero 74, 51001 Ceuta, Spain | Electraworks (Ceuta) S.A. 2,3 | 100.0 | 100.0 | |
CL Conde de Aranda 20, 28001 Madrid, Spain | Sportingbet Spain S.A. 5 | 100.0 | 100.0 | |
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, | 0081, | 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 Kommun, 19330, Sweden | Enlabs AB 4 | 100.0 | 100.0 | |
Entraction AB 4 | 100.0 | 100.0 | ||
Score24 AB 3 | 100.0 | 100.0 | ||
c/o The Corporation Trust Company, 1209 Orange Street, GVC Finance LLC 1 | 100.0 | 100.0 | ||
Country of New Castle, Wilmington DE 19891, | 4 | |||
United States | GVC Holdings (USA) Inc | 100.0 | 100.0 | |
Ladbrokes Holdco, Inc. 4 | 100.0 | 100.0 | ||
7251 | Amigo Street, Suite 100, Las Vegas, NV 89119, | Stadium Technology Group, LLC | 100.0 | 100.0 |
United States | ||||
1013 | Centre Road, Suite 403-B, Wilmington, DE 19805, | Angstrom Sports Inc | 100.0 | 100.0 |
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 104, Marlton, New Jersey 08053, United States | Angstrom Sports NJ LLC | 100.0 | 100.0 | |
| % equity interest | ||||
Registered address | Company | 2025 | 2024 | |
701 | S.Carson Street, Suite 200, Carson City, NV 90801, | bwin.party (USA) Inc 2,4 | 100.0 | 100.0 |
United States | bwin.party entertainment (NJ) LLC | 100.0 | 100.0 | |
bwin.party services (NJ) Inc | 100.0 | 100.0 | ||
Ladbrokes Subco LLC 4 | 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 | |
Dr Luis Bonavita, 1294, Torre 2 WTC Free Zone, Oficina | Gomifer S.A. | 100.0 | 100.0 | |
631, Montevideo, Uruguay | ||||
34972 | Longacres, Lusaka, Lusaka Province, Zambia | Wave Digital Zambia Limited | 100.0 | 100.0 |
| % equity interest | |||
Registered address | Company | 2025 | 2024 |
Corporation Service Company, 251 Little Falls Drive, Wilmington, Delaware 19808, United States | BetMGM, LLC | 50.0 | 50.0 |
4th Floor, Millbank Tower, 21-24 Millbank, London, United Kingdom, SW1P 4QP | Premier Greyhound Racing Limited | 50.0 | 50.0 |
| % equity interest | |||
Country of incorporation | Company | 2025 | 2024 |
China | Asia Gaming Technologies (Beijing) Co., Ltd 1 | 49.0 | 49.0 |
Asia Gaming Technologies Limited | 49.0 | 49.0 | |
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 |
Games For Good Causes PLC | 36.3 | 36.3 | |
Sports Information Services (Holdings) Limited | 23.4 | 23.4 |
| Total | |
| £m | |
At 1 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) |
At 1 January 2025 | 473.7 |
Profit attributable to non-controlling interests – underlying items | 47.6 |
Separately disclosed items attributable to non-controlling interests | (61.4) |
Dividends paid | (48.9) |
Foreign exchange | 28.3 |
At 31 December 2025 | 439.3 |