2025 |
2024 |
||
Notes |
€m |
€m |
|
Cash flows from operating activities |
|||
Profit for the year |
|||
Tax charge |
|||
Profit before tax |
|||
Amortisation and depreciation |
4 |
||
Share of results of associate |
14 |
( |
|
Impairment of investment in associate |
|||
Non-cash movements in provisions |
( |
||
Financial income |
( |
( |
|
Finance expense |
8 |
||
Employee equity settled share-based payment expense |
24 |
||
Changes in working capital items: |
|||
Decrease in trade and other payables |
( |
( |
|
Decrease/(increase) in trade and other receivables |
16 |
( |
|
Cash generated from operations |
|||
Interest paid (including lease interest) |
( |
||
Interest received |
|||
Income tax paid |
( |
( |
|
Net cash generated from operating activities |
|||
Cash flows from investing activities |
|||
Acquisition/development of intangible assets |
11 |
( |
( |
Payment for acquisition of subsidiary, net of cash acquired |
( |
||
Purchases of property, plant and equipment |
12 |
( |
( |
Net cash used in investing activities |
( |
( |
|
Net cash from/(used in) financing activities |
|||
Drawdown of borrowings |
22 |
||
Transaction costs relating to borrowings |
22 |
( |
|
Repayment of borrowings |
22 |
( |
|
Repayment of warehoused debt |
20 |
( |
( |
Purchase of own shares – share buyback |
18 |
( |
|
Dividend paid |
28 |
( |
|
Repayments of obligations under lease liabilities |
15 |
( |
( |
Net cash from/(used in) financing activities |
( |
||
Net increase in cash and cash equivalents |
|||
Cash and cash equivalents at the beginning of the year |
|||
Cash and cash equivalents at the end of the year |
17 |
Asset Class | Useful Life |
Domain and Trade Names | 5 - 15 years |
Technology | 4 – 8 years |
Affiliate and Customer Contracts | 5 years |
Capitalised Development Costs | 2-5 years |
2025 |
2024 |
|
€m |
€m |
|
Europe |
49.9 |
51.6 |
Americas |
16.9 |
17.0 |
Asia, Africa and Oceania |
27.0 |
23.4 |
Total |
93.8 |
92.0 |
2025 |
2024 |
|
€m |
€m |
|
Technology and data processing fees |
92.2 |
90.0 |
Provision of event data services (OG) |
0.2 |
– |
Advertising revenue and ancillary services |
1.4 |
2.0 |
Total |
93.8 |
92.0 |
2025 |
2024 |
|
€m |
€m |
|
Total non-current assets |
86.4 |
77.8 |
Analysed as: |
||
Ireland |
75.9 |
77.7 |
USA |
10.4 |
– |
Portugal |
0.1 |
0.1 |
2025 |
2024 |
||
Notes |
€m |
€m |
|
Marketing expenses – direct |
45.3 |
42.5 |
|
Marketing expenses – brand |
1.0 |
0.8 |
|
Staff costs |
19.1 |
19.0 |
|
Credit card and other processing fees |
2.8 |
2.9 |
|
Platform operating costs |
3.5 |
3.2 |
|
External contractor costs |
2.3 |
1.7 |
|
Exceptional items |
5 |
1.3 |
– |
FX loss |
– |
0.1 |
|
Other administrative costs |
0.6 |
1.6 |
|
Total administrative expenses |
75.9 |
71.8 |
|
Depreciation of tangible fixed assets |
12 |
0.5 |
0.6 |
Amortisation of intangible fixed assets |
11 |
9.0 |
8.5 |
Total |
85.4 |
80.9 |
2025 |
2024 |
|
€’000 |
€’000 |
|
Fees payable for the statutory audit of the Company and consolidated financial statements |
62 |
62 |
Fees payable for other services: |
||
– statutory audit of subsidiary undertakings |
256 |
181 |
– tax advisory services |
– |
– |
– audit related assurance services |
– |
– |
– corporate finance services |
– |
– |
– other assurance services |
15 |
– |
Total |
333 |
243 |
2025 |
2024 |
|
€m |
€m |
|
Acquisition and integration costs |
1.3 |
– |
Total |
1.3 |
– |
2025 |
2024 |
|
Average number of persons employed: |
||
Sales and enabling |
103 |
94 |
Technical |
157 |
134 |
Total |
260 |
228 |
2025 |
2024 |
||
Notes |
€m |
€m |
|
Staff costs comprise: |
|||
Wages and salaries |
19.1 |
17.7 |
|
Social security costs |
2.7 |
2.2 |
|
Pensions costs |
0.6 |
0.5 |
|
Other benefits |
0.7 |
0.5 |
|
Share option charge |
24 |
1.5 |
1.8 |
24.6 |
22.7 |
||
Capitalised development labour |
11 |
(5.5) |
(3.7) |
Total |
19.1 |
19.0 |
2025 |
2024 |
|
€m |
€m |
|
Provision release |
– |
1.3 |
Total |
– |
1.3 |
2025 |
2024 |
||
Notes |
€m |
€m |
|
Finance costs – bank debt |
22 |
0.1 |
0.4 |
Finance costs – warehoused debt |
– |
(0.2) |
|
Finance costs – other |
– |
0.1 |
|
Total |
0.1 |
0.3 |
2025 |
2024 |
||
Notes |
€m |
€m |
|
Corporation tax: |
|||
Current year charge |
0.3 |
0.3 |
|
Origination and reversal of temporary differences |
13 |
1.1 |
1.7 |
Total |
1.4 |
2.0 |
2025 |
2024 |
|
€m |
€m |
|
Profit before tax on continuing operations |
8.4 |
11.1 |
Tax at the Irish corporation tax rate of 12.5% (2024: 12.5%) |
1.0 |
1.4 |
Effects of: |
||
Tax effect of expenses that are not deductible in determining taxable profit |
– |
0.5 |
Tax effect of losses utilised |
(0.3) |
(0.4) |
Tax effect of losses and excess management expenses carried forward |
0.1 |
– |
Tax effect of income taxed at different rates |
0.1 |
– |
Depreciation and amortisation (less) than capital allowances |
(0.8) |
(1.3) |
Effect of different tax rates of subsidiaries operating in other jurisdictions |
0.2 |
0.1 |
Net Movement of deferred tax asset (note 13) |
1.1 |
1.7 |
Total |
1.4 |
2.0 |
2025 |
2024 |
|
Profit for the year (€m) |
7.0 |
9.1 |
Weighted average number of shares in issue (m) |
125.4 |
124.5 |
Basic earnings per share (euro cent) |
5.63 |
7.28 |
2025 |
2024 |
|
Weighted average number of ordinary shares in issue (m) |
125.4 |
124.5 |
Effect of dilutive potential ordinary shares: |
||
Share options (m) |
4.3 |
4.9 |
Weighted average number of ordinary shares for the purpose of diluted earnings per share (m) |
129.7 |
129.4 |
2025 |
2024 |
|
Profit for the year (€m) |
7.0 |
9.1 |
Weighted average number of ordinary shares for the purpose of diluted earnings per share (m) |
129.7 |
129.4 |
Diluted earnings per share (euro cent) |
5.44 |
7.01 |
Affiliate and |
Capitalised |
|||||
Domain and |
Customer |
Development |
||||
Goodwill |
Trade Names |
Technology |
Contracts |
Costs |
Total |
|
€m |
€m |
€m |
€m |
€m |
€m |
|
Cost |
||||||
Balance at 01 January 2024 |
47.2 |
214.8 |
14.1 |
5.5 |
30.9 |
312.5 |
Additions |
– |
– |
– |
– |
5.5 |
5.5 |
Balance at 31 December 2024 |
47.2 |
214.8 |
14.1 |
5.5 |
36.4 |
318.0 |
Acquisition of subsidiary |
2.1 |
0.6 |
6.2 |
0.5 |
– |
9.4 |
Additions |
– |
– |
– |
– |
7.6 |
7.6 |
Balance at 31 December 2025 |
49.3 |
215.4 |
20.3 |
6.0 |
44.0 |
335.0 |
Accumulated amortisation |
||||||
and impairment loss |
||||||
Balance at 01 January 2024 |
(29.4) |
(173.9) |
(14.1) |
(5.5) |
(23.1) |
(246.0) |
Charge for year |
– |
(4.9) |
– |
– |
(3.6) |
(8.5) |
Balance at 31 December 2024 |
(29.4) |
(178.8) |
(14.1) |
(5.5) |
(26.7) |
(254.5) |
Charge for year |
– |
(3.9) |
(0.2) |
– |
(4.9) |
(9.0) |
Balance at 31 December 2025 |
(29.4) |
(182.7) |
(14.3) |
(5.5) |
(31.6) |
(263.5) |
Carrying amount |
||||||
At 31 December 2024 |
17.8 |
36.0 |
– |
– |
9.7 |
63.5 |
At 31 December 2025 |
19.9 |
32.7 |
6.0 |
0.5 |
12.4 |
71.5 |
2025 |
2024 |
|
Pre-tax discount rate |
15.99% |
16.68% |
Post-tax discount rate |
12.1% |
12.90% |
2025 |
2024 |
|
Pre-tax discount rate |
22.1% |
n/a |
Post-tax discount rate |
18.1% |
n/a |
Right-of-use |
|||
Assets |
|||
(Leasehold |
Computer |
||
Property) |
Equipment |
Total |
|
€m |
€m |
€m |
|
Cost |
|||
Balance at 01 January 2024 |
1.4 |
0.4 |
1.8 |
Additions |
0.5 |
0.1 |
0.6 |
Disposals |
(1.2) |
(0.1) |
(1.3) |
Balance at 31 December 2024 |
0.7 |
0.4 |
1.1 |
Additions |
1.0 |
0.2 |
1.2 |
Disposals |
(0.7) |
– |
(0.7) |
Balance at 31 December 2025 |
1.0 |
0.6 |
1.6 |
Accumulated depreciation |
|||
Balance at 01 January 2024 |
(0.8) |
(0.2) |
(1.0) |
Charge for year |
(0.5) |
(0.1) |
(0.6) |
Disposals |
0.9 |
0.1 |
1.0 |
Balance at 31 December 2024 |
(0.4) |
(0.2) |
(0.6) |
Charge for year |
(0.4) |
(0.1) |
(0.5) |
Disposals |
0.7 |
– |
0.7 |
Balance at 31 December 2025 |
(0.1) |
(0.3) |
(0.4) |
Carrying amount |
|||
At 31 December 2024 |
0.3 |
0.2 |
0.5 |
At 31 December 2025 |
0.9 |
0.3 |
1.2 |
Intangible assets | |||||
acquired in | |||||
Intangible | Losses and | Total Deferred | a business | Total Deferred | |
Assets | Interest Relief | Tax Asset | combination | Tax Liability | |
€m | €m | €m | €m | €m | |
At 01 January 2024 | 10.0 | 5.5 | 15.5 | – | – |
Charge to income statement | (1.3) | (0.4) | (1.7) | – | – |
At 01 January 2024 | 8.7 | 5.1 | 13.8 | – | – |
Initial recognition on business combination | – | 1.0 | 1.0 | (1.2) | (1.2) |
Charge to income statement | (0.8) | (0.3) | (1.1) | – | – |
At 31 December 2025 | 7.9 | 5.8 | 13.7 | (1.2) | (1.2) |
€m |
|
Agreed purchase price |
10.3 |
Employer retention arrangement |
(0.7) |
Closing Adjustments |
(0.3) |
Total purchase consideration |
9.3 |
€m |
|
Cash paid |
8.5 |
Add: provision for holdback of proceeds |
0.8 |
Total purchase consideration |
9.3 |
Less: fair value of net assets acquired |
(7.2) |
Goodwill |
2.1 |
Notes |
€m |
|
Intangible assets – Technology |
11 |
6.2 |
Intangible assets – Customer contracts |
11 |
0.5 |
Intangible assets – Trade name |
11 |
0.6 |
Cash and cash equivalents |
17 |
0.2 |
Trade and other receivables |
16 |
0.1 |
Deferred tax asset |
13 |
1.0 |
Accruals and other payables |
21 |
(0.2) |
Deferred tax liability |
13 |
(1.2) |
Fair value of net assets acquired |
7.2 |
2025 |
2024 |
|
€m |
€m |
|
Opening lease liability |
0.3 |
0.6 |
Additions |
1.1 |
0.5 |
Disposals |
– |
(0.3) |
Payments |
(0.5) |
(0.5) |
Closing lease liability |
0.9 |
0.3 |
2025 |
2024 |
|
€m |
€m |
|
Maturity analysis |
||
Within one year |
0.4 |
0.3 |
Between one and five years |
0.5 |
– |
Total |
0.9 |
0.3 |
2025 |
2024 |
|
€m |
€m |
|
Depreciation expense on right-of-use assets |
0.4 |
0.5 |
Total |
0.4 |
0.5 |
2025 |
2024 |
|
€m |
€m |
|
Non-current lease liabilities |
0.5 |
– |
Current lease liabilities |
0.4 |
0.3 |
Total |
0.9 |
0.3 |
2025 | 2024 | |
€m | €m | |
Amounts falling due within one year | ||
Trade receivables | 0.5 | 1.2 |
Prepayments and other receivables | 2.1 | 1.8 |
Value added tax | 1.6 | 1.5 |
Total | 4.2 | 4.5 |
2025 | 2024 | |
€m | €m | |
Current assets | ||
Cash and cash equivalents | 12.2 | 8.2 |
Total | 12.2 | 8.2 |
No of shares of €0.01 each | Ordinary shares | Share premium | Total | |
(thousands) | €m | €m | €m | |
At 31 December 2024 | 124,990 | 1.3 | 14.4 | 15.7 |
Share issue – RSU | 2,288 | – | – | – |
Cancellation of own shares – share buyback | (3,062) | (0.1) | – | (0.1) |
At 31 December 2025 | 124,216 | 1.2 | 14.4 | 15.6 |
Foreign Currency | Capital | Share-based | ||
Translation | Redemption | Payment | Total Other | |
Reserve | Reserve | Reserve | Reserves | |
€m | €m | €m | €m | |
Balance at 01 January 2024 | – | – | 2.9 | 2.9 |
Transfer of exercised and expired share-based awards | – | – | (1.7) | (1.7) |
Credit to equity for equity settled share-based payments | – | – | 1.8 | 1.8 |
Balance at 31 December 2024 | – | – | 3.0 | 3.0 |
Transfer of exercised and expired share-based awards | – | – | (2.2) | (2.2) |
Credit to equity for equity settled share-based payments | – | – | 1.5 | 1.5 |
Cancellation of own shares – share buyback | – | 0.1 | – | 0.1 |
Balance at 31 December 2025 | – | 0.1 | 2.3 | 2.4 |
2025 | 2024 | |
€m | €m | |
Opening balance | 6.2 | 9.6 |
Repayments made | (2.7) | (3.2) |
Finance costs (unwind) | – | (0.2) |
Closing balance | 3.5 | 6.2 |
2025 | 2024 | |
€m | €m | |
Non-current liability | 0.8 | 3.5 |
Current liability | 2.7 | 2.7 |
Total | 3.5 | 6.2 |
2025 | 2024 | ||
Notes | €m | €m | |
Current liabilities | |||
Trade payables | 3.7 | 4.1 | |
Accruals and other payables | 5.0 | 5.2 | |
Customer provisions | 0.1 | 0.1 | |
Holdback provision | 14 | 0.9 | – |
Deferred revenue | 3.2 | 3.5 | |
Payroll taxes (non-warehoused) | 0.7 | 0.7 | |
Total | 13.6 | 13.6 |
2025 | 2024 | |
€m | €m | |
Opening balance | 3.2 | 3.4 |
Revenue deferred during year | 54.8 | 56.9 |
Revenue recognised during year | (41.9) | (43.7) |
Amount reversed during year relating to cancellations | (13.0) | (13.4) |
Closing balance | 3.1 | 3.2 |
2025 | 2024 | |
€m | €m | |
Opening balance | – | 10.2 |
Drawdown | 10.3 | – |
Repayments | – | (10.3) |
Transaction costs | (0.1) | – |
Finance costs | 0.1 | 0.4 |
Finance interest paid | – | (0.3) |
Total | 10.3 | – |
2025 | 2024 | |
€m | €m | |
Non-current borrowings | 9.2 | – |
Current borrowings | 1.1 | – |
Total | 10.3 | – |
Lease liabilities | |||
(note 15) | Borrowings | Total debt | |
€m | €m | €m | |
At 01 January 2024 | (0.6) | (10.2) | (10.8) |
Financing cash flows | 0.5 | 10.3 | 10.8 |
Interest paid (operating activities) | – | 0.3 | 0.3 |
Other non-cash movements | (0.2) | (0.4) | (0.6) |
Balance at 31 December 2024 | (0.3) | – | (0.3) |
Financing cash flows | 0.5 | (10.3) | (9.8) |
Interest paid (operating activities) | – | – | – |
Other non-cash movements | (1.1) | – | (1.1) |
Balance at 31 December 2025 | (0.9) | (10.3) | (11.2) |
2025 |
2024 |
|
No. of |
No. of |
|
Share options |
Share options |
|
Outstanding at beginning of year |
1,909,075 |
1,345,870 |
Granted during the year |
1,564,735 |
1,909,075 |
Forfeited or expired during the year |
(264,610) |
– |
Exercised during the year |
– |
(1,345,870) |
Outstanding at the end of the year |
3,209,200 |
1,909,075 |
Exercisable at the end of the year |
– |
– |
Year of Grant | 2025 | 2024 | 2021 |
Year of potential vesting | 2028 | 2027 | 2024 |
Number of share options granted | 1,564,735 | 1,909,075 | 2,336,885 |
Share price at grant date | £1.28 | £1.62 | £1.00 |
Exercise price per share option | £nil | £nil | £nil |
Expected life | 3 years | 3 years | 3 years |
Expected dividend yield | 0% | 0% | 0% |
Expected volatility of Company share price (TSR) | 35.8% | 40.2% | n/a |
Risk free interest rate (TSR) | 4.19% | 3.84% | n/a |
Weighted average fair value at grant date (TSR) | £0.60 | £1.05 | £1.00 |
Remaining weighted average life of options (years) | 2.2 | 1.3 | – |
2025 | 2024 | |
No. of | No. of | |
Share Options | Share Options | |
Outstanding at the beginning of the period | 2,994,493 | 3,014,850 |
Granted during the year | 528,353 | – |
Exercised during the year | (2,287,540) | – |
Forfeited | (152,481) | (20,357) |
Outstanding at the end of the period | 1,082,825 | 2,994,493 |
Exercisable at the end of the period | 607,165 | 2,342,720 |
2025 |
2023 |
|
Year of potential vesting |
2028 |
2026 |
Number of share options granted |
528,353 |
740,560 |
Share price at grant date |
£1.28 |
£1.30 |
Exercise price per share option |
£nil |
£nil |
Weighted average fair value of awards granted |
£1.28 |
£1.30 |
Expected life |
3 years |
3 years |
Remaining weighted average life of options (years) |
2.2 |
0.1 |
2025 |
2024 |
|
€m |
€m |
|
Salaries, fees, bonuses and benefits in kind |
1.2 |
1.6 |
Amounts receivable under long-term incentive schemes |
0.3 |
0.2 |
Other remuneration |
0.1 |
0.4 |
Pension contributions |
0.1 |
0.1 |
Total |
1.7 |
2.3 |
2025 |
2024 |
|
€m |
€m |
|
Short term benefits |
3.1 |
3.5 |
Share-based payments charge |
0.8 |
1.0 |
Post-employment benefits |
0.2 |
0.1 |
Total |
4.1 |
4.6 |
Company |
Ownership Interest/Holding |
Nature of Business |
Registered Office |
Hostelworld.com Limited |
100% |
Technology trading company |
8 Harcourt Street |
Dublin |
|||
D02 AF58 |
|||
Ireland |
|||
Hostelworld Management |
100% |
Management services company |
8 Harcourt Street |
Services Limited |
Dublin |
||
D02 AF58 |
|||
Ireland |
|||
Hostelworld Services |
100% |
Marketing and research and |
Rua Antònio Nicolau D’Almeid |
Portugal LDA |
development services company |
45, 5 Floor |
|
4100–320 Oporto |
|||
Portugal |
|||
Hostelworld Business |
100% |
Business information consulting |
Unit 311, Block 1, Hostelworld |
Consulting (Shanghai) |
and marketing planning |
Group Asia Office |
|
Co., Limited |
No.425 Yanping Road |
||
Jing’an District |
|||
Shanghai |
|||
China |
|||
Hostelworld Services Limited |
100% |
Marketing services and |
One Chamberlain Square |
technology trading company |
Birmingham |
||
B3 3AX |
|||
United Kingdom |
|||
OccasionGenius Inc. |
100% |
Technology trading company |
601 N 23rd Street, |
Richmond, |
|||
Virginia 23223 |
|||
United States |
Company |
Ownership Interest/Holding |
Nature of Business |
Registered Office |
Goki Pty Limited |
31.5% |
Technology company |
17 Terrace Road, Dulwich Hill, |
Sydney, NSW 2203, Australia |
2025 |
2024 |
|
€m |
€m |
|
Up to 1 year |
||
Borrowings |
1.1 |
– |
Trade and other payables |
13.3 |
12.9 |
Lease liabilities |
0.4 |
0.3 |
Total up to 1 year |
14.8 |
13.2 |
Between 2 and 4 years |
||
Borrowings |
10.4 |
– |
Lease liabilities |
0.5 |
– |
Total between 2 and 4 years |
10.9 |
– |
Total |
25.7 |
13.2 |
Not Past Due |
Past Due |
Total |
|
€m |
€m |
€m |
|
Trade Receivables |
|||
31 December 2025 |
0.5 |
– |
0.5 |
31 December 2024 |
1.1 |
0.1 |
1.2 |
Other Receivables (exclude prepayments) |
|||
31 December 2025 |
0.5 |
– |
0.5 |
31 December 2024 |
0.4 |
– |
0.4 |
Value Added Tax |
|||
31 December 2025 |
1.6 |
– |
1.6 |
31 December 2024 |
1.5 |
– |
1.5 |
2025 |
2024 |
|
€m |
€m |
|
Interim 2025 dividend of 0.82 € cent per share (paid 19 September 2025) |
1.0 |
– |
Total |
1.0 |
– |
2025 |
2024 |
||
Notes |
€m |
€m |
|
Non-current assets |
|||
Investments |
34 |
53.1 |
51.6 |
Trade and other receivables |
35 |
107.3 |
113.8 |
160.4 |
165.4 |
||
Current assets |
|||
Trade and other receivables |
35 |
0.3 |
0.3 |
Cash and cash equivalents |
0.2 |
0.2 |
|
0.5 |
0.5 |
||
Total assets |
160.9 |
165.9 |
|
Equity |
|||
Share capital |
18 |
1.2 |
1.3 |
Share premium account |
18 |
14.4 |
14.4 |
Other reserves |
2.4 |
3.0 |
|
Retained earnings |
142.3 |
146.0 |
|
Total equity attributable to equity holders of the parent |
160.3 |
164.7 |
|
Current liabilities |
|||
Trade and other payables |
36 |
0.6 |
1.2 |
Total liabilities |
0.6 |
1.2 |
|
Total equity and liabilities |
160.9 |
165.9 |
Share |
Share premium |
Treasury |
Retained |
Other |
||
capital |
account |
shares |
earnings |
reserves |
Total |
|
€m |
€m |
€m |
€m |
€m |
€m |
|
As at 01 January 2024 |
1.3 |
14.4 |
– |
145.0 |
2.9 |
163.6 |
Total comprehensive loss for the year |
– |
– |
– |
(0.7) |
– |
(0.7) |
Issue of shares |
– |
– |
– |
– |
– |
– |
Transfer of exercised and expired |
||||||
share option awards |
– |
– |
– |
1.7 |
(1.7) |
– |
Credit to equity for equity settled |
||||||
share-based payments |
– |
– |
– |
– |
1.8 |
1.8 |
As at 31 December 2024 |
1.3 |
14.4 |
– |
146.0 |
3.0 |
164.7 |
Total comprehensive loss for the year |
– |
– |
– |
(0.4) |
– |
(0.4) |
Purchase of own shares – share buyback |
– |
– |
(4.5) |
– |
– |
(4.5) |
Cancellation of own shares – |
||||||
share buyback |
(0.1) |
– |
4.5 |
(4.5) |
0.1 |
– |
Dividend paid |
– |
– |
– |
(1.0) |
– |
(1.0) |
Transfer of exercised and expired |
||||||
share option awards |
– |
– |
– |
2.2 |
(2.2) |
– |
Credit to equity for equity settled |
||||||
share-based payments |
– |
– |
– |
– |
1.5 |
1.5 |
As at 31 December 2025 |
1.2 |
14.4 |
– |
142.3 |
2.4 |
160.3 |