Date of Accounts | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
Revenue | 244.62 | 106.06 | 68.26 | 55.47 | 38.70 |
Operating Profit / Loss | -5.17 | -0.65 | 0.34 | 4.29 | 0.33 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | -5.17 | -0.65 | 0.34 | 4.29 | 0.33 |
Post Tax Profit | -3.32 | -0.43 | 0.30 | 4.05 | 0.46 |
Profit for the Period | -3.32 | -0.43 | 0.30 | 4.05 | 0.46 |
Equity Holders of Parent Company | -3.32 | -0.43 | 0.30 | 4.05 | 0.46 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -4.87p | -0.75p | 1.59p | 25.40p | 3.09p |
Earnings per Share (Diluted) | -4.87p | -0.74p | 1.55p | 24.63p | 2.98p |
Earnings per Share (Adjusted) | -4.87p | -0.75p | 1.59p | 25.40p | 3.09p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -4.87p | -0.75p | 1.59p | 25.40p | 3.09p |
Earnings per Share (Diluted) | -4.87p | -0.74p | 1.55p | 24.63p | 2.98p |
Earnings per Share (Adjusted) | -4.87p | -0.75p | 1.59p | 25.40p | 3.09p |
Dividend per Share | 3.00p | 4.50p | 3.00p | n/ap | 3.00p |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
Non-Current Assets | |||||
Intangible Assets | 61.43 | 60.89 | 31.60 | 21.18 | 16.05 |
Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
Investments | n/a | n/a | n/a | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | 226.01 | 153.84 | 85.28 | 67.14 | 58.08 |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 287.45 | 214.73 | 116.88 | 88.32 | 74.13 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 152.75 | 88.66 | 59.52 | 48.16 | 53.38 |
Cash at Bank and in Hand | 25.30 | 24.62 | 8.49 | 6.04 | 12.20 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | 6.64 | 6.78 |
Total Current Assets | 178.05 | 113.28 | 68.01 | 60.84 | 72.36 |
Other Assets | 24.99 | 13.61 | 7.73 | n/a | n/a |
Total Assets | 592.55 | 405.60 | 229.43 | 179.94 | 173.24 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 15.00 | n/a | 4.00 | 2.00 | n/a |
Provisions | 11.31 | 11.97 | 6.51 | 3.29 | 2.63 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | 36.76 |
Total Non-Current Liabilities | 26.31 | 11.97 | 10.51 | 5.29 | 39.39 |
Net Assets | 117.18 | 107.75 | 50.55 | 28.15 | 21.05 |
Capital and Reserves | |||||
Share Capital | 7.77 | 6.93 | 3.39 | 1.84 | 1.51 |
Share Premium Account | 98.27 | 86.33 | 35.52 | 18.94 | 15.39 |
Other Reserves | 11.24 | 9.24 | 3.93 | -0.05 | -0.05 |
Retained Earnings | -0.10 | 5.25 | 7.70 | 7.42 | 4.20 |
Shareholders Funds | 117.18 | 107.75 | 50.55 | 28.15 | 21.05 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 117.18 | 107.75 | 50.55 | 28.15 | 21.05 |
31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | |
Operating Margin | -2.11% | -0.61% | 0.50% | 7.73% | 0.85% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
Dividend Cover | -1.62 | -0.25 | 0.53 | n/a | 2.09 |
Dividend Yield | 1.80 | 1.80 | 2.20 | n/a | 1.10 |
PE Ratio | n/a | n/a | 85.70 | 5.20 | 43.00 |
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 | 72.10p | 60.60p | 24.51p | 9.02p | 6.47p |