| Date of Accounts | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 |
| Revenue | 65.33 | 47.55 | 28.97 | 20.96 | 20.96 |
| Operating Profit / Loss | 4.18 | 1.81 | 2.31 | 1.24 | 1.24 |
| Net Interest | -1.14 | -0.54 | -0.10 | -0.13 | -0.13 |
| Pre Tax Profit | 3.04 | 1.27 | 2.21 | 1.10 | 1.10 |
| Post Tax Profit | 1.38 | n/a | 1.57 | 0.77 | 0.77 |
| Profit for the Period | 1.38 | n/a | 1.57 | 0.77 | 0.77 |
| Equity Holders of Parent Company | 0.81 | -0.10 | 1.23 | 0.45 | 0.45 |
| Minority Interests | 0.56 | 0.10 | 0.34 | 0.32 | 0.32 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 3.40 EUX | -0.60 EUX | 9.10 EUX | 3.70 EUX | 3.60 EUX |
| Earnings per Share (Diluted) | 3.00 EUX | -0.50 EUX | 8.30 EUX | 3.40 EUX | 3.40 EUX |
| Earnings per Share (Adjusted) | 3.40 EUX | -0.60 EUX | 9.10 EUX | 3.70 EUX | 3.60 EUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 3.40 EUX | -0.60 EUX | 9.10 EUX | 3.70 EUX | 3.60 EUX |
| Earnings per Share (Diluted) | 3.00 EUX | -0.50 EUX | 8.30 EUX | 3.40 EUX | 3.40 EUX |
| Earnings per Share (Adjusted) | 3.40 EUX | -0.60 EUX | 9.10 EUX | 3.70 EUX | 3.60 EUX |
| Dividend per Share | 0.01 EUR | n/a EUR | n/a EUR | n/a EUR | n/a EUR |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 |
| Non-Current Assets | |||||
| Intangible Assets | 30.52 | 30.77 | 15.61 | 9.00 | 9.40 |
| Property, Plant and Equipment | 6.00 | 8.98 | 0.78 | 0.41 | 0.41 |
| Investments | 0.02 | 0.02 | 1.25 | 0.01 | 0.01 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 0.07 | 0.02 | 0.02 |
| Other Non-Current Assets | 2.81 | 3.51 | 0.97 | 0.92 | 0.92 |
| Total Non-Current Assets | 39.35 | 43.28 | 18.68 | 10.76 | 10.76 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 17.42 | 19.66 | 11.45 | 9.29 | 9.29 |
| Cash at Bank and in Hand | 12.04 | 6.14 | 5.22 | 4.67 | 4.67 |
| Current Asset Investments | n/a | n/a | 0.58 | n/a | n/a |
| Other Current Assets | n/a | 0.28 | n/a | 4.51 | 4.51 |
| Total Current Assets | 29.46 | 26.07 | 17.25 | 18.47 | 18.47 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 68.81 | 69.35 | 35.94 | 29.23 | 29.23 |
| Current Liabilities | |||||
| Borrowings | 4.67 | 5.31 | 2.37 | 1.81 | 1.81 |
| Other Current Liabilities | 16.84 | 18.51 | 8.26 | 7.20 | 7.20 |
| Total Current Liabilities | 21.50 | 23.81 | 10.63 | 9.01 | 9.01 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 20.55 | 18.04 | 4.59 | 5.87 | 5.87 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 7.23 | 7.65 | 8.75 | 2.96 | 2.96 |
| Total Non-Current Liabilities | 27.78 | 25.69 | 13.35 | 8.83 | 8.83 |
| Net Assets | 19.53 | 19.85 | 11.96 | 11.40 | 11.40 |
| Capital and Reserves | |||||
| Share Capital | 2.45 | 2.42 | 1.35 | 1.22 | 1.22 |
| Share Premium Account | 12.46 | 12.46 | 3.74 | n/a | n/a |
| Other Reserves | -3.02 | -2.93 | -1.97 | 7.68 | 7.68 |
| Retained Earnings | 6.63 | 6.22 | 6.91 | 0.45 | 0.45 |
| Shareholders Funds | 18.52 | 18.18 | 10.03 | 9.35 | 9.35 |
| Minority Interests / Other Equity | 1.00 | 1.68 | 1.93 | 2.04 | 2.04 |
| Total Equity | 19.53 | 19.85 | 11.96 | 11.40 | 11.40 |
| 31-12-2020 | 31-12-2019 | 31-12-2018 | 31-12-2017 | 31-12-2016 | |
| Operating Margin | 6.40% | 3.81% | 7.97% | 5.92% | 5.92% |
| Return on Capital Employed | 29.42% | 14.58% | 69.70% | 12.21% | 12.71% |
| Dividend Cover | 6.12 | n/a | n/a | n/a | n/a |
| Dividend Yield | 1.10 | n/a | n/a | n/a | n/a |
| PE Ratio | 15.30 | n/a | 12.50 | 37.90 | 41.80 |
| 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 | -0.45 EUR | -0.45 EUR | -0.15 EUR | 0.10 EUR | 0.08 EUR |