| Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Revenue | 6.72 | 5.84 | 4.70 | 4.02 | 2.81 |
| Operating Profit / Loss | 0.32 | 0.24 | -1.51 | 0.15 | -3.57 |
| Net Interest | -0.09 | -0.14 | -0.12 | -0.08 | -0.03 |
| Pre Tax Profit | 0.23 | 0.10 | -1.62 | 0.07 | -3.60 |
| Post Tax Profit | 0.27 | 0.15 | -1.71 | 0.17 | -3.08 |
| Profit for the Period | 0.27 | 0.15 | -1.71 | 0.18 | -3.59 |
| Equity Holders of Parent Company | 0.27 | 0.15 | -1.71 | 0.18 | -3.35 |
| Minority Interests | n/a | n/a | n/a | n/a | -0.24 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 14.10p | 7.80p | -11.00p | 8.80p | -72.00p |
| Earnings per Share (Diluted) | 12.80p | 7.10p | -11.00p | 8.30p | -72.00p |
| Earnings per Share (Adjusted) | 14.10p | 7.80p | -11.00p | 8.80p | -72.00p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 14.10p | 7.80p | -88.40p | 9.40p | -172.00p |
| Earnings per Share (Diluted) | 12.80p | 7.10p | -88.40p | 8.90p | -172.00p |
| Earnings per Share (Adjusted) | 14.10p | 7.80p | -88.40p | 9.40p | -172.00p |
| Dividend per Share | n/ap | n/ap | n/ap | n/ap | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Non-Current Assets | |||||
| Intangible Assets | 5.38 | 5.38 | 5.38 | 6.88 | 6.88 |
| Property, Plant and Equipment | 0.61 | 0.56 | 0.55 | 0.69 | 1.03 |
| 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 | 0.29 | 0.25 | 0.21 | 0.30 | 0.16 |
| Total Non-Current Assets | 6.29 | 6.19 | 6.13 | 7.87 | 8.07 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 1.80 | 1.80 | 2.52 | 2.20 | 1.99 |
| Cash at Bank and in Hand | 1.87 | 1.87 | 1.89 | 1.38 | 0.84 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | 0.22 |
| Total Current Assets | 3.68 | 3.67 | 4.41 | 3.58 | 3.05 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 9.96 | 9.86 | 10.54 | 11.45 | 11.12 |
| Current Liabilities | |||||
| Borrowings | 0.34 | 0.53 | 0.50 | 0.49 | 0.97 |
| Other Current Liabilities | 5.42 | 5.14 | 5.59 | 4.34 | 4.22 |
| Total Current Liabilities | 5.76 | 5.67 | 6.09 | 4.83 | 5.19 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.74 | 0.99 | 1.40 | 1.79 | 1.24 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.74 | 0.99 | 1.40 | 1.79 | 1.24 |
| Net Assets | 3.47 | 3.21 | 3.05 | 4.84 | 4.69 |
| Capital and Reserves | |||||
| Share Capital | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Share Premium Account | 4.87 | 4.87 | 4.87 | 4.87 | 4.87 |
| Other Reserves | 0.18 | 0.18 | 0.18 | 0.23 | 0.23 |
| Retained Earnings | -1.78 | -2.04 | -2.19 | -0.46 | -0.59 |
| Shareholders Funds | 3.47 | 3.21 | 3.05 | 4.84 | 4.71 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | -0.02 |
| Total Equity | 3.47 | 3.21 | 3.05 | 4.84 | 4.69 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | 4.74% | 4.09% | -32.11% | 3.81% | -127.05% |
| Return on Capital Employed | -38.25% | -36.05% | 351.75% | 66.52% | -19,833.47% |
| 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 | 6.00 | 7.50 | n/a | 12.20 | 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 | -97.95p | -111.38p | -119.32p | -104.77p | -112.50p |