| 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 | 54.92 | 53.18 | 100.24 | 56.48 | 35.02 |
| Operating Profit / Loss | 5.29 | 1.17 | 35.51 | 3.02 | (4.92) |
| Net Interest | (2.77) | (3.31) | (3.02) | (2.51) | (2.84) |
| Pre Tax Profit | 4.42 | (3.48) | 33.17 | 1.52 | (10.15) |
| Post Tax Profit | 2.80 | (3.79) | 21.17 | 0.83 | (9.06) |
| Profit for the Period | 2.80 | (3.79) | 21.17 | 0.83 | (9.06) |
| Equity Holders of Parent Company | (0.37) | (3.86) | 2.70 | (0.15) | (6.70) |
| Minority Interests | 3.18 | 0.07 | 18.46 | 0.98 | (2.36) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.44p) | (4.52p) | 3.17p | (0.18p) | (7.86p) |
| Earnings per Share (Diluted) | (0.44p) | (4.52p) | 3.17p | (0.18p) | (7.86p) |
| Earnings per Share (Adjusted) | (0.44p) | (4.52p) | 3.17p | (0.18p) | (7.86p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.44p) | (4.52p) | 3.17p | (0.18p) | (7.86p) |
| Earnings per Share (Diluted) | (0.44p) | (4.52p) | 3.17p | (0.18p) | (7.86p) |
| Earnings per Share (Adjusted) | (0.44p) | (4.52p) | 3.17p | (0.18p) | (7.86p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | 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 | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 62.59 | 55.81 | 54.09 | 9.92 | 10.99 |
| Investments | 14.34 | 14.26 | 12.59 | 3.63 | 1.75 |
| Investment Properties | n/a | n/a | n/a | 41.17 | 45.98 |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | 0.43 | n/a | n/a | n/a |
| Total Non-Current Assets | 76.93 | 70.50 | 66.68 | 54.71 | 58.72 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 12.37 | 11.47 | 28.06 | 26.47 | 28.46 |
| Trade and Other Receivables | 7.20 | 7.41 | 7.91 | 9.92 | 8.19 |
| Cash at Bank and in Hand | 2.93 | 6.98 | 15.38 | 8.52 | 7.19 |
| Current Asset Investments | 0.63 | 0.73 | 0.89 | 0.69 | 0.83 |
| Other Current Assets | n/a | 0.55 | n/a | 0.52 | n/a |
| Total Current Assets | 23.13 | 27.14 | 52.24 | 46.11 | 44.67 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 100.06 | 97.64 | 118.92 | 100.82 | 103.39 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 7.60 | 13.19 | 22.48 | 31.92 | 10.79 |
| Other Current Liabilities | 19.55 | 19.65 | 21.31 | 15.99 | 16.34 |
| Total Current Liabilities | 27.15 | 32.84 | 43.79 | 47.91 | 27.13 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 20.06 | 14.87 | 18.95 | 10.99 | 34.72 |
| Provisions | 2.29 | 1.62 | 2.47 | 1.70 | 1.80 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | 0.20 |
| Total Non-Current Liabilities | 22.35 | 16.49 | 21.42 | 12.69 | 36.71 |
| | | | | | |
| Net Assets | 50.56 | 48.31 | 53.72 | 40.22 | 39.55 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 |
| Share Premium Account | 4.87 | 4.87 | 4.87 | 4.87 | 4.87 |
| Other Reserves | (1.24) | (1.21) | (1.02) | (1.01) | (0.98) |
| Retained Earnings | 15.91 | 16.28 | 20.14 | 17.27 | 17.42 |
| Shareholders Funds | 28.09 | 28.49 | 32.55 | 29.68 | 29.86 |
| | | | | | |
| Minority Interests / Other Equity | 22.47 | 19.82 | 21.17 | 10.54 | 9.69 |
| Total Equity | 50.56 | 48.31 | 53.72 | 40.22 | 39.55 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 9.64% | 2.19% | 35.43% | 5.35% | (14.06%) |
| Return on Capital Employed | 8.93% | (0.22%) | 37.07% | 4.75% | (8.41%) |
| 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 | 6.30 | 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 | 59.25p | 56.62p | 62.95p | 47.14p | 46.35p |