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 | 14.91 | 16.36 | 17.81 | 24.43 | 7.99 |
Operating Profit / Loss | -6.17 | -8.33 | -10.76 | -3.66 | -1.97 |
Net Interest | -0.10 | -0.15 | -0.22 | -0.49 | -0.15 |
Pre Tax Profit | -6.27 | -8.47 | -10.97 | -4.15 | -2.12 |
Post Tax Profit | -6.55 | -8.08 | -10.96 | -4.15 | -1.84 |
Profit for the Period | -6.55 | -8.08 | -10.96 | -4.15 | -1.84 |
Equity Holders of Parent Company | -6.55 | -8.08 | -10.96 | -4.15 | -1.84 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -5.49p | -8.20p | -13.28p | -9.24p | -9.47p |
Earnings per Share (Diluted) | -5.49p | -7.24p | -11.30p | -9.24p | -9.47p |
Earnings per Share (Adjusted) | -5.49p | -8.20p | -10.46p | 2.23p | 2.68p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -5.49p | -8.20p | -13.28p | -9.24p | -9.47p |
Earnings per Share (Diluted) | -5.49p | -7.24p | -11.30p | -9.24p | -9.47p |
Earnings per Share (Adjusted) | -5.49p | -8.20p | -10.46p | 2.23p | 2.68p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
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 | n/a | 11.43 | 18.70 | 27.50 | 23.42 |
Property, Plant and Equipment | n/a | 2.24 | 0.35 | 1.84 | 1.09 |
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 | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | n/a | 0.29 | 0.32 | 0.46 | 0.33 |
Total Non-Current Assets | n/a | 13.97 | 19.36 | 29.80 | 24.84 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 2.07 | 3.29 | 4.60 | 8.07 | 5.28 |
Cash at Bank and in Hand | 1.27 | 1.37 | 1.34 | 1.89 | 4.37 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 10.34 | n/a | n/a | n/a | n/a |
Total Current Assets | 13.68 | 4.66 | 5.94 | 9.96 | 9.64 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 13.68 | 18.63 | 25.30 | 39.76 | 34.49 |
Current Liabilities | |||||
Borrowings | 3.01 | 0.64 | 1.19 | 2.46 | 1.91 |
Other Current Liabilities | 3.24 | 3.37 | 3.35 | 5.29 | 3.80 |
Total Current Liabilities | 6.25 | 4.01 | 4.55 | 7.74 | 5.70 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | n/a | 1.77 | 0.05 | 1.76 | 3.43 |
Provisions | n/a | 0.35 | 0.30 | 0.46 | 2.42 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | n/a | 2.11 | 0.35 | 2.22 | 5.86 |
Net Assets | 7.43 | 12.51 | 20.41 | 29.79 | 22.93 |
Capital and Reserves | |||||
Share Capital | 1.19 | 0.99 | 0.99 | 0.49 | 0.34 |
Share Premium Account | 2.52 | 1.76 | 1.76 | n/a | 26.71 |
Other Reserves | 2.38 | 1.88 | 1.65 | 1.88 | 4.19 |
Retained Earnings | 1.33 | 7.88 | 16.01 | 27.43 | -8.32 |
Shareholders Funds | 7.43 | 12.51 | 20.41 | 29.79 | 22.93 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 7.43 | 12.51 | 20.41 | 29.79 | 22.93 |
31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | |
Operating Margin | -41.37% | -50.91% | -60.40% | -14.96% | -24.66% |
Return on Capital Employed | -59.11% | -217.58% | -331.12% | -52.45% | -35.95% |
Dividend Cover | n/a | n/a | n/a | 8.00 | n/a |
Dividend Yield | n/a | n/a | n/a | 0.70 | n/a |
PE Ratio | n/a | n/a | n/a | 17.00 | 30.50 |
PEG | n/a | n/a | n/a | n/a | 1.50 |
Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
Net Asset Value per Share | 6.23p | 0.90p | 1.43p | 1.92p | -0.41p |