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 | 10.86 | 8.62 | 6.43 | 2.63 | 2.25 |
Operating Profit / Loss | -5.02 | -3.53 | -4.31 | -3.56 | -3.92 |
Net Interest | -0.31 | 0.15 | -0.35 | 0.13 | -0.04 |
Pre Tax Profit | -5.33 | -3.38 | -4.66 | -3.43 | -3.96 |
Post Tax Profit | -5.28 | -3.43 | -4.53 | -3.40 | -3.96 |
Profit for the Period | -5.28 | -3.43 | -4.53 | -3.40 | -3.96 |
Equity Holders of Parent Company | -4.82 | -3.65 | -4.20 | -3.59 | -3.96 |
Minority Interests | -0.45 | 0.22 | -0.34 | 0.18 | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -7.00 EUX | -6.00 EUX | -7.00 EUX | -7.00 EUX | -9.00 EUX |
Earnings per Share (Diluted) | -7.00 EUX | -6.00 EUX | -7.00 EUX | -7.00 EUX | -9.00 EUX |
Earnings per Share (Adjusted) | -7.00 EUX | -6.00 EUX | -7.00 EUX | -7.00 EUX | -9.00 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -7.00 EUX | -6.00 EUX | -7.00 EUX | -7.00 EUX | -9.00 EUX |
Earnings per Share (Diluted) | -7.00 EUX | -6.00 EUX | -7.00 EUX | -7.00 EUX | -9.00 EUX |
Earnings per Share (Adjusted) | -7.00 EUX | -6.00 EUX | -7.00 EUX | -7.00 EUX | -9.00 EUX |
Dividend per Share | n/a EUR | n/a EUR | n/a EUR | n/a EUR | n/a EUR |
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 | 1.66 | 1.79 | 2.04 | 2.20 | 1.47 |
Property, Plant and Equipment | 3.86 | 3.98 | 4.21 | 4.73 | 1.06 |
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 | 0.07 | 0.19 | 0.14 | 0.11 | n/a |
Total Non-Current Assets | 5.60 | 5.96 | 6.39 | 7.04 | 2.53 |
Current Assets | |||||
Inventories | 1.12 | 1.37 | 1.38 | 1.10 | 0.86 |
Trade and Other Receivables | 4.12 | 3.31 | 2.86 | 2.94 | 2.06 |
Cash at Bank and in Hand | 5.73 | 11.13 | 7.08 | 10.91 | 5.50 |
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 | 10.97 | 15.81 | 11.31 | 14.95 | 8.42 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 16.56 | 21.77 | 17.71 | 21.99 | 10.96 |
Current Liabilities | |||||
Borrowings | 1.01 | 0.28 | 1.20 | 0.67 | 0.23 |
Other Current Liabilities | 2.30 | 1.93 | 3.69 | 4.96 | 2.09 |
Total Current Liabilities | 3.31 | 2.22 | 4.88 | 5.63 | 2.32 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 1.77 | 2.87 | 1.64 | 0.44 | 0.06 |
Provisions | 0.59 | 0.59 | 0.45 | 0.55 | 0.34 |
Other Non-Current Liabilities | 0.06 | 0.06 | 0.07 | 0.20 | n/a |
Total Non-Current Liabilities | 2.43 | 3.52 | 2.16 | 1.19 | 0.40 |
Net Assets | 10.83 | 16.03 | 10.66 | 15.17 | 8.24 |
Capital and Reserves | |||||
Share Capital | 0.21 | 0.21 | 0.19 | 0.19 | 0.15 |
Share Premium Account | 39.18 | 39.16 | 31.40 | 31.40 | 22.10 |
Other Reserves | -0.04 | -0.02 | -0.01 | n/a | n/a |
Retained Earnings | -30.07 | -25.35 | -21.82 | -17.66 | -14.04 |
Shareholders Funds | 9.28 | 13.99 | 9.76 | 13.93 | 8.21 |
Minority Interests / Other Equity | 1.55 | 2.04 | 0.91 | 1.24 | 0.03 |
Total Equity | 10.83 | 16.03 | 10.66 | 15.17 | 8.24 |
31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | |
Operating Margin | -46.21% | -41.00% | -67.03% | -135.36% | -174.22% |
Return on Capital Employed | -40.04% | -19.64% | -36.18% | -24.33% | -52.97% |
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 | 0.14 EUR | 0.22 EUR | 0.13 EUR | 0.20 EUR | 0.10 EUR |