| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
|---|
| Revenue | 62.82 | 58.90 | 63.83 | 44.96 | 62.64 |
| Operating Profit / Loss | (6.08) | 1.23 | 1.26 | (4.27) | 1.40 |
| Net Interest | (1.12) | (1.05) | (0.81) | (0.74) | (0.88) |
| Pre Tax Profit | (7.21) | 0.18 | 0.83 | (4.59) | 0.52 |
| Post Tax Profit | (6.71) | 0.25 | 0.68 | (3.20) | (0.38) |
| Profit for the Period | (6.71) | 0.25 | 0.68 | (3.20) | (0.38) |
| Equity Holders of Parent Company | (6.71) | 0.25 | 0.68 | (3.02) | (0.35) |
| Minority Interests | n/a | n/a | n/a | (0.18) | (0.04) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (14.00EUX) | n/a | 2.00EUX | (6.00EUX) | (1.00EUX) |
| Earnings per Share (Diluted) | (14.00EUX) | n/a | 2.00EUX | (6.00EUX) | (1.00EUX) |
| Earnings per Share (Adjusted) | (5.00EUX) | 7.00EUX | 6.00EUX | (2.00EUX) | 14.00EUX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (14.00EUX) | n/a | 2.00EUX | (6.00EUX) | (1.00EUX) |
| Earnings per Share (Diluted) | (14.00EUX) | n/a | 2.00EUX | (6.00EUX) | (1.00EUX) |
| Earnings per Share (Adjusted) | (5.00EUX) | 7.00EUX | 6.00EUX | (2.00EUX) | 14.00EUX |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | €0.04 |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 19.40 | 19.37 | 19.80 | 20.65 | 22.01 |
| Property, Plant and Equipment | 11.92 | 11.17 | 10.35 | 8.18 | 8.35 |
| 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 | 0.22 | 0.20 | 0.14 | 1.61 | 1.62 |
| Other Non-Current Assets | 1.94 | 0.43 | 0.51 | 0.26 | 0.60 |
| Total Non-Current Assets | 33.48 | 31.16 | 30.80 | 30.69 | 32.59 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 3.61 | 3.13 | 2.54 | 2.55 | 3.07 |
| Trade and Other Receivables | 15.02 | 11.07 | 8.00 | 8.11 | 10.85 |
| Cash at Bank and in Hand | 0.44 | 3.60 | 5.53 | 5.07 | 6.24 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.81 | 0.69 | 0.66 | n/a | n/a |
| Total Current Assets | 19.88 | 18.49 | 16.72 | 15.72 | 20.15 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 53.35 | 49.65 | 47.52 | 46.41 | 52.74 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 14.26 | 11.82 | 6.63 | 5.20 | 3.28 |
| Other Current Liabilities | 25.23 | 18.49 | 17.95 | 17.15 | 16.71 |
| Total Current Liabilities | 39.48 | 30.31 | 24.58 | 22.35 | 19.99 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 4.94 | 3.48 | 7.10 | 7.63 | 9.64 |
| Provisions | 2.18 | 2.38 | 2.56 | 3.04 | 4.77 |
| Other Non-Current Liabilities | n/a | n/a | 0.02 | 0.89 | 0.96 |
| Total Non-Current Liabilities | 7.12 | 5.85 | 9.67 | 11.55 | 15.37 |
| | | | | | |
| Net Assets | 6.75 | 13.49 | 13.27 | 12.51 | 17.37 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Share Premium Account | 7.04 | 7.04 | 7.04 | 7.04 | 7.04 |
| Other Reserves | 0.37 | 0.39 | 0.42 | 0.34 | 0.20 |
| Retained Earnings | (0.75) | 5.96 | 5.71 | 5.89 | 10.72 |
| Shareholders Funds | 6.75 | 13.49 | 13.27 | 13.38 | 18.06 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | (0.87) | (0.69) |
| Total Equity | 6.75 | 13.49 | 13.27 | 12.51 | 17.37 |
| | | | | | |
| | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
|---|
| Operating Margin | (9.69%) | 2.09% | 1.97% | (9.50%) | 2.23% |
| Return on Capital Employed | (69.69%) | 10.45% | 16.79% | (49.83%) | 10.73% |
| 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 | 11.80 | 12.60 | n/a | 11.50 |
| 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 | (€0.27) | (€0.13) | (€0.14) | (€0.17) | (€0.10) |