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 | 146.00 | 146.00 | 149.72 | 25.48 | 10.05 |
Operating Profit / Loss | 8.70 | 8.70 | 6.33 | 0.81 | 0.21 |
Net Interest | -6.40 | -6.40 | -4.93 | -0.55 | -0.21 |
Pre Tax Profit | -10.97 | -10.97 | -14.46 | -10.68 | -8.97 |
Post Tax Profit | -6.49 | -6.49 | -15.22 | -10.74 | -8.97 |
Profit for the Period | -6.49 | -6.49 | -15.23 | -10.74 | -9.12 |
Equity Holders of Parent Company | -7.80 | -7.80 | -17.43 | -11.00 | -9.12 |
Minority Interests | 1.30 | 1.30 | 2.21 | 0.26 | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -4.00p | -4.00p | -8.00p | -5.00p | -5.00p |
Earnings per Share (Diluted) | -1.00p | -1.00p | -3.00p | -5.00p | -5.00p |
Earnings per Share (Adjusted) | -4.00p | -4.00p | -8.00p | -5.00p | -5.00p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -4.00p | -4.00p | -8.00p | -5.00p | -5.00p |
Earnings per Share (Diluted) | -1.00p | -1.00p | -3.00p | -5.00p | -5.00p |
Earnings per Share (Adjusted) | -4.00p | -4.00p | -8.00p | -5.00p | -5.00p |
Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
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 | 123.47 | 123.47 | 80.25 | 47.62 | 29.21 |
Property, Plant and Equipment | 4.38 | 4.38 | 3.66 | 3.75 | 1.32 |
Investments | n/a | n/a | n/a | n/a | 0.42 |
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 | 4.49 | 4.49 | n/a | 0.39 | 0.43 |
Total Non-Current Assets | 132.35 | 132.35 | 83.92 | 51.76 | 31.37 |
Current Assets | |||||
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 9.27 | 9.27 | 5.75 | 24.20 | 2.27 |
Cash at Bank and in Hand | 19.62 | 19.62 | 42.93 | 3.90 | 2.01 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 0.05 | 0.05 | 0.07 | n/a | n/a |
Total Current Assets | 28.95 | 28.95 | 48.75 | 28.10 | 4.28 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 161.30 | 161.30 | 132.66 | 79.87 | 35.65 |
Current Liabilities | |||||
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 38.37 | 38.37 | 33.79 | 13.79 | 5.39 |
Total Current Liabilities | 38.37 | 38.37 | 33.79 | 13.79 | 5.39 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 24.34 | 24.34 | n/a | n/a | n/a |
Provisions | 12.58 | 12.58 | 4.58 | 1.89 | n/a |
Other Non-Current Liabilities | 12.03 | 12.03 | 17.40 | 14.03 | 2.06 |
Total Non-Current Liabilities | 48.96 | 48.96 | 21.97 | 15.92 | 2.06 |
Net Assets | 73.97 | 73.97 | 76.90 | 50.15 | 28.20 |
Capital and Reserves | |||||
Share Capital | 10.85 | 10.85 | 10.85 | 10.85 | 10.85 |
Share Premium Account | 8.22 | 8.22 | 8.22 | 8.22 | 8.22 |
Other Reserves | 84.10 | 84.10 | 80.70 | 36.18 | 4.29 |
Retained Earnings | -31.59 | -31.59 | -23.80 | -6.16 | 4.84 |
Shareholders Funds | 71.58 | 71.58 | 75.97 | 49.09 | 28.20 |
Minority Interests / Other Equity | 2.39 | 2.39 | 0.93 | 1.06 | n/a |
Total Equity | 73.97 | 73.97 | 76.90 | 50.15 | 28.20 |
31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | |
Operating Margin | 5.96% | 5.96% | 4.23% | 3.18% | 2.09% |
Return on Capital Employed | n/a% | n/a% | n/a% | n/a% | n/a% |
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 | -22.82p | -22.82p | -1.55p | 1.17p | -0.46p |