| Standard | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | |
| | Millions | Millions | Millions | Millions |
| Income Statement | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 |
|---|
| Revenue | 136.60 | 145.28 | 145.57 | 153.35 |
| Operating Profit / Loss | (4.89) | (0.51) | (13.52) | 9.65 |
| Net Interest | (1.88) | (0.95) | (1.30) | (2.69) |
| Pre Tax Profit | (6.76) | (1.46) | (14.82) | 6.96 |
| Post Tax Profit | (6.85) | (4.74) | (12.12) | 8.57 |
| Profit for the Period | (6.85) | (4.74) | (12.13) | 8.57 |
| Equity Holders of Parent Company | (6.85) | (4.74) | (12.13) | 8.57 |
| Minority Interests | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (6.80p) | (4.80p) | (12.67p) | 9.44p |
| Earnings per Share (Diluted) | (6.80p) | (4.80p) | (12.67p) | 9.42p |
| Earnings per Share (Adjusted) | (6.80p) | (4.80p) | (12.67p) | 9.44p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (6.80p) | (4.80p) | (12.67p) | 9.44p |
| Earnings per Share (Diluted) | (6.80p) | (4.80p) | (12.67p) | 9.42p |
| Earnings per Share (Adjusted) | (6.80p) | (4.80p) | (12.67p) | 9.44p |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions |
| Balance Sheet | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 12.83 | 12.38 | 9.68 | 8.36 |
| Property, Plant and Equipment | 13.07 | 13.99 | 6.12 | 3.89 |
| Investments | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 0.58 | n/a | n/a |
| Other Non-Current Assets | 1.85 | 1.91 | 5.33 | 1.67 |
| Total Non-Current Assets | 27.74 | 28.86 | 21.13 | 13.91 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 7.39 | 8.82 | 8.02 | 6.83 |
| Trade and Other Receivables | 2.00 | 2.60 | 3.72 | 2.51 |
| Cash at Bank and in Hand | 7.60 | 6.81 | 2.85 | 5.14 |
| Current Asset Investments | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 0.56 | n/a | n/a |
| Total Current Assets | 16.98 | 18.79 | 14.59 | 14.48 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a |
| Total Assets | 44.73 | 47.65 | 35.72 | 28.39 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 1.03 | 0.69 | 0.37 | 7.78 |
| Other Current Liabilities | 8.34 | 9.34 | 8.63 | 10.94 |
| Total Current Liabilities | 9.37 | 10.03 | 8.99 | 18.72 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 23.08 | 18.08 | 2.44 | 6.02 |
| Provisions | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | 1.24 |
| Total Non-Current Liabilities | 23.08 | 18.08 | 2.44 | 7.26 |
| | | | | | |
| Net Assets | 12.28 | 19.54 | 24.28 | 2.42 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 1.08 | 1.08 | 1.08 | 0.01 |
| Share Premium Account | 14.45 | 14.45 | 14.45 | 1.69 |
| Other Reserves | (0.14) | 0.14 | n/a | (0.16) |
| Retained Earnings | (3.11) | 3.87 | 8.76 | 0.87 |
| Shareholders Funds | 12.28 | 19.54 | 24.28 | 2.42 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a |
| Total Equity | 12.28 | 19.54 | 24.28 | 2.42 |
| | | | | | |
| | 30 Nov '23 | 30 Nov '22 | 30 Nov '21 | 30 Nov '20 |
|---|
| Operating Margin | (3.58%) | (0.35%) | (9.29%) | 6.29% |
| Return on Capital Employed | (20.74%) | (1.97%) | (77.63%) | 122.73% |
| 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 | (0.51p) | 6.64p | 13.55p | (5.51p) |