Share Search
Visit the Share Search
Equals Gp Accounts Summary
| 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 | 131.67 | 95.71 | 69.68 | 44.09 | 28.96 |
| Operating Profit / Loss | 10.01 | 8.93 | 3.70 | -3.33 | -8.65 |
| Net Interest | -0.08 | -0.17 | -0.28 | -0.49 | -0.39 |
| Pre Tax Profit | 10.12 | 9.15 | 3.42 | -3.82 | -9.05 |
| Post Tax Profit | 7.41 | 7.75 | 3.55 | -2.26 | -6.93 |
| Profit for the Period | 7.41 | 7.75 | 3.55 | -2.26 | -6.93 |
| Equity Holders of Parent Company | 7.41 | 7.75 | 3.24 | -2.42 | -6.91 |
| Minority Interests | n/a | n/a | 0.31 | 0.16 | -0.02 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 3.93p | 4.22p | 1.80p | -0.01p | -3.87p |
| Earnings per Share (Diluted) | 3.70p | 4.00p | 1.73p | -0.01p | -3.87p |
| Earnings per Share (Adjusted) | 10.41p | 7.16p | 3.15p | n/ap | -3.87p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 3.93p | 4.22p | 1.80p | -0.01p | -3.87p |
| Earnings per Share (Diluted) | 3.70p | 4.00p | 1.73p | -0.01p | -3.87p |
| Earnings per Share (Adjusted) | 10.41p | 7.16p | 3.15p | n/ap | -3.87p |
| Dividend per Share | 6.00p | 1.50p | 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 | 45.02 | 45.63 | 30.01 | 30.96 | 34.85 |
| Property, Plant and Equipment | 3.39 | 4.00 | 4.51 | 6.13 | 7.71 |
| 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 | 0.96 | 1.83 | 0.95 | 3.19 |
| Total Non-Current Assets | 48.41 | 50.59 | 36.34 | 38.04 | 45.75 |
| Current Assets | |||||
| Inventories | 0.17 | 0.37 | 0.29 | 0.17 | 0.19 |
| Trade and Other Receivables | 13.18 | 13.43 | 10.27 | 8.26 | 9.59 |
| Cash at Bank and in Hand | 29.25 | 18.66 | 15.04 | 13.10 | 10.03 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 8.44 | 4.76 | 5.62 | 2.99 | 4.39 |
| Total Current Assets | 51.03 | 37.23 | 31.23 | 24.52 | 24.20 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 99.44 | 87.81 | 67.57 | 62.56 | 69.95 |
| Current Liabilities | |||||
| Borrowings | 0.80 | 0.75 | 0.78 | 1.18 | 0.90 |
| Other Current Liabilities | 31.70 | 26.59 | 20.47 | 14.14 | 15.16 |
| Total Current Liabilities | 32.50 | 27.34 | 21.25 | 15.32 | 16.06 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 2.19 | 2.73 | 3.42 | 6.08 | 7.51 |
| Provisions | 0.77 | n/a | n/a | n/a | 3.74 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 2.96 | 2.73 | 3.42 | 6.08 | 11.25 |
| Net Assets | 63.98 | 57.74 | 42.90 | 41.15 | 42.64 |
| Capital and Reserves | |||||
| Share Capital | 1.90 | 1.87 | 1.81 | 1.79 | 1.79 |
| Share Premium Account | 28.72 | 28.50 | 53.41 | 53.22 | 53.00 |
| Other Reserves | 19.52 | 19.12 | 11.84 | 10.47 | 10.01 |
| Retained Earnings | 13.84 | 8.26 | -24.15 | -24.59 | -22.26 |
| Shareholders Funds | 63.98 | 57.74 | 42.90 | 40.89 | 42.54 |
| Minority Interests / Other Equity | n/a | n/a | n/a | 0.26 | 0.10 |
| Total Equity | 63.98 | 57.74 | 42.90 | 41.15 | 42.64 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | 7.60% | 9.33% | 5.30% | -7.55% | -29.89% |
| Return on Capital Employed | 44.85% | 59.72% | 21.62% | -19.06% | -43.41% |
| Dividend Cover | 10.41 | 4.77 | n/a | n/a | n/a |
| Dividend Yield | 0.70 | 1.20 | n/a | n/a | n/a |
| PE Ratio | 12.90 | 17.00 | 28.40 | 321,973.40 | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | 50.00% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | 9.96p | 6.36p | 6.77p | 5.35p | 4.09p |