| 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 | 40.92 | 57.46 | 43.47 | 39.93 | 45.49 |
| Operating Profit / Loss | (8.83) | (7.73) | (3.68) | (9.06) | (10.71) |
| Net Interest | (0.28) | (0.20) | (0.03) | (0.28) | (0.31) |
| Pre Tax Profit | (9.11) | (7.92) | (3.71) | (9.34) | (11.02) |
| Post Tax Profit | (8.94) | (7.66) | (3.28) | (8.71) | (9.42) |
| Profit for the Period | (8.94) | (7.66) | (3.28) | (8.71) | (9.42) |
| Equity Holders of Parent Company | (8.94) | (7.66) | (3.28) | (8.71) | (9.42) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (3.70p) | (4.20p) | (2.00p) | (7.35p) | (13.36p) |
| Earnings per Share (Diluted) | (3.70p) | (4.20p) | (2.00p) | (7.35p) | (13.36p) |
| Earnings per Share (Adjusted) | (3.70p) | (4.20p) | (2.00p) | (7.35p) | (13.36p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (3.70p) | (4.20p) | (2.00p) | (7.35p) | (13.36p) |
| Earnings per Share (Diluted) | (3.70p) | (4.20p) | (2.00p) | (7.35p) | (13.36p) |
| Earnings per Share (Adjusted) | (3.70p) | (4.20p) | (2.00p) | (7.35p) | (13.36p) |
| | | | | | |
| 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 | 9.43 | 11.56 | 11.99 | 13.97 | 15.22 |
| Property, Plant and Equipment | 1.35 | 2.17 | 3.24 | 4.26 | 5.32 |
| 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 | 1.63 | n/a | n/a |
| Total Non-Current Assets | 10.78 | 13.73 | 16.86 | 18.23 | 20.54 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 5.33 | 8.06 | 3.74 | 6.56 | 6.30 |
| Trade and Other Receivables | 8.67 | 13.80 | 9.43 | 10.07 | 12.07 |
| Cash at Bank and in Hand | 1.70 | 1.43 | 3.29 | 1.47 | 2.06 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.62 | 0.69 | 0.76 | 0.71 | 0.73 |
| Total Current Assets | 16.32 | 23.99 | 17.22 | 18.81 | 21.17 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 27.10 | 37.72 | 34.08 | 37.03 | 41.71 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.86 | 1.06 | 0.46 | 3.04 | 0.35 |
| Other Current Liabilities | 14.45 | 20.13 | 9.63 | 17.59 | 21.06 |
| Total Current Liabilities | 15.30 | 21.19 | 10.08 | 20.63 | 21.41 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.75 | 2.23 | 3.23 | 0.96 | 1.13 |
| Provisions | 1.18 | 1.48 | 0.54 | 1.25 | 2.00 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 2.93 | 3.71 | 3.78 | 2.22 | 3.13 |
| | | | | | |
| Net Assets | 8.87 | 12.82 | 20.22 | 14.19 | 17.18 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 6.05 | 3.62 | 3.62 | 2.53 | 1.52 |
| Share Premium Account | 31.41 | 30.01 | 30.01 | 22.10 | 17.62 |
| Other Reserves | 1.69 | 0.24 | 0.15 | 0.12 | 0.14 |
| Retained Earnings | (30.28) | (21.05) | (13.56) | (10.57) | (2.10) |
| Shareholders Funds | 8.87 | 12.82 | 20.22 | 14.19 | 17.18 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 8.87 | 12.82 | 20.22 | 14.19 | 17.18 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (21.58%) | (13.45%) | (8.46%) | (22.69%) | (23.55%) |
| Return on Capital Employed | (273.91%) | (128.15%) | (29.52%) | (165.33%) | (197.24%) |
| 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 | (0.19p) | 0.42p | 2.72p | 0.07p | 0.65p |