| Standard | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | |
| | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Revenue | 3.26 | 5.88 | 4.03 | 0.67 |
| Operating Profit / Loss | (1.07) | (2.12) | (2.79) | (1.51) |
| Net Interest | (0.02) | (0.09) | (0.19) | (0.05) |
| Pre Tax Profit | (1.08) | (2.21) | (2.99) | (1.52) |
| Post Tax Profit | (0.96) | (2.22) | (2.81) | (1.52) |
| Profit for the Period | (0.96) | (2.22) | (2.81) | (1.52) |
| Equity Holders of Parent Company | (0.96) | (2.22) | (2.81) | (1.52) |
| Minority Interests | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (2.40p) | (9.50p) | (15.00p) | (10.00p) |
| Earnings per Share (Diluted) | (2.40p) | (9.50p) | (15.00p) | (10.00p) |
| Earnings per Share (Adjusted) | (2.40p) | (9.50p) | (15.00p) | (10.00p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (2.40p) | (9.50p) | (15.00p) | (10.00p) |
| Earnings per Share (Diluted) | (2.40p) | (9.50p) | (15.00p) | (10.00p) |
| Earnings per Share (Adjusted) | (2.40p) | (9.50p) | (15.00p) | (10.00p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 1.00 | 0.79 | 0.48 | 0.17 |
| Property, Plant and Equipment | 0.01 | 0.01 | 0.01 | 0.01 |
| Investments | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 1.02 | 0.80 | 0.49 | 0.18 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.38 | 0.63 | 0.44 | 0.19 |
| Trade and Other Receivables | 0.84 | 1.07 | 0.66 | 0.13 |
| Cash at Bank and in Hand | 0.75 | 0.06 | 1.17 | 0.06 |
| Current Asset Investments | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a |
| Total Current Assets | 1.97 | 1.75 | 2.27 | 0.39 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a |
| Total Assets | 2.99 | 2.55 | 2.76 | 0.56 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.09 | 0.22 | 0.01 | 0.57 |
| Other Current Liabilities | 0.54 | 0.90 | 1.03 | 0.29 |
| Total Current Liabilities | 0.63 | 1.12 | 1.03 | 0.86 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.00 | 0.01 | 0.02 | 0.03 |
| Provisions | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.00 | 0.01 | 0.02 | 0.03 |
| | | | | | |
| Net Assets | 2.35 | 1.43 | 1.71 | (0.33) |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.48 | 0.27 | 0.22 | n/a |
| Share Premium Account | 7.12 | 5.43 | 4.15 | 4.63 |
| Other Reserves | 1.32 | 1.46 | 0.86 | 0.28 |
| Retained Earnings | (6.57) | (5.74) | (3.52) | (5.24) |
| Shareholders Funds | 2.35 | 1.43 | 1.71 | (0.33) |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a |
| Total Equity | 2.35 | 1.43 | 1.71 | (0.33) |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Operating Margin | (32.73%) | (36.03%) | (69.39%) | (225.37%) |
| Return on Capital Employed | (74.13%) | (243.73%) | (223.42%) | (1,415.38%) |
| Dividend Cover | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 2.81p | 1.33p | 2.56p | (1.03p) |