| 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 | 7.67 | 6.86 | 4.61 | 2.29 | 1.65 |
| Operating Profit / Loss | (1.38) | (2.10) | (2.76) | (2.19) | (2.16) |
| Net Interest | (1.63) | (0.50) | (0.82) | (0.88) | (0.45) |
| Pre Tax Profit | (3.00) | (2.60) | (3.57) | (3.07) | (2.60) |
| Post Tax Profit | (2.96) | (2.52) | (3.57) | (3.07) | (2.60) |
| Profit for the Period | (2.96) | (2.53) | (3.57) | (3.07) | (2.60) |
| Equity Holders of Parent Company | (2.96) | (2.53) | (3.57) | (3.07) | (2.60) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (4.89p) | (4.17p) | (7.29p) | (6.60p) | (5.52p) |
| Earnings per Share (Diluted) | (4.88p) | (4.15p) | (7.29p) | (6.60p) | (5.52p) |
| Earnings per Share (Adjusted) | (4.89p) | (4.17p) | (7.29p) | (6.60p) | (5.52p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (4.89p) | (4.17p) | (7.29p) | (6.60p) | (5.52p) |
| Earnings per Share (Diluted) | (4.88p) | (4.15p) | (7.29p) | (6.60p) | (5.52p) |
| Earnings per Share (Adjusted) | (4.89p) | (4.17p) | (7.29p) | (6.60p) | (5.52p) |
| | | | | | |
| 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 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| Property, Plant and Equipment | 14.87 | 14.20 | 12.34 | 12.79 | 13.23 |
| 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 | 0.02 | 0.03 | 0.04 | 0.09 |
| Total Non-Current Assets | 15.87 | 15.22 | 13.38 | 13.84 | 14.33 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 15.55 | 12.58 | 10.64 | 9.32 | 7.46 |
| Trade and Other Receivables | 1.84 | 1.29 | 1.27 | 0.87 | 0.71 |
| Cash at Bank and in Hand | 0.07 | 0.27 | 3.13 | 0.26 | 1.01 |
| 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 | 17.45 | 14.14 | 15.04 | 10.45 | 9.18 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 33.33 | 29.36 | 28.42 | 24.29 | 23.51 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 18.38 | 0.08 | 0.09 | 5.77 | 3.50 |
| Other Current Liabilities | 1.88 | 1.50 | 1.12 | 0.77 | 0.75 |
| Total Current Liabilities | 20.26 | 1.58 | 1.21 | 6.54 | 4.25 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 2.51 | 14.37 | 11.33 | 8.63 | 7.06 |
| 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 | 2.51 | 14.37 | 11.33 | 8.63 | 7.06 |
| | | | | | |
| Net Assets | 10.55 | 13.41 | 15.88 | 9.13 | 12.19 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 12.19 | 12.19 | 12.19 | 12.05 | 12.05 |
| Share Premium Account | 21.19 | 21.14 | 21.10 | 10.91 | 10.91 |
| Other Reserves | 0.06 | (0.01) | (0.01) | (0.01) | (0.01) |
| Retained Earnings | (22.89) | (19.92) | (17.39) | (13.82) | (10.76) |
| Shareholders Funds | 10.55 | 13.41 | 15.88 | 9.13 | 12.19 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 10.55 | 13.41 | 15.88 | 9.13 | 12.19 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (17.95%) | (30.66%) | (59.74%) | (95.63%) | (130.91%) |
| Return on Capital Employed | (4.52%) | (7.83%) | (10.48%) | (9.72%) | (9.89%) |
| 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 | 15.69p | 20.38p | 24.48p | 13.36p | 18.41p |