Date of Accounts | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Revenue | 5,167.00 | 5,561.00 | 4,495.00 | 2,042.00 | 416.00 |
Operating Profit / Loss | -2,032.00 | -5,413.00 | -939.00 | -107.00 | -78.00 |
Net Interest | -48.00 | -47.00 | -53.00 | -26.00 | -16.00 |
Pre Tax Profit | -2,071.00 | -5,768.00 | -1,052.00 | -147.00 | -88.00 |
Post Tax Profit | -1,846.00 | -5,667.00 | -1,044.00 | -151.00 | -115.00 |
Profit for the Period | -1,846.00 | -5,667.00 | -1,044.00 | -151.00 | -115.00 |
Equity Holders of Parent Company | -1,846.00 | -5,667.00 | -1,031.00 | -151.00 | -115.00 |
Minority Interests | n/a | n/a | -13.00 | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -869.00 EUX | -2,651.00 EUX | -561.00 EUX | -107.00 EUX | -199.00 EUX |
Earnings per Share (Diluted) | -869.00 EUX | -2,651.00 EUX | -561.00 EUX | -107.00 EUX | -199.00 EUX |
Earnings per Share (Adjusted) | -869.00 EUX | -2,651.00 EUX | -561.00 EUX | -107.00 EUX | -199.00 EUX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -869.00 EUX | -2,651.00 EUX | -561.00 EUX | -107.00 EUX | -199.00 EUX |
Earnings per Share (Diluted) | -869.00 EUX | -2,651.00 EUX | -561.00 EUX | -107.00 EUX | -199.00 EUX |
Earnings per Share (Adjusted) | -869.00 EUX | -2,651.00 EUX | -561.00 EUX | -107.00 EUX | -199.00 EUX |
Dividend per Share | n/a EUR | n/a EUR | n/a EUR | n/a EUR | n/a EUR |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 |
Non-Current Assets | |||||
Intangible Assets | 7,301.00 | 9,143.00 | 13,825.00 | 7,822.00 | 1,473.00 |
Property, Plant and Equipment | 440.00 | 533.00 | 539.00 | 124.00 | 36.00 |
Investments | n/a | n/a | 1,517.00 | 1,575.00 | 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 | 99.00 | 66.00 | 82.00 | 12.00 | 13.00 |
Total Non-Current Assets | 7,840.00 | 9,742.00 | 15,963.00 | 9,533.00 | 1,522.00 |
Current Assets | |||||
Inventories | 19.00 | 37.00 | 33.00 | 14.00 | 4.00 |
Trade and Other Receivables | 425.00 | 433.00 | 307.00 | 162.00 | 44.00 |
Cash at Bank and in Hand | 1,724.00 | 2,020.00 | 1,320.00 | 529.00 | 50.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 163.00 | 156.00 | 203.00 | 117.00 | 39.00 |
Total Current Assets | 2,331.00 | 2,646.00 | 1,863.00 | 822.00 | 137.00 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 10,171.00 | 12,388.00 | 17,826.00 | 10,355.00 | 1,659.00 |
Current Liabilities | |||||
Borrowings | 323.00 | 68.00 | 64.00 | 30.00 | 31.00 |
Other Current Liabilities | 1,227.00 | 1,340.00 | 1,177.00 | 729.00 | 213.00 |
Total Current Liabilities | 1,550.00 | 1,408.00 | 1,241.00 | 759.00 | 244.00 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 2,037.00 | 2,312.00 | 2,552.00 | 540.00 | 239.00 |
Provisions | 548.00 | 773.00 | 991.00 | 550.00 | 43.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | 2.00 | n/a |
Total Non-Current Liabilities | 2,585.00 | 3,085.00 | 3,543.00 | 1,092.00 | 282.00 |
Net Assets | 6,036.00 | 7,895.00 | 13,042.00 | 8,504.00 | 1,133.00 |
Capital and Reserves | |||||
Share Capital | 9.00 | 9.00 | 13,050.00 | 8,499.00 | 3.00 |
Share Premium Account | 13,743.00 | 13,607.00 | n/a | n/a | 1,324.00 |
Other Reserves | 953.00 | 1,100.00 | n/a | n/a | 39.00 |
Retained Earnings | -8,661.00 | -6,813.00 | n/a | n/a | -233.00 |
Shareholders Funds | 6,044.00 | 7,903.00 | 13,050.00 | 8,499.00 | 1,133.00 |
Minority Interests / Other Equity | -8.00 | -8.00 | -8.00 | 5.00 | n/a |
Total Equity | 6,036.00 | 7,895.00 | 13,042.00 | 8,504.00 | 1,133.00 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | -39.33% | -97.34% | -20.89% | -5.24% | -18.75% |
Return on Capital Employed | -123.13% | -300.31% | -35.38% | -6.71% | 266.67% |
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 | -6.14 EUR | -6.06 EUR | -3.80 EUR | 3.31 EUR | -1.65 EUR |