| 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 | 265.37 | 220.77 | 173.94 | 122.00 | 129.12 |
| Operating Profit / Loss | 35.50 | 29.51 | 20.55 | 9.10 | 16.88 |
| Net Interest | (6.45) | (3.23) | (1.55) | (1.24) | (1.25) |
| Pre Tax Profit | 29.06 | 26.36 | 19.00 | 7.86 | 15.63 |
| Post Tax Profit | 22.23 | 21.08 | 14.91 | 6.04 | 12.56 |
| Profit for the Period | 22.23 | 21.08 | 14.91 | 6.04 | 12.56 |
| Equity Holders of Parent Company | 22.23 | 21.08 | 14.91 | 6.04 | 12.56 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 51.17p | 48.74p | 37.16p | 15.43p | 32.11p |
| Earnings per Share (Diluted) | 50.94p | 48.49p | 37.15p | 15.43p | 32.11p |
| Earnings per Share (Adjusted) | 51.17p | 48.74p | 37.16p | 15.43p | 32.11p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 51.17p | 48.74p | 37.16p | 15.43p | 32.11p |
| Earnings per Share (Diluted) | 50.94p | 48.49p | 37.15p | 15.43p | 32.11p |
| Earnings per Share (Adjusted) | 51.17p | 48.74p | 37.16p | 15.43p | 32.11p |
| | | | | | |
| Dividend per Share | 18.00p | 17.00p | 15.00p | 12.00p | 8.50p |
| | | | | | |
| | 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 | 36.81 | 29.47 | 27.34 | 21.22 | 22.06 |
| Property, Plant and Equipment | 33.68 | 35.27 | 32.04 | 28.50 | 26.97 |
| 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 | 0.25 | 1.73 | 2.82 |
| Total Non-Current Assets | 70.50 | 64.74 | 59.62 | 51.45 | 51.85 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 40.58 | 40.71 | 35.47 | 28.42 | 27.56 |
| Trade and Other Receivables | 164.79 | 135.27 | 104.05 | 72.45 | 55.75 |
| Cash at Bank and in Hand | 14.65 | 11.39 | 12.23 | 17.64 | 34.45 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.14 | n/a | n/a | n/a | n/a |
| Total Current Assets | 220.17 | 187.37 | 151.74 | 118.51 | 117.77 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 290.66 | 252.10 | 211.37 | 169.96 | 169.62 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 5.34 | 3.96 | 3.74 | 3.19 | 3.57 |
| Other Current Liabilities | 7.70 | 8.81 | 10.03 | 10.53 | 12.78 |
| Total Current Liabilities | 13.04 | 12.78 | 13.78 | 13.72 | 16.35 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 83.54 | 61.00 | 31.33 | 15.79 | 17.08 |
| Provisions | 1.95 | 0.95 | n/a | 3.83 | 1.65 |
| Other Non-Current Liabilities | n/a | n/a | 2.15 | n/a | n/a |
| Total Non-Current Liabilities | 85.49 | 61.96 | 33.47 | 19.62 | 18.73 |
| | | | | | |
| Net Assets | 192.13 | 177.37 | 164.12 | 136.62 | 134.55 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 2.20 | 2.20 | 2.19 | 1.99 | 1.99 |
| Share Premium Account | 49.72 | 49.72 | 49.42 | 33.49 | 33.49 |
| Other Reserves | (0.03) | (0.03) | (0.03) | (0.04) | (0.04) |
| Retained Earnings | 140.24 | 125.48 | 112.54 | 101.17 | 99.11 |
| Shareholders Funds | 192.13 | 177.37 | 164.12 | 136.62 | 134.55 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 192.13 | 177.37 | 164.12 | 136.62 | 134.55 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 13.38% | 13.37% | 11.82% | 7.46% | 13.08% |
| Return on Capital Employed | 14.42% | 13.84% | 11.96% | 6.59% | 12.53% |
| Dividend Cover | 2.84 | 2.87 | 2.48 | 1.29 | 3.78 |
| Dividend Yield | 5.10 | 3.90 | 3.10 | 4.10 | 3.30 |
| PE Ratio | 6.90 | 8.90 | 12.90 | 19.10 | 8.00 |
| PEG | n/a | n/a | n/a | n/a | 0.10 |
| Dividend per Share Growth | n/a | (5.56%) | (11.76%) | (20.00%) | (29.17%) |
| Net Asset Value per Share | 353.09p | 336.23p | 310.95p | 262.34p | 255.73p |