Date of Accounts | 2021 | 2020 | 2019 | 2018 | 2017 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 |
Revenue | 2.94 | 2.31 | 4.02 | 4.69 | 3.55 |
Operating Profit / Loss | -0.50 | -0.67 | -0.94 | 0.11 | -0.69 |
Net Interest | 0.07 | -0.06 | -0.05 | n/a | n/a |
Pre Tax Profit | -0.44 | -0.73 | -0.99 | 0.11 | -0.69 |
Post Tax Profit | -0.44 | -0.73 | -1.07 | 0.16 | -0.67 |
Profit for the Period | -0.44 | -0.73 | -1.07 | 0.16 | -0.67 |
Equity Holders of Parent Company | -0.44 | -0.73 | -1.07 | 0.16 | -0.67 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -2.77p | -5.22p | -7.81p | 1.13p | -4.89p |
Earnings per Share (Diluted) | -2.77p | -5.22p | -7.81p | 1.08p | -4.89p |
Earnings per Share (Adjusted) | -2.77p | -5.22p | -7.81p | 1.13p | -4.89p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -2.77p | -5.22p | -7.81p | 1.13p | -4.89p |
Earnings per Share (Diluted) | -2.77p | -5.22p | -7.81p | 1.08p | -4.89p |
Earnings per Share (Adjusted) | -2.77p | -5.22p | -7.81p | 1.13p | -4.89p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 |
Non-Current Assets | |||||
Intangible Assets | 0.22 | 0.23 | 0.25 | 0.31 | 0.37 |
Property, Plant and Equipment | 0.12 | 0.18 | 0.27 | 0.23 | 0.20 |
Investments | 1.18 | 0.16 | 0.11 | 0.06 | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | -0.01 | -0.01 | n/a | n/a | -0.01 |
Other Non-Current Assets | n/a | n/a | n/a | 0.08 | 0.21 |
Total Non-Current Assets | 1.51 | 0.56 | 0.64 | 0.68 | 0.77 |
Current Assets | |||||
Inventories | 0.16 | 0.12 | 0.20 | 0.15 | 0.07 |
Trade and Other Receivables | 2.25 | 0.58 | 1.05 | 0.77 | 0.63 |
Cash at Bank and in Hand | 0.62 | 0.46 | 0.24 | 0.37 | 0.05 |
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 | 3.03 | 1.16 | 1.49 | 1.29 | 0.75 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 4.55 | 1.73 | 2.12 | 1.97 | 2.00 |
Current Liabilities | |||||
Borrowings | 0.01 | 0.09 | 0.40 | 0.03 | 0.01 |
Other Current Liabilities | 1.70 | 1.95 | 2.40 | 1.63 | 1.30 |
Total Current Liabilities | 1.71 | 2.04 | 2.80 | 1.66 | 1.31 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 0.04 | 0.05 | 0.08 | 0.05 | 0.00 |
Provisions | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 0.11 | 0.09 | 0.13 | 0.09 | 0.05 |
Net Assets | 2.73 | -0.40 | -0.80 | 0.22 | 0.18 |
Capital and Reserves | |||||
Share Capital | 3.76 | 2.56 | 1.46 | 1.46 | 1.46 |
Share Premium Account | 5.19 | 3.59 | 3.59 | 3.59 | 3.59 |
Other Reserves | 3.12 | 2.35 | 2.27 | 2.22 | 2.33 |
Retained Earnings | -9.34 | -8.90 | -8.12 | -7.04 | -7.20 |
Shareholders Funds | 2.73 | -0.40 | -0.80 | 0.22 | 0.18 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 2.73 | -0.40 | -0.80 | 0.22 | 0.18 |
31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | |
Operating Margin | -17.01% | -29.00% | -23.42% | 2.35% | -19.44% |
Return on Capital Employed | -19.39% | 148.89% | 178.62% | 361.49% | 511.11% |
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 | 23.00 | 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 | 6.68p | -1.68p | -2.80p | -0.24p | -0.51p |