| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
|---|
| Revenue | 26.59 | 25.22 | 23.85 | 34.82 | 27.74 |
| Operating Profit / Loss | (3.40) | (2.44) | (12.51) | (20.34) | (19.00) |
| Net Interest | (0.01) | n/a | 0.02 | 0.04 | 0.03 |
| Pre Tax Profit | (3.41) | (2.44) | (12.49) | (20.30) | (18.98) |
| Post Tax Profit | (3.05) | (2.02) | (12.14) | (20.11) | (18.98) |
| Profit for the Period | (3.05) | (2.02) | (12.14) | (20.11) | (18.98) |
| Equity Holders of Parent Company | (3.05) | (2.02) | (12.14) | (20.11) | (18.98) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (1.12p) | (0.75p) | (4.92p) | (14.46p) | (16.17p) |
| Earnings per Share (Diluted) | (1.12p) | (0.75p) | (4.92p) | (14.46p) | (16.17p) |
| Earnings per Share (Adjusted) | (1.12p) | (0.75p) | (4.92p) | (14.46p) | (16.17p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (1.12p) | (0.75p) | (4.92p) | (14.46p) | (16.17p) |
| Earnings per Share (Diluted) | (1.12p) | (0.75p) | (4.92p) | (14.46p) | (16.17p) |
| Earnings per Share (Adjusted) | (1.12p) | (0.75p) | (4.92p) | (14.46p) | (16.17p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 0.43 | 0.47 | 0.34 | 0.67 | 0.38 |
| Property, Plant and Equipment | 0.70 | 0.27 | 0.52 | n/a | 0.04 |
| 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 | (0.01) |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 1.14 | 0.74 | 0.86 | 0.67 | 0.41 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 1.29 | 0.56 | 1.57 | 1.13 | 0.69 |
| Trade and Other Receivables | 1.31 | 2.29 | 2.99 | 4.82 | 4.18 |
| Cash at Bank and in Hand | 4.51 | 8.44 | 7.99 | 6.03 | 26.93 |
| 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 | 7.11 | 11.29 | 12.56 | 11.98 | 31.80 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 8.25 | 12.03 | 13.42 | 13.00 | 32.21 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.44 | 0.27 | 0.47 | n/a | n/a |
| Other Current Liabilities | 3.64 | 5.07 | 4.75 | 5.52 | 5.37 |
| Total Current Liabilities | 4.08 | 5.34 | 5.22 | 5.52 | 5.37 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.26 | n/a | 0.04 | 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 | 0.26 | n/a | 0.04 | n/a | n/a |
| | | | | | |
| Net Assets | 3.90 | 6.69 | 8.16 | 7.13 | 26.84 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.27 | 0.27 | 0.26 | 0.14 | 0.14 |
| Share Premium Account | 49.52 | 49.42 | 48.89 | 36.72 | 36.72 |
| Other Reserves | 0.53 | 0.92 | 1.11 | 0.35 | 0.14 |
| Retained Earnings | (46.42) | (43.92) | (42.11) | (30.07) | (10.16) |
| Shareholders Funds | 3.90 | 6.69 | 8.16 | 7.13 | 26.84 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 3.90 | 6.69 | 8.16 | 7.13 | 26.84 |
| | | | | | |
| | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
|---|
| Operating Margin | (12.81%) | (9.68%) | (52.43%) | (58.41%) | (68.49%) |
| Return on Capital Employed | (81.62%) | (37.54%) | (150.29%) | (314.86%) | (71.84%) |
| 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 | 1.27p | 2.27p | 2.85p | 2.35p | 9.65p |