| 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 | 44.48 | 26.59 | 13.85 | 9.15 | 7.81 |
| Operating Profit / Loss | 0.52 | (1.53) | (2.57) | (4.33) | (6.30) |
| Net Interest | (0.47) | (0.29) | (0.17) | (0.10) | 0.06 |
| Pre Tax Profit | 0.06 | (1.81) | (2.74) | (4.43) | (6.23) |
| Post Tax Profit | n/a | (0.91) | (1.93) | (4.11) | (6.17) |
| Profit for the Period | 0.00 | (0.91) | (1.93) | (4.11) | (5.77) |
| Equity Holders of Parent Company | 0.00 | (0.91) | (1.93) | (4.11) | (5.77) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | n/a | (1.60p) | (3.20p) | (8.20p) | (9.40p) |
| Earnings per Share (Diluted) | n/a | (1.60p) | (3.20p) | (8.20p) | (9.40p) |
| Earnings per Share (Adjusted) | n/a | (1.60p) | (3.10p) | (7.30p) | (8.80p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | n/a | (1.60p) | (3.20p) | (8.20p) | (8.70p) |
| Earnings per Share (Diluted) | n/a | (1.60p) | (3.20p) | (8.20p) | (8.70p) |
| Earnings per Share (Adjusted) | n/a | (1.60p) | (3.10p) | (7.30p) | (8.80p) |
| | | | | | |
| 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 | 20.83 | 20.03 | 9.21 | 8.90 | 1.60 |
| Property, Plant and Equipment | 2.01 | 1.79 | 1.50 | 1.73 | 0.16 |
| Investments | n/a | n/a | n/a | n/a | 2.00 |
| 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 | n/a | n/a | n/a |
| Total Non-Current Assets | 22.84 | 21.82 | 10.71 | 10.64 | 3.75 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 16.33 | 11.73 | 5.20 | 3.26 | 2.37 |
| Cash at Bank and in Hand | 10.95 | 8.05 | 11.50 | 11.08 | 13.05 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | 2.50 | n/a |
| Total Current Assets | 27.28 | 19.78 | 16.70 | 16.84 | 15.42 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 50.12 | 41.60 | 27.41 | 27.48 | 19.18 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.63 | 0.42 | 0.25 | 0.38 | 0.08 |
| Other Current Liabilities | 23.81 | 16.22 | 8.58 | 5.83 | 3.24 |
| Total Current Liabilities | 24.43 | 16.63 | 8.83 | 6.20 | 3.32 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.36 | 1.48 | 1.43 | 2.07 | n/a |
| Provisions | 1.56 | 0.80 | n/a | 0.35 | 0.29 |
| Other Non-Current Liabilities | n/a | 1.00 | n/a | 0.75 | n/a |
| Total Non-Current Liabilities | 2.92 | 3.28 | 1.43 | 3.17 | 0.29 |
| | | | | | |
| Net Assets | 22.77 | 21.69 | 17.15 | 18.11 | 15.57 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 1.23 | 1.23 | 1.15 | 1.15 | 0.99 |
| Share Premium Account | 26.13 | 25.96 | 22.51 | 22.49 | 17.45 |
| Other Reserves | 2.89 | 2.06 | 0.27 | (0.38) | (0.76) |
| Retained Earnings | (7.49) | (7.57) | (6.78) | (5.15) | (2.11) |
| Shareholders Funds | 22.77 | 21.69 | 17.15 | 18.11 | 15.57 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 22.77 | 21.69 | 17.15 | 18.11 | 15.57 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | 1.17% | (5.74%) | (18.59%) | (47.27%) | (80.66%) |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| 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 | 3.14p | 2.69p | 12.87p | 14.92p | 22.65p |