Date of Accounts | 2023 | 2022 | 2021 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 30-05-2023 | 30-05-2022 | 31-05-2021 | 30-05-2021 | 31-05-2020 |
Revenue | 1.02 | 0.59 | 0.29 | 0.29 | 0.45 |
Operating Profit / Loss | -3.42 | -2.51 | -2.06 | -2.06 | -1.42 |
Net Interest | 0.48 | n/a | n/a | n/a | n/a |
Pre Tax Profit | -3.37 | -2.51 | -2.06 | -2.06 | -1.41 |
Post Tax Profit | -2.92 | -2.12 | -1.62 | -1.62 | -1.01 |
Profit for the Period | -2.92 | -2.12 | -1.62 | -1.62 | -1.01 |
Equity Holders of Parent Company | -2.92 | -2.12 | -1.62 | -1.62 | -1.01 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -21.88p | -4,534.00p | -0.16p | -6,400.00p | -0.22p |
Earnings per Share (Diluted) | -21.88p | -4,534.00p | -0.16p | -6,400.00p | -0.22p |
Earnings per Share (Adjusted) | -21.88p | -4,534.00p | -0.16p | -6,400.00p | -0.22p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -21.88p | -4,534.00p | -0.16p | -6,400.00p | -0.22p |
Earnings per Share (Diluted) | -21.88p | -4,534.00p | -0.16p | -6,400.00p | -0.22p |
Earnings per Share (Adjusted) | -21.88p | -4,534.00p | -0.16p | -6,400.00p | -0.22p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 30-05-2023 | 30-05-2022 | 31-05-2021 | 30-05-2021 | 31-05-2020 |
Non-Current Assets | |||||
Intangible Assets | 3.71 | 3.29 | 2.68 | 2.68 | 1.30 |
Property, Plant and Equipment | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
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 | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 3.73 | 3.30 | 2.70 | 2.70 | 1.31 |
Current Assets | |||||
Inventories | 0.23 | 0.31 | n/a | n/a | n/a |
Trade and Other Receivables | n/a | n/a | 0.14 | 0.14 | 0.13 |
Cash at Bank and in Hand | 7.32 | 10.31 | 2.22 | 2.22 | 0.73 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 0.46 | 0.39 | 0.77 | 0.77 | 0.33 |
Total Current Assets | 8.00 | 11.01 | 3.13 | 3.13 | 1.19 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 11.72 | 14.30 | 5.82 | 5.82 | 2.50 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 0.86 | 0.59 | 0.55 | 0.55 | 0.72 |
Total Current Liabilities | 0.86 | 0.59 | 0.55 | 0.55 | 0.72 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | 0.01 |
Total Non-Current Liabilities | n/a | n/a | 0.00 | 0.00 | 0.01 |
Net Assets | 10.87 | 13.71 | 5.27 | 5.27 | 1.77 |
Capital and Reserves | |||||
Share Capital | 6.67 | 6.67 | 2.67 | 2.67 | 1.35 |
Share Premium Account | 15.35 | 15.35 | 8.86 | 8.86 | 5.22 |
Other Reserves | 0.62 | 0.54 | 0.47 | 0.47 | 0.31 |
Retained Earnings | -11.77 | -8.85 | -6.73 | -6.73 | -5.11 |
Shareholders Funds | 10.87 | 13.71 | 5.27 | 5.27 | 1.77 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 10.87 | 13.71 | 5.27 | 5.27 | 1.77 |
30-05-2023 | 30-05-2022 | 31-05-2021 | 30-05-2021 | 31-05-2020 | |
Operating Margin | -333.85% | -427.00% | -716.78% | -716.78% | -314.47% |
Return on Capital Employed | -53.83% | -24.12% | -79.63% | -79.63% | -299.50% |
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 | 53.68p | 78.15p | 0.24p | 19.40p | 0.04p |