| Standard | GAAP | GAAP | GAAP | GAAP | GAAP |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Turnover | 4.09 | 4.22 | 3.21 | 3.48 | 3.29 |
| Operating Profit / Loss | 3.00 | 3.17 | 2.19 | 2.41 | 2.33 |
| Net Interest | (0.04) | (0.03) | (0.03) | (0.04) | (0.03) |
| Pre Tax Profit | 2.96 | 3.14 | 2.16 | 2.37 | 2.31 |
| Post Tax Profit | 2.61 | 2.79 | 1.90 | 2.10 | 2.05 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 2.17p | 2.17p | 1.46p | 1.61p | 1.56p |
| Earnings per Share (Diluted) | 2.17p | 2.17p | 1.46p | 1.61p | 1.56p |
| Earnings per Share (Adjusted) | 2.17p | 2.17p | 1.46p | 1.61p | 1.56p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 2.17p | 2.17p | 1.46p | 1.61p | 1.56p |
| Earnings per Share (Diluted) | 2.17p | 2.17p | 1.46p | 1.61p | 1.56p |
| Earnings per Share (Adjusted) | 2.17p | 2.17p | 1.46p | 1.61p | 1.56p |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | 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 |
| Tangible Assets | n/a | n/a | n/a | n/a | n/a |
| Fixed Investments | 228.34 | 253.84 | 230.68 | 307.74 | 303.00 |
| Total Fixed Assets | 228.34 | 253.84 | 230.68 | 307.74 | 303.00 |
| | | | | | |
| Current Assets | | | | | |
| Stocks | n/a | n/a | n/a | n/a | n/a |
| Debtors | 0.67 | 0.71 | 0.61 | 0.53 | 0.67 |
| Cash at Bank and in Hand | 1.90 | 3.07 | 5.56 | 4.74 | 4.34 |
| | | | | | |
| Total Assets | 232.59 | 258.84 | 237.96 | 314.01 | 309.96 |
| | | | | | |
| Current Liabilities | | | | | |
| Creditors Within 1Yr | n/a | n/a | 1.59 | 0.64 | 1.06 |
| | | | | | |
| Net Current Assets | 3.07 | 3.95 | 5.69 | 4.63 | 5.80 |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Creditors After 1Yr | 1.18 | 1.05 | n/a | n/a | n/a |
| | | | | | |
| Net Assets | 231.41 | 257.79 | 236.37 | 312.65 | 308.81 |
| | | | | | |
| Capital and Reserves | | | | | |
| Called Up Share Capital | 34.04 | 34.04 | 34.04 | 34.04 | 34.04 |
| Share Premium Account | 20.72 | 20.72 | 20.72 | 20.72 | 20.72 |
| Other Reserves | 179.58 | 208.56 | 189.94 | 268.11 | 266.36 |
| Shareholders Funds | 231.41 | 257.79 | 236.37 | 312.65 | 308.81 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 73.28% | 75.06% | 68.09% | 69.28% | 70.95% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | 80.40 | 85.30 | 112.80 | 142.20 | 141.30 |
| PEG | n/a | n/a | n/a | 14.20 | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 203.55p | 226.75p | 207.91p | 275.00p | 271.62p |