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 | 5.82 | 1.70 | 1.44 | 1.77 | 1.71 |
Operating Profit / Loss | -2.93 | -0.78 | -0.70 | -1.31 | -1.19 |
Net Interest | 2.05 | 3.15 | 3.91 | 3.96 | 3.51 |
Pre Tax Profit | -3.91 | -3.65 | -4.97 | -7.30 | -2.35 |
Post Tax Profit | -4.87 | -4.54 | -6.04 | -7.56 | -3.24 |
Profit for the Period | -4.87 | -4.54 | -6.04 | -7.56 | -3.24 |
Equity Holders of Parent Company | -4.87 | -4.54 | -6.04 | -7.56 | -3.24 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | -0.49 USX | -0.55 USX | -0.84 USX | -1.07 USX | -0.46 USX |
Earnings per Share (Diluted) | -0.49 USX | -0.55 USX | -0.84 USX | -1.07 USX | -0.46 USX |
Earnings per Share (Adjusted) | -0.49 USX | -0.55 USX | -0.84 USX | -1.07 USX | -0.46 USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | -0.49 USX | -0.55 USX | -0.84 USX | -1.07 USX | -0.46 USX |
Earnings per Share (Diluted) | -0.49 USX | -0.55 USX | -0.84 USX | -1.07 USX | -0.46 USX |
Earnings per Share (Adjusted) | -0.49 USX | -0.55 USX | -0.84 USX | -1.07 USX | -0.46 USX |
Dividend per Share | n/a USD | n/a USD | n/a USD | n/a USD | n/a USD |
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 | n/a | n/a | n/a | n/a | n/a |
Property, Plant and Equipment | 5.13 | n/a | 0.03 | 0.04 | 0.09 |
Investments | n/a | n/a | n/a | n/a | n/a |
Investment Properties | 13.39 | n/a | n/a | n/a | n/a |
Other Financial Assets | 20.73 | 27.34 | 37.59 | 35.53 | 49.44 |
Other Non-Current Assets | 0.52 | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 39.77 | 27.35 | 37.62 | 35.56 | 49.53 |
Current Assets | |||||
Inventories | 0.09 | 0.02 | 0.02 | 0.01 | 0.02 |
Trade and Other Receivables | 1.13 | 2.53 | 1.14 | 0.25 | 0.59 |
Cash at Bank and in Hand | 0.92 | 0.10 | 0.35 | 0.80 | 0.01 |
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 | 2.13 | 2.65 | 1.50 | 1.06 | 0.62 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 41.90 | 29.99 | 39.12 | 36.62 | 50.00 |
Current Liabilities | |||||
Borrowings | 2.83 | 4.15 | 4.24 | 2.12 | n/a |
Other Current Liabilities | 1.90 | 1.91 | 1.89 | 1.77 | 1.72 |
Total Current Liabilities | 4.73 | 6.07 | 6.13 | 3.89 | 1.72 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 3.48 | n/a | n/a | n/a | n/a |
Provisions | 6.33 | 5.20 | 4.30 | 3.22 | 3.00 |
Other Non-Current Liabilities | 0.31 | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 10.12 | 5.20 | 4.30 | 3.22 | 3.00 |
Net Assets | 27.05 | 18.73 | 28.68 | 29.51 | 45.43 |
Capital and Reserves | |||||
Share Capital | 13.66 | 10.90 | 9.59 | 9.43 | 9.43 |
Share Premium Account | 147.68 | 141.79 | 141.01 | 140.91 | 140.91 |
Other Reserves | -28.55 | -32.37 | -24.86 | -29.83 | -21.47 |
Retained Earnings | -106.46 | -101.59 | -97.05 | -91.00 | -83.44 |
Shareholders Funds | 26.33 | 18.73 | 28.68 | 29.51 | 45.43 |
Minority Interests / Other Equity | 0.72 | n/a | n/a | n/a | n/a |
Total Equity | 27.05 | 18.73 | 28.68 | 29.51 | 45.43 |
31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | |
Operating Margin | -50.34% | -45.88% | -48.61% | -74.01% | -69.59% |
Return on Capital Employed | -15.02% | -24.22% | -23.85% | -32.31% | -12.10% |
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 | 0.03 USD | 0.02 USD | 0.03 USD | 0.03 USD | 0.04 USD |