Share Search
Visit the Share Search
Franchise Brands Accounts Summary
| 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 | 99.15 | 57.69 | 49.29 | 44.01 | 35.47 |
| Operating Profit / Loss | 10.49 | 5.84 | 3.98 | 3.66 | 3.20 |
| Net Interest | -0.23 | -0.29 | -0.45 | -0.36 | -0.34 |
| Pre Tax Profit | 10.25 | 5.78 | 3.68 | 3.28 | 2.86 |
| Post Tax Profit | 8.29 | 4.23 | 2.79 | 2.71 | 2.33 |
| Profit for the Period | 8.29 | 4.23 | 2.79 | 2.71 | 2.33 |
| Equity Holders of Parent Company | 8.29 | 4.23 | 2.79 | 2.71 | 2.33 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 5.46p | 2.57p | 3.09p | 3.48p | 2.99p |
| Earnings per Share (Diluted) | 5.37p | 2.50p | 3.03p | 3.42p | 2.95p |
| Earnings per Share (Adjusted) | 8.38p | 5.55p | 4.35p | 4.34p | 3.36p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 6.81p | 4.42p | 3.09p | 3.48p | 2.99p |
| Earnings per Share (Diluted) | 6.70p | 4.30p | 3.03p | 3.42p | 2.95p |
| Earnings per Share (Adjusted) | 8.38p | 5.55p | 4.35p | 4.34p | 3.36p |
| Dividend per Share | 2.00p | 1.50p | 1.10p | n/ap | 0.67p |
| 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 | 85.11 | 35.28 | 34.75 | 35.06 | 27.23 |
| Property, Plant and Equipment | 5.78 | 5.33 | 4.65 | 4.78 | 1.29 |
| 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 | 1.21 | 0.18 | 0.16 | n/a | n/a |
| Total Non-Current Assets | 92.10 | 40.79 | 39.56 | 39.84 | 28.52 |
| Current Assets | |||||
| Inventories | 1.99 | 0.91 | 0.71 | 0.59 | 0.24 |
| Trade and Other Receivables | 21.66 | 16.51 | 15.07 | 16.93 | 11.05 |
| Cash at Bank and in Hand | 10.80 | 9.05 | 13.20 | 1.68 | 2.94 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.31 | n/a | n/a | n/a | n/a |
| Total Current Assets | 34.76 | 26.48 | 28.99 | 19.21 | 14.23 |
| Other Assets | 5.58 | n/a | n/a | n/a | n/a |
| Total Assets | 132.44 | 67.27 | 68.55 | 59.05 | 42.75 |
| Current Liabilities | |||||
| Borrowings | 0.83 | 0.75 | 2.81 | 5.00 | 3.77 |
| Other Current Liabilities | 18.97 | 12.70 | 11.57 | 13.28 | 8.79 |
| Total Current Liabilities | 19.80 | 13.46 | 14.38 | 18.28 | 12.57 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 1.63 | 1.78 | 5.44 | 7.76 | 5.07 |
| Provisions | 4.44 | 2.14 | 1.75 | 1.54 | 0.70 |
| Other Non-Current Liabilities | 1.74 | 2.57 | 3.14 | 3.61 | n/a |
| Total Non-Current Liabilities | 7.81 | 6.49 | 10.33 | 12.91 | 5.77 |
| Net Assets | 103.04 | 47.33 | 43.84 | 27.86 | 24.41 |
| Capital and Reserves | |||||
| Share Capital | 0.65 | 0.48 | 0.48 | 0.40 | 0.39 |
| Share Premium Account | 37.29 | 36.97 | 36.82 | 22.81 | 22.62 |
| Other Reserves | 50.58 | 1.68 | 1.70 | 1.69 | 0.47 |
| Retained Earnings | 14.52 | 8.20 | 4.85 | 2.97 | 0.93 |
| Shareholders Funds | 103.04 | 47.33 | 43.84 | 27.86 | 24.41 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 103.04 | 47.33 | 43.84 | 27.86 | 24.41 |
| 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | |
| Operating Margin | 10.58% | 10.13% | 8.07% | 8.31% | 9.02% |
| Return on Capital Employed | 42.23% | 36.29% | 21.63% | 51.12% | 47.58% |
| Dividend Cover | 4.19 | 3.70 | 3.95 | 14.47 | 5.01 |
| Dividend Yield | 1.00 | 1.00 | 1.10 | 0.20 | 1.00 |
| PE Ratio | 23.60 | 27.70 | 22.60 | 29.00 | 19.60 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | -25.00% | -26.67% | -72.73% | 123.33% |
| Net Asset Value per Share | 13.76p | 9.24p | 6.97p | -5.52p | -2.17p |