| 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 | 93.79 | 98.76 | 88.78 | 68.00 | 46.11 |
| Operating Profit / Loss | 17.54 | (1.70) | (0.82) | 2.87 | (1.82) |
| Net Interest | (5.77) | (4.47) | (3.14) | n/a | n/a |
| Pre Tax Profit | 11.77 | (6.17) | (3.96) | 1.00 | (5.00) |
| Post Tax Profit | 9.63 | (7.16) | (3.63) | 2.00 | (4.00) |
| Profit for the Period | 9.63 | (7.16) | (3.63) | 2.00 | (11.00) |
| Equity Holders of Parent Company | 9.63 | (7.16) | (3.63) | 1.64 | (12.00) |
| Minority Interests | n/a | n/a | n/a | n/a | 1.00 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 9.25p | (7.20p) | (0.37p) | 1.70p | (5.20p) |
| Earnings per Share (Diluted) | 8.72p | (7.20p) | (0.37p) | 1.60p | (5.20p) |
| Earnings per Share (Adjusted) | 8.98p | 14.28p | 14.01p | 1.70p | (5.20p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 9.25p | (7.20p) | (0.37p) | 1.70p | (13.40p) |
| Earnings per Share (Diluted) | 8.72p | (7.20p) | (0.37p) | 1.60p | (13.40p) |
| Earnings per Share (Adjusted) | 8.98p | 14.28p | 14.01p | 1.70p | (13.40p) |
| | | | | | |
| Dividend per Share | 1.45p | 2.90p | 0.27p | 0.25p | 0.22p |
| | | | | | |
| | 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 | 94.92 | 94.70 | 94.68 | 94.40 | 80.13 |
| Property, Plant and Equipment | 5.19 | 5.09 | 4.64 | 4.63 | 4.92 |
| Investments | 2.03 | 1.93 | 1.74 | 1.46 | 0.90 |
| 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 | 10.48 | 4.08 | 2.70 | n/a | n/a |
| Total Non-Current Assets | 112.62 | 105.81 | 103.75 | 100.50 | 85.94 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.49 | 0.63 | 0.21 | 0.30 | 0.12 |
| Trade and Other Receivables | 41.17 | 41.84 | 34.82 | 33.45 | 18.84 |
| Cash at Bank and in Hand | 5.19 | 8.78 | 12.27 | 12.94 | 26.88 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.10 | 0.62 | 1.08 | 4.53 | 6.93 |
| Total Current Assets | 46.94 | 51.87 | 48.38 | 51.22 | 52.77 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 159.56 | 157.68 | 152.13 | 151.72 | 138.71 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.58 | 0.60 | 0.87 | 0.86 | 0.99 |
| Other Current Liabilities | 26.83 | 36.63 | 33.23 | 28.72 | 18.43 |
| Total Current Liabilities | 27.41 | 37.24 | 34.10 | 29.58 | 19.42 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 66.19 | 59.19 | 50.01 | 45.85 | 45.73 |
| Provisions | 1.13 | 0.91 | 1.28 | 1.52 | 1.28 |
| Other Non-Current Liabilities | n/a | 5.46 | 5.72 | 8.18 | 6.01 |
| Total Non-Current Liabilities | 67.32 | 65.56 | 57.01 | 55.55 | 53.01 |
| | | | | | |
| Net Assets | 64.83 | 54.88 | 61.03 | 66.58 | 66.28 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 1.32 | 1.26 | 1.22 | 1.22 | 1.20 |
| Share Premium Account | 60.93 | 60.93 | 60.93 | 60.92 | 67.00 |
| Other Reserves | 24.35 | 21.06 | 17.32 | 15.47 | 8.49 |
| Retained Earnings | (21.77) | (28.36) | (18.45) | (11.04) | (10.42) |
| Shareholders Funds | 64.83 | 54.88 | 61.03 | 66.58 | 66.28 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 64.83 | 54.88 | 61.03 | 66.58 | 66.28 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 18.70% | (1.72%) | (0.92%) | 4.22% | (3.95%) |
| Return on Capital Employed | 46.38% | (8.16%) | (4.42%) | 4.90% | (14.64%) |
| Dividend Cover | 6.19 | 4.92 | 5.19 | 0.68 | (2.36) |
| Dividend Yield | 3.50 | 3.90 | 3.90 | 1.40 | 1.60 |
| PE Ratio | 4.60 | 5.10 | 4.90 | 107.40 | n/a |
| PEG | n/a | 0.10 | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | 100.00% | (6.90%) | (7.41%) | (12.00%) |
| Net Asset Value per Share | (18.85p) | (24.94p) | (21.08p) | (17.43p) | (8.68p) |