| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 30 Aug '24 | 01 Sep '23 | 30 Aug '23 | 02 Sep '22 | 28 Aug '21 |
|---|
| Revenue | 75.70 | 143.21 | 81.81 | 124.24 | 417.25 |
| Operating Profit / Loss | (6.79) | 1.95 | (0.87) | 8.23 | 13.02 |
| Net Interest | 0.33 | (0.44) | 0.10 | (0.67) | (0.97) |
| Pre Tax Profit | (6.46) | 1.51 | (0.77) | 7.57 | 12.05 |
| Post Tax Profit | (4.49) | 0.40 | (0.84) | 6.04 | 9.65 |
| Profit for the Period | (5.72) | (0.76) | (0.76) | (0.29) | 9.65 |
| Equity Holders of Parent Company | (5.72) | (0.23) | (0.23) | 2.71 | 9.65 |
| Minority Interests | n/a | (0.54) | (0.54) | (3.00) | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (6.10p) | 0.40p | (0.30p) | 6.40p | 8.30p |
| Earnings per Share (Diluted) | (6.10p) | 0.40p | (0.30p) | 6.40p | 8.10p |
| Earnings per Share (Adjusted) | 2.60p | 6.20p | 2.50p | 10.00p | 13.20p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (6.10p) | (0.30p) | (0.30p) | 2.90p | 8.30p |
| Earnings per Share (Diluted) | (6.10p) | (0.30p) | (0.30p) | 2.90p | 8.10p |
| Earnings per Share (Adjusted) | 2.60p | 5.50p | 2.50p | 13.70p | 13.20p |
| | | | | | |
| Dividend per Share | 5.20p | 5.20p | n/a | 5.20p | 5.00p |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 30 Aug '24 | 01 Sep '23 | 30 Aug '23 | 02 Sep '22 | 28 Aug '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 2.10 | 22.48 | 22.48 | 28.24 | 36.71 |
| Property, Plant and Equipment | 10.56 | 37.27 | 37.27 | 41.43 | 52.98 |
| Investments | 6.31 | 6.13 | 6.13 | 6.10 | 14.27 |
| Investment Properties | 0.32 | 2.64 | 2.64 | 0.07 | 0.15 |
| Other Financial Assets | n/a | n/a | n/a | n/a | 0.02 |
| Other Non-Current Assets | 2.02 | 5.36 | 5.36 | 7.38 | 19.24 |
| Total Non-Current Assets | 21.30 | 73.88 | 73.88 | 83.22 | 123.36 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 12.06 | 26.61 | 26.61 | 26.99 | 43.23 |
| Trade and Other Receivables | 10.35 | 24.59 | 26.89 | 19.01 | 61.74 |
| Cash at Bank and in Hand | 13.71 | 23.12 | 23.12 | 22.52 | 24.31 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.71 | 11.81 | 11.81 | 11.43 | 9.87 |
| Total Current Assets | 36.84 | 86.14 | 88.44 | 79.95 | 139.14 |
| | | | | | |
| Other Assets | 85.66 | n/a | n/a | 144.39 | n/a |
| Total Assets | 143.80 | 160.02 | 162.32 | 307.56 | 262.50 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 2.76 | 14.98 | 13.71 | 14.15 | 14.08 |
| Other Current Liabilities | 42.72 | 21.89 | 25.45 | 125.77 | 72.02 |
| Total Current Liabilities | 45.49 | 36.86 | 39.16 | 139.91 | 86.09 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 3.36 | 10.77 | 10.77 | 29.93 | 35.62 |
| Provisions | 0.02 | 4.45 | 4.45 | 5.05 | 5.50 |
| Other Non-Current Liabilities | n/a | 0.07 | 0.07 | 0.34 | 0.06 |
| Total Non-Current Liabilities | 3.38 | 15.28 | 15.28 | 35.32 | 41.18 |
| | | | | | |
| Net Assets | 94.93 | 107.88 | 107.88 | 132.33 | 135.23 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 2.36 | 2.35 | 2.35 | 2.35 | 2.34 |
| Share Premium Account | 10.95 | 10.66 | 10.66 | 10.50 | 10.15 |
| Other Reserves | n/a | 94.86 | n/a | 105.28 | n/a |
| Retained Earnings | 81.63 | n/a | 94.86 | n/a | 105.58 |
| Shareholders Funds | 94.93 | 107.88 | 107.88 | 118.13 | 118.08 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | 14.20 | 17.15 |
| Total Equity | 94.93 | 107.88 | 107.88 | 132.33 | 135.23 |
| | | | | | |
| | 30 Aug '24 | 01 Sep '23 | 30 Aug '23 | 02 Sep '22 | 28 Aug '21 |
|---|
| Operating Margin | (8.98%) | 1.36% | (1.06%) | 6.63% | 3.12% |
| Return on Capital Employed | (6.86%) | 308.05% | (0.77%) | 5.37% | 8.47% |
| Dividend Cover | 0.50 | 1.19 | 0.48 | 1.92 | 2.64 |
| Dividend Yield | 4.20 | 4.00 | 3.90 | 4.20 | 3.20 |
| PE Ratio | 47.90 | 20.80 | 52.80 | 12.40 | 12.00 |
| PEG | n/a | 0.20 | 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 | 98.30p | 90.43p | 90.43p | 110.22p | 105.10p |