| 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 | n/a | n/a | n/a | n/a | n/a |
| Operating Profit / Loss | (1.70) | (2.54) | (2.33) | (1.31) | (1.53) |
| Net Interest | 0.01 | n/a | n/a | n/a | n/a |
| Pre Tax Profit | (1.69) | (2.53) | (2.33) | (1.31) | (1.52) |
| Post Tax Profit | (1.69) | (2.53) | (2.33) | (1.31) | (1.52) |
| Profit for the Period | (1.69) | (2.53) | (2.33) | (1.31) | (1.52) |
| Equity Holders of Parent Company | (1.69) | (2.53) | (2.33) | (1.31) | (1.52) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (1.06p) | (1.60p) | (1.70p) | (1.17p) | (1.80p) |
| Earnings per Share (Diluted) | (1.06p) | (1.60p) | (1.70p) | (1.17p) | (1.80p) |
| Earnings per Share (Adjusted) | (1.06p) | (1.60p) | (1.70p) | (1.17p) | (1.80p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (1.06p) | (1.60p) | (1.70p) | (1.17p) | (1.80p) |
| Earnings per Share (Diluted) | (1.06p) | (1.60p) | (1.70p) | (1.17p) | (1.80p) |
| Earnings per Share (Adjusted) | (1.06p) | (1.60p) | (1.70p) | (1.17p) | (1.80p) |
| | | | | | |
| 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 | 28.10 | 22.09 | 20.91 |
| Property, Plant and Equipment | n/a | n/a | 7.47 | 3.07 | 0.59 |
| 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 | n/a | n/a | 35.57 | 25.16 | 21.50 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.58 | 0.92 | 0.78 | 0.11 | 0.14 |
| Cash at Bank and in Hand | 1.97 | 2.44 | 2.07 | 4.16 | 2.90 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 42.42 | 42.94 | n/a | n/a | n/a |
| Total Current Assets | 44.97 | 46.30 | 2.85 | 4.27 | 3.05 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 44.97 | 46.30 | 38.42 | 29.43 | 24.54 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 0.19 | 0.41 | 0.25 | 0.27 | 0.76 |
| Total Current Liabilities | 0.19 | 0.41 | 0.25 | 0.27 | 0.76 |
| | | | | | |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Net Assets | 44.78 | 45.89 | 38.17 | 29.16 | 23.79 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 31.77 | 31.75 | 29.33 | 23.73 | 18.93 |
| Share Premium Account | 49.60 | 46.68 | 42.53 | 37.18 | 33.95 |
| Other Reserves | (1.93) | 0.75 | (2.48) | (2.36) | (0.75) |
| Retained Earnings | (34.67) | (33.29) | (31.20) | (29.38) | (28.35) |
| Shareholders Funds | 44.78 | 45.89 | 38.17 | 29.16 | 23.79 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 44.78 | 45.89 | 38.17 | 29.16 | 23.79 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | n/a | n/a | n/a | n/a | n/a |
| Return on Capital Employed | (3.80%) | (5.53%) | (23.13%) | (18.53%) | (53.18%) |
| 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 | n/a | 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 | 22.40p | 22.96p | 5.04p | 3.54p | 1.44p |