| 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 | 23.77 | 23.71 | 23.71 | 17.18 | 11.48 |
| Operating Profit / Loss | (2.84) | 4.90 | 4.90 | 3.59 | 1.52 |
| Net Interest | 0.62 | 0.30 | 0.30 | (25.73) | (0.04) |
| Pre Tax Profit | (2.23) | 5.19 | 5.20 | 3.56 | 0.47 |
| Post Tax Profit | (2.46) | 5.20 | 5.20 | 4.65 | 0.98 |
| Profit for the Period | (2.46) | 5.20 | 5.20 | 4.65 | 0.98 |
| Equity Holders of Parent Company | (2.46) | 5.20 | 5.20 | 4.65 | 0.98 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (9.00p) | 19.00p | 19.00p | 17.00p | 4.00p |
| Earnings per Share (Diluted) | (9.00p) | 19.00p | 19.00p | 16.00p | 3.00p |
| Earnings per Share (Adjusted) | (9.00p) | 19.00p | 19.00p | 17.00p | 4.00p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (9.00p) | 19.00p | 19.00p | 17.00p | 4.00p |
| Earnings per Share (Diluted) | (9.00p) | 19.00p | 19.00p | 16.00p | 3.00p |
| Earnings per Share (Adjusted) | (9.00p) | 19.00p | 19.00p | 17.00p | 4.00p |
| | | | | | |
| 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 | 2.50 | 1.59 | 1.58 | 0.84 | 1.00 |
| Property, Plant and Equipment | 3.29 | 3.82 | 3.82 | 4.15 | 1.58 |
| Investments | 1.18 | n/a | 0.59 | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 0.59 | 0.00 | n/a | n/a |
| Other Non-Current Assets | 4.95 | 7.60 | 7.60 | 4.04 | 1.04 |
| Total Non-Current Assets | 11.92 | 13.59 | 13.59 | 9.02 | 3.62 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 7.65 | 6.89 | 6.89 | 3.77 | 2.92 |
| Cash at Bank and in Hand | 13.70 | 14.77 | 14.77 | 14.05 | 12.27 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 0.05 | 0.05 | n/a | n/a |
| Total Current Assets | 21.35 | 21.71 | 21.71 | 17.82 | 15.19 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 33.28 | 35.30 | 35.30 | 26.84 | 18.81 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | 2.81 |
| Other Current Liabilities | 5.43 | 4.47 | 4.47 | 3.78 | n/a |
| Total Current Liabilities | 5.43 | 4.47 | 4.47 | 3.78 | 2.81 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 2.04 | 2.46 | 2.46 | 3.42 | 1.00 |
| 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 | 2.04 | 2.46 | 2.46 | 3.42 | 1.00 |
| | | | | | |
| Net Assets | 25.81 | 28.38 | 28.38 | 19.63 | 15.01 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 2.76 | 2.75 | 2.75 | 2.75 | 2.72 |
| Share Premium Account | 12.10 | 11.81 | 11.81 | 11.77 | 10.89 |
| Other Reserves | (2.11) | (1.70) | (1.71) | (0.53) | 0.27 |
| Retained Earnings | 13.06 | 15.52 | 15.52 | 5.63 | 1.13 |
| Shareholders Funds | 25.81 | 28.38 | 28.38 | 19.63 | 15.01 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 25.81 | 28.38 | 28.38 | 19.63 | 15.01 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (11.96%) | 20.66% | 20.66% | 20.89% | 13.25% |
| Return on Capital Employed | (11.22%) | 16.75% | 16.75% | 131.87% | 2.84% |
| 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 | 19.20 | 20.00 | 37.10 | 117.50 |
| 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 | 84.64p | 97.30p | 97.30p | 68.25p | 50.88p |