Date of Accounts | 2023 | 2022 | 2021 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 29-09-2023 | 29-09-2022 | 30-09-2021 | 29-09-2021 | 30-09-2020 |
Revenue | 169.48 | 157.71 | 125.06 | 125.06 | 105.56 |
Operating Profit / Loss | -5.32 | -6.23 | -5.38 | -5.38 | -11.02 |
Net Interest | -7.38 | -15.15 | -3.80 | -3.80 | -11.70 |
Pre Tax Profit | -12.69 | -21.38 | -9.18 | -9.18 | -22.57 |
Post Tax Profit | -16.06 | -28.65 | -11.58 | -11.58 | -22.77 |
Profit for the Period | -21.56 | -30.45 | -11.58 | -11.58 | -31.95 |
Equity Holders of Parent Company | -21.56 | -30.45 | -12.89 | -12.89 | -32.92 |
Minority Interests | n/a | n/a | 1.32 | 1.32 | 0.97 |
Continuing EPS | |||||
Earnings per Share (Basic) | -2.41p | -4.34p | -1.93p | -1.93p | -3.80p |
Earnings per Share (Diluted) | -2.41p | -4.34p | -1.93p | -1.93p | -3.80p |
Earnings per Share (Adjusted) | -2.41p | -4.34p | -1.93p | -1.93p | -3.80p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -3.16p | -4.60p | -1.93p | -1.93p | -5.26p |
Earnings per Share (Diluted) | -3.16p | -4.60p | -1.93p | -1.93p | -5.26p |
Earnings per Share (Adjusted) | -3.16p | -4.60p | -1.93p | -1.93p | -5.26p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 29-09-2023 | 29-09-2022 | 30-09-2021 | 29-09-2021 | 30-09-2020 |
Non-Current Assets | |||||
Intangible Assets | 206.08 | 245.26 | 229.04 | 229.04 | 247.00 |
Property, Plant and Equipment | 93.22 | 108.93 | 104.31 | 104.31 | 75.95 |
Investments | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
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 | 21.96 | 23.99 | 24.60 | 24.60 | 20.31 |
Total Non-Current Assets | 321.27 | 378.20 | 357.96 | 357.96 | 343.29 |
Current Assets | |||||
Inventories | 25.27 | 29.81 | 20.95 | 20.95 | 18.93 |
Trade and Other Receivables | 59.79 | 56.38 | 46.50 | 46.50 | 39.37 |
Cash at Bank and in Hand | 36.52 | 36.40 | 39.46 | 39.46 | 71.61 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 27.59 | 25.78 | 17.12 | 17.12 | 15.85 |
Total Current Assets | 149.17 | 148.37 | 124.03 | 124.03 | 145.75 |
Other Assets | 0.85 | n/a | n/a | n/a | n/a |
Total Assets | 471.30 | 526.57 | 481.99 | 481.99 | 489.04 |
Current Liabilities | |||||
Borrowings | 20.05 | 17.09 | 10.65 | 10.65 | 5.34 |
Other Current Liabilities | 55.03 | 56.17 | 52.87 | 52.87 | 50.04 |
Total Current Liabilities | 75.08 | 73.26 | 63.52 | 63.52 | 55.37 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 81.95 | 93.04 | 109.74 | 109.74 | 103.82 |
Provisions | 24.81 | 27.99 | 28.22 | 28.22 | 32.65 |
Other Non-Current Liabilities | 6.84 | 9.00 | 0.91 | 0.91 | 1.75 |
Total Non-Current Liabilities | 113.60 | 130.03 | 138.87 | 138.87 | 138.22 |
Net Assets | 282.62 | 323.29 | 279.60 | 279.60 | 295.44 |
Capital and Reserves | |||||
Share Capital | 0.74 | 0.70 | 0.67 | 0.67 | 0.67 |
Share Premium Account | n/a | n/a | n/a | 400.68 | n/a |
Other Reserves | 92.18 | 497.83 | 425.28 | -160.10 | 430.63 |
Retained Earnings | 183.49 | -185.14 | -154.23 | 30.46 | -142.17 |
Shareholders Funds | 276.40 | 313.40 | 271.71 | 271.71 | 289.13 |
Minority Interests / Other Equity | 6.21 | 9.89 | 7.88 | 7.88 | 6.31 |
Total Equity | 282.62 | 323.29 | 279.60 | 279.60 | 295.44 |
29-09-2023 | 29-09-2022 | 30-09-2021 | 29-09-2021 | 30-09-2020 | |
Operating Margin | -3.14% | -3.95% | -4.30% | -4.30% | -10.44% |
Return on Capital Employed | -2.61% | -2.88% | -2.70% | -2.70% | -5.72% |
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 | n/a | n/a | n/a | 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 | 10.35p | 10.55p | 7.54p | 6.84p | 7.22p |