| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Revenue | 145.80 | 133.60 | 136.10 | 113.20 | 91.29 |
| Operating Profit / Loss | 13.90 | 16.70 | 21.60 | 18.20 | 15.62 |
| Net Interest | -5.00 | -3.70 | -8.20 | -2.20 | -0.76 |
| Pre Tax Profit | 8.90 | 13.00 | 13.40 | 16.00 | 14.86 |
| Post Tax Profit | 6.00 | 10.80 | 9.90 | 12.80 | 12.90 |
| Profit for the Period | 6.00 | 10.80 | 9.90 | 12.80 | 12.90 |
| Equity Holders of Parent Company | 5.50 | 10.40 | 9.50 | 12.50 | 12.68 |
| Minority Interests | 0.50 | 0.40 | 0.40 | 0.30 | 0.22 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 82.70p | 156.70p | 145.80p | 196.10p | 201.00p |
| Earnings per Share (Diluted) | 81.40p | 154.20p | 143.50p | 193.50p | 198.20p |
| Earnings per Share (Adjusted) | 275.30p | 283.40p | 374.60p | 363.80p | 238.10p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 82.70p | 156.70p | 145.80p | 196.10p | 201.00p |
| Earnings per Share (Diluted) | 81.40p | 154.20p | 143.50p | 193.50p | 198.20p |
| Earnings per Share (Adjusted) | 275.30p | 283.40p | 374.60p | 363.80p | 238.10p |
| Dividend per Share | 115.00p | 104.50p | 95.00p | 81.00p | 66.00p |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 83.80 | 97.10 | 90.40 | 98.00 | 23.77 |
| Property, Plant and Equipment | 33.50 | 31.80 | 26.40 | 20.10 | 12.44 |
| 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 | 0.10 | n/a | 1.40 | 1.20 | 3.08 |
| Total Non-Current Assets | 117.40 | 128.90 | 118.20 | 119.30 | 39.29 |
| Current Assets | |||||
| Inventories | 24.80 | 28.10 | 26.50 | 22.30 | 14.13 |
| Trade and Other Receivables | 26.50 | 30.20 | 25.10 | 25.60 | 17.15 |
| Cash at Bank and in Hand | 19.40 | 19.60 | 13.70 | 20.80 | 18.41 |
| 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 | 70.70 | 77.90 | 65.30 | 68.70 | 49.69 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 188.10 | 206.80 | 183.50 | 188.00 | 88.98 |
| Current Liabilities | |||||
| Borrowings | 1.40 | 2.90 | 7.40 | 7.20 | 5.54 |
| Other Current Liabilities | 28.20 | 32.30 | 27.60 | 64.60 | 21.10 |
| Total Current Liabilities | 29.60 | 35.20 | 35.00 | 71.80 | 26.64 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 63.80 | 72.40 | 57.90 | 52.70 | 15.77 |
| Provisions | 8.80 | 10.00 | 8.00 | 9.00 | 1.85 |
| Other Non-Current Liabilities | 2.20 | 2.00 | n/a | n/a | 1.32 |
| Total Non-Current Liabilities | 74.80 | 84.40 | 65.90 | 61.70 | 18.94 |
| Net Assets | 83.70 | 87.20 | 82.60 | 54.50 | 43.39 |
| Capital and Reserves | |||||
| Share Capital | 0.30 | 0.30 | 0.30 | 0.30 | 0.32 |
| Share Premium Account | 19.40 | 19.20 | 17.70 | 17.20 | 16.67 |
| Other Reserves | 26.50 | 26.50 | 26.90 | 4.10 | 2.00 |
| Retained Earnings | 37.50 | 40.90 | 37.50 | 32.70 | 23.79 |
| Shareholders Funds | 83.70 | 86.90 | 82.40 | 54.30 | 42.78 |
| Minority Interests / Other Equity | n/a | 0.30 | 0.20 | 0.20 | 0.62 |
| Total Equity | 83.70 | 87.20 | 82.60 | 54.50 | 43.39 |
| 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | |
| Operating Margin | 9.53% | 12.50% | 15.87% | 16.08% | 17.11% |
| Return on Capital Employed | 18.81% | 22.15% | 32.98% | 71.65% | 36.51% |
| Dividend Cover | 2.39 | 2.71 | 3.94 | 5.27 | 3.61 |
| Dividend Yield | 2.00 | 1.20 | 1.00 | 0.80 | 0.80 |
| PE Ratio | 20.70 | 29.80 | 24.30 | 23.20 | 35.30 |
| PEG | n/a | n/a | 8.10 | 0.40 | 1.00 |
| Dividend per Share Growth | 10.05% | 10.00% | 37.68% | 4.55% | 20.00% |
| Net Asset Value per Share | -1.50p | -148.64p | -117.11p | -653.11p | 294.65p |