We would love to hear your thoughts about our site and services, please take our survey here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksGaming Realms Regulatory News (GMR)

Share Price Information for Gaming Realms (GMR)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 36.50
Bid: 35.80
Ask: 36.40
Change: -0.30 (-0.82%)
Spread: 0.60 (1.676%)
Open: 36.20
High: 36.50
Low: 35.00
Prev. Close: 36.80
GMR Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

16 Jun 2014 07:00

RNS Number : 6417J
Gaming Realms PLC
16 June 2014
 



GAMING REALMS PLC

 

(the "Company" or the "Group")

 

 

Interim results for the six months ending 31 March 2014

 

Strategy execution translates into strong player acquisition and revenue growth.

 

 

Gaming Realms, which creates, publishes and markets next generation online gaming products, today announces its interim results for the six months ending 31 March 2014.

 

Operational highlights

 

§ Revenue up 400% to £3.6 million for the six months to 31 March 2014 (FY13: £0.9m)

§ Acquisition of QuickThink Media for £2.3 million

§ Successful integration of QuickThink Media team into the Group resulting in a significant increase in player acquisitions and a reduction of 13% in average acquisition cost per new depositing player

§ Depositing players up 61% to 47,174 in Q2 (Q1/14: 29,291)

§ Daily active players increased 234% to 4,576 (Q4/13: 1,370)

§ Continuing strong player take-up with 76,465 new depositing players (FY13: 18,881)

§ Loss before taxation of £4.9 million which includes marketing spend of £5.2 million for the year to date as well as the cost of building internal gambling platform as per the company's stated strategy

§ The Company's year-end has been changed to 31 December and it will report on a 15 month period to 31 December 2014

 

 

Patrick Southon, Chief Executive, said:

 

"We are pleased with our growth in player acquisitions and revenue. In accordance with our business strategy and financial plan, we invested aggressively in marketing which has translated into a solid foundation for the future growth of our business. We remain focused on ensuring our product suite operates on an industry leading technology platform. In this regard, we are in the process of completing our next generation gaming platform to which we intend to migrate Pocket Fruity, our mobile casino, later this year. We expect the new gaming platform to deliver improved margins in addition to enabling us to introduce key aspects of our 'casual gaming' strategy.

 

 

Outlook

 

Gaming Realms is well positioned to continue its strong revenue growth and player acquisition, focusing on engaging customers on mobile devices while reducing CPA through the synergies in QuickThink Media and also the new platform features. Migration of the Group's products onto this new platform, with the initial launches during Q3 2014, is expected to improve overall profitability over the mid-term.

 

Accordingly the Board believes there are significant market opportunities ahead and remains confident of the Group's future prospects to achieve further progress in 2014 and beyond.

 

- Ends -

 

For more information contact:

 

Gaming Realms

Patrick Southon, Chief Executive

Mark Segal, Chief Financial Officer

 

+44 (0) 84 5123 3773

Cenkos Securities (Nominated Adviser)

Max Hartley

 

+44 (0) 20 7397 8900

Bell Pottinger

Olly Scott

Charles Goodwin

+44 (0) 20 7861 3232

 

 

About Gaming Realms

 

Gaming Realms is an online gaming business formed in 2012 to develop a new generation of social bingo and slot machine gaming concepts.

 

Gaming Realms was founded by the team behind Cashcade, which created the leading online bingo brand, Foxy Bingo, in addition to other online bingo and casino games. The success of Cashcade culminated in its sale to bwin.party digital entertainment plc for a total consideration of approximately £96 million in 2009.

 

 

 

Business review

 

Summary of financial and operational activity

 

The Board is pleased to report that the Group has made good progress during the first half of its financial year. During the six month period, the Group delivered revenue of £3.6 million, up 400% over the same period last year and 49% over the previous quarter. At the same time the Group has continued to invest heavily in its marketing strategy. Total spend for the first half was £5.2 million which combined with operating costs resulted in a loss before taxation of £4.9 million consistent with the Group's operating plan.

 

The number of new depositing players rose 61% to 47,174 during Q2 while the number of daily active depositing players rose 234% in the last quarter to 4,576, (Q4/13: 1,370). The Group has continued to achieve strong player take-up with 76,465 new depositing players signed up in the first half (FY13: 18,881).

 

In December 2013, the Group acquired QuickThink Media ("QTM") for £2.3 million to help facilitate its strategy of marketing across digital channels and in particular Facebook. The Board can report that this acquisition has been successfully integrated into the Group and has been a major contributor to building player acquisition. The team in QTM have added great benefit already lowering the cost per active player ("CPA") on Pocket Fruity by 52%.

 

Bingo

 

Since the acquisition of QTM, the Group has launched its latest bingo product, Bubble Bonus Bingo. While still in its early stages, the Board is pleased with its performance and the lower CPA achieved on the back of the QTM acquisition.

 

The acquisition of QTM brought with it a number of brands which Gaming Realms now markets. One of the most notable performers has been Iceland Bingo which has become one of the UK's most popular bingo sites. Iceland Bingo's average daily revenue has increased by 53% compared to the average daily revenue 30 days pre-acquisition.

 

Casino

 

Pocket Fruity, the Group's real money mobile casino with 17 proprietary games, has delivered a strong performance during the period, supported by the further development of the product and algorithmic CRM which has led to a 41% increase in active daily players funding their accounts. The Group is currently planning to migrate Pocket Fruity onto its new proprietary platform, which is due to be delivered in the fourth quarter. This move is expected to enable greater scaling of the product whilst simultaneously increasing profit margins.

 

Social

 

During the period, the Group's Social gaming development activities focused on adding features on to real money games. These developments include in-game notification, special game levels and a collection bonus mechanism to increase game engagement and customer dwell time. During the second half, the Group plans to launch two exciting new brands, 'Lucky Charm' and 'Total Gold,' which will include these new Social developments. The launch of our own platform will enable all of the Group's proprietary products to bridge the gap with Social gaming, creating a fully integrated and richer gaming experience for customers.

 

Outlook

 

The Board remains confident that the Group is well positioned to maintain its strong growth trajectory and continued player acquisition. The strategy to engage users on new mobile devices while reducing CPA remains the management team's focus.

 

Part of the Group's mid-term term strategy is to develop a number of brands on its proprietary platform. As stated above, work has recently completed on its new licensed proprietary gambling platform, which should improve overall profitability following its launch in Q3 2014.

 

The Board has also taken the decision to move the Group's financial year end to 31 December. The rationale for this is to simplify the Group's reporting processes.

 

 

Consolidated statement of profit or loss and other comprehensive income

For the 6 months ended 31 March 2014

 

 

Note

6 month ended

31 Mar 14

2 Jul 12 to

30 Sep 13

£

£

Unaudited

As restated

Revenue

3,551,925

881,060

Marketing expenses

(5,170,151)

(1,750,777)

Operating expenses

(679,126)

(348,260)

Administrative expenses

(2,080,254)

(1,105,366)

Adjusted EBITDA

(4,377,606)

(2,323,343)

Listing and acquisition costs

-

(436,341)

Share-based payments arising on reverse transaction

15

-

(431,392)

Share-based payments

(69,165)

(36,471)

EBITDA

(4,446,771)

(3,227,547)

Amortisation of intangible assets

(419,022)

(169,686)

Depreciation of property, plant and equipment

(15,119)

(3,015)

Finance expense

3

(13,840)

(3,313)

Finance income

3

2,794

1,886

Loss before tax on continuing operations

(4,891,958)

(3,401,675)

Tax expense

4

-

-

Loss and total comprehensive income for the financial period

(4,891,958)

(3,401,675)

Earnings per share

 

Loss per share

Basic and diluted (pence)

5

(3.15)

(9.34)

 

 

Consolidated statement of financial position

As at 31 March 2014

 

Note

31 Mar 14

30 Sep 13

£

£

Assets

Unaudited

As restated

Non-current assets

Property, plant and equipment

58,068

59,640

Goodwill

6

6,714,215

4,810,187

Intangible assets

6

1,310,065

1,105,471

Other assets

7

55,598

57,598

8,137,946

6,032,896

Current assets

Trade and other receivables

8

1,934,838

1,344,776

Cash and cash equivalents

9

1,844,990

5,185,323

3,779,828

6,530,099

Total assets

11,917,774

12,562,995

Current liabilities

Trade and other payables

10

2,127,615

1,890,331

Loans and borrowings

11

24,000

24,000

Deferred tax liability

13

85,719

-

2,237,334

1,914,331

Non-current liabilities

Loans and borrowings

11

8,504

20,504

8,504

20,504

Total liabilities

2,245,838

1,934,835

Net assets

9,671,936

10,628,160

 Equity

Share capital

12

16,080,988

14,633,369

Share premium reserve

72,052,733

70,437,354

Shares to be issued

13

803,571

-

Merger reserve

(71,077,359)

(71,077,359)

Retained earnings

(8,187,997)

(3,365,204)

Total equity

9,671,936

10,628,160

 

 

Consolidated statement of cash flows

For the 6 months ended 31 March 2014

 

Note

31 Mar 14

30 Sep 13

£

£

Unaudited

As restated

Cash flows from operating activities

Loss for the period

(4,891,958)

(3,401,675)

Adjustments for:

Depreciation of property, plant and equipment

15,119

3,015

Amortisation of intangible fixed assets

6

419,022

169,686

Finance income

3

(2,794)

(1,886)

Finance expense

3

4,171

3,313

Fair value adjustment to equity interest held

-

38,187

Share-based payment arising on reverse transaction

-

431,392

Share-based payment expense

69,165

36,471

Increase in trade and other receivables

(341)

(658,500)

Decrease in trade and other payables

(271,172)

(408,507)

Increase/(decrease) in other assets

2,000

(2,000)

Net cash flows from operating activities

(4,656,788)

(3,790,504)

Investing activities

Acquisition of subsidiary, net of cash acquired

13

(1,442,365)

119,622

Investments

-

(533,842)

Purchases of property, plant and equipment

(13,546)

(34,706)

Purchase of intangibles

6

(165,207)

(410,206)

Interest received

3

2,794

1,886

Net cash from investing activities

(1,618,324)

(857,246)

Financing activities

Acquisition of Gaming Realms plc, net of cash acquired

-

3,838,539

Proceeds of Ordinary Share issue

12

3,062,998

5,910,010

Issuance cost of shares

-

(30,016)

Repayment of other loans

(12,000)

(4,000)

Interest paid

3

(4,171)

(3,313)

Net cash from financing activities

3,046,827

9,711,220

Net (decrease)/increase in cash and cash equivalents

(3,228,285)

5,063,470

Cash and cash equivalents at beginning of period

5,063,470

-

Exchange losses on cash and cash equivalents

(9,763)

-

Cash and cash equivalents at end of period

9

1,825,422

5,063,470

 

 

 

 

Consolidated statement of changes in equity

For the 6 months ended 31 March 2014

 

Share capital

Share premium

Shares to be issued

Merger reserve

Retained earnings (as restated)

Total equity (as restated)

£

£

£

£

£

£

2 July 2012

-

-

-

-

-

-

Loss for the period

-

-

-

-

(3,401,675)

(3,401,675)

Issue of share capital

223,750

2,276,250

-

-

-

2,500,000

Adjustments in respect of reverse transaction

8,262,661

67,404,195

-

(72,134,521)

-

3,532,335

Shares issued as part of the consideration in a business combination

3,523,873

-

-

1,057,162

-

4,581,035

Shares issued as part of the capital raising

2,623,085

786,925

-

-

-

3,410,010

Cost of issue of Ordinary Share capital

-

(30,016)

-

-

-

(30,016)

Share-based payment - Share options

-

-

-

-

36,471

36,471

30 September 2013 (as restated)

14,633,369

70,437,354

-

(71,077,359)

(3,365,204)

10,628,160

Loss for the period

-

-

-

-

(4,891,958)

(4,834,656)

Shares issued as part of the capital raising (note 12)

1,447,619

1,615,379

-

-

-

3,062,998

Shares to be issued (note 13)

-

-

803,571

-

-

803,571

Share-based payment - Share options

-

-

-

-

69,165

69,165

31 March 2014 (Unaudited)

16,080,988

72,052,733

803,571

(71,077,359)

(8,187,997)

9,671,936

 

 

 

Notes forming part of the consolidated financial statements

For the 6 months ended 31 March 2014

 

1. Accounting policies

General Information

 

Gaming Realms plc ("the Company") and its subsidiaries (together "the Group").

 

The Company is admitted to trading on AIM of the London Stock Exchange. It is incorporated and domiciled in the UK. The address of its registered office is One Valentine Place, London SE18QH.

 

The results are unaudited to 6 months ended 31 March 2014. The comparative period is from the audited annual financial statements.

 

Basis of preparation

 

The financial information for the period ended 31 March 2014 does not constitute the full statutory accounts for that period. The Annual Report and Financial Statements for 2013 have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report and Financial Statement for 2013 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

 

This interim report, which has neither been audited nor reviewed by independent auditors, was approved by the board of directors on 13 June 2014. The financial information in this interim report has been prepared in accordance with the recognition and measurement requirements of International Financial Reporting Standards as adopted for use in the EU (IFRSs). The accounting policies applied by the Group in this financial information are the same as those applied by the Group in its financial statements for the period ended 30 September 2013 and which will form the basis of the 2014 financial statements. A number of new and amended standards have become effective for periods beginning on 1 October 2013, however none of these are expected to materially affect the Group.

 

The consolidated financial statements are presented in sterling.

 

The risks and uncertainties and significant estimates and judgements faced by the Group have not changed significantly since the 2013 Annual Report was published and are not expected to change significantly during the remaining six months of the financial year.

 

As detailed in note 15 the results for the period ended 30 September 2013 have been restated for adjustments arising from the reverse acquisition accounting.

 

 

2. Segment information

 

The Board is the Group's chief operating decision-maker. Management has determined the operating segments based on the information reviewed by the Board for the purposes of allocating resources and assessing performance. The Group has three reportable segments, being social gaming, real money gaming and marketing services. Each segment represent different brands, products and services provided. The social gaming segment operate the brands 5 Star Slot, AvaTingo and Sh*tHEAD and provide freemium gaming services to the US and Europe. The real money gaming segment operates the PocketFruity Segment in the UK. The marketing services segment represents the services provided to market the Bingo Godz, CastleJackpot, Iceland Bingo, Hippo Bingo and Bubble Bonus Bingo products. The marketing services segment also includes other online marketing services provided to other bingo and casino operators.

 

The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies.

 

The Board evaluates performance on the basis of segment loss. This measurement basis excludes head office costs not derived from operations of any segment and are only disclosed in total.

 

Reportable segment information

 

The Group has reportable segments as follows:

§ Real money gaming

§ Social gaming

§ Marketing services

 

For the 6 months ended 31 March 2014 (Unaudited)

 

Social gaming

Real money gaming

Marketing services*

Total

 

£

£

£

£

Revenue

801,343

662,102

2,088,480

3,551,925

Marketing expenses

(607,058)

(417,152)

(4,123,049)

(5,147,259)

Operating expenses

(313,240)

(365,792)

(94)

(679,126)

Administration expenses - operating segments

(707,600)

(320,701)

(507,833)

(1,536,134)

Reportable segment loss

(826,555)

(441,543)

(2,542,496)

(3,810,594)

 

* including the acquisition of QTM

 

 

For the period ended 30 September 2013

 

Social gaming

Real money gaming

Marketing services

Total

 

£

£

£

£

Revenue

442,837

217,196

221,027

881,060

Marketing expenses

(520,177)

(123,021)

(1,107,579)

(1,750,777)

Operating expenses

(239,070)

(109,190)

-

(348,260)

Administration expenses - operating segments

(235,521)

(159,444)

(444,969)

(839,934)

Reportable segment loss

(551,931)

(174,459)

(1,331,521)

(2,057,911)

 

Reconciliation of reportable segments to Group totals:

 

2014

Unaudited

2013

As restated

 

£

£

 

 

Total revenue from reportable segments, being total Group revenue

3,551,925

881,060

 

 

Total loss from reportable segments

(3,810,594)

(2,057,911)

Administration expenses - head office

(544,120)

(265,432)

Marketing expenses - head office

(22,892)

Listing costs

-

(436,341)

Amortisation of intangible assets

(419,022)

(169,686)

Depreciation of property, plant and equipment

(15,119)

(3,015)

Finance expense

(13,840)

(3,313)

Finance income

2,794

1,886

Share-based payments arising from reverse transaction

-

(431,392)

Share-based payments

(69,165)

(36,471)

Loss before tax

(4,891,958)

(3,401,675)

 

 

As at 31 March 2014 (Unaudited)

Social gaming

Real money gaming

Marketing services

Total

 

£

£

£

£

Additions to non-current assets

5,544

3,814

1,722

11,080

Reportable segment assets

861,052

332,964

2,261,263

3,455,279

Head office assets

8,462,495

Total Group assets

11,917,774

Reportable segment liabilities

(273,351)

(514,548)

(1,156,692)

(1,944,591)

Head office liabilities

(301,247)

Total Group liabilities

(2,245,838)

 

 

As at 30 September 2013

Social gaming

Real money gaming

Marketing services

Total

As restated

£

£

£

£

Additions to non-current assets

794,880

120,169

307,662

1,222,711

Reportable segment assets

1,330,848

298,902

2,639,000

4,268,750

Head office assets

8,294,245

Total Group assets

12,562,995

Reportable segment liabilities

(702,107)

(427,128)

(323,144)

(1,452,379)

Head office liabilities (as restated)

(482,456)

Total Group liabilities (as restated)

(1,934,835)

 

 

Geographical information

 

The Group considers that its primary geographic regions are UK, including Channel Islands and Gibraltar, USA and the Rest of World. No revenue is derived from real money gaming in the USA. Revenues from customers outside the UK(including Channel Islands and Gibraltar) and USA are not considered sufficiently significant to warrant separate reporting. QTM revenues primarily relates to end users located in the UK and have been included in UK on that basis. All non-current assets are based in the UK.

 

The Group's performance can be reviewed by considering the geographical locations within which all assets in the Group operates. This information is outlined below:

 

 

External revenue

by location of customers

External revenue

by location of customers

Non-current assets

by location of assets

Non-current assets

by location of assets

2014

2013

2014

2013

£

£

£

£

UK, including Channel Islands and Gibraltar

2,697,712

455,650

8,137,946

6,032,896

USA

601,619

323,128

-

-

Rest of the World

252,594

102,282

-

-

3,551,925

881,060

8,137,946

6,032,896

 

 

3. Finance income and expense

 

2014

2013

Finance income

£

£

Interest received

2,794

1,886

Total finance income

2,794

1,886

Finance expense

Bank interest expense paid

4,171

3,313

Foreign currency

9,669

-

Total finance expense

13,840

3,313

 

 

4. Tax expense

 

2014

2013

As restated

£

£

Loss for the period

(4,891,958)

(3,401,675)

Expected tax at effective rate of corporation tax in the UK of 23% (2013: 23.5%)

(1,125,150)

(799,394)

Expenses not deductible for tax purposes

1,822

90,664

Depreciation in excess of capital allowances

3,496

709

Tax losses carried forward

1,119,832

708,021

Total tax expense

-

-

 

There are unused tax losses carried forward as at the balance sheet date of £7,852,751 (2013 as restated: £6,732,919) equating to an unrecognised deferred tax asset of £1,806,133 (2013 as restated: £1,548,571). No deferred tax asset has been recognised in respect of these losses, as the recoverability of any asset is dependent upon sufficient profits being achieved in future years to utilise this asset. The timings of such profits are uncertain.

 

 

5. Loss per share

 

2014

2013

As restated

£

£

Loss after tax

(4,891,958)

(3,401,675)

Number

Number

Weighted average number of Ordinary Shares used in calculating basic loss per share

155,081,243

36,434,501

 

 

Weighted average number of Ordinary Shares used in calculating dilutive loss per share

 

155,081,243

 

 

 

36,434,501

The weighted average number of ordinary shares in 2013 was calculated using an exchange ratio applied in the reverse takeover.

 

Basic and diluted loss per share (pence)

(3.15)

(9.34)

 

 

6. Intangible assets

 

Goodwill

Customer database

Software

Development costs

Total

£

£

£

£

£

Cost

Acquired through business combination

4,810,187

387,512

-

477,439

5,675,138

Additions

-

-

361,684

48,522

410,206

At 30 September 2013

4,810,187

387,512

361,684

525,961

6,085,344

Acquired through business combination (note 13)

1,904,028

458,409

-

-

2,362,437

Additions

-

-

-

165,207

165,207

At 31 March 2014

6,714,215

845,921

361,684

691,168

8,612,988

Amortisation

Amortisation charge

-

53,662

71,900

44,124

169,686

At 30 September 2013

-

53,662

71,900

44,124

169,686

Amortisation charge

-

218,284

60,280

140,458

419,022

At 31 March 2014

-

271,946

132,180

184,582

588,708

Net book value

At 30 September 2013

4,810,187

333,850

289,784

481,837

5,915,658

At 31 March 2014

6,714,215

573,975

229,504

506,586

8,024,280

 

 

7. Other assets

 

2014

2013

£

£

Other assets

55,598

57,598

 

Other asset represents the rental deposit on an operating lease.

 

 

8. Trade and other receivables

 

2014

2013

£

£

Trade and other receivables

661,398

612,307

Prepayments and accrued income

1,273,440

732,469

1,934,838

1,344,776

 

All amounts shown fall due for payment within one year

 

 

9. Cash and cash equivalents

 

2014

2013

£

£

Cash and cash equivalents

1,825,422

5,063,470

Restricted cash

19,568

121,853

1,844,990

5,185,323

 

Restricted cash of £19,568 (2013: £121,853) relates to funds held in Swiss subsidiaries which are currently undergoing liquidation. The funds are restricted and are not included in the consolidated statement of cash flows.

 

 

10. Trade and other payables

 

2014

2013

As restated

£

£

Trade and other payables

1,226,074

574,582

Accruals

635,851

1,217,702

Player liabilities

265,690

98,047

2,127,615

1,890,331

The carrying value of trade and other payables classified as financial liabilities measured at amortised cost approximates fair value.

 

 

11. Loans and borrowings

 

2014

2013

£

£

Current liabilities

Loans and borrowings

24,000

24,000

Non-current liabilities

Loans and borrowings

8,504

20,504

 

 

12. Share capital

 

Ordinary Shares

 

2014

2013

2014

2013

Number

Number

£

£

Ordinary Shares of 10 pence each

160,809,880

146,333,690

16,080,988

14,633,369

 

 

Movements in share capital

 

 

 

Number

£

Bingo Realms Limited Ordinary Shares issued for cash consideration

2,237,500

223,750

Adjustments in respect of the reverse transaction

82,626,610

8,262,661

Ordinary Shares issued in the acquisition of Bejig Limited and AlchemyBet Limited

35,238,730

3,523,873

Ordinary Shares issued for cash consideration

26,230,850

2,623,085

At 30 September 2013

146,333,690

14,633,369

Ordinary Shares issued for cash consideration

14,476,190

1,447,619

At 31 March 2014

160,809,880

16,080,988

 

On 11 December 2013 11,476,190 shares were issued at £0.21 per share with costs of £37,000 associated with the share issue.

 

On 20 March 2014 3,000,000 shares were issued at £0.23 per share.

 

Ordinary B Shares and Deferred Shares

 

Ordinary B Shares have a nominal value of 0.01 pence each ("B Shares") and Deferred Shares have a nominal value of 0.01 pence each ("Deferred Shares"). The B Shares and the Deferred Shares shall not entitle the holders of them to receive notice of, to attend, to speak or to vote at any general meeting (including Annual General Meetings) of the Company. At 31 March 2014 there were no B Shares or Deferred Shares in issue.

 

 

13. Business combination during the period

 

On 10 December 2013, the Group acquired QTM, a company in which there are common shareholders and key management personnel, for an estimated total consideration of £2,274,421, comprising of £1,470,850 cash and a deferred payment of 3,571,428 ordinary shares being the equivalent of £803,571 at the time of acquisition to be allotted and admitted to trading 12 months from completion. The deferred payment has been recorded as shares to be issued at 31 March 2014. QTM is a specialist online gaming marketing agency which will enhance the Group's activities by cost-effectively capturing new users across emerging digital channels such as Facebook. Details of the fair value of identifiable assets and liabilities acquired and purchase consideration and goodwill are as follows:

 

Book value

Adjustment

Fair value

£

£

£

Non-contractual customer lists and relationships

-

458,409

458,409

Trade and other receivables

589,718

-

589,718

Cash

28,485

-

28,485

Trade and other payables

(620,500)

-

(620,500)

Deferred tax liability

-

(85,719)

(85,719)

Total net assets

(2,297)

372,690

370,393

 

Fair value of consideration paid

£

Cash consideration

1,470,850

Deferred consideration - Gaming Realms plc Ordinary Shares

803,571

Total consideration

2,274,421

Goodwill (Note 6)

1,904,028

Goodwill recognised in the acquisition of QTM relates to the presence of certain intangible assets such as an experienced workforce, which do not qualify for separate recognition.

 

 

14. Events after reporting date

 

On 16 May 2014, the Group incorporated a company in Alderney, Bear Group Limited. The Group is currently in the process of applying for an Alderney Gambling License.

 

 

15. Business combination completed in prior periods

 

During the financial period ending 31 March 2014, it was identified that the net assets acquired on the 1 August 2013 as part of the reverse acquisition, did not include an additional liability to the Swiss tax authorities of £112,044. The liability arose as part as part of the ongoing liquidation process of the existing Swiss entities. The results of prior year financials have been restated to include the liability to the Swiss tax authorities in accruals at 30 September 2013 with a corresponding increase to the share based payment charge on the reverse transaction in 2013.

Details of the (restated) fair value of the asset and liabilities of the Company that were acquired on its acquisition by Bingo Realms Limited are as follows:

 

 

2013

As previously stated

Restated adjustment

2013

As restated

£

£

£

Share-based payment expense

Assets and liabilities acquired:

Cash and cash equivalent

3,960,392

-

3,960,392

Trade and others receivables

165,879

-

165,879

Other assets

8,383

-

8,383

Trade and others liabilities

(921,667)

(112,044)

(1,033,711)

3,212,987

(112,044)

3,100,943

 

The fair value of shares that Bingo Realms Limited issued to effect the transaction amounted to £3,532,335. The difference between the fair value of £3,532,335 and the restated net assets acquired of £3,100,943, being £431,392 has been expensed as a share-based payment cost in profit or loss of the 2013 financial statements.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR QXLFFZQFFBBE
Date   Source Headline
2nd Apr 20247:01 amRNSInvestor Presentation
2nd Apr 20247:00 amRNSAnnual Results 2023
27th Mar 20244:05 pmRNSTotal Voting Rights and Share Capital
5th Feb 20247:00 amRNSPre-Close Trading Update
30th Jan 20244:00 pmRNSBlock Listing Six Monthly Return
30th Jan 20244:00 pmRNSTotal Voting Rights and Share Capital
30th Nov 20237:00 amRNSTotal Voting Rights and Share Capital
28th Sep 20237:00 amRNSInvestor Presentation
12th Sep 20237:00 amRNSInterim Results
14th Aug 20237:00 amRNSDirector/PDMR Shareholding
7th Aug 20237:00 amRNSDirector/PDMR Shareholding
3rd Aug 20234:59 pmRNSDirector/PDMR Shareholding
28th Jul 20232:00 pmRNSTotal Voting Rights and Share Capital
28th Jul 20232:00 pmRNSBlock Listing Six Monthly Return
27th Jul 20237:00 amRNSPre-Close Trading Update
30th Jun 20233:02 pmRNSTotal Voting Rights and Share Capital
31st May 202312:35 pmRNSResult of AGM
3rd Apr 20237:00 amRNSAnnual Results 2022
1st Feb 20237:00 amRNSPre-Close Trading Update and Board Changes
30th Jan 20231:05 pmRNSBLOCK LISTING SIX MONTHLY RETURN
24th Jan 20237:00 amRNSGaming Realms to Introduce Tetris® Slingo®
20th Jan 20234:40 pmRNSSecond Price Monitoring Extn
20th Jan 20234:35 pmRNSPrice Monitoring Extension
14th Dec 20227:00 amRNSAppointment of Joint Broker
12th Dec 20227:00 amRNSRepayment of Loan
25th Nov 20224:40 pmRNSSecond Price Monitoring Extn
25th Nov 20224:35 pmRNSPrice Monitoring Extension
1st Nov 20227:00 amRNSBoard Appointment
25th Oct 20227:00 amRNSGaming Realms launches content in Connecticut
14th Oct 20224:40 pmRNSSecond Price Monitoring Extn
14th Oct 20224:36 pmRNSPrice Monitoring Extension
20th Sep 20227:00 amRNSInterim Results
16th Sep 20227:00 amRNSRetail Investor Conference Call
22nd Aug 20224:41 pmRNSSecond Price Monitoring Extn
22nd Aug 20224:35 pmRNSPrice Monitoring Extension
10th Aug 20227:00 amRNSNotice of Results
28th Jul 20222:14 pmRNSBLOCK LISTING SIX MONTHLY RETURN
15th Jul 20224:41 pmRNSSecond Price Monitoring Extn
15th Jul 20224:35 pmRNSPrice Monitoring Extension
12th Jul 20223:45 pmRNSDirector/PDMR Shareholding
11th Jul 20224:35 pmRNSPrice Monitoring Extension
23rd Jun 202212:40 pmRNSDirector/PDMR Shareholding
21st Jun 20227:00 amRNSGaming Realms granted Licence in Connecticut
8th Jun 202212:03 pmRNSResult of AGM
12th May 20224:41 pmRNSSecond Price Monitoring Extn
12th May 20224:35 pmRNSPrice Monitoring Extension
11th May 20227:00 amRNSDirector/PDMR Shareholding
26th Apr 20227:00 amRNSAnnual Results 2021
6th Apr 20227:00 amRNSGaming Realms launches content in Ontario
31st Mar 20222:25 pmRNSTotal Voting Rights and Share Capital

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.