| Date of Accounts | 2025 | 2024 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2025 | 31-12-2024 | 31-01-2024 | 31-12-2023 | 31-12-2022 |
| Revenue | 6.10 | 4.16 | 4.00 | 4.00 | 4.04 |
| Operating Profit / Loss | 0.37 | -0.88 | -0.12 | -0.12 | -1.37 |
| Net Interest | -0.95 | -0.86 | -0.30 | -0.30 | 0.37 |
| Pre Tax Profit | -0.58 | -1.75 | -0.42 | -0.42 | -1.01 |
| Post Tax Profit | -0.58 | -1.75 | -0.42 | -0.42 | -1.01 |
| Profit for the Period | -0.58 | -1.75 | -0.42 | -0.42 | -1.01 |
| Equity Holders of Parent Company | -0.58 | -1.75 | -0.42 | -0.42 | -1.01 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | -0.90 USX | -3.49 USX | -9.42 USX | -0.80 USX | -1.90 USX |
| Earnings per Share (Diluted) | -0.90 USX | -3.49 USX | -9.42 USX | -0.80 USX | -1.90 USX |
| Earnings per Share (Adjusted) | -0.90 USX | -3.49 USX | -9.42 USX | -0.80 USX | -1.90 USX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | -0.90 USX | -3.49 USX | -9.42 USX | -0.80 USX | -1.90 USX |
| Earnings per Share (Diluted) | -0.90 USX | -3.49 USX | -9.42 USX | -0.80 USX | -1.90 USX |
| Earnings per Share (Adjusted) | -0.90 USX | -3.49 USX | -9.42 USX | -0.80 USX | -1.90 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 | 31-12-2025 | 31-12-2024 | 31-01-2024 | 31-12-2023 | 31-12-2022 |
| Non-Current Assets | |||||
| Intangible Assets | 0.59 | 0.76 | 0.95 | 0.95 | 1.02 |
| Property, Plant and Equipment | 1.09 | 1.38 | 1.47 | 1.47 | 1.53 |
| 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 | 0.03 | 0.15 | n/a | n/a | 0.06 |
| Total Non-Current Assets | 1.71 | 2.28 | 2.42 | 2.42 | 2.60 |
| Current Assets | |||||
| Inventories | 0.86 | 1.12 | 1.44 | 1.44 | 1.58 |
| Trade and Other Receivables | 0.67 | 0.83 | 0.89 | 0.92 | 0.56 |
| Cash at Bank and in Hand | 0.57 | 0.15 | 0.19 | 0.19 | 0.17 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | 0.06 | 0.04 | 0.13 |
| Total Current Assets | 2.10 | 2.09 | 2.58 | 2.58 | 2.44 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 3.81 | 4.37 | 5.00 | 5.00 | 5.05 |
| Current Liabilities | |||||
| Borrowings | 0.96 | 3.09 | 0.22 | 2.07 | 0.94 |
| Other Current Liabilities | 3.02 | 3.18 | 3.87 | 2.02 | 3.39 |
| Total Current Liabilities | 3.98 | 6.27 | 4.09 | 4.09 | 4.34 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 2.77 | 0.78 | 1.85 | 1.85 | 1.25 |
| 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 | 2.77 | 0.78 | 1.85 | 1.85 | 1.25 |
| Net Assets | -2.94 | -2.68 | -0.94 | -0.94 | -0.54 |
| Capital and Reserves | |||||
| Share Capital | n/a | n/a | n/a | n/a | n/a |
| Share Premium Account | n/a | n/a | 13.54 | 13.54 | 13.53 |
| Other Reserves | n/a | n/a | 1.34 | 1.34 | 1.33 |
| Retained Earnings | n/a | n/a | -15.82 | -15.82 | -15.40 |
| Shareholders Funds | -2.94 | -2.68 | -0.94 | -0.94 | -0.54 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | -2.94 | -2.68 | -0.94 | -0.94 | -0.54 |
| 31-12-2025 | 31-12-2024 | 31-01-2024 | 31-12-2023 | 31-12-2022 | |
| Operating Margin | 6.10% | -21.26% | -3.05% | -3.05% | -33.98% |
| Return on Capital Employed | 180.58% | -223.47% | -798.03% | -6.01% | -216.22% |
| Dividend Cover | n/a | n/a | -0.09 | n/a | n/a |
| Dividend Yield | n/a | n/a | 2,724.30 | 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 | -0.05 USD | -0.05 USD | -0.03 USD | -0.03 USD | -0.02 USD |