| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Revenue | 16.48 | 19.53 | 50.23 | 42.54 | 34.21 |
| Operating Profit / Loss | (11.59) | (30.55) | 6.26 | (2.15) | 0.85 |
| Net Interest | (0.72) | (0.47) | (0.60) | (0.65) | (0.47) |
| Pre Tax Profit | (12.31) | (31.02) | 5.66 | (2.79) | 0.39 |
| Post Tax Profit | (12.71) | (24.97) | 6.49 | (2.00) | 1.24 |
| Profit for the Period | (12.71) | (24.97) | 6.49 | (2.01) | 1.24 |
| Equity Holders of Parent Company | (12.71) | (24.97) | 6.49 | (2.01) | 1.24 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (7.50p) | (39.00p) | 11.70p | (3.60p) | 2.50p |
| Earnings per Share (Diluted) | (7.50p) | (39.00p) | 10.80p | (3.60p) | 2.40p |
| Earnings per Share (Adjusted) | (7.50p) | (7.70p) | 11.70p | (3.60p) | 10.00p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (7.50p) | (39.00p) | 11.70p | (3.60p) | 2.50p |
| Earnings per Share (Diluted) | (7.50p) | (39.00p) | 10.80p | (3.60p) | 2.40p |
| Earnings per Share (Adjusted) | (7.50p) | (7.70p) | 11.70p | (3.60p) | 10.00p |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 39.45 | 41.06 | 58.96 | 61.17 | 70.70 |
| Property, Plant and Equipment | 2.41 | 4.50 | 5.61 | 5.96 | 2.17 |
| 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 | 12.90 | 12.73 | 11.39 | 9.10 | n/a |
| Total Non-Current Assets | 54.75 | 58.29 | 75.96 | 76.24 | 72.86 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 8.17 | 3.61 | 6.88 | 8.65 | 9.33 |
| Cash at Bank and in Hand | 1.66 | 5.46 | 12.09 | 3.00 | 5.58 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.18 | 1.86 | 1.65 | 1.63 | 1.15 |
| Total Current Assets | 10.01 | 10.94 | 20.61 | 13.28 | 16.06 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 64.76 | 69.22 | 96.57 | 89.52 | 88.92 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 7.59 | 2.66 | 2.65 | 2.56 | 1.70 |
| Other Current Liabilities | 10.23 | 5.42 | 9.91 | 7.99 | 7.20 |
| Total Current Liabilities | 17.82 | 8.08 | 12.56 | 10.56 | 8.90 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.58 | 7.64 | 13.42 | 15.12 | 14.45 |
| Provisions | 2.03 | 1.89 | 5.58 | 5.71 | 5.71 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 3.61 | 9.54 | 19.00 | 20.83 | 20.16 |
| | | | | | |
| Net Assets | 43.33 | 51.61 | 65.00 | 58.14 | 59.87 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.88 | 0.48 | 0.28 | 0.28 | 0.28 |
| Share Premium Account | 74.06 | 70.86 | 60.68 | 60.59 | 60.50 |
| Other Reserves | 14.18 | 13.34 | 10.28 | 10.36 | 10.76 |
| Retained Earnings | (45.79) | (33.07) | (6.23) | (13.08) | (11.67) |
| Shareholders Funds | 43.33 | 51.61 | 65.00 | 58.14 | 59.87 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 43.33 | 51.61 | 65.00 | 58.14 | 59.87 |
| | | | | | |
| | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Operating Margin | (70.32%) | (156.48%) | 12.47% | (5.05%) | 2.49% |
| Return on Capital Employed | (76.82%) | (134.37%) | 22.60% | (10.55%) | 7.72% |
| 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 | 7.20 | n/a | 29.00 |
| 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 | 2.24p | 6.08p | 3.48p | (1.75p) | (6.24p) |