International | Trainline | |||
UK Consumer | Consumer | Solutions | Total Group | |
£’000 | £’000 | £’000 | £’000 | |
Net ticket sales | 3,469,170 | 1,040,500 | 785,402 | 5,295,072 |
Revenue | 208,802 | 53,156 | 134,760 | 396,718 |
Cost of sales | (63,472) | (17,364) | (10,597) | (91,433) |
Gross profit | 145,330 | 35,792 | 124,163 | 305,285 |
Marketing costs | (26,237) | (40,574) | (621) | (67,432) |
Other administrative expenses | (33,477) | (11,901) | (70,342) | (115,720) |
Adjusted EBITDA | 85,616 | (16,683) | 53,200 | 122,133 |
Depreciation and amortisation | (41,662) | |||
Exceptional items | (2,263) | |||
Share-based payment charges | (22,629) | |||
Operating profit | 55,579 | |||
Net finance costs | (7,464) | |||
Profit before tax | 48,115 | |||
Income tax expense | (14,129) | |||
Profit after tax | 33,986 |
International | Trainline | |||
UK Consumer | Consumer | Solutions | Total Group | |
£’000 | £’000 | £’000 | £’000 | |
Net ticket sales | 2,811,299 | 914,506 | 597,493 | 4,323,298 |
Revenue | 172,066 | 45,387 | 109,694 | 327,147 |
Cost of sales | (50,211) | (15,318) | (9,394) | (74,923) |
Gross profit | 121,855 | 30,069 | 100,300 | 252,224 |
Marketing costs | (21,871) | (42,517) | (459) | (64,847) |
Other administrative expenses | (28,729) | (9,415) | (63,135) | (101,279) |
Adjusted EBITDA | 71,255 | (21,863) | 36,706 | 86,098 |
Depreciation and amortisation | (41,167) | |||
Share-based payment charges | (17,292) | |||
Operating profit | 27,639 | |||
Net finance costs | (5,549) | |||
Profit before tax | 22,090 | |||
Income tax expense | (873) | |||
Profit after tax | 21,217 |
2024 | 2023 | |
£’000 | £’000 | |
Timing of revenue recognition | ||
At point in time | 396,718 | 327,147 |
Total revenue | 396,718 | 327,147 |
2024 | 2023 | |
£’000 | £’000 | |
UK | 314,997 | 259,207 |
Rest of the world | 81,721 | 67,940 |
Total revenue | 396,718 | 327,147 |
2024 | 2023 | |
£’000 | £’000 | |
Restructuring costs | 2,263 | – |
Exceptional items | 2,263 | – |
2024 | 2023 | |
£’000 | £’000 | |
Audit of these Financial Statements | 630 | 471 |
Audit of Financial Statements of subsidiaries pursuant to legislation | 99 | 84 |
Audit-related assurance services | 55 | 52 |
Non-audit services | 18 | – |
Total auditors’ remuneration | 802 | 607 |
2024 | 2023 | |
Number of | Number of | |
employees | employees | |
Sales and marketing | 138 | 119 |
Operations | 180 | 147 |
Technology and product | 579 | 511 |
Management and administration | 150 | 135 |
Total number of employees 1 | 1,047 | 912 |
2024 | 2023 | |
£’000 | £’000 | |
Wages and salaries | 84,885 | 73,449 |
Social security contributions | 12,209 | 10,749 |
Contributions to defined contribution plans | 3,396 | 2,993 |
Share-based payment expense | 22,629 | 17,292 |
Total employee benefits | 123,119 | 104,483 |
2024 | 2023 | |
£’000 | £’000 | |
Bank interest income | 2,745 | 730 |
Gain on convertible bond buyback | – | 3,987 |
Net foreign exchange gain | – | 4 |
Finance income | 2,745 | 4,721 |
Interest and fees on bank loans | (7,080) | (8,856) |
Net foreign exchange loss | (1,839) | – |
Interest and fees on convertible bonds | (830) | (886) |
Interest on lease liability | (429) | (528) |
Other interest | (31) | – |
Finance costs | (10,209) | (10,270) |
Net finance costs recognised in the income statement | (7,464) | (5,549) |
2024 | 2023 | |
£’000 | £’000 | |
Current tax charge | ||
Current year corporation tax | 10,855 | 13,843 |
Adjustment in respect of prior years | (2,749) | 670 |
Total current tax charge | 8,106 | 14,513 |
Deferred tax charge/(credit) | ||
Current year | 2,734 | (9,302) |
Adjustment in respect of prior years | 3,199 | (1,709) |
Effect of tax rate change on deferred tax | 90 | (2,629) |
Total deferred tax charge/(credit) | 6,023 | (13,640) |
Tax charge | 14,129 | 873 |
2024 | 2023 | |
£’000 | £’000 | |
Profit before tax | 48,115 | 22,090 |
Tax on profit at standard UK rate of 24.5% (FY2023: 19%) | 11,788 | 4,197 |
Effect of: | ||
Expenses not deductible/income not deductible | 527 | (251) |
Amounts not recognised 1 | 1,033 | 482 |
Effect of changes in tax rates | 89 | (2,629) |
Adjustment in respect of prior years | 449 | (1,039) |
Share options | 410 | – |
Other | (167) | 113 |
Total tax charge | 14,129 | 873 |
Effective tax rate | 29% | 4% |
2024 | 2023 | |
£’000 | £’000 | |
Current tax payable | (3,201) | (7,642) |
Acquired | Tangible | ||||
intangible | assets and | Share-based | Losses carried | ||
assets | other | payments | forward | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2023 | (2,673) | (3,974) | 5,275 | 28,322 | 26,950 |
Adjustment in respect of | |||||
prior years | 21 | (3,723) | 503 | – | (3,199) |
Adjustments posted | |||||
through equity | – | 34 | 3,892 | – | 3,926 |
Credit/(charge) to | |||||
consolidated income | |||||
statement | 1,497 | 3,752 | 2,834 | (10,907) | (2,824) |
At 29 February 2024 | (1,155) | (3,911) | 12,504 | 17,415 | 24,853 |
Acquired | Tangible | ||||
intangible | assets and | Share-based | Losses carried | ||
assets | other | payments | forward | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2022 | (3,655) | (3,378) | 1,237 | 18,361 | 12,565 |
Adjustment in respect of | |||||
prior years | – | (2,190) | – | 6,528 | 4,338 |
Adjustments posted | |||||
through equity | – | (34) | 779 | – | 745 |
Credit/(charge) to | |||||
consolidated income | |||||
statement | 982 | 1,628 | 3,259 | 3,433 | 9,302 |
At 28 February 2023 | (2,673) | (3,974) | 5,275 | 28,322 | 26,950 |
At 29 February 2024 | At 28 February 2023 | |
Weighted average number of ordinary shares: | ||
Ordinary shares | 477,817,773 | 480,680,508 |
Treasury shares | (10,697,997) | (11,834,556) |
Weighted number of ordinary shares | 467,119,776 | 468,845,952 |
Dilutive impact of share options outstanding | 12,034,501 | 4,216,223 |
Weighted number of dilutive shares | 479,154,277 | 473,062,175 |
2024 | 2023 | |
£’000 | £’000 | |
Profit after tax | 33,986 | 21,217 |
Earnings attributable to equity holders | 33,986 | 21,217 |
Adjusted earnings 1 | 57,311 | 36,271 |
2024 | 2023 | |
pence | pence | |
Profit per share | ||
Basic | 7.28p | 4.53p |
Diluted | 7.09p | 4.48p |
Adjusted profit per share | ||
Basic | 12.27p | 7.74p |
Diluted | 11.96p | 7.67p |
Software development | 3–5 years |
Brand valuation | 10 years |
Customer lists | 5–7 years |
Software | Brand | Customer | |||
development 1 | valuation 3 | lists | Goodwill | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | |||||
At 1 March 2023 | 161,528 | 51,738 | 92,701 | 445,905 | 751,872 |
Additions | 37,532 | – | 1,309 | – | 38,841 |
Disposals | (11,689) | – | – | – | (11,689) |
Exchange differences 2 | – | – | – | (2,183) | (2,183) |
At 29 February 2024 | 187,371 | 51,738 | 94,010 | 443,722 | 776,841 |
Accumulated | |||||
amortisation and | |||||
impairment: | |||||
At 1 March 2023 | (105,307) | (41,134) | (92,699) | (25,195) | (264,335) |
Amortisation | (29,330) | (5,167) | (821) | – | (35,318) |
Disposals | 11,689 | – | – | – | 11,689 |
At 29 February 2024 | (122,948) | (46,301) | (93,520) | (25,195) | (287,964) |
Carrying amounts: | |||||
At 29 February 2024 | 64,423 | 5,437 | 490 | 418,527 | 488,877 |
Software | Brand | Customer | |||
development 1 | valuation 3 | lists | Goodwill | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Cost: | |||||
At 1 March 2022 | 147,410 | 51,738 | 92,690 | 442,555 | 734,393 |
Additions | 32,174 | – | 11 | – | 32,185 |
Disposals | (18,056) | – | – | – | (18,056) |
Exchange differences 2 | – | – | – | 3,350 | 3,350 |
At 28 February 2023 | 161,528 | 51,738 | 92,701 | 445,905 | 751,872 |
Accumulated | |||||
amortisation and | |||||
impairment: | |||||
At 1 March 2022 | (93,488) | (35,967) | (92,589) | (25,195) | (247,239) |
Amortisation | (29,840) | (5,167) | (110) | – | (35,117) |
Disposals | 18,021 | – | – | – | 18,021 |
At 28 February 2023 | (105,307) | (41,134) | (92,699) | (25,195) | (264,335) |
Carrying amounts: | |||||
At 28 February 2023 | 56,221 | 10,604 | 2 | 420,710 | 487,537 |
2024 | 2023 | |
CGUs | £’000 | £’000 |
UK Consumer | 351,271 | 351,271 |
International Consumer | 67,256 | 69,439 |
UK Trainline Partner Solutions | – | – |
International Trainline Partner Solutions | – | – |
Total goodwill | 418,527 | 420,710 |
2024 | 2023 | |||
2024 | 2023 | International | International | |
UK Consumer | UK Consumer | Consumer | Consumer | |
Pre-tax discount rate 1 | 12.3% | 10.9% | 12.1% | 13.2% |
Terminal growth rate 2 | 2.5% | 2.5% | 2.5% | 2.5% |
Number of years forecasted before | ||||
terminal growth rate applied | 5 | 5 | 5 | 5 |
2024 | 2023 | |||
2024 | 2023 | International | International | |
UK Consumer | UK Consumer | Consumer | Consumer | |
Increase in discount rate | 1pt | 1pt | 1pt | 1pt |
Reduction in long-term growth rate | ||||
applied in terminal year | 0.5pt | 0.5pt | 0.5pt | 0.5pt |
Decrease in adjusted EBITDA forecast | ||||
in each year | 15% | 15% | 15% 1 | 20% |
Plant and equipment | 3-7 years |
Leasehold improvements | 3-10 years/remaining lease length if shorter |
Right-of-use assets | Lease length |
Plant and | Leasehold | Right-of-use | ||
equipment | improvements | assets | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost: | ||||
At 1 March 2023 | 7,729 | 6,835 | 27,875 | 42,439 |
Additions | 1,866 | – | 1,255 | 3,121 |
Disposals | (364) | (1) | (297) | (662) |
At 29 February 2024 | 9,231 | 6,834 | 28,833 | 44,898 |
Accumulated depreciation and | ||||
impairment: | ||||
At 1 March 2023 | (4,443) | (3,358) | (13,449) | (21,250) |
Depreciation | (1,421) | (835) | (4,088) | (6,344) |
Disposals | 364 | – | 280 | 644 |
At 29 February 2024 | (5,500) | (4,193) | (17,257) | (26,950) |
Carrying amounts: | ||||
At 29 February 2024 | 3,731 | 2,641 | 11,576 | 17,948 |
Plant and | Leasehold | Right-of-use | ||
equipment | improvements | assets | Total | |
£’000 | £’000 | £’000 | £’000 | |
Cost: | ||||
At 1 March 2022 | 7,379 | 6,984 | 27,461 | 41,824 |
Additions | 2,089 | – | 522 | 2,611 |
Disposals | (1,739) | (149) | (108) | (1,996) |
At 28 February 2023 | 7,729 | 6,835 | 27,875 | 42,439 |
Accumulated depreciation and | ||||
impairment: | ||||
At 1 March 2022 | (4,810) | (2,515) | (9,622) | (16,947) |
Depreciation | (1,301) | (843) | (3,906) | (6,050) |
Disposals | 1,668 | – | 79 | 1,747 |
At 28 February 2023 | (4,443) | (3,358) | (13,449) | (21,250) |
Carrying amounts: | ||||
At 28 February 2023 | 3,286 | 3,477 | 14,426 | 21,189 |
2024 | 2023 | |
£’000 | £’000 | |
Trade receivables | 38,860 | 38,031 |
Other receivables | 3,000 | 5,276 |
Prepayments | 5,898 | 6,692 |
Contract assets | 11,412 | 10,159 |
Total trade and other receivables | 59,170 | 60,158 |
2024 | 2023 | |
£’000 | £’000 | |
Trade payables | 159,252 | 158,922 |
Accruals | 47,367 | 36,241 |
Other creditors | 5,444 | 4,503 |
Deferred revenue | 703 | 536 |
Total trade and other payables | 212,766 | 200,202 |
2024 | 2023 | |
£’000 | £’000 | |
Non-current liabilities | ||
Revolving credit facility 1 | 58,292 | 57,385 |
Convertible bonds 2 | 81,652 | 81,105 |
Lease liabilities | 7,336 | 10,524 |
Total non-current liabilities | 147,280 | 149,014 |
Current liabilities | ||
Accrued interest on secured bank loans | 841 | 368 |
Lease liabilities | 4,992 | 4,523 |
Total current liabilities | 5,833 | 4,891 |
Carrying | ||||
Year of | Face value | amount | ||
Agreement | Interest rate | maturity | £’000 | £’000 |
Revolving credit facility | SONIA + 1.25%-2.5% | 2025 2 | 60,000 | 58,292 |
Convertible bonds | 1.00% | 2026 | 82,700 | 81,652 |
Lease liabilities | Various 1 | Various | 12,328 | 12,328 |
Total borrowings | 155,028 | 152,272 |
Total | |||||
contractual | Less than | Between | Between | ||
cash flows | 1 year | 1 and 2 years 1 | 2 and 5 years | Over 5 years | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Revolving credit facility | 65,874 | 3,579 | 62,295 | – | – |
Convertible bonds | 84,250 | 827 | 83,423 | – | – |
Lease liabilities | 12,836 | 5,278 | 4,479 | 2,608 | 471 |
Total cash flows | 162,960 | 9,684 | 150,197 | 2,608 | 471 |
2024 | 2023 | |
£’000 | £’000 | |
As at 1 March | 778 | 873 |
Unwinding of discount | 59 | 54 |
Utilised | – | (149) |
As at 29 and 28 February | 837 | 778 |
2024 | 2023 | |
£’000 | £’000 | |
Share-based payment schemes | 22,629 | 17,292 |
Total income statement impact | 22,629 | 17,292 |
International | ||||||
Share Incentive | Share Incentive | Restricted Share | Performance | Deferred Shares | ||
Plan | Plan | Plan | Share Plan | Bonus Plan | Matching shares | |
28 February | 3 years after | 3 years after | 3 years after | |||
Exit date | 16 March 2025 | 2025 | the grant date 1 | the grant date | 12 May 2025 2 | the grant date |
Attrition rate over life of award | 24% | 24% | 3% – 31% | 4% – 28% | 0% | 19% |
Weighted average fair value estimated at grant date 3 | 199p | 214p | 272p | 217p | 270p | 270p |
2024 | 2023 | |
£’000 | £’000 | |
Share Incentive Plan | 599 | 440 |
International Share Incentive Plan | 93 | 43 |
Restricted Share Plan | 4,739 | 3,945 |
Performance Share Plan | 16,403 | 12,442 |
Specific RSU Award | – | 27 |
Deferred Share Bonus Plan | 619 | 258 |
Matching shares | 176 | 137 |
Total income statement impact | 22,629 | 17,292 |
International | |||||||
Share Incentive | Share Incentive | Restricted Share | Specific RSU | Performance | Deferred Share | ||
Outstanding number | Plan | Plan | Plan | Award | Share Plan | Matching Shares | Bonus Plan |
At 1 March 2022 | 255,386 | 21,425 | 1,618,532 | 28,572 | 4,316,861 | 106,860 | – |
Granted | 1,149,785 | 140,790 | 1,882,582 | – | 15,209,755 | 86,308 | 133,243 |
Lapsed | (155,943) | (17,011) | (344,587) | – | (1,287,968) | (23,344) | – |
Exercised | (234,818) | (18,854) | (1,200,613) | (28,572) | – | (851) | – |
At 28 February 2023 | 1,014,410 | 126,350 | 1,955,914 | – | 18,238,648 | 168,973 | 133,243 |
Granted | – | – | 1,618,169 | – | 7,496,908 | 107,409 | 185,076 |
Lapsed | (140,790) | (12,635) | (188,425) | – | (2,461,405) | (23,367) | – |
Exercised | (48,636) | – | (1,630,675) | – | – | (2,449) | (66,621) |
At 29 February 2024 | 824,984 | 113,715 | 1,754,983 | – | 23,274,151 | 250,566 | 251,698 |
Number | £’000 | |
Ordinary shares – £0.01 | 471,032,086 | 4,710 |
Number | £’000 | |
Ordinary shares – £0.01 | 480,680,508 | 4,807 |
Share-based | Capital | ||||
Merger | Treasury | payment | Redemption | Total other | |
reserve | reserve | reserve | Reserve | reserves | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2022 | (1,122,218) | (21,731) | 7,288 | – | (1,136,661) |
Addition of treasury shares | – | (7,947) | – | – | (7,947) |
Allocation of treasury shares to | |||||
fulfil share-based payment | – | 2,950 | (2,902) | – | 48 |
Share-based payment charge | – | – | 15,165 | – | 15,165 |
Deferred tax on share-based | |||||
payment | – | – | 779 | – | 779 |
Transfer to retained earnings 1 | – | – | (362) | – | (362) |
At 28 February 2023 | (1,122,218) | (26,728) | 19,968 | – | (1,128,978) |
Addition of treasury shares | – | (7,500) | – | – | (7,500) |
Allocation of treasury shares to | |||||
fulfil share-based payment | – | 4,466 | (4,444) | – | 22 |
Share-based payment charge | – | – | 19,909 | – | 19,909 |
Deferred tax on share-based | |||||
payment | – | – | 3,892 | – | 3,892 |
Purchase of own shares for | |||||
cancellation | – | – | – | 97 | 97 |
Transfer to retained earnings 1 | – | – | (166) | – | (166) |
At 29 February 2024 | (1,122,218) | (29,762) | 39,159 | 97 | (1,112,724) |
2024 | 2023 | |
% pa | % pa | |
Discount rate | 5.20 | 5.10 |
Price inflation (RPI measure) | 3.15 | 3.20 |
Increases to deferred pensions (CPI measure) | 2.75 | 2.80 |
Pension increase (CPI measure) | 2.75 | 2.80 |
Salary increase | n/a | n/a |
2024 | 2023 | |
years | years | |
Longevity at age 65 for current pensioners | ||
Males | 19.4 | 19.5 |
Females | 22.2 | 22.4 |
Longevity at age 65 for current members aged 45 | ||
Males | 20.6 | 20.8 |
Females | 23.7 | 23.9 |
2024 | 2023 | |
Liability | £’000 | £’000 |
Deferred members | (2,336) | (2,533) |
Pensioner members (including dependents) | (821) | (674) |
Total | (3,157) | (3,207) |
Assets | ||
Value of assets at end of year | 4,147 | 4,458 |
Funded status at end of year | 990 | 1,251 |
Adjustment for the members’ share of surplus | (396) | (500) |
Effect of asset ceiling | (594) | (751) |
Net defined benefit at end of year | – | – |
2024 | 2023 | |
£’000 | £’000 | |
Employer’s share of administration cost | 17 | 16 |
Total employer’s share of service cost | 17 | 16 |
Employer’s share of pension expense | 17 | 16 |
2024 | 2023 | |
£’000 | £’000 | |
(Gain)/loss due to the liability expense | (32) | 417 |
Gain due to the liability assumption changes | (64) | (2,039) |
Adjustment for the members’ share | (118) | 331 |
Return on plan assets greater than discount rate | 392 | 794 |
Change in effect of the asset ceiling | (195) | 481 |
Total gain recognised in OCI | (17) | (16) |
2024 | 2023 | |
£’000 | £’000 | |
Defined benefit obligation | ||
Opening balance | 3,207 | 4,794 |
Interest cost | 161 | 126 |
Defined benefit obligation | 3,368 | 4,920 |
Actuarial gain arising from: | ||
Financial assumptions | (76) | (1,981) |
Experience adjustment | (32) | 417 |
Demographic adjustment | 12 | (58) |
(96) | (1,622) | |
Other | ||
Benefits paid | (115) | (91) |
Closing balance | 3,157 | 3,207 |
2024 | 2023 | |
£’000 | £’000 | |
Opening value of scheme assets | 4,458 | 5,232 |
Interest income on assets | 224 | 137 |
Return on plan assets greater than discount rate | (392) | (794) |
Employer and employee contributions | – | – |
Actual benefit payments | (115) | (91) |
Administration costs | (28) | (26) |
Closing value of scheme assets | 4,147 | 4,458 |
2024 | 2023 | |
£’000 | £’000 | |
Growth assets 1 | 1,399 | 1,419 |
Government bonds | 2,017 | 2,199 |
Non-government bonds | 723 | 832 |
Other assets | 8 | 8 |
4,147 | 4,458 |
Approximate change in | ||
defined benefit obligation | ||
2024 | 2023 | |
£’000 | £’000 | |
Discount rate | ||
0.25% decrease | 125 | 129 |
0.25% increase | (118) | (122) |
Price inflation (CPI measure) | ||
0.25% decrease | (119) | (122) |
0.25% increase | 126 | 128 |
Life expectancy | ||
Decrease by 1 year | 88 | 99 |
Increase by 1 year | (88) | (99) |
Loans and | |||
borrowings | |||
(current and | Lease | ||
non-current) | liabilities | Total | |
£’000 | £’000 | £’000 | |
Balance at 1 March 2023 | 138,858 | 15,047 | 153,905 |
Changes from cash flows | |||
Interest paid | (5,925) | (215) | (6,140) |
Issue costs and fees | (58) | – | (58) |
Proceeds from revolving credit facility | 90,000 | – | 90,000 |
Repayment of revolving credit facility and other | |||
borrowings | (90,000) | – | (90,000) |
Repayment of lease liability | – | (4,013) | (4,013) |
Total changes from financing cash flows | (5,983) | (4,228) | (10,211) |
Changes in fair value | – | – | – |
Other changes | |||
Capitalised borrowing cost write off | 1,522 | – | 1,522 |
Net interest expense | 6,388 | 370 | 6,758 |
Addition of lease liabilities | – | 902 | 902 |
Remeasurement of lease liabilities | – | 237 | 237 |
Balance at 29 February 2024 | 140,785 | 12,328 | 153,113 |
Loans and | |||
borrowings | |||
(current and | Lease | ||
non-current) | liabilities | Total | |
£’000 | £’000 | £’000 | |
Balance at 1 March 2022 | 135,925 | 18,985 | 154,910 |
Changes from cash flows | |||
Interest paid | (6,410) | (440) | (6,850) |
Issue costs relating to loans and borrowings | (3,251) | – | (3,251) |
Buyback of convertible bonds | (28,189) | – | (28,189) |
Proceeds from revolving credit facility | 105,000 | – | 105,000 |
Repayment of revolving credit facility and other | |||
borrowings | (70,000) | – | (70,000) |
Repayment of lease liability | – | (4,501) | (4,501) |
Total changes from financing cash flows | (2,850) | (4,941) | (7,791) |
Changes in fair value | – | – | – |
Other changes | |||
Capitalised borrowing cost releases | 4,307 | – | 4,307 |
Net interest expense | 5,463 | 473 | 5,936 |
Gain on convertible bond buyback | (3,987) | – | (3,987) |
Addition of lease liabilities | – | 522 | 522 |
Remeasurement of lease liabilities | – | 8 | 8 |
Balance at 28 February 2023 | 138,858 | 15,047 | 153,905 |
Measurement | 2024 | 2023 | |
level | £’000 | £’000 | |
Cash and cash equivalents | 1 | 91,085 | 57,337 |
Trade and other receivables | 2 | 41,860 | 43,307 |
Total financial assets | 132,945 | 100,644 | |
Trade and other payables | 2 | (164,696) | (163,425) |
Loans and borrowings | 2 | (139,944) | (138,490) |
Lease liabilities | 2 | (12,328) | (15,047) |
Total financial liabilities | (316,968) | (316,962) |
2024 | 2023 | |
£’000 | £’000 | |
Current liabilities | 4,992 | 4,523 |
Non-current liabilities | 7,336 | 10,524 |
12,328 | 15,047 |
2024 | 2023 | |
£’000 | £’000 | |
Depreciation expense of right-of-use assets | 4,088 | 3,906 |
Interest expense in lease liabilities | 370 | 528 |
4,458 | 4,434 |
2024 | 2023 | |
£’000 | £’000 | |
Total cash outflow for leases | 4,228 | 4,940 |
Country of | Registered | Nature of | ||
Name of company | incorporation | Ownership | address | business |
Victoria Investments Finco | ||||
Limited | United Kingdom | 100% | a | Holding |
Victoria Investments | ||||
Intermediate Holdco Limited | United Kingdom | 100% | a | Holding |
Trainline International Limited | United Kingdom | 100% | a | Holding |
Trainline France SAS | France | 100% | b | Holding |
Trainline SAS | France | 100% | b | Trading |
Trainline.com Limited | United Kingdom | 100% | a | Trading |
Qjump Limited | United Kingdom | 100% | a | Trading |
Trainline Italia S.R.L | Italy | 100% | c | Holding |
Trainline España, S.L. | Spain | 100% | d | Holding |
Trainline Deutschland TLD | ||||
GmbH | Germany | 100% | e | Holding |
Railguard Limited | United Kingdom | 100% | a | Trading |
Trainline Holdco Limited | United Kingdom | 100% | a | Holding |
Signalbox Technologies Limited | United Kingdom | 100% | a | Trading |
£’000 | |
Paid consideration: | |
Initial cash paid | 519 |
Contingent consideration | 930 |
Total purchase consideration | 1,449 |
£’000 | |
Cash and cash equivalents | 54 |
Non-current assets | 1,415 |
Other current assets | 14 |
Current liabilities | (34) |
Net identifiable assets acquired | 1,449 |
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Non-current assets | |||
Investments | 3 | 1,892,409 | 1,892,409 |
Deferred tax asset | 4 | 7,097 | 6,693 |
1,899,506 | 1,899,102 | ||
Current assets | |||
Cash and cash equivalents | 7,854 | 816 | |
Trade and other receivables | 1,451 | 1,424 | |
Amounts owing from subsidiaries | 5 | 225,156 | 18,841 |
234,461 | 21,081 | ||
Current liabilities | |||
Trade and other payables | (4,142) | (3,629) | |
Amounts owing to subsidiaries | 5 | (144,574) | (111,965) |
Loan and borrowings | 6 | (804) | (362) |
(149,520) | (115,956) | ||
Net current assets/(liabilities) | 84,941 | (94,875) | |
Total assets less current liabilities | 1,984,447 | 1,804,227 | |
Non-current liabilities | |||
Loan and borrowings | 6 | (139,944) | (138,489) |
(139,944) | (138,489) | ||
Net assets | 1,844,503 | 1,665,738 |
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Equity | |||
Called up share capital | 7 | 4,710 | 4,807 |
Share premium account | 7 | – | 1,198,703 |
Capital Redemption Reserve | 7 | 97 | – |
Retained earnings | 7 | 1,804,414 | 442,260 |
Share-based payment reserve | 7 | 35,282 | 19,968 |
Total equity | 1,844,503 | 1,665,738 |
Capital | Share-based | ||||||
Share | Redemption | Retained | payment | ||||
Share capital | premium | Reserve | earnings | reserve | Total equity | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2023 | 4,807 | 1,198,703 | – | 442,260 | 19,968 | 1,665,738 | |
Profit after tax | – | – | – | 191,143 | – | 191,143 | |
Share-based payments | – | – | – | – | 15,480 | 15,480 | |
Purchase of own shares for cancellation | 7 | (97) | – | 97 | (27,858) | – | (27,858) |
Capital reduction | 7 | – | (1,198,703) | – | 1,198,703 | – | – |
Transfer between reserves 1 | – | – | – | 166 | (166) | – | |
Balance at 29 February 2024 | 4,710 | – | 97 | 1,804,414 | 35,282 | 1,844,503 |
Capital | Share-based | |||||
Share | Redemption | Retained | payment | |||
Share capital | premium | Reserve | earnings | reserve | Total equity | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 March 2022 | 4,807 | 1,198,703 | – | 455,874 | 7,288 | 1,666,672 |
Loss after tax | – | – | – | (13,976) | – | (13,976) |
Share-based payments | – | – | – | – | 13,042 | 13,042 |
Transfer between reserves 1 | – | – | – | 362 | (362) | – |
Balance at 28 February 2023 | 4,807 | 1,198,703 | – | 442,260 | 19,968 | 1,665,738 |