| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 3.05 | 2.55 | 4.38 | 3.29 | 4.50 |
| Operating Profit / Loss | (1.40) | (2.29) | (0.19) | (0.87) | (0.62) |
| Net Interest | 0.01 | 0.97 | 1.09 | 1.02 | 0.17 |
| Pre Tax Profit | (14.43) | (3.70) | 0.30 | 1.67 | 0.63 |
| Post Tax Profit | (14.43) | (3.40) | 0.30 | 1.67 | 0.60 |
| Profit for the Period | (14.43) | (3.40) | 0.30 | 1.67 | 0.60 |
| Equity Holders of Parent Company | (14.43) | (3.40) | 0.30 | 1.67 | 0.60 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (37.00USX) | (9.00USX) | 1.00USX | 4.00USX | 1.00USX |
| Earnings per Share (Diluted) | (34.00USX) | (8.00USX) | 1.00USX | 4.00USX | 1.00USX |
| Earnings per Share (Adjusted) | (37.00USX) | (9.00USX) | 1.00USX | 4.00USX | 1.00USX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (37.00USX) | (9.00USX) | 1.00USX | 4.00USX | 1.00USX |
| Earnings per Share (Diluted) | (34.00USX) | (8.00USX) | 1.00USX | 4.00USX | 1.00USX |
| Earnings per Share (Adjusted) | (37.00USX) | (9.00USX) | 1.00USX | 4.00USX | 1.00USX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 0.53 | 0.61 | 0.29 | 0.48 | 0.66 |
| 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 | 0.06 |
| Other Non-Current Assets | 0.10 | 13.42 | 13.64 | 13.65 | 0.12 |
| Total Non-Current Assets | 0.62 | 14.02 | 13.93 | 14.13 | 0.84 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.40 | 0.41 | 1.58 | 1.68 | 0.95 |
| Cash at Bank and in Hand | 1.33 | 1.64 | 1.71 | 0.68 | 0.86 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 3.71 | 4.39 | 6.10 | 6.82 | 19.36 |
| Total Current Assets | 5.44 | 6.44 | 9.38 | 9.17 | 21.17 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 6.07 | 20.46 | 23.31 | 23.30 | 22.01 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 0.62 | 0.50 | 0.24 | 0.41 | 0.46 |
| Total Current Liabilities | 0.62 | 0.50 | 0.24 | 0.41 | 0.46 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.33 | 0.41 | n/a | 0.08 | 0.28 |
| Total Non-Current Liabilities | 0.33 | 0.41 | n/a | 0.08 | 0.28 |
| | | | | | |
| Net Assets | 5.12 | 19.56 | 23.08 | 22.81 | 21.27 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| Share Premium Account | 25.35 | 25.35 | 25.35 | 25.35 | 25.35 |
| Other Reserves | (20.62) | (6.19) | (3.09) | (3.06) | (2.93) |
| Retained Earnings | n/a | n/a | 0.42 | 0.12 | (1.55) |
| Shareholders Funds | 5.12 | 19.56 | 23.08 | 22.81 | 21.27 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 5.12 | 19.56 | 23.08 | 22.81 | 21.27 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (45.90%) | (89.91%) | (4.40%) | (26.38%) | (13.82%) |
| Return on Capital Employed | (282.06%) | (23.87%) | (3.44%) | 2.83% | 2.13% |
| 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 | 24.40 | 5.80 | 30.70 |
| 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 | $0.13 | $0.50 | $0.59 | $0.59 | $0.55 |