| 31 December 2023 | 31 December 2022 | ||||||
| £m | £m | ||||||
| Non- | Non- | ||||||
| underlying | underlying | ||||||
| Note | Underlying | (Note 9) | Total | Underlying | (Note 9) | Total | |
Revenue | 5 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Other income | 6 | ||||||
Operating expenses (before depreciation, amortisation and impairment) | 7 | ( | ( | ( | ( | ( | ( |
Depreciation, amortisation and impairment | 13, 14, 15 | ( | ( | ( | ( | ( | ( |
Operating profit/(loss) | ( | ( | ( | ||||
Finance costs | 10 | ( | ( | ( | ( | ( | ( |
Finance income | |||||||
Loss before tax | ( | ( | ( | ( | ( | ( | |
Tax (charge)/credit | 11 | ( | ( | ( | |||
Loss for the year attributable to equity shareholders | ( | ( | ( | ( | ( | ( | |
| Other comprehensive income for the year | |||||||
| Items that may be reclassified to profit or loss | |||||||
| Changes in the fair value of derivative | |||||||
financial instruments | ( | ( | |||||
Total comprehensive expense attributable to equity shareholders | ( | ( | ( | ( | ( | ( | |
| Loss per share (p) | |||||||
Basic and diluted | 12 | ( | ( | ( | ( |
| 31 December 2023 | 31 December 2022 | |||
| Note | £m | £m | ||
Operating profit/(loss) | ( | |||
Add back: | Non-underlying operating items | 9 | ||
| Share based payments | ||||
(included in Operating expenses) | 8, 26 | |||
Underlying depreciation and amortisation | 13, 14, 15 | |||
Group Adjusted EBITDA | ||||
Less: | Normalised Rent | ( | ( | |
| Group Adjusted EBITDA Less Normalised Rent |
| 31 December 2023 | 31 December 2022 | ||
| Note | £m | £m | |
| Non-current assets | |||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right-of-use assets | 15 | ||
Investments in financial assets | 16 | ||
Deferred tax assets | 11 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | |||
Trade and other receivables | 17 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 19 | ||
Lease liabilities | 15 | ||
Provisions | 22 | ||
Total current liabilities | |||
| Non-current liabilities | |||
Borrowings | 20 | ||
Lease liabilities | 15 | ||
Provisions | 22 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
| Capital and reserves | |||
Own shares held | 25 | ||
Share premium | 25 | ||
Merger reserve | 25 | ||
Retained deficit | 25 | ( | ( |
Total equity shareholders’ funds |
| Hedging | Merger | Retained | |||||
| reserve | reserve | deficit | Total | ||||
| £m | £m | £m | £m | ||||
At 1 January 2022 | ( | ( | |||||
Loss for the year | ( | ( | |||||
Other comprehensive income for the year | |||||||
| Income/(loss) for the year and total | |||||||
comprehensive expense | ( | ( | |||||
Issue of Ordinary share capital | 25 | ||||||
Share based payments | 26 | ||||||
Deferred tax on share based payments | 11 | ( | ( | ||||
At 31 December 2022 | ( | ||||||
Loss for the year | ( | ( | |||||
Other comprehensive income for the year | |||||||
| Loss for the year and total | |||||||
comprehensive expense | ( | ( | |||||
Share based payments | 26 | ||||||
At 31 December 2023 | ( |
| 31 December 2023 | 31 December 2022 | |||
| Note | £m | £m | ||
| Cash flows from operating activities | ||||
Loss before tax | ( | ( | ||
| Adjustments for: | ||||
Finance costs | 10 | |||
Finance income | ( | |||
Non-underlying operating items | 9 | |||
Underlying depreciation of property, plant and equipment | 14 | |||
Underlying depreciation of right-of-use assets | 15 | |||
Underlying amortisation of intangible assets | 13 | |||
Share based payments | 26 | |||
Rent concessions | ( | |||
Profit on disposal of property, plant and equipment | 7 | ( | ||
Decrease in inventories | ( | |||
Increase in trade and other receivables | ( | ( | ||
Increase in trade and other payables | ||||
Decrease in provisions | ( | |||
Cash generated from operations | ||||
Tax received | ||||
Net cash inflow from operating activities before non-underlying items | ||||
Non-underlying items | 9 | ( | ( | |
Net cash inflow from operating activities | 24 | |||
| Cash flows from investing activities | ||||
Purchase of property, plant and equipment | ( | ( | ||
Purchase of intangible assets | ( | ( | ||
Bank interest received | ||||
Proceeds from disposal of property, plant and equipment | ||||
Business combinations | ( | |||
Net cash outflow used in investing activities | ( | ( | ||
| Cash flows from financing activities | ||||
Repayment of lease liability principal | 21 | ( | ( | |
Lease interest paid | 21 | ( | ( | |
Bank interest paid | 21 | ( | ( | |
Payment of financing fees | ( | ( | ||
Drawdown of bank loans | 21 | |||
Repayments of bank loans | 21 | ( | ( | |
Proceeds of issue of Ordinary shares | ||||
Net cash outflow from financing activities | ( | ( | ||
Net decrease in cash and cash equivalents | ( | ( | ||
Cash and cash equivalents at the start of the year | ||||
Cash and cash equivalents at the end of the year | 18 | |||
| | 125 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Major products/service lines | ||
Membership income | 193.1 | 162.5 |
Rental income from personal trainers | 7.7 | 7.8 |
Ancillary income | 3.2 | 2.6 |
204.0 | 172.9 | |
| Timing of revenue recognition | ||
Products transferred at a point in time | 3.5 | 3.1 |
Products and services transferred over time | 200.5 | 169.8 |
204.0 | 172.9 | |
| Liabilities relating to contracts with customers | ||
Contract liabilities (Note 19) | (14.4) | (11.0) |
| Revenue recognised that was included in contract liabilities in the prior year | ||
Membership income | 11.0 | 8.4 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Research and development tax credits | 0.3 | 0.4 |
Government grants receivable towards work placements | – | 0.1 |
Other | – | 0.3 |
0.3 | 0.8 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Underlying employee costs (Note 8) | 43.7 | 37.6 |
| Site costs (excluding employee costs) | 78.1 | 59.3 |
| Central support office costs (excluding employee costs) | 6.2 | 5.0 |
Profit on disposal of property plant and equipment | – | (0.4) |
| Auditor’s remuneration costs: | ||
Fees payable for the audit of the Group’s annual accounts | 0.3 | 0.2 |
Audit of the Group’s subsidiaries pursuant to legislation | 0.1 | 0.1 |
| Underlying operating expenses before depreciation, amortisation | ||
and impairment | 128.4 | 101.8 |
| Non-underlying operating expenses before depreciation, amortisation | ||
and impairment (Note 9) | 1.5 | 4.4 |
Operating expenses before depreciation, amortisation and impairment | 129.9 | 106.2 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Wages and salaries | 37.9 | 33.4 |
Social security costs | 3.1 | 2.9 |
Employers’ pension costs | 0.7 | 0.7 |
Share based payments (note 25) | 2.4 | 1.4 |
Government grants | – | (0.5) |
Underlying employee costs | 44.1 | 37.9 |
Non-underlying employee costs | 0.5 | 0.3 |
Employee costs | 44.6 | 38.2 |
| 31 December 2023 | 31 December 2022 | |
| Number | Number | |
Operational | 1,644 | 1,848 |
Administrative | 193 | 187 |
1,837 | 2,035 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Affecting operating expenses (before depreciation, amortisation and impairment) | ||
Costs of major strategic projects and investments | 0.9 | 4.6 |
Restructuring and reorganisation costs/(income) (including site closures) | 0.6 | (0.2) |
Total affecting operating expenses (before depreciation, amortisation and impairment) | 1.5 | 4.4 |
| Affecting depreciation, amortisation and impairment | ||
| Impairment of property, plant and equipment, right-of-use assets | ||
and intangible assets | 0.6 | 8.3 |
Amortisation of business combination intangible assets | 0.2 | 0.2 |
Total affecting depreciation, amortisation and impairment | 0.8 | 8.5 |
| Total affecting operating expenses | 2.3 | 12.9 |
| Affecting finance costs | ||
Remeasurement of borrowings | 0.1 | 0.9 |
Refinancing costs | 0.4 | 0.1 |
Total affecting finance costs | 0.5 | 1.0 |
Total all non-underlying items before tax | 2.8 | 13.9 |
Tax on non-underlying items | (0.5) | (1.5) |
Total non-underlying charge in income statement | 2.3 | 12.4 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Bank loans and overdraft interest including amortisation of financing fees | 6.0 | 2.8 |
Lease interest | 15.5 | 13.3 |
Movement in fair value of derivatives | – | 0.2 |
21.5 | 16.3 | |
Capitalised interest | (0.1) | (0.2) |
Underlying finance costs | 21.4 | 16.1 |
Non-underlying finance costs | 0.5 | 1.0 |
Finance costs | 21.9 | 17.1 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Current income tax | ||
Current tax on losses in the year | (0.1) | (0.1) |
Adjustments in respect of prior years | – | – |
Total current income tax | (0.1) | (0.1) |
| Deferred tax | ||
Origination and reversal of temporary differences | – | (0.3) |
Change in tax rates | – | 0.5 |
Total deferred tax | – | 0.2 |
Tax (charge)/credit | (0.1) | 0.1 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Loss before tax | (8.3) | (19.4) |
Tax calculation at standard rate of corporation tax of 23.5% (2022: 19.0%) | 2.0 | 3.7 |
Expenses not deductible for tax purposes | (0.7) | 0.7 |
Change in tax rates | – | (0.4) |
Unrecognised tax losses | (1.4) | (3.9) |
Tax (charge)/credit | (0.1) | 0.1 |
| Accelerated | ||||||
| capital | Intangible | Share | ||||
| allowances | Losses | assets | schemes | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | (0.2) | 11.3 | – | 1.4 | 3.6 | 16.1 |
Adjustments in respect of prior years | 1.9 | (1.8) | (0.1) | – | – | – |
Recognised in income statement | (0.5) | 1.1 | (0.3) | (0.1) | (0.5) | (0.3) |
Business combinations | 0.6 | – | – | – | – | 0.6 |
| (Charge)/credit to income statement | ||||||
due to changes in tax rates | – | 0.5 | – | – | – | 0.5 |
Recognised in equity | – | – | – | (0.6) | – | (0.6) |
At 31 December 2022 | 1.8 | 11.1 | (0.4) | 0.7 | 3.1 | 16.3 |
Adjustments in respect of prior years | (1.5) | 2.4 | (0.2) | – | (0.2) | 0.5 |
Recognised in income statement | 1.8 | (2.4) | 0.3 | 0.2 | (0.4) | (0.5) |
At 31 December 2023 | 2.1 | 11.1 | (0.3) | 0.9 | 2.5 | 16.3 |
31 December 2023 | 31 December 2022 | |
| Loss (£m) | ||
Loss for the year attributable to equity shareholders | (8.4) | (19.3) |
Adjustment for non-underlying items | 2.3 | 12.4 |
Adjusted loss for the year attributable to equity shareholders | (6.1) | (6.9) |
| Weighted average number of shares | ||
Basic and diluted weighted average number of shares | 178,512,563 | 177,251,348 |
| Loss per share (p) | ||
Basic and diluted loss per share | (4.7) | (10.9) |
Adjusted basic and diluted loss per share | (3.4) | (3.9) |
| Computer | |||||
| software and | |||||
| Goodwill | Customer list | Contract | licences | Total | |
| £m | £m | £m | £m | £m | |
| Cost | |||||
At 1 January 2022 | 77.7 | 2.7 | 1.2 | 20.3 | 101.9 |
Additions | – | – | – | 7.3 | 7.3 |
Business combinations | 4.1 | 0.3 | – | – | 4.4 |
Disposals | – | – | (0.1) | (7.3) | (7.4) |
At 31 December 2022 | 81.8 | 3.0 | 1.1 | 20.3 | 106.2 |
Additions | – | – | – | 4.4 | 4.4 |
Disposals | – | – | (0.2) | – | (0.2) |
At 31 December 2023 | 81.8 | 3.0 | 0.9 | 24.7 | 110.4 |
| Accumulated amortisation | |||||
At 1 January 2022 | – | (2.6) | (0.5) | (12.8) | (15.9) |
Charge for the year | – | (0.1) | (0.1) | (4.8) | (5.0) |
Impairment | – | – | (0.1) | – | (0.1) |
Disposals | – | – | – | 7.3 | 7.3 |
Transfer to right-of-use assets | – | – | 0.2 | – | 0.2 |
At 31 December 2022 | – | (2.7) | (0.5) | (10.3) | (13.5) |
Charge for the year | – | (0.1) | (0.1) | (5.5) | (5.7) |
Disposals | – | – | 0.2 | – | 0.2 |
At 31 December 2023 | – | (2.8) | (0.4) | (15.8) | (19.0) |
| Net book value | |||||
At 31 December 2022 | 81.8 | 0.3 | 0.6 | 10.0 | 92.7 |
At 31 December 2023 | 81.8 | 0.2 | 0.5 | 8.9 | 91.4 |
| Fixtures, | Gym and | |||||
| Assets under | Leasehold | fittings and | other | Computer | ||
| construction | improvements | equipment | equipment | equipment | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 January 2022 | 2.1 | 208.7 | 11.5 | 86.6 | 4.3 | 313.2 |
Additions | 2.0 | 31.9 | 0.5 | 7.4 | 1.3 | 43.1 |
Business combinations | – | 1.1 | – | 0.1 | – | 1.2 |
Disposals | – | (2.6) | (0.4) | (4.2) | – | (7.2) |
Transfers | (1.8) | 1.7 | – | 0.1 | – | – |
At 31 December 2022 | 2.3 | 240.8 | 11.6 | 90.0 | 5.6 | 350.3 |
Additions | 1.4 | 8.9 | 0.3 | 4.2 | 0.7 | 15.5 |
Disposals | (0.3) | – | – | – | – | (0.3) |
Transfers | (1.6) | 1.5 | – | 0.1 | – | – |
At 31 December 2023 | 1.8 | 251.2 | 11.9 | 94.3 | 6.3 | 365.5 |
| Accumulated depreciation | ||||||
At 1 January 2022 | – | (79.2) | (9.1) | (55.9) | (3.4) | (147.6) |
Charge for the year | – | (16.4) | (0.9) | (8.5) | (0.6) | (26.4) |
Impairment | – | (2.2) | – | (0.3) | – | (2.5) |
Disposals | – | 2.6 | 0.4 | 4.2 | – | 7.2 |
At 31 December 2022 | – | (95.2) | (9.6) | (60.5) | (4.0) | (169.3) |
Charge for the year | – | (15.8) | (0.5) | (6.9) | (0.8) | (24.0) |
Impairment | – | (0.4) | – | (0.1) | – | (0.5) |
At 31 December 2023 | – | (111.4) | (10.1) | (67.5) | (4.8) | (193.8) |
| Net book value | ||||||
At 31 December 2022 | 2.3 | 145.6 | 2.0 | 29.5 | 1.6 | 181.0 |
At 31 December 2023 | 1.8 | 139.8 | 1.8 | 26.8 | 1.5 | 171.7 |
| Property leases | Non-property leases | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 January 2022 | 388.2 | 7.2 | 395.4 |
Additions | 33.5 | 8.1 | 41.6 |
Business combinations | 3.3 | – | 3.3 |
Disposals | (4.5) | – | (4.5) |
At 31 December 2022 | 420.5 | 15.3 | 435.8 |
Additions | 13.8 | 3.0 | 16.8 |
At 31 December 2023 | 434.3 | 18.3 | 452.6 |
| Accumulated depreciation | |||
At 1 January 2022 | (114.0) | (0.2) | (114.2) |
Charge for the year | (26.5) | (1.6) | (28.1) |
Impairment | (5.7) | – | (5.7) |
Disposals | 1.8 | – | 1.8 |
Transfer from intangible assets | (0.2) | – | (0.2) |
At 31 December 2022 | (144.6) | (1.8) | (146.4) |
Charge for the year | (25.7) | (2.3) | (28.0) |
Impairment | (0.1) | – | (0.1) |
At 31 December 2023 | (170.4) | (4.1) | (174.5) |
| Net book value | |||
At 31 December 2022 | 275.9 | 13.5 | 289.4 |
At 31 December 2023 | 263.9 | 14.2 | 278.1 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Current | 28.6 | 25.3 |
Non-current | 310.6 | 325.1 |
Total Lease liabilities | 339.2 | 350.4 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Lease liability derecognised under Covid-19 Rent Concession | – | (0.5) |
Depreciation charge of right-of-use assets | 28.0 | 28.1 |
Impairment of right-of-use assets | 0.1 | 5.7 |
Interest expense (included in finance cost) | 15.5 | 13.3 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Trade receivables | 1.7 | 0.6 |
Loss allowance | – | – |
1.7 | 0.6 | |
Other receivables | 0.2 | 0.7 |
Prepayments and accrued income | 8.9 | 7.6 |
10.8 | 8.9 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Cash at bank | 1.5 | 0.5 |
Short term deposits | – | 4.9 |
Cash and cash equivalents | 1.5 | 5.4 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Trade payables | 6.7 | 8.0 |
Social security and other taxes | 4.3 | 2.0 |
Accruals | 18.0 | 17.6 |
Other payables | 0.2 | 0.2 |
Contract liabilities (note 5) | 14.4 | 11.0 |
43.6 | 38.8 |
| Non-property | Property lease | Total lease | ||
| Borrowings | lease liabilities | liabilities | liabilities | |
| £m | £m | £m | £m | |
At 1 January 2022 | 44.3 | 6.4 | 329.9 | 336.3 |
Repayments of interest and principal | (7.8) | (3.6) | (37.1) | (40.7) |
Interest expense | 2.3 | 0.5 | 12.8 | 13.3 |
Drawdowns | 30.5 | – | – | – |
Business combinations | – | – | 3.3 | 3.3 |
New leases and modifications | – | 8.1 | 33.5 | 41.6 |
Lease disposals | – | – | (4.5) | (4.5) |
Other | 0.7 | – | 1.1 | 1.1 |
At 31 December 2022 | 70.0 | 11.4 | 339.0 | 350.4 |
Repayments of interest and principal | (17.5) | (6.5) | (37.0) | (43.5) |
Interest expense | 5.7 | 1.0 | 14.5 | 15.5 |
Drawdowns | 2.0 | – | – | – |
New leases and modifications | – | 3.0 | 13.8 | 16.8 |
Other | (1.3) | – | – | – |
At 31 December 2023 | 58.9 | 8.9 | 330.3 | 339.2 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Property lease payments | 37.0 | 37.1 |
Lease payments made in advance | (0.2) | (0.7) |
Leases terminated | – | (1.0) |
Accrued rent not yet paid | 0.3 | – |
Unwind of deferred rent | (0.1) | (2.1) |
Normalised Rent | 37.0 | 33.3 |
| Dilapidations | Other | Total | |
| £m | £m | £m | |
At 1 January 2023 | 1.8 | 0.6 | 2.4 |
New provisions | – | 0.1 | 0.1 |
Utilisation of provisions | – | (0.3) | (0.3) |
Release of provisions | (0.1) | (0.3) | (0.4) |
At 31 December 2023 | 1.7 | 0.1 | 1.8 |
Due in less than one year | – | 0.1 | 0.1 |
Due in more than one year | 1.7 | – | 1.7 |
At 31 December 2023 | 1.7 | 0.1 | 1.8 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Bank borrowings | 59.0 | 70.0 |
Non-property leases | 8.9 | 11.4 |
Less: Cash and cash equivalents | (1.5) | (5.4) |
Non-Property Net Debt | 66.4 | 76.0 |
Total equity | 229.7 | 229.7 |
Total capital | 296.1 | 305.7 |
Gearing ratio | 22% | 25% |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Change in interest rates of 0.5% (2022: 0.5%) | 0.3 | 0.4 |
| 31 December 2023 | |||||
| Within 1 year | 1 to 2 years | 2 to 5 years | More than 5 years | Total | |
| £m | £m | £m | £m | £m | |
Trade and other payables | 24.9 | – | – | – | 24.9 |
Borrowings | 6.2 | 64.7 | – | – | 70.9 |
Lease liabilities | 43.4 | 43.6 | 125.9 | 218.0 | 430.9 |
74.5 | 108.3 | 125.9 | 218.0 | 526.7 |
| 31 December 2022 | |||||
| Within 1 year | 1 to 2 years | 2 to 5 years | More than 5 years | Total | |
| £m | £m | £m | £m | £m | |
Trade and other payables | 25.8 | – | – | – | 25.8 |
Borrowings | 5.6 | 74.1 | – | – | 79.7 |
Lease liabilities | 40.4 | 43.4 | 117.8 | 246.0 | 447.6 |
71.8 | 117.5 | 117.8 | 246.0 | 553.1 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Net cash inflow from operating activities | 79.5 | 65.4 |
Less: Property lease payments made (Note 21) | (37.0) | (37.1) |
Less: Maintenance capital expenditure (including funded by lease) | (10.3) | (8.8) |
Less: Bank and non-property lease interest paid | (5.5) | (2.8) |
Add: Bank interest received | 0.3 | – |
Free cash flow | 27.0 | 16.7 |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
| Allotted, called up and fully paid | ||
Ordinary shares of £0.0001 each Own shares held | – | – |
Deferred Ordinary shares of £1 each | 0.1 | 0.1 |
31 December 2023 | 31 December 2022 | |
Ordinary shares of £0.0001 each | 178,135,710 | 178,039,002 |
Deferred Ordinary shares of £1 each | 48,050 | 48,050 |
| 31 December 2023 | ||||||
| Lapsed/ | ||||||
| Outstanding | Granted | cancelled | Exercised | Outstanding at | Exercisable at | |
| at 1 January | during the | during the | during the | 31 December | 31 December | |
| Scheme name | 2023 | year | year | year 2023 | 2023 | |
Performance Share Plan | 3,337,237 | 2,778,282 | (2,062,556) | – | 4,052,963 | 375,300 |
Share Incentive Plan – Free shares | 16,383 | – | – | (2,016) | 14,367 | 14,367 |
Share Incentive Plan – Matching shares | 216,704 | 100,645 | (21,659) | (21,156) | 274,534 | 87,808 |
Restricted stock | 2,178,032 | 1,770,627 | (298,496) | (261,919) | 3,388,244 | 405,377 |
Long Service Awards | 2,750 | 1,500 | – | (2,750) | 1,500 | – |
Save as You Earn | 1,312,444 | 526,656 | (410,851) | (3,888) | 1,424,361 | 255,979 |
7,063,550 | 5,177,710 | (2,793,562) | (291,729) | 9,155,969 | 1,138,831 |
| 31 December 2022 | ||||||
| Lapsed/ | ||||||
| Outstanding | Granted | cancelled | Outstanding at | Exercisable at | ||
| at 1 January | during the | during the | Exercised | 31 December | 31 December | |
| Scheme name | 2022 | year | year | during the year 2022 | 2022 | |
Performance Share Plan | 3,613,320 | 1,244,092 | (1,520,175) | – | 3,337,237 | 378,888 |
Share Incentive Plan – Free shares | 19,431 | – | – | (3,048) | 16,383 | 16,383 |
Share Incentive Plan – Matching shares | 158,896 | 77,085 | (11,548) | (7,729) | 216,704 | 47,139 |
Restricted stock | 1,604,628 | 1,272,508 | (202,357) | (496,747) | 2,178,032 | 316,047 |
Long Service Awards | 4,358 | 2,750 | – | (4,358) | 2,750 | – |
Save as You Earn | 882,569 | 857,360 | (408,736) | (18,749) | 1,312,444 | 52,386 |
6,283,002 | 3,453,795 | (2,142,816) | (530,631) | 7,063,550 | 810,843 | |
Without holding period | With holding period | |||
2023 | 2022 | 2023 | 2022 | |
Weighted average share price at date of grant | £0.97 | £2.22 | £0.97 | £2.22 |
Exercise price | £0.0001 | £0.0001 | £0.0001 | £0.0001 |
Expected volatility | 51.2% | 61.75% | 42.3% | 54.25% |
Expected term until exercised | 3 years | 3 years | 5 years | 5 years |
Expected dividend yield | – | – | – | – |
Risk-free interest rate | 3.83% | 1.57% | 3.66% | 1.56% |
Company | Principal activity | Country of incorporation | Holding |
The Gym Group Midco1 Limited | Holding company | United Kingdom | 100% |
The Gym Group Midco2 Limited | Holding company | United Kingdom | 100% |
The Gym Group Operations Limited | Holding company | United Kingdom | 100% |
The Gym Limited | Fitness operator | United Kingdom | 100% |
| 31 December 2023 | 31 December 2022 | |
| £m | £m | |
Remuneration | 2.4 | 1.6 |
Company contributions to defined contribution pension scheme | 0.1 | 0.1 |
Share based payment charge | 0.6 | 0.8 |
3.1 | 2.5 |