| 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 | 51.88 | 62.67 | 63.77 | 62.54 | 50.35 |
| Operating Profit / Loss | (3.60) | (9.73) | (9.82) | (5.22) | (2.24) |
| Net Interest | (1.12) | (1.56) | (0.76) | (0.11) | (0.04) |
| Pre Tax Profit | (4.72) | (11.29) | (10.58) | (5.34) | (2.27) |
| Post Tax Profit | (4.74) | (11.28) | (10.91) | (5.55) | (1.73) |
| Profit for the Period | (4.74) | (11.28) | (10.91) | (5.55) | (1.73) |
| Equity Holders of Parent Company | (4.74) | (11.28) | (10.91) | (5.55) | (1.73) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (2.30p) | (6.60p) | (7.90p) | (4.10p) | (1.30p) |
| Earnings per Share (Diluted) | (2.30p) | (6.60p) | (7.90p) | (4.10p) | (1.30p) |
| Earnings per Share (Adjusted) | (2.30p) | (6.60p) | (7.90p) | (4.10p) | (1.30p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (2.30p) | (6.60p) | (7.90p) | (4.10p) | (1.30p) |
| Earnings per Share (Diluted) | (2.30p) | (6.60p) | (7.90p) | (4.10p) | (1.30p) |
| Earnings per Share (Adjusted) | (2.30p) | (6.60p) | (7.90p) | (4.10p) | (1.30p) |
| | | | | | |
| 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 | 24.48 | 27.04 | 30.74 | 31.72 | 32.10 |
| Property, Plant and Equipment | 18.45 | 20.52 | 20.87 | 15.91 | 2.37 |
| 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 | n/a |
| Other Non-Current Assets | n/a | 0.02 | n/a | n/a | 1.20 |
| Total Non-Current Assets | 42.93 | 47.58 | 51.61 | 47.63 | 35.67 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 9.85 | 6.76 | 6.64 | 8.45 | 6.97 |
| Trade and Other Receivables | 11.94 | 13.81 | 16.52 | 12.68 | 9.84 |
| Cash at Bank and in Hand | 1.97 | 2.14 | 0.93 | 4.85 | 10.47 |
| 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 | 23.75 | 22.72 | 24.09 | 25.98 | 27.28 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 66.69 | 70.30 | 75.70 | 73.60 | 62.95 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.67 | 0.79 | 0.41 | 0.16 | 0.13 |
| Other Current Liabilities | 21.83 | 27.20 | 21.82 | 15.26 | 11.92 |
| Total Current Liabilities | 22.50 | 27.99 | 22.23 | 15.42 | 12.06 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 9.02 | 9.90 | 10.26 | 10.51 | 0.41 |
| Provisions | 1.16 | 1.06 | n/a | n/a | 2.19 |
| Other Non-Current Liabilities | 1.21 | 2.28 | 2.92 | 1.34 | 0.24 |
| Total Non-Current Liabilities | 11.40 | 13.24 | 13.18 | 11.85 | 2.85 |
| | | | | | |
| Net Assets | 32.80 | 29.07 | 40.29 | 46.33 | 48.05 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 23.23 | 18.23 | 17.24 | 13.51 | 13.51 |
| Share Premium Account | 56.29 | 53.13 | 53.13 | 51.84 | 51.84 |
| Other Reserves | (1.17) | (1.20) | (1.47) | (1.18) | 0.78 |
| Retained Earnings | (45.55) | (41.10) | (28.61) | (17.84) | (16.14) |
| Shareholders Funds | 32.80 | 29.07 | 40.29 | 46.33 | 49.99 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 32.80 | 29.07 | 40.29 | 46.33 | 48.05 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (6.94%) | (15.53%) | (15.40%) | (8.35%) | (4.44%) |
| Return on Capital Employed | (18.79%) | (70.66%) | (48.55%) | (20.66%) | (11.97%) |
| 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 | 3.58p | 0.87p | 4.11p | 6.29p | 6.87p |