| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 49.73 | 50.31 | 55.22 | 50.16 | 37.63 |
| Operating Profit / Loss | -23.02 | 2.22 | 16.81 | 20.59 | 13.77 |
| Net Interest | 2.53 | 3.23 | 2.56 | 0.41 | -0.05 |
| Pre Tax Profit | -20.48 | 5.45 | 19.37 | 21.00 | 13.72 |
| Post Tax Profit | -23.18 | 2.44 | 16.19 | 19.96 | 12.79 |
| Profit for the Period | -23.18 | 2.44 | 16.19 | 19.96 | 12.79 |
| Equity Holders of Parent Company | -23.18 | 2.44 | 16.19 | 19.96 | 12.79 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -8.00p | 0.80p | 5.60p | 6.90p | 4.50p |
| Earnings per Share (Diluted) | -8.00p | 0.80p | 5.20p | 6.50p | 4.40p |
| Earnings per Share (Adjusted) | 6.20p | 6.80p | 9.00p | 8.60p | 5.60p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -8.00p | 0.80p | 5.60p | 6.90p | 4.50p |
| Earnings per Share (Diluted) | -8.00p | 0.80p | 5.20p | 6.50p | 4.40p |
| Earnings per Share (Adjusted) | 6.20p | 6.80p | 9.00p | 8.60p | 5.60p |
| Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 17.82 | 18.21 | 19.03 | 19.36 | 19.50 |
| Property, Plant and Equipment | 6.59 | 6.83 | 6.78 | 4.88 | 2.61 |
| Investments | n/a | n/a | n/a | n/a | 0.36 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 0.40 | 0.40 | n/a | n/a | n/a |
| Other Non-Current Assets | 1.95 | 1.62 | 0.58 | 5.41 | 2.65 |
| Total Non-Current Assets | 26.76 | 27.06 | 26.39 | 29.65 | 25.12 |
| Current Assets | |||||
| Inventories | 7.14 | 7.21 | 7.21 | 6.82 | 3.08 |
| Trade and Other Receivables | 16.93 | 13.56 | 9.00 | 9.22 | 6.62 |
| Cash at Bank and in Hand | 93.37 | 95.73 | 87.73 | 67.47 | 48.32 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 117.43 | 116.50 | 103.93 | 83.52 | 58.02 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 144.19 | 143.56 | 130.32 | 113.17 | 83.14 |
| Current Liabilities | |||||
| Borrowings | 0.32 | 0.29 | 0.27 | 0.25 | 0.15 |
| Other Current Liabilities | 49.57 | 12.67 | 6.20 | 8.95 | 1.69 |
| Total Current Liabilities | 49.89 | 12.96 | 6.48 | 9.20 | 1.84 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 1.78 | 1.49 | 1.58 | 0.46 | 0.19 |
| Provisions | 0.20 | 0.31 | 0.56 | 0.41 | n/a |
| Other Non-Current Liabilities | 1.03 | 0.08 | 0.26 | 0.62 | 6.88 |
| Total Non-Current Liabilities | 3.01 | 1.88 | 2.40 | 1.50 | 7.07 |
| Net Assets | 91.29 | 128.71 | 121.44 | 102.47 | 74.23 |
| Capital and Reserves | |||||
| Share Capital | 3.01 | 2.99 | 2.91 | 2.90 | 2.88 |
| Share Premium Account | 39.09 | 39.09 | 39.09 | 39.03 | 38.53 |
| Other Reserves | -13.43 | -10.19 | -4.53 | 0.41 | 0.28 |
| Retained Earnings | 62.62 | 96.83 | 83.96 | 60.12 | 32.54 |
| Shareholders Funds | 91.29 | 128.71 | 121.44 | 102.47 | 74.23 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 91.29 | 128.71 | 121.44 | 102.47 | 74.23 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | -46.28% | 4.41% | 30.45% | 41.05% | 36.61% |
| Return on Capital Employed | -30.37% | 1.97% | 16.04% | 24.44% | 25.00% |
| 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 | 12.20 | 20.30 | 19.70 | 31.30 | 58.00 |
| PEG | n/a | n/a | 3.90 | 0.60 | 2.10 |
| Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | 24.82p | 37.34p | 34.61p | 28.08p | 18.49p |