| 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 | 4.77 | 2.67 | 1.86 | 5.45 | 4.92 |
| Operating Profit / Loss | (9.53) | (3.23) | (8.27) | (1.72) | (2.10) |
| Net Interest | (0.11) | (0.11) | (0.11) | (0.21) | (0.01) |
| Pre Tax Profit | (9.61) | (3.33) | (8.38) | (1.84) | (2.11) |
| Post Tax Profit | (9.66) | (2.65) | (8.23) | (2.19) | (2.11) |
| Profit for the Period | (9.66) | (2.64) | (8.23) | (2.19) | (3.00) |
| Equity Holders of Parent Company | (9.67) | (2.64) | (8.23) | (2.19) | (2.61) |
| Minority Interests | 0.01 | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (5.00p) | (0.02p) | (9.80p) | (3.10p) | (4.70p) |
| Earnings per Share (Diluted) | (5.00p) | (0.02p) | (9.80p) | (3.10p) | (4.70p) |
| Earnings per Share (Adjusted) | (5.00p) | (0.02p) | (9.80p) | (3.10p) | (4.70p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (5.00p) | (0.02p) | (9.80p) | (3.10p) | (4.70p) |
| Earnings per Share (Diluted) | (5.00p) | (0.02p) | (9.80p) | (3.10p) | (4.70p) |
| Earnings per Share (Adjusted) | (5.00p) | (0.02p) | (9.80p) | (3.10p) | (4.70p) |
| | | | | | |
| 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 | 1.79 | 2.12 | 2.41 | 4.38 | 4.36 |
| Property, Plant and Equipment | 2.50 | 4.10 | 4.38 | 4.44 | 3.55 |
| Investments | 0.08 | 1.11 | n/a | 0.09 | 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 | 0.09 |
| Other Non-Current Assets | n/a | n/a | n/a | 2.00 | n/a |
| Total Non-Current Assets | 4.37 | 7.33 | 6.79 | 10.91 | 8.00 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 2.84 | 3.81 | 4.83 | 6.25 | 6.49 |
| Trade and Other Receivables | 0.86 | 0.51 | 0.40 | 0.81 | 0.69 |
| Cash at Bank and in Hand | 0.29 | 0.21 | 0.17 | 0.10 | 0.12 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 3.99 | 4.53 | 5.40 | 7.16 | 7.30 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 8.36 | 11.86 | 12.19 | 18.07 | 15.21 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.58 | 0.54 | 0.68 | 0.61 | 1.00 |
| Other Current Liabilities | 6.62 | 4.05 | 3.48 | 2.56 | 3.46 |
| Total Current Liabilities | 7.21 | 4.59 | 4.16 | 3.17 | 4.46 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.87 | 1.32 | 1.62 | 0.69 | n/a |
| Provisions | n/a | 0.01 | 0.64 | 0.55 | 0.12 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 0.87 | 1.33 | 2.26 | 1.24 | 0.12 |
| | | | | | |
| Net Assets | 0.28 | 5.93 | 5.77 | 13.66 | 10.63 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 6.51 | 5.68 | 5.17 | 4.88 | 4.75 |
| Share Premium Account | 28.84 | 27.02 | 25.00 | 23.48 | 18.47 |
| Other Reserves | (5.07) | (5.79) | (5.85) | (4.38) | (4.60) |
| Retained Earnings | (30.00) | (20.99) | (18.55) | (10.32) | (8.00) |
| Shareholders Funds | 0.27 | 5.93 | 5.77 | 13.66 | 10.63 |
| | | | | | |
| Minority Interests / Other Equity | 0.01 | n/a | n/a | n/a | n/a |
| Total Equity | 0.28 | 5.93 | 5.77 | 13.66 | 10.63 |
| | | | | | |
| | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
|---|
| Operating Margin | (199.58%) | (120.61%) | (444.62%) | (31.56%) | (42.68%) |
| Return on Capital Employed | 15,830.01% | (56.67%) | (131.39%) | (14.65%) | (28.41%) |
| 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 | 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 | (0.58p) | 1.47p | 1.29p | 3.57p | 2.41p |