| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 3.78 | 1.82 | 1.26 | 0.39 | 0.73 |
| Operating Profit / Loss | (2.64) | (3.74) | (2.96) | (2.46) | (3.63) |
| Net Interest | (0.14) | 0.04 | n/a | 0.08 | n/a |
| Pre Tax Profit | (2.90) | (3.71) | (2.92) | (2.38) | (3.63) |
| Post Tax Profit | (2.90) | (3.67) | (2.86) | (2.34) | (3.55) |
| Profit for the Period | (2.90) | (3.67) | (2.86) | (2.34) | (4.87) |
| Equity Holders of Parent Company | (2.64) | (3.09) | (2.38) | (1.61) | (4.49) |
| Minority Interests | (0.26) | (0.58) | (0.48) | (0.73) | (0.38) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (11.20p) | (13.90p) | (13.20p) | (2.90p) | (43.00p) |
| Earnings per Share (Diluted) | (11.20p) | (13.90p) | (13.20p) | (2.90p) | (43.00p) |
| Earnings per Share (Adjusted) | (11.20p) | (13.90p) | (13.20p) | (2.90p) | (43.00p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (11.20p) | (13.90p) | (13.20p) | (2.90p) | (57.00p) |
| Earnings per Share (Diluted) | (11.20p) | (13.90p) | (13.20p) | (2.90p) | (57.00p) |
| Earnings per Share (Adjusted) | (11.20p) | (13.90p) | (13.20p) | (2.90p) | (57.00p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 2.76 | 3.37 | 3.04 | 2.62 | n/a |
| Property, Plant and Equipment | 0.39 | 0.56 | 0.29 | 0.32 | 0.35 |
| Investments | 17.72 | 22.74 | 11.52 | 2.97 | 1.47 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | 0.23 | 0.69 | 1.46 | 0.08 | 0.26 |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 21.11 | 27.37 | 16.32 | 5.99 | 2.08 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.05 | 0.08 | 0.07 | 0.07 | 0.03 |
| Trade and Other Receivables | 0.93 | 0.66 | 1.60 | 0.38 | 0.60 |
| Cash at Bank and in Hand | 0.36 | 0.85 | 2.71 | 1.63 | 3.45 |
| 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 | 1.35 | 1.59 | 4.38 | 2.08 | 4.09 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 22.46 | 28.95 | 20.69 | 8.07 | 6.17 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.77 | 0.27 | 0.09 | 0.06 | 0.19 |
| Other Current Liabilities | 2.81 | 2.46 | 1.53 | 0.66 | 0.62 |
| Total Current Liabilities | 3.58 | 2.72 | 1.62 | 0.72 | 0.82 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.76 | 0.99 | 0.56 | 0.45 | 0.24 |
| 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 | 1.76 | 0.99 | 0.56 | 0.45 | 0.24 |
| | | | | | |
| Net Assets | 17.11 | 25.24 | 18.51 | 6.90 | 5.11 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 1.18 | 1.17 | 1.06 | 0.75 | 3.93 |
| Share Premium Account | 74.22 | 74.17 | 72.79 | 65.59 | 58.01 |
| Other Reserves | 9.14 | 14.98 | 6.15 | 0.10 | 0.21 |
| Retained Earnings | (66.70) | (64.49) | (61.50) | (59.70) | (56.68) |
| Shareholders Funds | 17.83 | 25.84 | 18.50 | 6.74 | 5.47 |
| | | | | | |
| Minority Interests / Other Equity | (0.72) | (0.60) | 0.01 | 0.16 | (0.36) |
| Total Equity | 17.11 | 25.24 | 18.51 | 6.90 | 5.11 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (69.85%) | (205.44%) | (234.92%) | (625.13%) | (494.29%) |
| Return on Capital Employed | (16.37%) | (16.21%) | (18.14%) | (51.51%) | (65.55%) |
| 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 | 59.95p | 91.35p | 64.58p | 17.84p | 21.32p |