| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 0.85 | 4.23 | 6.86 | 1.40 | n/a |
| Operating Profit / Loss | (4.57) | (5.70) | (10.48) | (0.96) | (0.69) |
| Net Interest | (1.73) | (1.50) | (0.81) | (0.11) | (0.02) |
| Pre Tax Profit | (6.28) | (5.21) | (15.53) | (1.69) | (0.58) |
| Post Tax Profit | (6.28) | (5.21) | (15.53) | (1.69) | (0.58) |
| Profit for the Period | (6.28) | (5.21) | (15.53) | (1.69) | (0.58) |
| Equity Holders of Parent Company | (6.28) | (5.21) | (15.53) | (1.69) | (0.58) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.28p) | (0.28p) | (0.01p) | (0.12p) | (0.44p) |
| Earnings per Share (Diluted) | (0.28p) | (0.28p) | (0.01p) | (0.12p) | (0.44p) |
| Earnings per Share (Adjusted) | (0.28p) | (0.28p) | (0.01p) | (0.12p) | (0.44p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.28p) | (0.28p) | (0.01p) | (0.12p) | (0.44p) |
| Earnings per Share (Diluted) | (0.28p) | (0.28p) | (0.01p) | (0.12p) | (0.44p) |
| Earnings per Share (Adjusted) | (0.28p) | (0.28p) | (0.01p) | (0.12p) | (0.44p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 3.02 | 3.07 | 2.39 | n/a | n/a |
| Property, Plant and Equipment | 4.13 | 4.53 | 6.23 | 3.76 | n/a |
| 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 | 0.46 |
| Total Non-Current Assets | 7.15 | 7.60 | 8.62 | 3.76 | 0.46 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.25 | 0.47 | 0.71 | 0.57 | n/a |
| Trade and Other Receivables | 0.71 | 0.59 | 0.83 | 0.74 | 0.02 |
| Cash at Bank and in Hand | 0.24 | 0.06 | 0.08 | 0.12 | n/a |
| 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 | 1.19 | 1.12 | 1.62 | 1.43 | 0.02 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 8.44 | 8.72 | 10.24 | 5.19 | 0.48 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 9.46 | 6.72 | 1.70 | 0.07 | 0.48 |
| Other Current Liabilities | 9.59 | 7.61 | 7.36 | 1.33 | 0.79 |
| Total Current Liabilities | 19.05 | 14.33 | 9.06 | 1.40 | 1.27 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.17 | 0.24 | 0.68 | 0.19 | n/a |
| Provisions | 1.11 | 1.30 | 0.55 | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | 1.99 | 8.43 | n/a |
| Total Non-Current Liabilities | 1.28 | 1.54 | 3.22 | 8.62 | n/a |
| | | | | | |
| Net Assets | (11.97) | (7.15) | (2.04) | (4.83) | (0.79) |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 2.48 | 2.13 | 1.88 | 4.43 | 0.13 |
| Share Premium Account | 15.52 | 14.89 | 14.31 | n/a | 0.60 |
| Other Reserves | 6.62 | 6.15 | 12.21 | 0.51 | 0.02 |
| Retained Earnings | (36.60) | (30.32) | (30.44) | (9.77) | (1.54) |
| Shareholders Funds | (11.97) | (7.15) | (2.04) | (4.83) | (0.79) |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | (11.97) | (7.15) | (2.04) | (4.83) | (0.79) |
| | | | | | |
| | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (535.92%) | (134.75%) | (152.81%) | (68.91%) | n/a |
| Return on Capital Employed | 106.67% | 189.00% | 656.72% | 34.56% | 183.17% |
| 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 | (0.70p) | (0.48p) | (0.21p) | (0.23p) | (0.04p) |