| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 2.86 | 2.19 | 1.04 | 1.01 | 0.76 |
| Operating Profit / Loss | (15.10) | (21.76) | (24.21) | (17.23) | (13.73) |
| Net Interest | 0.07 | 0.13 | (0.23) | (0.13) | (0.01) |
| Pre Tax Profit | (15.03) | (21.63) | (24.44) | (17.36) | (13.74) |
| Post Tax Profit | (14.22) | (20.13) | (21.69) | (15.01) | (11.61) |
| Profit for the Period | (14.23) | (20.13) | (21.69) | (15.01) | (11.61) |
| Equity Holders of Parent Company | (14.23) | (20.13) | (21.69) | (15.01) | (11.61) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (4.82EUX) | (7.72EUX) | (8.96p) | (6.66p) | (6.51p) |
| Earnings per Share (Diluted) | (4.82EUX) | (7.72EUX) | (8.96p) | (6.66p) | (6.51p) |
| Earnings per Share (Adjusted) | (4.82EUX) | (7.72EUX) | (8.96p) | (6.66p) | (6.51p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (4.82EUX) | (7.72EUX) | (8.96p) | (6.66p) | (6.51p) |
| Earnings per Share (Diluted) | (4.82EUX) | (7.72EUX) | (8.96p) | (6.66p) | (6.51p) |
| Earnings per Share (Adjusted) | (4.82EUX) | (7.72EUX) | (8.96p) | (6.66p) | (6.51p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 2.65 | 2.74 | 2.76 | 3.57 | 3.71 |
| Property, Plant and Equipment | 6.40 | 7.23 | 8.48 | 4.38 | 2.41 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 9.05 | 9.97 | 11.24 | 7.95 | 6.12 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 1.58 | 1.68 | 2.06 | 1.75 | 0.74 |
| Trade and Other Receivables | 2.09 | 1.81 | 1.80 | 1.27 | 1.44 |
| Cash at Bank and in Hand | 10.43 | 16.22 | 31.90 | 31.84 | 12.08 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 2.32 | 1.51 | 2.88 | 4.51 | 18.67 |
| Total Current Assets | 16.41 | 21.22 | 38.63 | 39.37 | 32.93 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 25.46 | 31.18 | 49.87 | 47.31 | 39.05 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.86 | 0.65 | 0.66 | 0.52 | 0.43 |
| Other Current Liabilities | 2.40 | 3.29 | 4.59 | 4.39 | 3.34 |
| Total Current Liabilities | 3.26 | 3.94 | 5.25 | 4.91 | 3.78 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 3.35 | 3.90 | 4.34 | 1.82 | 0.93 |
| Provisions | 0.36 | 0.37 | 0.16 | n/a | n/a |
| Other Non-Current Liabilities | 0.05 | 0.03 | 0.06 | 0.26 | n/a |
| Total Non-Current Liabilities | 3.76 | 4.30 | 4.56 | 2.07 | 0.93 |
| | | | | | |
| Net Assets | 18.44 | 22.94 | 40.06 | 40.33 | 34.34 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 32.26 | 26.06 | 26.06 | 23.51 | 21.54 |
| Share Premium Account | 118.36 | 115.92 | 115.92 | 99.41 | 81.53 |
| Other Reserves | 0.96 | 3.29 | 1.79 | 1.22 | 0.41 |
| Retained Earnings | (133.15) | (122.33) | (103.70) | (83.81) | (69.14) |
| Shareholders Funds | 18.44 | 22.94 | 40.06 | 40.33 | 34.34 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 18.44 | 22.94 | 40.06 | 40.33 | 34.34 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (527.46%) | (995.38%) | (2,325.36%) | (1,701.38%) | (1,801.97%) |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | 0.05p | 0.06p | 11.56p | 11.39p | 9.49p |