| 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 | 180.07 | 254.70 | 248.68 | 146.04 | 130.65 |
| Operating Profit / Loss | 6.90 | 7.13 | 1.87 | 2.40 | 4.08 |
| Net Interest | 1.37 | 0.58 | 0.28 | (0.57) | (4.06) |
| Pre Tax Profit | 6.59 | 5.68 | 9.21 | 1.83 | n/a |
| Post Tax Profit | 4.75 | 2.88 | 8.57 | 1.65 | 0.02 |
| Profit for the Period | 4.74 | 2.88 | 8.64 | (3.90) | 0.02 |
| Equity Holders of Parent Company | 4.74 | 2.88 | 9.23 | (3.39) | 0.15 |
| Minority Interests | n/a | n/a | (0.59) | (0.51) | (0.13) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 25.90p | 17.10p | 51.70p | 13.20p | 0.90p |
| Earnings per Share (Diluted) | 25.10p | 17.00p | 51.70p | 13.00p | 0.90p |
| Earnings per Share (Adjusted) | 25.90p | 17.10p | 51.70p | 13.20p | 0.90p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 25.90p | 17.10p | 55.70p | (20.70p) | 0.90p |
| Earnings per Share (Diluted) | 25.10p | 17.00p | 55.60p | (20.70p) | 0.90p |
| Earnings per Share (Adjusted) | 25.90p | 17.10p | 55.70p | (20.70p) | 0.90p |
| | | | | | |
| Dividend per Share | 1.10p | 3.25p | 2.75p | 2.55p | 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 | 22.74 | 5.69 | 3.50 | 3.89 | 4.83 |
| Property, Plant and Equipment | 2.79 | 1.41 | 0.44 | 1.06 | 64.53 |
| Investments | 8.87 | 10.55 | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 0.00 | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | 0.13 | 12.74 | 0.17 | 4.55 |
| Total Non-Current Assets | 34.40 | 17.78 | 16.68 | 5.12 | 73.91 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 14.38 | 11.03 | 9.21 | 7.68 | 14.62 |
| Trade and Other Receivables | 29.67 | 35.86 | 57.50 | 35.93 | 26.72 |
| Cash at Bank and in Hand | 28.62 | 41.35 | 24.49 | 6.70 | 18.28 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 7.61 | 5.91 | 8.46 | 2.41 | 0.70 |
| Total Current Assets | 80.28 | 94.14 | 99.66 | 52.72 | 60.32 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | 64.80 | n/a |
| Total Assets | 114.68 | 111.92 | 116.34 | 122.64 | 134.23 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.56 | 0.53 | 0.29 | 2.12 | 3.63 |
| Other Current Liabilities | 57.55 | 63.70 | 72.14 | 40.91 | 38.26 |
| Total Current Liabilities | 58.11 | 64.23 | 72.43 | 43.03 | 41.89 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 5.36 | 5.69 | 4.93 | 5.07 | 54.48 |
| Provisions | 0.46 | n/a | n/a | n/a | 5.45 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 5.82 | 5.69 | 4.93 | 5.07 | 59.93 |
| | | | | | |
| Net Assets | 50.75 | 42.01 | 38.99 | 29.33 | 32.41 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.93 | 0.84 | 0.84 | 0.84 | 0.83 |
| Share Premium Account | 17.04 | 12.97 | 12.91 | 12.79 | 12.84 |
| Other Reserves | n/a | n/a | (0.01) | 11.25 | 11.97 |
| Retained Earnings | 32.78 | 28.18 | 25.23 | 4.77 | 6.58 |
| Shareholders Funds | 50.75 | 42.01 | 38.99 | 29.65 | 32.23 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | (0.33) | 0.18 |
| Total Equity | 50.75 | 42.01 | 38.99 | 29.33 | 32.41 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 3.83% | 2.80% | 0.75% | 1.65% | 3.12% |
| Return on Capital Employed | 15.19% | 12.01% | 21.93% | 7.37% | 4.45% |
| Dividend Cover | n/a | 5.26 | 18.80 | 5.18 | n/a |
| Dividend Yield | n/a | 0.90 | 1.50 | 1.10 | n/a |
| PE Ratio | 14.20 | 21.50 | 3.50 | 18.40 | 197.80 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | (15.38%) | (7.27%) | n/a |
| Net Asset Value per Share | 151.31p | 196.21p | 191.73p | 137.45p | 149.02p |