| 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 | 9.03 | 7.87 | 8.53 | 8.16 | 3.93 |
| Operating Profit / Loss | 7.37 | 6.36 | 6.93 | 6.43 | 2.58 |
| Net Interest | (0.28) | (0.14) | (0.05) | (0.05) | n/a |
| Pre Tax Profit | 7.09 | 6.22 | 6.88 | 6.38 | 2.56 |
| Post Tax Profit | 6.43 | 5.54 | 5.94 | 5.44 | 2.15 |
| Profit for the Period | 6.43 | 5.54 | 5.94 | 5.44 | 2.15 |
| Equity Holders of Parent Company | 6.43 | 5.54 | 5.94 | 5.44 | 2.15 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 1.78p | 1.54p | 1.65p | 1.51p | 0.60p |
| Earnings per Share (Diluted) | 1.78p | 1.54p | 1.65p | 1.51p | 0.60p |
| Earnings per Share (Adjusted) | 1.78p | 1.54p | 1.65p | 1.51p | 0.60p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 1.78p | 1.54p | 1.65p | 1.51p | 0.60p |
| Earnings per Share (Diluted) | 1.78p | 1.54p | 1.65p | 1.51p | 0.60p |
| Earnings per Share (Adjusted) | 1.78p | 1.54p | 1.65p | 1.51p | 0.60p |
| | | | | | |
| Dividend per Share | 5.90p | 5.80p | 8.80p | 8.00p | 7.02p |
| | | | | | |
| | 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 | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | n/a | n/a | n/a | n/a | n/a |
| Investments | 344.72 | 375.07 | 340.72 | 539.76 | 499.95 |
| 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 | 344.72 | 375.07 | 340.72 | 539.76 | 499.95 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 2.50 | 3.06 | 3.25 | 2.68 | 2.28 |
| Cash at Bank and in Hand | 12.54 | 2.09 | 13.32 | 8.34 | 2.95 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 15.05 | 5.15 | 16.56 | 11.02 | 5.23 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 359.77 | 380.22 | 357.28 | 550.78 | 505.17 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 28.94 | 26.00 | 8.87 | 25.19 | 26.85 |
| Other Current Liabilities | 0.22 | 0.23 | 0.78 | 0.15 | 0.32 |
| Total Current Liabilities | 29.16 | 26.22 | 9.65 | 25.34 | 27.17 |
| | | | | | |
| 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 | 330.61 | 354.00 | 347.63 | 525.43 | 478.00 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 37.51 | 37.51 | 37.51 | 37.51 | 37.51 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 293.10 | 316.49 | 310.12 | 487.93 | 434.52 |
| Retained Earnings | n/a | n/a | n/a | n/a | 5.98 |
| Shareholders Funds | 330.61 | 354.00 | 347.63 | 525.43 | 478.00 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 330.61 | 354.00 | 347.63 | 525.43 | 478.00 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 81.61% | 80.73% | 81.32% | 78.84% | 65.63% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | 0.30 | 0.27 | 0.28 | 0.17 | 0.09 |
| Dividend Yield | 7.30 | 6.50 | 6.30 | 6.30 | 5.80 |
| PE Ratio | 45.40 | 58.20 | 55.50 | 92.40 | 200.40 |
| PEG | n/a | n/a | 7.90 | n/a | n/a |
| Dividend per Share Growth | n/a | (1.69%) | n/a | 51.72% | (20.23%) |
| Net Asset Value per Share | 91.82p | 98.31p | 96.54p | 145.93p | 132.75p |