For the year ended 31 December 2023 | 2023 | 2022 | |
Note | £m | £m | |
Continuing operations | |||
Revenue | 6 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Other operating income | |||
Other operating expenses | ( | ( | |
Operating loss | ( | ( | |
Finance income | 8 | ||
Finance costs | 9 | ( | ( |
Loss before tax | ( | ( | |
Income tax charge | 10 | ( | ( |
Loss for the year from continuing operations | ( | ( | |
Discontinued operations | |||
Loss for the year from discontinued operations | 11 | ( | ( |
Loss for the year attributable to owners of the Company | 7 | ( | ( |
2023 | 2022 | ||
Note | £ | £ | |
Loss per share | |||
From continuing operations | |||
– Basic | 13 | ( | ( |
– Diluted | 13 | ( | ( |
From continuing and discontinued operations | |||
– Basic | 13 | ( | ( |
– Diluted | 13 | ( | ( |
2023 | 2022 | ||
£m | £m | ||
Loss for the year | 7 | ( | ( |
Other comprehensive (expense)/income | |||
Items that may be reclassified subsequently to profit or loss: | |||
Currency translation | ( | ||
Total comprehensive expense for the year | ( | ( |
2023 | 2022 | ||
Note | £m | £m | |
Non-current assets | |||
Property, plant and equipment | 14 | ||
Right of use assets | 15 | ||
Intangible assets | 16 | ||
Deferred tax assets | 17 | ||
Investments in financial assets | 18 | ||
Trade and other receivables | 19 | ||
Total non-current assets | |||
Current assets | |||
Inventory | 20 | ||
Trade and other receivables | 19 | ||
Other treasury deposits | |||
Cash and cash equivalents | 21 | ||
Total current assets | |||
Total assets | |||
Non-current liabilities | |||
Lease liabilities | 15 | ( | ( |
Provisions | 22 | ( | ( |
Total non-current liabilities | ( | ( | |
Current liabilities | |||
Trade and other payables | 23 | ( | ( |
Lease liabilities | 15 | ( | ( |
Provisions | 22 | ( | |
Total current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 24 | ||
Own shares | 25 | ( | ( |
Other reserves | 26 | ||
Merger reserve | |||
Share option reserve | |||
Accumulated losses | ( | ( | |
Foreign currency translation reserve | ( | ( | |
Total equity |
Foreign | ||||||||||
Share | Own | Other | Share | currency | ||||||
capital | Share | shares | reserves | Merger | option | Accumulated | translation | |||
(note 24 ) | premium | (note 2 5 ) | (note 26 ) | reserve | reserve | losses | reserve | Total | ||
Note | £m | £m | £m | £ m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | ( | ||||||||
Loss for the year | ( | ( | ||||||||
Other comprehensive income | ||||||||||
Total comprehensive | ||||||||||
(expense)/income | ( | ( | ||||||||
Own shares acquired during the year | ( | ( | ||||||||
Reduction of share premium | ( | |||||||||
Share-based payment | ||||||||||
awards | 27 | |||||||||
At 31 December 2022 | ( | ( | ( | |||||||
Loss for the year | ( | ( | ||||||||
Other comprehensive | ||||||||||
expense | ( | ( | ||||||||
Total comprehensive | ||||||||||
expense | ( | ( | ( | |||||||
Shares bought back and cancelled | 24 | ( | ( | ( | ||||||
Own shares acquired during the year | 24 | ( | ( | |||||||
Own shares utilised for share schemes | ( | |||||||||
Share-based payment | ||||||||||
awards | 27 | |||||||||
At 31 December 2023 | ( | ( | ( |
2023 | 2022 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Net cash from/(used in) operating activities | 28 | ( | |
Cash flows from investing activities | |||
Purchase of property plant and equipment | 14 | ( | ( |
Acquisition of intangible assets | 16 | ( | ( |
Purchase of other treasury deposits | ( | ( | |
Proceeds from disposal of other treasury deposits | |||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Payments of lease liabilities | 15 | ( | ( |
Interest on lease liabilities | 9 | ( | ( |
Purchase of own shares | ( | ( | |
Purchase of shares through tender offer | ( | ||
Net cash used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at the end of the year | 21 |
Amendment to IAS 12 | International tax reform–Pillar Two Model Rules |
Amendments to IFRS 10 | Sale or Contribution of Assets between an Investor and its | Effective date deferred indefinitely, |
and IAS 28 | Associate or Joint Venture | to a date to be determined by the IASB |
Amendments to IAS 1 | Classification of Liabilities as Current or Non-current | Effective for an annual period that |
begins on or after 1 January 2024 | ||
Amendments to IAS 1 | Non-current Liabilities with Covenants | Effective for an annual period that |
begins on or after 1 January 2024 | ||
Amendments to IAS 7 | Supplier Finance Arrangements | Effective for an annual period that |
and IFRS 7 | begins on or after 1 January 2024 | |
Amendment to IFRS 16 | Lease Liability in a Sale and Leaseback | Effective for an annual period that |
Leases | begins on or after 1 January 2024 | |
Amendments to IAS 21 | Lack of Exchangeability | Effective for an annual period that |
begins on or after 1 January 2025 |
Company name | Company number |
Deliveroo Hop Ltd | 13478743 |
Deliveroo International Ltd | 11465966 |
Deliveroo SP Ltd | 10970586 |
Roorestaurant Ltd | 13944490 |
Roofoods Management 1 Ltd | 13787537 |
UK and Ireland | International | Segments total | Other | Total | |
2023 | £m | £m | £m | £m | £m |
Total revenue | 1,209.0 | 821.0 | 2,030.0 | — | 2,030.0 |
Cost of sales | (751.5) | (552.1) | (1,303.6) | — | (1,303.6) |
Other operating income | 5.1 | 0.8 | 5.9 | — | 5.9 |
Administrative expenses | (208.1) | (185.7) | (393.8) | (247.1) | (640.9) |
Other operating expenses | (1.9) | (4.1) | (6.0) | — | (6.0) |
Adjusted EBITDA* | 252.6 | 79.9 | 332.5 | (247.1) | 85.4 |
Share-based payments charge and national | |||||
insurance on share options | — | — | — | (64.3) | (64.3) |
Impairments | (2.4) | (2.6) | (5.0) | — | (5.0) |
Exceptional items* | — | — | — | 14.1 | 14.1 |
Depreciation and amortisation | (73.9) | ||||
Finance income | 35.3 | ||||
Finance costs | (2.5) | ||||
Loss before income tax | (10.9) | ||||
Income tax | (7.6) | ||||
Loss for the year from discontinued operations | (13.3) | ||||
Loss after tax and discontinued operations | (31.8) |
UK and Ireland | International | Segments total | Other | Total | |
2022 | £m | £m | £m | £m | £m |
Total revenue | 1,119.4 | 855.3 | 1,974.7 | — | 1,974.7 |
Cost of sales | (713.9) | (617.6) | (1,331.5) | — | (1,331.5) |
Other operating income | 6.7 | 1.1 | 7.8 | — | 7.8 |
Administrative expenses | (249.0) | (183.3) | (432.3) | (251.1) | (683.4) |
Other operating expenses | (5.3) | (7.3) | (12.6) | — | (12.6) |
Adjusted EBITDA* | 157.9 | 48.2 | 206.1 | (251.1) | (45.0) |
Share-based payments charge and national | |||||
insurance on share options | — | — | — | (68.8) | (68.8) |
Exceptional costs* | (6.9) | (8.0) | (14.9) | (55.5) | (70.4) |
Depreciation and amortisation | (61.4) | ||||
Finance income | 17.8 | ||||
Finance costs | (2.8) | ||||
Loss before income tax | (230.6) | ||||
Income tax | (11.9) | ||||
Loss for the year from discontinued operations | (51.6) | ||||
Loss after tax and discontinued operations | (294.1) |
2023 | 2022 | |
£m | £m | |
UK and Ireland | 128.1 | 147.0 |
International | 33.9 | 48.7 |
Total non-current assets | 162.0 | 195.7 |
2023 | 2022 | |
£m | £m | |
UK and Ireland | 1,209.0 | 1,119.4 |
International | 821.0 | 855.3 |
Total revenue | 2,030.0 | 1,974.7 |
2023 | 2022 | |
£m | £m | |
Point in time | 1,967.6 | 1,909.6 |
Over time | 62.4 | 65.1 |
Total revenue | 2,030.0 | 1,974.7 |
2023 | 2022 | |
£m | £m | |
Depreciation of plant, property and equipment (see note 14) | 13.0 | 12.8 |
Depreciation of right-of-use assets (see note 15) | 19.9 | 18.7 |
Amortisation expense (see note 16) | 41.0 | 30.3 |
Loss on disposal of property, plant and equipment (see note 14) | 4.0 | 2.6 |
Auditor's remuneration (see note 29) | 2.2 | 2.4 |
Sales and marketing costs | 185.8 | 225.8 |
Staff costs (see note 27) | 370.2 | 382.0 |
Exceptional items* (see note 12) | (0.8) | 92.4 |
Impairment of right-of-use assets (see note 15) | 1.7 | 3.7 |
2023 | 2022 | |
£m | £m | |
Bank interest | 34.2 | 11.0 |
Foreign exchange gains | 1.1 | 6.8 |
Total finance income | 35.3 | 17.8 |
2023 | 2022 | |
£m | £m | |
Interest expense on lease liabilities | 2.5 | 2.8 |
Total finance cost | 2.5 | 2.8 |
2023 | 2022 | |
£m | £m | |
Current tax charge for the year | 7.2 | 6.4 |
Current tax (credit)/charge relating to prior-year adjustment | (1.6) | 2.8 |
Deferred tax (credit)/charge relating to the current year | (0.2) | 2.9 |
Deferred tax charge/(credit) relating to prior-year adjustment | 2.2 | (0.2) |
Total | 7.6 | 11.9 |
2023 | 2022 | |
£m | £m | |
Loss before tax | (10.9) | (230.6) |
Loss before tax multiplied by the tax rate of (32.24)% (2022: 19.00%) | 3.5 | (43.8) |
Losses not recognised | 4.7 | 42.4 |
Recognition of tax losses – deferred tax | 0.1 | 7.3 |
Permanent differences | (1.0) | 3.9 |
Non-taxable income | (8.3) | — |
Movement in other unrecognised temporary differences | 6.5 | (1.8) |
Adjustment in respect of prior years | (1.5) | 2.8 |
Effect of changes in tax rates | (0.5) | (0.2) |
Other taxes | 1.9 | 1.3 |
Deferred tax – prior-year adjustment | 2.2 | — |
Total | 7.6 | 11.9 |
2023 | 2022 | |
£m | £m | |
Revenue | — | 66.2 |
Expenses | (13.3) | (113.7) |
Loss before tax | (13.3) | (47.5) |
Attributable tax expense | — | (4.1) |
Net loss attributable to discontinued operations (attributable to the owners of the Company) | (13.3) | (51.6) |
2023 | 2022 | |
£m | £m | |
Legal and regulatory | (20.0) | 62.6 |
Restructuring costs | 5.9 | 6.5 |
Coronavirus-related costs | — | 0.5 |
Initial Public Offering and deal costs | — | 0.8 |
Total exceptional items* from continuing operations | (14.1) | 70.4 |
From discontinued operations | 13.3 | 22.0 |
Total exceptional items* | (0.8) | 92.4 |
2023 | 2022 | |
Loss | £m | £m |
Loss for the year from continuing operations | (18.5) | (242.5) |
Loss for the year from continuing and discontinued operations | (31.8) | (294.1) |
2023 | 2022 | |
Number of shares | No. | No. |
Weighted average number of Ordinary Shares outstanding | 1,731,467,458 | 1,836,841,624 |
2023 | 2022 | |
From continuing operations | £ | £ |
Loss per share | ||
– Basic | (0.01) | (0.13) |
– Diluted | (0.01) | (0.13) |
2023 | 2022 | |
From continuing and discontinued operations | £ | £ |
Loss per share | ||
– Basic | (0.02) | (0.16) |
– Diluted | (0.02) | (0.16) |
Rider, | |||||
restaurant | |||||
Leasehold | IT and office | and store | Assets under | ||
improvements | equipment | equipment | construction | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 1 January 2022 | 36.2 | 8.5 | 15.8 | 4.0 | 64.5 |
Additions | 1.7 | 2.6 | 2.9 | 22.9 | 30.1 |
Disposals | (1.0) | (0.2) | (0.5) | (1.8) | (3.5) |
Transfers between categories | 16.2 | — | 4.0 | (20.2) | — |
Currency translation | 1.4 | (0.3) | 0.3 | (0.1) | 1.3 |
At 31 December 2022 | 54.5 | 10.6 | 22.5 | 4.8 | 92.4 |
Additions | 1.4 | 1.4 | 1.3 | 3.5 | 7.6 |
Disposals | (4.5) | (0.1) | (1.2) | (0.6) | (6.4) |
Transfers between categories | 5.8 | 0.9 | 0.7 | (7.4) | — |
Currency translation | (1.1) | (0.1) | (0.4) | — | (1.6) |
At 31 December 2023 | 56.1 | 12.7 | 22.9 | 0.3 | 92.0 |
Accumulated depreciation | |||||
At 1 January 2022 | (15.4) | (7.3) | (8.1) | — | (30.8) |
Charge for year | (8.1) | (1.0) | (3.7) | — | (12.8) |
Eliminated on disposal | 0.4 | — | 0.5 | — | 0.9 |
Currency translation | (0.6) | 0.2 | — | — | (0.4) |
At 31 December 2022 | (23.7) | (8.1) | (11.3) | — | (43.1) |
Charge for the year | (7.8) | (1.4) | (3.8) | — | (13.0) |
Eliminated on disposal | 1.4 | 0.1 | 0.9 | — | 2.4 |
Currency translation | 0.5 | — | 0.2 | — | 0.7 |
At 31 December 2023 | (29.6) | (9.4) | (14.0) | — | (53.0) |
Net book value | |||||
At 31 December 2023 | 26.5 | 3.3 | 8.9 | 0.3 | 39.0 |
At 31 December 2022 | 30.8 | 2.5 | 11. 2 | 4.8 | 49.3 |
Buildings | Equipment | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2022 | 63.6 | 0.9 | 64.5 |
Additions | 57.4 | — | 57.4 |
Disposals | (9.0) | — | (9.0) |
Impairment | (6.2) | — | (6.2) |
Currency translation | 2.2 | — | 2.2 |
At 31 December 2022 | 108.0 | 0.9 | 108.9 |
Additions | 6.1 | — | 6.1 |
Disposals | (6.8) | — | (6.8) |
Impairment | (2.0) | — | (2.0) |
Currency translation | (2.1) | (0.1) | (2.2) |
At 31 December 2023 | 103.2 | 0.8 | 104.0 |
Accumulated depreciation | |||
At 1 January 2022 | (24.2) | (0.5) | (24.7) |
Depreciation charge for the year | (18.5) | (0.2) | (18.7) |
Disposals | 7.0 | — | 7.0 |
Impairment | 2.5 | — | 2.5 |
Currency translation | (1.5) | — | (1.5) |
At 31 December 2022 | (34.7) | (0.7) | (35.4) |
Depreciation charge for the year | (19.7) | (0.2) | (19.9) |
Disposals | 5.4 | — | 5.4 |
Impairment | 0.3 | — | 0.3 |
Currency translation | 0.7 | 0.1 | 0.8 |
At 31 December 2023 | (48.0) | (0.8) | (48.8) |
Carrying amount | |||
At 31 December 2023 | 55.2 | — | 55.2 |
At 31 December 2022 | 73.3 | 0.2 | 73.5 |
2023 | 2022 | |
£m | £m | |
Depreciation expense on right-of-use assets | 19.9 | 18.7 |
Interest expense on lease liabilities | 2.5 | 2.8 |
Expense relating to short-term leases | 1.9 | — |
2023 | 2022 | |
£m | £m | |
Current | 16.0 | 12.3 |
Non-current | 43.6 | 61.5 |
Total | 59.6 | 73.8 |
Buildings | Equipment | Total | |
£m | £m | £m | |
At 1 January 2022 | 46.4 | 0.2 | 46.6 |
Additions | 43.5 | — | 43.5 |
Disposals | (2.0) | — | (2.0) |
Accretion of interest | 2.8 | — | 2.8 |
Payments | (18.5) | — | (18.5) |
Currency translation | 1.4 | — | 1.4 |
At 31 December 2022 | 73.6 | 0.2 | 73.8 |
Additions | 6.1 | — | 6.1 |
Disposals | (3.0) | — | (3.0) |
Accretion of interest | 2.5 | — | 2.5 |
Payments | (17.7) | (0.2) | (17.9) |
Currency translation | (1.9) | — | (1.9) |
At 31 December 2023 | 59.6 | — | 59.6 |
2023 | 2022 | |
£m | £m | |
Year 1 | 17.2 | 18.7 |
Year 2 | 13.8 | 17.1 |
Year 3 | 11.7 | 13.3 |
Year 4 | 10.4 | 10.8 |
Year 5 | 5.4 | 10.0 |
Onwards | 7.4 | 13.0 |
Total cash flow | 65.9 | 82.9 |
Less interest | (6.3) | (9.1) |
Total | 59.6 | 73.8 |
Capitalised | ||||
Acquired | development | |||
Goodwill | software | expenditure | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 January 2022 | 4.9 | 9.8 | 104.6 | 119.3 |
Additions | — | — | 50.3 | 50.3 |
Currency translation | — | 0.2 | (0.1) | 0.1 |
At 31 December 2022 | 4.9 | 10.0 | 154.8 | 169.7 |
Additions | — | — | 36.1 | 36.1 |
Disposals | — | (0.1) | — | (0.1) |
Currency translation | — | (0.1) | — | (0.1) |
At 31 December 2023 | 4.9 | 9.8 | 190.9 | 205.6 |
Accumulated amortisation | ||||
At 1 January 2022 | — | (4.7) | (61.8) | (66.5) |
Amortisation charge for the year | — | (1.1) | (29.2) | (30.3) |
At 31 December 2022 | — | (5.8) | (91.0) | (96.8) |
Amortisation charge for the year | — | (3.9) | (37.1) | (41.0) |
Currency translation | — | (0.1) | 0.1 | — |
At 31 December 2023 | — | (9.8) | (128.0) | (137.8) |
Net book value | ||||
At 31 December 2023 | 4.9 | — | 62.9 | 67.8 |
At 31 December 2022 | 4.9 | 4.2 | 63.8 | 72.9 |
2023 | 2022 | |
£m | £m | |
Deferred tax assets | ||
Deferred tax assets relating to tax losses | 1.0 | 2.5 |
Deferred tax assets relating to other temporary differences | 0.8 | 0.8 |
Deferred tax assets relating to share-based payments | — | — |
Deferred tax assets relating to fixed asset temporary differences | — | 0.8 |
Net deferred tax assets | 1.8 | 4.1 |
Foreign | |||||
Recognised | Recognised | exchange | |||
1 January 2023 | in income * | in equity | differences | Total | |
£m | £m | £m | £m | £m | |
Tax value of loss carry-forwards utilised | 2.5 | (1.5) | — | — | 1.0 |
Fixed asset temporary differences | 0.8 | (0.8) | — | — | — |
Share-based payments | — | — | — | — | — |
Other | 0.8 | — | — | — | 0.8 |
Net deferred tax asset | 4.1 | (2.3) | — | — | 1.8 |
Foreign | |||||
Recognised | Recognised | exchange | |||
1 January 2022 | in income * | in equity | differences | Total | |
£m | £m | £m | £m | £m | |
Tax value of loss carry-forwards utilised | 8.0 | (5.5) | — | — | 2.5 |
Fixed asset temporary differences | 1.3 | (0.5) | — | — | 0.8 |
Share-based payments | — | — | — | — | — |
Other | 1.4 | (0.6) | — | — | 0.8 |
Net deferred tax asset | 10.7 | (6.6) | — | — | 4.1 |
2023 | 2022 | |
£m | £m | |
Shares | 2.9 | 2.9 |
Total investments in financial assets | 2.9 | 2.9 |
Current | Non-current | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
Trade receivables | 99.4 | 80.6 | — | — |
Lifetime ECL | (4.1) | (4.0) | — | — |
Net trade receivables | 95.3 | 76.6 | — | — |
Prepayments | 27.3 | 15.6 | — | — |
Other receivables | 19.3 | 12.4 | 14.1 | 22.6 |
Corporation tax receivable | 5.7 | 5.0 | — | — |
Total receivables | 147.6 | 109.6 | 14.1 | 22.6 |
Not past due | <30 days | 31–60 days | 61 –90 days | >90 days | Total | |
2023 | £m | £m | £m | £m | £m | £m |
Estimated credit loss rate % | 3% | 7% | 13% | 17% | 55% | |
Estimated gross carrying amount | ||||||
at default | 88.2 | 3.0 | 0.8 | 1.8 | 5.6 | 99.4 |
Lifetime ECL* | (0.4) | (0.2) | (0.1) | (0.3) | (3.1) | (4.1) |
Total | 95.3 |
Not past due | <30 days | 31–60 days | 61–90 days | >90 days | Total | |
2022 | £m | £m | £m | £m | £m | £m |
Estimated credit loss rate % | — | 5% | 10% | 23% | 51% | |
Estimated gross carrying amount | ||||||
at default | 66.9 | 4.2 | 2.1 | 1.3 | 6.1 | 80.6 |
Lifetime ECL* | (0.2) | (0.2) | (0.2) | (0.3) | (3.1) | (4.0) |
Total | 76.6 |
2023 | 2022 | |
£m | £m | |
Restaurant equipment | 2.1 | 4.2 |
Rider clothing and equipment | 11.4 | 14.4 |
Food and packaging | 1.3 | 0.8 |
Total inventories | 14.8 | 19.4 |
2023 | 2022 | |
£m | £m | |
Cash at bank | 107.5 | 225.0 |
Money market funds | 240.5 | 52.5 |
Short-term deposits | 255.1 | 671.6 |
Total cash and cash equivalents | 603.1 | 949.1 |
2023 | 2022 | |
£m | £m | |
Legal provision | 113.9 | 129.3 |
Dilapidations | 13.3 | 13.9 |
Total provisions | 127.2 | 143.2 |
2023 | 2022 Legal provision | |
£m | £m | |
Current | 58.1 | — |
Non-current | 55.8 | 129.3 |
Total | 113.9 | 129.3 |
Legal provisions | Dilapidations | |
£m | £m | |
At 1 January 2023 | 129.3 | 13.9 |
Foreign currency translation | (4.0) | 0.1 |
Additional amounts provided for | 20.2 | 0.1 |
Amounts utilised | (3.7) | (0.2) |
Amounts released | (27.9) | (0.6) |
At 31 December 2023 | 113.9 | 13.3 |
2023 | 2022 | |
£m | £m | |
Trade payables | 16.0 | 25.7 |
Accruals and deferred income | 137.1 | 140.7 |
Other tax and social security payables | 61.6 | 62.1 |
Other payables | 26.1 | 22.6 |
Amounts due to restaurants | 82.8 | 77.4 |
Corporation tax payable | 2.8 | 4.3 |
Total payables | 326.4 | 332.8 |
2023 | 2022 | 2023 | 2022 | |
Shares issued, allotted and fully paid: | shares | shares | £ | £ |
Ordinary A | 1,521,831,251 | 1,755,425,173 | 7,609,156 | 8,777,126 |
Ordinary B | 102,508,168 | 100,299,642 | 512,541 | 501,498 |
Total shares issued | 1,624,339,419 | 1,855,724,815 | 8,121,697 | 9,278,624 |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | 66.0 | — |
Acquired in the year | 59.8 | 66.0 |
Bought back and cancelled | (50.8) | — |
Utilised for share schemes | (23.5) | — |
Balance at 31 December | 51.5 | 66.0 |
2023 | 2022 | |
£m | £m | |
Capital redemption reserve | 1.2 | — |
Total other reserves | 1.2 | — |
Capital | |
redemption | |
reserve | |
£m | |
At 1 January 2023 | — |
Capital redemption reserve | 1.2 |
At 31 December 2023 | 1.2 |
2023 | 2022 | |
£m | £m | |
Wages and salaries | 262.7 | 266.3 |
Social security costs | 41.1 | 20.9 |
Contributions to defined contribution plans | 10.3 | 9.5 |
Share-based payment charge | 56.1 | 85.3 |
Total employee benefits | 370.2 | 382.0 |
2023 | 2022 | |
No. | No. | |
Sales, marketing and operations | 2,263 | 2,646 |
Technology | 1,062 | 842 |
Administration | 449 | 460 |
Directors and global management | 33 | 32 |
Total employee numbers | 3,807 | 3,980 |
Weighted | |||||
Employee | average | ||||
Employee | share awards | Performance | exercise | ||
share options | (France and US) | Share Plans | Total | price (£) | |
Outstanding at 31 December 2021 | 59,634,128 | 56,318,264 | 5,608,972 | 121,561,364 | 0.02 |
Granted | 70,837,326 | 16,574,325 | 11,468,387 | 98,880,038 | 0.00 |
Forfeited | (11,293,784) | (2,644,925) | (352,681) | (14,291,390) | 0.03 |
Exercised | (4,422,710) | (7,659,480) | — | (12,082,190) | 0.02 |
Outstanding at 31 December 2022 | 114,754,960 | 62,588,184 | 16,724,678 | 194,067,822 | 0.02 |
Granted | 5,910,792 | 4,022,324 | 16,520,993 | 26,454,109 | 0.01 |
Forfeited | (15,312,719) | (5,256,959) | (6,232,096) | (26,801,774) | 0.01 |
Exercised | (19,220,819) | (14,948,119) | — | (34,168,938) | 0.02 |
Outstanding at 31 December 2023 | 86,132,214 | 46,405,430 | 27,013,575 | 159,551,219 | 0.01 |
Exercisable at 31 December 2023 | 39,692,123 | 756 | — | 39,692,879 | 0.04 |
Exercisable at 31 December 2022 | 31,049,260 | 230 | — | 31,049,490 | 0.07 |
Exercisable at 31 December 2021 | 19,216,576 | 4,593,600 | — | 23,810,176 | 0.03 |
Valuation method | Black Scholes | Intrinsic value | Monte Carlo |
2023 | 2022 | |
1 month – | 1 month – | |
Vesting period | 4 years | 4 years |
Volatility | 55.1% | 48.0% |
Option life | 9.9 years | 9.9 years |
Risk-free investment rate | 8.825% | 2.354% |
Weighted average share price | £0.96 | £0.90 |
Weighted average exercise price grant date | £0.00 | £0.00 |
2023 | 2022 | |
Grant price | £0.01 | £0.01 |
Weighted average market price | £0.93 | £0.92 |
Attrition rate | 26% | 43% |
2023 | 2022 | |
Exercise price | £0.005 | £0.005 |
Volatility | 55.1% | 48.0% |
Expected life | 3 years | 3 years |
Risk-free investment rate | 3.3556% | 1.5142% |
Dividend yield | 0% | 0% |
2023 | 2022 | |
£m | £m | |
Cash flows from operating activities | ||
Operating loss for the year | (56.7) | (295.7) |
Depreciation and amortisation | 73.9 | 61.8 |
Loss on disposal of property, plant and equipment | 4.0 | 2.6 |
Decrease in dilapidation provision | (0.8) | — |
Impairment of right-of-use asset | 1.7 | 3.7 |
Gain on disposal of lease liability and right-of-use asset | (1.5) | — |
Share-based payments charge | 56.1 | 85.3 |
Net foreign exchange differences | (3.9) | 7.5 |
Decrease/(increase) in inventories | 4.6 | (1.2) |
Increase in trade and other receivables | (29.6) | (11.2) |
Decrease in trade and other payables | (6.2) | (39.5) |
(Decrease)/increase in legal provisions | (14.1) | 44.5 |
Corporation tax paid | (4.3) | (2.0) |
Cash from/(used in) operations | 23.2 | (144.2) |
2023 | 2022 | |
£m | £m | |
Remuneration for the audit | 2.1 | 2.3 |
Audit-related assurance services | 0.1 | 0.1 |
Total auditor’s remuneration | 2.2 | 2.4 |
2023 | 2022 | |
£m | £m | |
Financial assets at amortised cost | ||
Trade and other receivables (excluding prepayments and corporation tax) | 128.7 | 111.6 |
Other treasury deposits | 75.7 | 50.5 |
Cash at bank and short-term deposits (see note 21) | 362.6 | 896.6 |
Total | 567.0 | 1,058.7 |
2023 | 2022 | |
£m | £m | |
Financial assets at FVTPL | ||
Money market funds (see note 21) | 240.5 | 52.5 |
Shares (see note 18) | 2.9 | 2.9 |
Total | 243.4 | 55.4 |
2023 | 2022 | |
£m | £m | |
Financial liabilities at amortised cost | ||
Trade and other payables* | (256.7) | (258.3) |
Total | (256.7) | (258.3) |
2023 | 2022 | |
£m | £m | |
USD | 1.6 | 14.5 |
EUR | 160.7 | 117.2 |
AUD | 0.1 | 2.1 |
HKD | 14.9 | 5.5 |
SGD | 7.4 | 10.0 |
KWD | 5.4 | 7.1 |
AED | 37.9 | 55.2 |
INR | 0.4 | 1.1 |
QAR | 2.5 | 0.7 |
PLN | 0.4 | 0.8 |
Cash increase/(decrease) | ||||
10% strengthening | 10% weakening | |||
2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | |
USD | (0.3) | (1.3) | 0 | 1.6 |
EUR | (14.5) | (10.7) | 18.0 | 13.0 |
AUD | 0 | (0.3) | 0 | 0.1 |
HKD | (1.3) | (0.4) | 1.7 | 0.7 |
SGD | (0.7) | (0.9) | 0.8 | 1.1 |
KWD | (0.5) | (0.7) | 0.6 | 0.8 |
AED | (3.4) | (5.0) | 4.2 | 6.2 |
INR | 0 | (0.1) | 0.1 | 0.2 |
QAR | (0.3) | (0.1) | 0.2 | 0.1 |
PLN | (0.1) | (0.1) | 0 | 0 |
2023 | 2022 | |
£m | £m | |
Trade and other receivables (excluding prepayments and corporation tax) | 128.7 | 111.6 |
Other treasury deposits | 75.7 | 50.5 |
Cash and cash equivalents (see note 21) | 603.1 | 949.1 |
Total financial assets | 807.5 | 1,111.2 |
2023 | 2022 | |
£m | £m | |
Within one year | (256.7) | (258.3) |
Total | (256.7) | (258.3) |
2023 | 2022 | |
£m | £m | |
Wages and salaries | 10.8 | 12.0 |
Post-retirement benefits | 0.2 | 0.1 |
Termination payments | 0.4 | 3.8 |
Share-based payment charge | 19.2 | 43.2 |
Total remuneration | 30.6 | 59.1 |