| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 30 Nov '24 | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 |
|---|
| Revenue | 0.70 | 0.67 | 27.19 | 27.07 | 23.43 |
| Operating Profit / Loss | (2.45) | (1.98) | 0.52 | (0.90) | 2.28 |
| Net Interest | n/a | n/a | n/a | (0.80) | (6.83) |
| Pre Tax Profit | (3.14) | (2.21) | 0.45 | (1.70) | (4.55) |
| Post Tax Profit | (3.14) | (2.21) | (0.12) | (1.62) | (4.81) |
| Profit for the Period | (4.92) | (4.70) | (0.13) | 26.75 | 9.43 |
| Equity Holders of Parent Company | (4.92) | (4.70) | n/a | 26.75 | 9.43 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (5.40p) | (3.80p) | 0.20p | (2.80p) | (8.30p) |
| Earnings per Share (Diluted) | (5.40p) | (3.80p) | (0.20p) | (2.70p) | (8.30p) |
| Earnings per Share (Adjusted) | (3.40p) | (1.20p) | 5.40p | 4.30p | (8.30p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (8.40p) | (8.00p) | (5.00p) | 46.90p | 16.80p |
| Earnings per Share (Diluted) | (8.40p) | (8.00p) | (5.00p) | 45.60p | 16.60p |
| Earnings per Share (Adjusted) | (3.40p) | (1.20p) | 5.40p | 4.30p | 16.80p |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | 45.00p | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 30 Nov '24 | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | 5.55 | 7.43 | 5.58 | 11.97 |
| Property, Plant and Equipment | 0.05 | 0.38 | 2.88 | 4.09 | 10.88 |
| Investments | 6.17 | 6.00 | 5.83 | 5.67 | 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 | 0.80 | 0.30 | 0.71 | 0.50 |
| Total Non-Current Assets | 6.22 | 12.73 | 16.45 | 16.05 | 23.34 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.56 | 0.11 | 1.14 | 0.70 | 0.90 |
| Trade and Other Receivables | 0.24 | 1.43 | 2.34 | 4.92 | 3.80 |
| Cash at Bank and in Hand | 0.03 | 3.63 | 4.20 | 5.20 | 15.31 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 11.02 | 3.91 | n/a | n/a | n/a |
| Total Current Assets | 11.85 | 9.09 | 7.67 | 10.82 | 20.00 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 18.07 | 21.82 | 24.12 | 26.86 | 43.34 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | 0.14 | n/a | n/a | n/a |
| Other Current Liabilities | 14.37 | 12.73 | 9.52 | 10.11 | 13.97 |
| Total Current Liabilities | 14.37 | 12.88 | 9.52 | 10.10 | 13.98 |
| | | | | | |
| 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 | 7.89 |
| Provisions | n/a | 0.62 | 0.65 | 0.01 | 0.10 |
| Other Non-Current Liabilities | n/a | n/a | 0.56 | 0.83 | 2.62 |
| Total Non-Current Liabilities | n/a | 0.62 | 1.21 | 0.85 | 10.61 |
| | | | | | |
| Net Assets | 3.69 | 8.32 | 13.39 | 15.91 | 18.76 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 8.83 | 8.78 | 8.76 | 8.75 | 8.64 |
| Share Premium Account | 8.61 | 8.61 | 8.59 | 8.59 | 23.92 |
| Other Reserves | 23.06 | 19.94 | 31.27 | 20.15 | 14.04 |
| Retained Earnings | (36.80) | (29.01) | (24.31) | (21.58) | (32.40) |
| Shareholders Funds | 3.69 | 8.32 | 24.31 | 15.91 | 14.19 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | 4.57 |
| Total Equity | 3.69 | 8.32 | 13.39 | 15.91 | 18.76 |
| | | | | | |
| | 30 Nov '24 | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 |
|---|
| Operating Margin | (352.30%) | (296.41%) | 1.90% | (3.32%) | 9.74% |
| Return on Capital Employed | (84.94%) | (62.61%) | 6.86% | (8.68%) | 15.44% |
| 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 | 7.70 | 16.70 | n/a |
| PEG | n/a | n/a | 0.30 | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 6.29p | 4.72p | 10.15p | 17.60p | 11.57p |