| Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Revenue | 9.15 | 7.55 | 8.47 | 8.79 | 5.11 |
| Operating Profit / Loss | -0.56 | -0.63 | -1.93 | -6.35 | -1.04 |
| Net Interest | 0.76 | 1.13 | 0.37 | 1.25 | 0.04 |
| Pre Tax Profit | -5.46 | 1.26 | -1.56 | -5.10 | -1.00 |
| Post Tax Profit | -6.23 | 1.26 | -1.56 | -5.10 | -1.00 |
| Profit for the Period | -6.23 | 1.26 | -1.56 | -5.10 | -1.00 |
| Equity Holders of Parent Company | -6.23 | 1.26 | -1.56 | -5.07 | -1.00 |
| Minority Interests | n/a | 0.00 | 0.00 | -0.03 | -0.01 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -2.60 USX | 0.50 USX | -0.60 USX | -2.10 USX | -0.40 USX |
| Earnings per Share (Diluted) | -2.60 USX | 0.50 USX | -0.60 USX | -2.10 USX | -0.40 USX |
| Earnings per Share (Adjusted) | -2.60 USX | 0.50 USX | -0.60 USX | -2.10 USX | -0.40 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -2.60 USX | 0.50 USX | -0.60 USX | -2.10 USX | -0.40 USX |
| Earnings per Share (Diluted) | -2.60 USX | 0.50 USX | -0.60 USX | -2.10 USX | -0.40 USX |
| Earnings per Share (Adjusted) | -2.60 USX | 0.50 USX | -0.60 USX | -2.10 USX | -0.40 USX |
| Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | n/a USD |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Non-Current Assets | |||||
| Intangible Assets | 5.33 | 5.77 | n/a | n/a | 2.38 |
| Property, Plant and Equipment | 0.17 | 0.25 | 6.74 | 9.80 | 10.26 |
| 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 | 0.37 | 0.32 | 0.43 | 0.42 |
| Total Non-Current Assets | 5.49 | 6.38 | 7.06 | 10.23 | 13.05 |
| Current Assets | |||||
| Inventories | 0.52 | 0.36 | 0.29 | 0.18 | 2.16 |
| Trade and Other Receivables | 0.35 | 0.31 | 16.14 | 16.94 | 1.63 |
| Cash at Bank and in Hand | 24.77 | 31.23 | 13.93 | 15.01 | 13.25 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | 16.81 |
| Total Current Assets | 25.64 | 31.90 | 30.37 | 32.13 | 33.85 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 31.13 | 38.29 | 37.43 | 42.36 | 46.91 |
| Current Liabilities | |||||
| Borrowings | 0.10 | 0.09 | 0.08 | 0.10 | 0.10 |
| Other Current Liabilities | 1.78 | 1.50 | 1.54 | 1.48 | 1.39 |
| Total Current Liabilities | 1.88 | 1.58 | 1.62 | 1.58 | 1.48 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.08 | 0.15 | 0.03 | 0.10 | 0.19 |
| Provisions | 0.11 | 0.11 | 0.26 | 0.30 | 0.22 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.19 | 0.26 | 0.29 | 0.40 | 0.42 |
| Net Assets | 29.07 | 36.44 | 35.53 | 40.37 | 45.01 |
| Capital and Reserves | |||||
| Share Capital | 13.83 | 13.83 | 13.83 | 13.83 | 13.83 |
| Share Premium Account | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
| Other Reserves | -164.85 | -163.71 | -163.39 | -160.10 | -160.57 |
| Retained Earnings | 179.57 | 185.80 | 184.33 | 185.89 | 190.96 |
| Shareholders Funds | 29.07 | 36.44 | 35.29 | 40.14 | 44.74 |
| Minority Interests / Other Equity | n/a | n/a | 0.24 | 0.23 | 0.26 |
| Total Equity | 29.07 | 36.44 | 35.53 | 40.37 | 45.01 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | -6.17% | -8.30% | -22.80% | -72.19% | -20.41% |
| Return on Capital Employed | -25.90% | 0.42% | -5.38% | -15.53% | -2.42% |
| 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 | 4.70 | 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 | 0.09 USD | 0.12 USD | 0.14 USD | 0.16 USD | 0.17 USD |