| 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 Aug '21 |
|---|
| Revenue | 5.90 | 5.21 | 3.77 | 2.65 | 0.67 |
| Operating Profit / Loss | 0.98 | (1.47) | 3.12 | (1.74) | (0.46) |
| Net Interest | (0.01) | (0.02) | (0.03) | (0.01) | n/a |
| Pre Tax Profit | 0.97 | (1.49) | 3.09 | (1.74) | (0.46) |
| Post Tax Profit | 1.03 | (1.36) | 3.18 | (1.71) | (0.49) |
| Profit for the Period | 1.03 | (1.36) | 3.18 | (1.71) | (0.49) |
| Equity Holders of Parent Company | 1.03 | (1.36) | 3.18 | (1.70) | (0.49) |
| Minority Interests | n/a | n/a | n/a | (0.01) | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 0.20p | (0.20p) | 0.70p | (0.37p) | (0.15p) |
| Earnings per Share (Diluted) | 0.20p | (0.20p) | 0.70p | n/a | (0.15p) |
| Earnings per Share (Adjusted) | 0.20p | (0.20p) | 0.70p | (0.37p) | (0.15p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 0.20p | (0.20p) | 0.70p | (0.37p) | (0.15p) |
| Earnings per Share (Diluted) | 0.20p | (0.20p) | 0.70p | n/a | (0.15p) |
| Earnings per Share (Adjusted) | 0.20p | (0.20p) | 0.70p | (0.37p) | (0.15p) |
| | | | | | |
| 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 Aug '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 1.88 | 1.49 | 1.51 | 0.86 | 1.02 |
| Property, Plant and Equipment | 0.11 | 0.14 | 0.18 | 0.26 | n/a |
| 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 | 1.99 | 1.63 | 1.69 | 1.13 | 1.02 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 15.76 | 13.93 | 13.81 | 0.27 | 0.16 |
| Cash at Bank and in Hand | 4.83 | 7.42 | 8.03 | 0.20 | 0.51 |
| Current Asset Investments | 0.38 | 0.36 | n/a | n/a | n/a |
| Other Current Assets | 0.38 | 0.36 | n/a | 209.25 | 208.48 |
| Total Current Assets | 21.34 | 22.07 | 21.84 | 209.72 | 209.15 |
| | | | | | |
| Other Assets | 451.09 | 445.52 | 439.08 | n/a | n/a |
| Total Assets | 474.04 | 468.86 | 462.61 | 210.85 | 210.17 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | 6.72 | 0.27 | n/a |
| Other Current Liabilities | 3.30 | 5.38 | n/a | 207.56 | 206.39 |
| Total Current Liabilities | 3.30 | 5.38 | 6.72 | 207.83 | 206.39 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 12.78 | 10.35 | 0.24 | n/a | n/a |
| Provisions | 0.31 | n/a | 0.44 | n/a | n/a |
| Other Non-Current Liabilities | 12.87 | 12.71 | n/a | n/a | n/a |
| Total Non-Current Liabilities | 25.96 | 23.05 | 0.68 | n/a | n/a |
| | | | | | |
| Net Assets | 6.74 | 5.71 | 6.62 | 3.02 | 3.79 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | n/a | n/a | n/a | 0.43 | 0.43 |
| Share Premium Account | n/a | n/a | n/a | 5.40 | 5.54 |
| Other Reserves | n/a | n/a | n/a | 0.59 | n/a |
| Retained Earnings | n/a | n/a | n/a | (3.50) | (2.29) |
| Shareholders Funds | 6.74 | 5.71 | 6.62 | 2.93 | 3.68 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | 0.09 | 0.11 |
| Total Equity | 6.74 | 5.71 | 6.62 | 3.02 | 3.79 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Aug '21 |
|---|
| Operating Margin | 16.55% | (28.23%) | 82.74% | (65.61%) | (68.90%) |
| Return on Capital Employed | 5.44% | (10.09%) | 24.95% | (53.68%) | (16.75%) |
| 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 | 8.30 | n/a | 3.50 | 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 | 1.04p | 0.90p | 1.09p | 0.46p | 0.64p |