| 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 | 3.61 | 10.98 | 22.31 | 16.38 | 0.05 |
| Operating Profit / Loss | (2.23) | (0.36) | 1.51 | 2,046.00 | (3.76) |
| Net Interest | 0.24 | 0.17 | n/a | n/a | (0.01) |
| Pre Tax Profit | (1.79) | (0.20) | 1.52 | 2.00 | (3.76) |
| Post Tax Profit | (1.79) | (0.16) | 1.52 | 2.00 | (3.76) |
| Profit for the Period | (1.79) | (0.16) | 1.52 | 2.00 | (3.76) |
| Equity Holders of Parent Company | (1.79) | (0.16) | 1.52 | 2.00 | (3.76) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (3.45p) | (0.31p) | 44.10p | 4.20p | (13.35p) |
| Earnings per Share (Diluted) | (3.45p) | (0.31p) | 44.10p | 4.05p | (13.35p) |
| Earnings per Share (Adjusted) | (3.45p) | (0.31p) | 44.10p | 4.20p | (13.35p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (3.45p) | (0.31p) | 44.10p | 4.20p | (13.35p) |
| Earnings per Share (Diluted) | (3.45p) | (0.31p) | 44.10p | 4.05p | (13.35p) |
| Earnings per Share (Adjusted) | (3.45p) | (0.31p) | 44.10p | 4.20p | (13.35p) |
| | | | | | |
| 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 | 1.35 | 1.46 | 1.10 | 2.29 | 0.62 |
| Property, Plant and Equipment | 0.08 | 0.13 | 0.15 | 0.16 | 0.06 |
| 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 | (0.01) |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 1.44 | 1.59 | 1.25 | 2.45 | 0.67 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.13 | 0.34 | 1.28 | 0.50 | n/a |
| Trade and Other Receivables | 1.76 | 3.66 | 1.29 | 2.33 | 0.20 |
| Cash at Bank and in Hand | 5.47 | 7.75 | 7.61 | 6.39 | 0.47 |
| 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 | 7.37 | 11.75 | 10.18 | 9.22 | 0.67 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 8.80 | 13.34 | 11.43 | 11.67 | 1.34 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | 0.03 | 0.03 | n/a | 0.01 |
| Other Current Liabilities | 1.83 | 4.61 | 2.52 | 4.55 | 0.70 |
| Total Current Liabilities | 1.83 | 4.64 | 2.55 | 4.55 | 0.71 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | 0.02 | n/a | 0.10 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | n/a | n/a | 0.02 | n/a | 0.10 |
| | | | | | |
| Net Assets | 6.97 | 8.70 | 8.85 | 7.11 | 0.53 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.78 | 0.78 | 0.78 | 0.76 | 0.52 |
| Share Premium Account | n/a | n/a | 16.89 | 16.67 | 12.44 |
| Other Reserves | (6.07) | (6.07) | 2.13 | 2.13 | 3.05 |
| Retained Earnings | 12.26 | 13.99 | (10.95) | (12.44) | (15.48) |
| Shareholders Funds | 6.97 | 8.70 | 8.85 | 7.11 | 0.53 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 6.97 | 8.70 | 8.85 | 7.11 | 0.53 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (61.82%) | (3.29%) | 6.75% | 12,490.84% | (7,520.00%) |
| Return on Capital Employed | (36.00%) | (4.97%) | 19.46% | 41.49% | (18,750.03%) |
| 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 | 0.50 | 8.40 | 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 | 10.80p | 13.92p | 14.90p | 9.26p | (0.17p) |