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 | 780.45 | 690.72 | 512.20 | 373.54 | 326.46 |
Operating Profit / Loss | 46.83 | 71.81 | 50.37 | 41.12 | 21.54 |
Net Interest | -11.84 | -3.83 | -2.38 | n/a | -4.17 |
Pre Tax Profit | 34.99 | 67.98 | 47.98 | 32.49 | 17.37 |
Post Tax Profit | 19.95 | 47.37 | 34.11 | 21.47 | 9.91 |
Profit for the Period | 19.95 | 47.37 | 34.11 | 21.47 | 9.91 |
Equity Holders of Parent Company | 19.95 | 47.42 | 34.17 | 21.55 | 10.02 |
Minority Interests | n/a | -0.05 | -0.07 | -0.09 | -0.11 |
Continuing EPS | |||||
Earnings per Share (Basic) | 25.28 EUX | 61.54 EUX | 45.16 EUX | 30.32 EUX | 15.23 EUX |
Earnings per Share (Diluted) | 24.94 EUX | 58.86 EUX | 42.98 EUX | 28.71 EUX | 14.30 EUX |
Earnings per Share (Adjusted) | 112.90 EUX | 113.50 EUX | 89.24 EUX | 60.93 EUX | 48.78 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 25.28 EUX | 61.54 EUX | 45.16 EUX | 30.32 EUX | 15.23 EUX |
Earnings per Share (Diluted) | 24.94 EUX | 58.86 EUX | 42.98 EUX | 28.71 EUX | 14.30 EUX |
Earnings per Share (Adjusted) | 112.90 EUX | 113.50 EUX | 89.24 EUX | 60.93 EUX | 48.78 EUX |
Dividend per Share | 0.03 EUR | 0.03 EUR | 0.03 EUR | n/a EUR | 0.01 EUR |
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 | 632.18 | 469.95 | 353.94 | 240.81 | 196.77 |
Property, Plant and Equipment | 92.19 | 82.46 | 72.01 | 54.23 | 43.63 |
Investments | 0.17 | 0.17 | 0.17 | n/a | n/a |
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 | 32.75 | 31.16 | 21.47 | 14.65 | 5.06 |
Total Non-Current Assets | 757.29 | 583.74 | 447.60 | 309.69 | 245.46 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 173.93 | 142.98 | 117.18 | 86.50 | 78.66 |
Cash at Bank and in Hand | 59.86 | 81.89 | 105.71 | 103.07 | 41.83 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 5.99 | 6.50 | 6.76 | n/a | n/a |
Total Current Assets | 239.79 | 231.37 | 229.65 | 189.57 | 120.48 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 997.08 | 815.11 | 677.25 | 499.25 | 365.94 |
Current Liabilities | |||||
Borrowings | 13.86 | 12.46 | 11.30 | 8.43 | 7.82 |
Other Current Liabilities | 197.34 | 177.26 | 132.18 | 82.70 | 49.47 |
Total Current Liabilities | 211.21 | 189.72 | 143.48 | 91.13 | 57.29 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 160.49 | 30.11 | 26.47 | 21.63 | 73.84 |
Provisions | 10.31 | 17.02 | 13.84 | 10.57 | 9.52 |
Other Non-Current Liabilities | 16.03 | 21.17 | 21.34 | 4.69 | 2.33 |
Total Non-Current Liabilities | 186.83 | 68.30 | 61.65 | 36.89 | 85.69 |
Net Assets | 599.04 | 557.09 | 472.12 | 371.23 | 222.96 |
Capital and Reserves | |||||
Share Capital | 1.26 | 3.39 | 3.09 | 0.88 | 0.78 |
Share Premium Account | 54.52 | 47.02 | 38.55 | 13.05 | 20.72 |
Other Reserves | 380.66 | 363.05 | 332.69 | 293.04 | 158.24 |
Retained Earnings | 162.60 | 143.63 | 97.91 | 64.32 | 43.19 |
Shareholders Funds | 599.04 | 557.09 | 472.24 | 371.29 | 222.92 |
Minority Interests / Other Equity | n/a | n/a | -0.12 | -0.05 | 0.04 |
Total Equity | 599.04 | 557.09 | 472.12 | 371.23 | 222.96 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 6.00% | 10.40% | 9.83% | 11.01% | 6.60% |
Return on Capital Employed | 30.91% | 48.94% | 29.66% | 19.00% | 18.35% |
Dividend Cover | 40.04 | 43.65 | 41.51 | n/a | 71.49 |
Dividend Yield | 0.10 | 0.10 | 0.10 | n/a | n/a |
PE Ratio | 17.20 | 28.10 | 38.60 | 55.00 | 36.00 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a% | -7.80% | -17.31% | n/a% | n/a% |
Net Asset Value per Share | -0.42 EUR | 1.10 EUR | 1.50 EUR | 1.65 EUR | 0.33 EUR |