| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 28 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
|---|
| Revenue | 0.99 | 0.19 | 1.18 | n/a | n/a |
| Operating Profit / Loss | (26.03) | (15.86) | (11.51) | (6.19) | (2.63) |
| Net Interest | (0.04) | 0.09 | 0.04 | n/a | (0.01) |
| Pre Tax Profit | (26.81) | (16.15) | (11.39) | (6.23) | (2.64) |
| Post Tax Profit | (22.44) | (14.97) | (11.27) | (6.23) | (2.64) |
| Profit for the Period | (22.44) | (14.97) | (11.27) | (6.23) | (2.64) |
| Equity Holders of Parent Company | (22.44) | (14.97) | (11.27) | (6.23) | (2.58) |
| Minority Interests | n/a | n/a | 0.00 | n/a | (0.05) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
| Earnings per Share (Diluted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
| Earnings per Share (Adjusted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
| Earnings per Share (Diluted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
| Earnings per Share (Adjusted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 28 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 1.42 | 2.65 | 2.10 | 0.60 | 0.60 |
| Property, Plant and Equipment | 2.52 | 1.33 | 0.93 | 0.64 | 0.23 |
| 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 | 0.24 | 0.24 | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 4.18 | 4.21 | 3.03 | 1.24 | 0.83 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | 0.37 | n/a | n/a | n/a |
| Trade and Other Receivables | 16.36 | 3.38 | 1.60 | 0.20 | 0.11 |
| Cash at Bank and in Hand | 2.62 | 6.80 | 19.33 | 12.41 | 3.37 |
| 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 | 18.98 | 10.55 | 20.93 | 12.61 | 3.48 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 23.16 | 14.76 | 23.96 | 13.85 | 4.32 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 4.96 | 0.16 | n/a | n/a | n/a |
| Other Current Liabilities | 5.16 | 1.14 | 1.93 | 0.59 | 0.23 |
| Total Current Liabilities | 10.12 | 1.30 | 1.93 | 0.59 | 0.23 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.97 | 0.32 | n/a | n/a | n/a |
| 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 | 0.97 | 0.32 | n/a | n/a | n/a |
| | | | | | |
| Net Assets | 12.07 | 13.14 | 22.03 | 13.27 | 4.08 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 21.23 | 14.94 | 13.69 | 12.18 | 10.07 |
| Share Premium Account | 55.25 | 40.53 | 36.26 | 18.31 | 5.90 |
| Other Reserves | (6.73) | (7.10) | (7.60) | (8.18) | (9.12) |
| Retained Earnings | (57.68) | (35.24) | (20.27) | (9.00) | (2.77) |
| Shareholders Funds | 12.07 | 13.14 | 22.07 | 13.31 | 4.08 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | (0.04) | (0.05) | n/a |
| Total Equity | 12.07 | 13.14 | 22.03 | 13.27 | 4.08 |
| | | | | | |
| | 28 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
|---|
| Operating Margin | (2,629.29%) | (8,347.37%) | (974.67%) | n/a | n/a |
| Return on Capital Employed | (162.28%) | (148.02%) | (57.37%) | (49.20%) | (75.57%) |
| 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 | 233.71p | 230.12p | 437.17p | 277.75p | 76.33p |