| 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 | 53.64 | 44.62 | 35.69 | 29.87 | 13.98 |
| Operating Profit / Loss | -0.15 | -4.04 | -3.30 | -3.79 | -1.70 |
| Net Interest | -0.40 | -0.90 | -1.00 | -0.51 | -1.31 |
| Pre Tax Profit | -0.55 | -4.94 | -4.30 | -4.30 | -3.01 |
| Post Tax Profit | -0.51 | -4.98 | -4.36 | -4.36 | -3.01 |
| Profit for the Period | -0.51 | -4.98 | -4.36 | -4.36 | -3.01 |
| Equity Holders of Parent Company | -0.51 | -4.98 | -4.36 | -4.36 | -3.01 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -0.06p | -0.70p | -0.67p | -0.75p | -1.06p |
| Earnings per Share (Diluted) | -0.06p | -0.70p | -0.67p | -0.75p | -1.06p |
| Earnings per Share (Adjusted) | -0.06p | -0.70p | -0.67p | -0.75p | -1.06p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -0.06p | -0.70p | -0.67p | -0.75p | -1.06p |
| Earnings per Share (Diluted) | -0.06p | -0.70p | -0.67p | -0.75p | -1.06p |
| Earnings per Share (Adjusted) | -0.06p | -0.70p | -0.67p | -0.75p | -1.06p |
| Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
| 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 | 14.90 | 15.63 | 18.83 | 17.22 | 4.76 |
| Property, Plant and Equipment | 15.55 | 12.72 | 13.12 | 14.37 | 5.51 |
| 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 | 0.00 |
| Other Non-Current Assets | 0.90 | 0.42 | 0.82 | 0.82 | 0.03 |
| Total Non-Current Assets | 31.35 | 28.77 | 32.77 | 32.41 | 10.31 |
| Current Assets | |||||
| Inventories | 1.21 | 1.03 | 0.98 | 0.67 | 0.19 |
| Trade and Other Receivables | 3.52 | 3.88 | 1.97 | 1.22 | 0.56 |
| Cash at Bank and in Hand | 11.33 | 1.89 | 4.11 | 2.70 | 0.03 |
| 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 | 16.06 | 6.80 | 7.06 | 4.59 | 0.79 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 47.41 | 35.57 | 39.83 | 37.00 | 11.09 |
| Current Liabilities | |||||
| Borrowings | 3.19 | 10.57 | 2.83 | 2.67 | 1.52 |
| Other Current Liabilities | 7.17 | 6.66 | 5.34 | 4.98 | 3.38 |
| Total Current Liabilities | 10.37 | 17.22 | 8.18 | 7.65 | 4.90 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 5.12 | 5.99 | 12.43 | 12.87 | 9.28 |
| Provisions | 0.53 | 0.59 | 0.28 | 0.21 | 0.01 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 5.66 | 6.58 | 12.71 | 13.08 | 9.29 |
| Net Assets | 31.39 | 11.77 | 18.94 | 16.27 | -3.10 |
| Capital and Reserves | |||||
| Share Capital | 4.60 | 3.56 | 3.56 | 3.10 | 1.65 |
| Share Premium Account | 66.07 | 47.08 | 46.93 | 42.55 | 8.12 |
| Other Reserves | -10.69 | -10.41 | -10.10 | -12.16 | 0.05 |
| Retained Earnings | -28.59 | -28.47 | -21.45 | -17.23 | -12.92 |
| Shareholders Funds | 31.39 | 11.77 | 18.94 | 16.27 | -3.10 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 31.39 | 11.77 | 18.94 | 16.27 | -3.10 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | -0.28% | -9.05% | -9.25% | -12.68% | -12.15% |
| Return on Capital Employed | -0.59% | -30.40% | -21.09% | -25.60% | -57.68% |
| 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 | 1.75p | -0.41p | 0.01p | -0.10p | -0.83p |