| 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 | 2.12 | 2.09 | 2.77 | 1.89 | 0.77 |
| Operating Profit / Loss | (10.37) | (10.45) | (9.12) | (7.13) | (7.15) |
| Net Interest | (4.16) | (8.45) | 3.23 | (8.63) | (0.65) |
| Pre Tax Profit | (14.53) | (18.90) | 315.01 | (402.63) | (191.70) |
| Post Tax Profit | (14.53) | (18.90) | 315.01 | (402.63) | (191.70) |
| Profit for the Period | (14.53) | (18.90) | 315.01 | (402.63) | (191.70) |
| Equity Holders of Parent Company | (14.53) | (18.90) | 315.01 | (402.63) | (191.70) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (0.90p) | (1.20p) | 20.40p | (57.00p) | (14.75p) |
| Earnings per Share (Diluted) | (0.90p) | (1.20p) | 20.20p | (26.40p) | (14.75p) |
| Earnings per Share (Adjusted) | (0.90p) | (1.20p) | (0.40p) | (57.00p) | (0.60p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (0.90p) | (1.20p) | 20.40p | (57.00p) | (14.75p) |
| Earnings per Share (Diluted) | (0.90p) | (1.20p) | 20.20p | (26.40p) | (14.75p) |
| Earnings per Share (Adjusted) | (0.90p) | (1.20p) | (0.40p) | (57.00p) | (0.60p) |
| | | | | | |
| 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 | 0.10 | 0.15 | 0.08 | 0.06 | 0.03 |
| Property, Plant and Equipment | 17.14 | 2.49 | 1.73 | 1.77 | 1.88 |
| Investments | n/a | n/a | 0.01 | n/a | 0.01 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | 0.00 | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | 0.01 | n/a |
| Total Non-Current Assets | 17.24 | 2.64 | 1.82 | 1.84 | 1.93 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 2.76 | 2.30 | 1.83 | 1.79 | 2.41 |
| Trade and Other Receivables | 3.23 | 0.95 | 1.62 | 0.35 | 0.24 |
| Cash at Bank and in Hand | 2.74 | 2.72 | 2.15 | 2.74 | 1.03 |
| 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 | 8.74 | 5.97 | 5.61 | 4.88 | 3.68 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 25.97 | 8.61 | 7.43 | 6.72 | 5.60 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 1.09 | 0.68 | 0.63 | 1.01 | 1.02 |
| Other Current Liabilities | 5.72 | 4.66 | 4.50 | 4.39 | 3.05 |
| Total Current Liabilities | 6.81 | 5.34 | 5.13 | 5.40 | 4.07 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 130.87 | 103.26 | 83.96 | 79.34 | 65.17 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | 609.20 | 222.33 |
| Total Non-Current Liabilities | 130.87 | 103.26 | 83.96 | 688.54 | 287.50 |
| | | | | | |
| Net Assets | (111.71) | (99.99) | (81.66) | (687.22) | (285.97) |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 11.23 | 11.04 | 11.02 | 10.60 | 9.97 |
| Share Premium Account | 22.82 | 20.72 | 20.39 | 19.57 | 18.70 |
| Other Reserves | 308.47 | 306.53 | 305.16 | 15.00 | (177.85) |
| Retained Earnings | (454.23) | (438.28) | (418.23) | (732.39) | (136.79) |
| Shareholders Funds | (111.71) | (99.99) | (81.66) | (687.22) | (285.97) |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | (111.71) | (99.99) | (81.66) | (687.22) | (285.97) |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (488.60%) | (500.67%) | (329.16%) | (377.25%) | (928.57%) |
| Return on Capital Employed | (51.44%) | (275.10%) | 10,924.66% | 64.92% | 86.92% |
| 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 | (6.73p) | (6.03p) | (4.92p) | (41.36p) | (17.21p) |