Share Search
Visit the Share Search
You are here:
Elixirr International Accounts Summary
| Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
| Revenue | 85.89 | 71.75 | 50.61 | 30.32 | 13.13 |
| Operating Profit / Loss | 22.62 | 16.90 | 12.38 | 6.48 | 1.99 |
| Net Interest | -0.52 | -1.16 | -0.22 | -0.66 | -0.33 |
| Pre Tax Profit | 22.10 | 15.74 | 12.17 | 5.82 | 1.73 |
| Post Tax Profit | 17.24 | 12.87 | 10.14 | 4.79 | 1.18 |
| Profit for the Period | 17.24 | 12.87 | 10.14 | 4.79 | 1.18 |
| Equity Holders of Parent Company | 17.24 | 12.87 | 10.14 | 4.79 | 1.18 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 37.53p | 27.86p | 22.04p | 11.73p | 3.18p |
| Earnings per Share (Diluted) | 34.16p | 24.78p | 20.01p | 10.75p | 3.18p |
| Earnings per Share (Adjusted) | 37.53p | 24.78p | 22.04p | 11.73p | 3.18p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 37.53p | 27.86p | 22.04p | 11.73p | 3.18p |
| Earnings per Share (Diluted) | 34.16p | 24.78p | 20.01p | 10.75p | 3.18p |
| Earnings per Share (Adjusted) | 37.53p | 24.78p | 22.04p | 11.73p | 3.18p |
| Dividend per Share | 9.50p | 10.80p | 4.10p | 2.20p | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
| Non-Current Assets | |||||
| Intangible Assets | 100.91 | 83.58 | 56.19 | 51.19 | 49.32 |
| Property, Plant and Equipment | 5.61 | 5.66 | 5.50 | 5.54 | 6.21 |
| 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 | 13.07 | 7.75 | 6.72 | 8.54 | 0.42 |
| Total Non-Current Assets | 119.58 | 96.99 | 68.41 | 65.27 | 55.95 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 16.69 | 11.23 | 6.96 | 4.22 | 5.91 |
| Cash at Bank and in Hand | 18.13 | 20.43 | 31.80 | 17.50 | 3.00 |
| 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 | 34.82 | 31.67 | 38.76 | 21.72 | 8.91 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 154.40 | 128.66 | 107.17 | 87.00 | 64.86 |
| Current Liabilities | |||||
| Borrowings | 1.15 | 0.75 | 0.49 | 0.45 | 1.37 |
| Other Current Liabilities | 20.47 | 20.45 | 13.64 | 9.88 | 5.50 |
| Total Current Liabilities | 21.62 | 21.20 | 14.13 | 10.32 | 6.88 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 4.21 | 4.39 | 4.76 | 4.84 | 12.66 |
| Provisions | 2.00 | 1.43 | 0.62 | 0.55 | 0.54 |
| Other Non-Current Liabilities | 7.00 | 5.71 | 1.62 | 0.60 | 0.15 |
| Total Non-Current Liabilities | 13.22 | 11.54 | 7.00 | 5.98 | 13.35 |
| Net Assets | 119.56 | 95.92 | 86.04 | 70.69 | 44.64 |
| Capital and Reserves | |||||
| Share Capital | 0.05 | 0.05 | 0.05 | 0.05 | n/a |
| Share Premium Account | 29.92 | 25.60 | 24.95 | 19.73 | n/a |
| Other Reserves | 45.51 | 41.60 | 44.73 | 45.55 | 43.45 |
| Retained Earnings | 44.08 | 28.66 | 16.31 | 5.36 | 1.18 |
| Shareholders Funds | 119.56 | 95.92 | 86.04 | 70.69 | 44.64 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 119.56 | 95.92 | 86.04 | 70.69 | 44.64 |
| 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
| Operating Margin | 26.34% | 23.56% | 24.47% | 21.37% | 15.16% |
| Return on Capital Employed | 86.94% | 89.38% | 34.67% | 25.57% | 20.84% |
| Dividend Cover | 2.54 | 2.29 | 5.38 | 5.33 | n/a |
| Dividend Yield | 2.40 | 2.10 | 0.60 | 0.70 | n/a |
| PE Ratio | 16.50 | 20.60 | 33.50 | 28.60 | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | -27.03% | -62.04% | -46.34% | n/a% |
| Net Asset Value per Share | 39.47p | 26.09p | 63.14p | 41.25p | -9.92p |