| Date of Accounts | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 29-09-2025 | 29-09-2024 | 29-09-2023 | 29-09-2022 | 30-09-2021 |
| Revenue | 24.93 | 20.75 | 19.58 | 13.67 | 7.70 |
| Operating Profit / Loss | 0.20 | 0.29 | 0.25 | -0.51 | 0.11 |
| Net Interest | -0.47 | -0.13 | -0.20 | -0.06 | 0.02 |
| Pre Tax Profit | -0.27 | 0.16 | 0.05 | -0.57 | 0.39 |
| Post Tax Profit | -0.34 | 0.02 | 0.05 | -0.70 | 0.39 |
| Profit for the Period | -0.34 | 0.02 | 0.05 | -0.70 | 0.39 |
| Equity Holders of Parent Company | -0.34 | 0.02 | 0.05 | -0.70 | 0.39 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -1.45p | 0.08p | 12.00p | -5.00p | 0.08p |
| Earnings per Share (Diluted) | -1.45p | 0.08p | 10.50p | -4.50p | 0.07p |
| Earnings per Share (Adjusted) | 13.02p | 11.18p | 537.50p | 3.00p | 0.08p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -1.45p | 0.08p | 12.00p | -5.00p | 0.08p |
| Earnings per Share (Diluted) | -1.45p | 0.08p | 10.50p | -4.50p | 0.07p |
| Earnings per Share (Adjusted) | 13.02p | 11.18p | 537.50p | 3.00p | 0.08p |
| Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 29-09-2025 | 29-09-2024 | 29-09-2023 | 29-09-2022 | 30-09-2021 |
| Non-Current Assets | |||||
| Intangible Assets | 12.25 | 7.84 | 9.48 | 9.89 | 2.97 |
| Property, Plant and Equipment | 1.77 | 0.52 | 0.25 | 0.30 | 0.27 |
| 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 | 0.07 | 0.06 | 0.12 | 0.24 | 0.24 |
| Total Non-Current Assets | 14.09 | 8.42 | 9.86 | 10.44 | 3.48 |
| Current Assets | |||||
| Inventories | n/a | n/a | 0.01 | 0.01 | 0.01 |
| Trade and Other Receivables | 5.33 | 3.72 | 4.43 | 4.25 | 2.10 |
| Cash at Bank and in Hand | 1.24 | 1.78 | 2.12 | 1.52 | 0.63 |
| 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 | 6.57 | 5.50 | 6.55 | 5.79 | 2.74 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 20.66 | 13.92 | 16.41 | 16.23 | 6.23 |
| Current Liabilities | |||||
| Borrowings | 1.58 | 0.28 | 0.68 | 0.06 | 0.05 |
| Other Current Liabilities | 4.41 | 3.90 | 5.62 | 5.21 | 2.68 |
| Total Current Liabilities | 6.00 | 4.18 | 6.30 | 5.27 | 2.73 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 2.55 | 0.50 | 0.70 | 0.05 | 0.05 |
| Provisions | 0.89 | 0.58 | 0.91 | n/a | n/a |
| Other Non-Current Liabilities | 1.25 | n/a | n/a | 2.57 | 0.66 |
| Total Non-Current Liabilities | 4.70 | 1.08 | 1.61 | 2.62 | 0.71 |
| Net Assets | 9.96 | 8.66 | 8.49 | 8.34 | 2.79 |
| Capital and Reserves | |||||
| Share Capital | 2.96 | 2.69 | 2.64 | 2.62 | 1.27 |
| Share Premium Account | 1.26 | 0.01 | 10.91 | 10.90 | 6.03 |
| Other Reserves | -4.05 | -4.18 | -0.94 | -1.02 | -1.04 |
| Retained Earnings | 9.80 | 10.14 | -4.12 | -4.17 | -3.47 |
| Shareholders Funds | 9.96 | 8.66 | 8.49 | 8.34 | 2.79 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 9.96 | 8.66 | 8.49 | 8.34 | 2.79 |
| 29-09-2025 | 29-09-2024 | 29-09-2023 | 29-09-2022 | 30-09-2021 | |
| Operating Margin | 0.82% | 1.38% | 1.28% | -3.74% | 1.43% |
| Return on Capital Employed | 7.45% | 13.15% | 19.25% | 35.49% | -480.52% |
| 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 | 3.80 | 7.10 | 0.20 | 13.70 | 27.20 |
| PEG | 0.20 | 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 | -9.69p | 3.48p | -4.18p | -6.56p | -0.04p |