Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Revenue | 23.42 | 18.65 | 14.67 | 11.40 | 6.88 |
Operating Profit / Loss | 5.10 | 3.52 | 1.62 | -1.03 | -3.97 |
Net Interest | 0.07 | 0.01 | -0.66 | -0.55 | -0.70 |
Pre Tax Profit | 5.17 | 3.52 | 0.96 | -1.58 | -4.67 |
Post Tax Profit | 5.92 | 3.61 | 1.25 | -1.53 | -4.63 |
Profit for the Period | 5.93 | 3.61 | 1.25 | -1.53 | -5.42 |
Equity Holders of Parent Company | 5.93 | 3.61 | 1.26 | -1.53 | -5.34 |
Minority Interests | n/a | n/a | 0.00 | -0.01 | -0.08 |
Continuing EPS | |||||
Earnings per Share (Basic) | 2.02p | 1.24p | 0.44p | -0.54p | -1.60p |
Earnings per Share (Diluted) | 1.96p | 1.21p | 0.42p | -0.54p | -1.60p |
Earnings per Share (Adjusted) | 2.02p | 1.24p | 0.44p | -0.54p | -1.60p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 2.02p | 1.24p | 0.44p | -0.54p | -1.88p |
Earnings per Share (Diluted) | 1.96p | 1.21p | 0.42p | -0.54p | -1.88p |
Earnings per Share (Adjusted) | 2.02p | 1.24p | 0.44p | -0.54p | -1.88p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Non-Current Assets | |||||
Intangible Assets | 13.27 | 12.42 | 11.82 | 11.14 | 11.70 |
Property, Plant and Equipment | 0.37 | 0.54 | 0.48 | 0.56 | 0.76 |
Investments | n/a | n/a | n/a | 0.40 | 0.29 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 2.03 | 0.43 | 0.15 | 0.15 | 0.31 |
Total Non-Current Assets | 15.67 | 13.38 | 12.45 | 12.25 | 13.06 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 5.06 | 5.34 | 3.26 | 2.34 | 1.85 |
Cash at Bank and in Hand | 7.46 | 2.92 | 4.41 | 2.11 | 2.63 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | 1.11 | 1.43 |
Total Current Assets | 12.52 | 8.26 | 7.67 | 5.56 | 5.90 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 28.19 | 21.64 | 20.12 | 17.81 | 18.96 |
Current Liabilities | |||||
Borrowings | 0.05 | 0.22 | 0.17 | 0.34 | 0.26 |
Other Current Liabilities | 3.38 | 3.27 | 6.47 | 1.94 | 2.13 |
Total Current Liabilities | 3.44 | 3.49 | 6.65 | 2.29 | 2.38 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 0.13 | 0.17 | 0.17 | 0.34 | 0.65 |
Provisions | 0.22 | 0.08 | 0.20 | 0.32 | 0.46 |
Other Non-Current Liabilities | n/a | n/a | n/a | 3.93 | 3.40 |
Total Non-Current Liabilities | 0.35 | 0.24 | 0.37 | 4.59 | 4.50 |
Net Assets | 24.40 | 17.91 | 13.11 | 10.93 | 12.08 |
Capital and Reserves | |||||
Share Capital | 29.37 | 29.20 | 28.97 | 28.66 | 28.44 |
Share Premium Account | 87.73 | 87.65 | 87.37 | 87.26 | 87.20 |
Other Reserves | -66.23 | -66.12 | -66.26 | -66.29 | -66.07 |
Retained Earnings | -26.47 | -32.82 | -36.98 | -38.77 | -37.57 |
Shareholders Funds | 24.40 | 17.91 | 13.11 | 10.86 | 12.00 |
Minority Interests / Other Equity | n/a | n/a | n/a | 0.07 | 0.08 |
Total Equity | 24.40 | 17.91 | 13.11 | 10.93 | 12.08 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 21.76% | 18.85% | 11.05% | -9.07% | -57.70% |
Return on Capital Employed | 44.19% | 59.09% | 88.40% | -129.48% | -228.54% |
Dividend Cover | n/a | n/a | n/a | n/a | n/a |
Dividend Yield | n/a | n/a | n/a | n/a | n/a |
PE Ratio | 17.40 | 20.20 | 73.40 | n/a | n/a |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | 3.77p | 1.86p | 0.44p | -0.07p | 0.13p |