| 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 | 2.03 | 2.27 | 2.28 | 2.59 | 2.53 |
| Operating Profit / Loss | (0.85) | (0.29) | (0.72) | (0.25) | (0.78) |
| Net Interest | (0.81) | (0.78) | (0.70) | (0.61) | (0.61) |
| Pre Tax Profit | (1.67) | (1.07) | (1.42) | (0.86) | (1.39) |
| Post Tax Profit | (1.56) | (0.99) | (1.38) | (0.63) | (1.14) |
| Profit for the Period | (1.56) | (0.99) | (1.38) | (0.63) | (1.14) |
| Equity Holders of Parent Company | (1.56) | (0.99) | (1.38) | (0.63) | (1.14) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.37p) | (0.24p) | (0.36p) | (0.17p) | (0.30p) |
| Earnings per Share (Diluted) | (0.37p) | (0.24p) | (0.36p) | (0.17p) | (0.30p) |
| Earnings per Share (Adjusted) | (0.37p) | (0.24p) | (0.36p) | (0.17p) | (0.30p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.37p) | (0.24p) | (0.36p) | (0.17p) | (0.30p) |
| Earnings per Share (Diluted) | (0.37p) | (0.24p) | (0.36p) | (0.17p) | (0.30p) |
| Earnings per Share (Adjusted) | (0.37p) | (0.24p) | (0.36p) | (0.17p) | (0.30p) |
| | | | | | |
| 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 | 0.01 |
| Property, Plant and Equipment | n/a | 0.39 | 0.51 | 0.20 | 0.46 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | n/a | 0.39 | 0.51 | 0.20 | 0.48 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.01 | 0.01 | 0.03 | 0.07 | 0.06 |
| Trade and Other Receivables | 0.82 | 1.35 | 1.41 | 1.63 | 1.91 |
| Cash at Bank and in Hand | 0.11 | 0.19 | 0.14 | 0.07 | 0.19 |
| 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 | 0.95 | 1.54 | 1.58 | 1.76 | 2.15 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 0.95 | 1.93 | 2.09 | 1.97 | 2.62 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 11.47 | 10.95 | 10.66 | 9.75 | 9.15 |
| Other Current Liabilities | 5.50 | 5.38 | 5.19 | 4.66 | 4.97 |
| Total Current Liabilities | 16.97 | 16.33 | 15.85 | 14.41 | 14.12 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.01 | 0.17 | 0.29 | 0.04 | 0.13 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | 0.46 | 0.77 | 1.08 | 1.21 | 1.45 |
| Total Non-Current Liabilities | 0.46 | 0.94 | 1.36 | 1.25 | 1.58 |
| | | | | | |
| Net Assets | (16.49) | (15.34) | (15.13) | (13.70) | (13.08) |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 8.78 | 8.35 | 7.59 | 7.59 | 7.59 |
| Share Premium Account | 15.80 | 15.80 | 15.80 | 15.80 | 15.80 |
| Other Reserves | 1.07 | 1.08 | 1.05 | 1.11 | 1.11 |
| Retained Earnings | (42.13) | (40.57) | (39.57) | (38.20) | (37.58) |
| Shareholders Funds | (16.49) | (15.34) | (15.13) | (13.70) | (13.08) |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | (16.49) | (15.34) | (15.13) | (13.70) | (13.08) |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (42.06%) | (12.93%) | (31.72%) | (9.76%) | (30.96%) |
| Return on Capital Employed | 17.07% | 6.95% | 17.30% | 6.48% | 20.60% |
| 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 | (3.76p) | (3.49p) | (3.45p) | (3.12p) | (2.98p) |