Schedule of intangible assets and goodwill |
|
|
Goodwill |
|
|
Development costs and software |
|
|
Customer relationships |
|
|
Brand |
|
|
Domain names |
|
|
Total |
|
|
|
£’000 |
|
|
£’000 |
|
|
£’000 |
|
|
£’000 |
|
|
£’000 |
|
|
£’000 |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020 |
|
|
22,693 |
|
|
|
5,353 |
|
|
|
- |
|
|
|
- |
|
|
|
51 |
|
|
|
28,097 |
|
Additions |
|
|
- |
|
|
|
14,237 |
|
|
|
- |
|
|
|
|
|
|
|
22 |
|
|
|
14,259 |
|
Acquisition of subsidiaries |
|
|
196,147 |
|
|
|
36,588 |
|
|
|
21,109 |
|
|
|
2,746 |
|
|
|
- |
|
|
|
256,590 |
|
At December 31, 2021 |
|
|
218,840 |
|
|
|
56,178 |
|
|
|
21,109 |
|
|
|
2,746 |
|
|
|
73 |
|
|
|
298,946 |
|
Additions |
|
|
- |
|
|
|
18,078 |
|
|
|
- |
|
|
|
- |
|
|
|
55 |
|
|
|
18,133 |
|
Acquisition of subsidiaries |
|
|
50,597 |
|
|
|
2,592 |
|
|
|
3,669 |
|
|
|
4,158 |
|
|
|
- |
|
|
|
61,016 |
|
Assets held for sale |
|
|
- |
|
|
|
(2,487 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(2,487 |
) |
At December 31, 2022 |
|
|
269,437 |
|
|
|
74,361 |
|
|
|
24,778 |
|
|
|
6,904 |
|
|
|
128 |
|
|
|
375,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2020 |
|
|
- |
|
|
|
(1,428 |
) |
|
|
- |
|
|
|
- |
|
|
|
(9 |
) |
|
|
(1,437 |
) |
Charge for the year |
|
|
- |
|
|
|
(6,622 |
) |
|
|
(21,109 |
) |
|
|
(2,746 |
) |
|
|
(25 |
) |
|
|
(30,502 |
) |
Impairment loss |
|
|
- |
|
|
|
(5,493 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,493 |
) |
At December 31, 2021 |
|
|
- |
|
|
|
(13,543 |
) |
|
|
(21,109 |
) |
|
|
(2,746 |
) |
|
|
(34 |
) |
|
|
(37,432 |
) |
Charge for the year |
|
|
- |
|
|
|
(18,641 |
) |
|
|
(653 |
) |
|
|
- |
|
|
|
(38 |
) |
|
|
(19,332 |
) |
Impairment loss |
|
|
(269,437 |
) |
|
|
(26,622 |
) |
|
|
(3,016 |
) |
|
|
(4,158 |
) |
|
|
- |
|
|
|
(303,233 |
) |
Assets held for sale |
|
|
- |
|
|
|
758 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
758 |
|
At December 31, 2022 |
|
|
(269,437 |
) |
|
|
(58,048 |
) |
|
|
(24,778 |
) |
|
|
(6,904 |
) |
|
|
(72 |
) |
|
|
(359,239 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2022 |
|
|
- |
|
|
|
16,313 |
|
|
|
- |
|
|
|
- |
|
|
|
56 |
|
|
|
16,369 |
|
At December 31, 2021 |
|
|
218,840 |
|
|
|
42,635 |
|
|
|
- |
|
|
|
- |
|
|
|
39 |
|
|
|
261,514 |
|
|