| Standard | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | |
| | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Revenue | 0.09 | 0.15 | 5.92 | n/a |
| Operating Profit / Loss | (3.34) | (11.43) | (4.82) | (0.38) |
| Net Interest | 0.10 | 0.17 | (0.29) | n/a |
| Pre Tax Profit | (3.24) | (11.26) | (5.11) | (0.37) |
| Post Tax Profit | (3.24) | (11.26) | (5.11) | (0.37) |
| Profit for the Period | (3.24) | (11.26) | (5.11) | (0.37) |
| Equity Holders of Parent Company | (3.24) | (11.26) | (5.11) | (0.37) |
| Minority Interests | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (26.00USX) | (89.00USX) | (38.00USX) | (27.00p) |
| Earnings per Share (Diluted) | (26.00USX) | (89.00USX) | (38.00USX) | (27.00p) |
| Earnings per Share (Adjusted) | (26.00USX) | (89.00USX) | (38.00USX) | (27.00p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (26.00USX) | (89.00USX) | (38.00USX) | (27.00p) |
| Earnings per Share (Diluted) | (26.00USX) | (89.00USX) | (38.00USX) | (27.00p) |
| Earnings per Share (Adjusted) | (26.00USX) | (89.00USX) | (38.00USX) | (27.00p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | n/a | 13.95 | n/a |
| Property, Plant and Equipment | n/a | n/a | 0.03 | n/a |
| Investments | n/a | 1.03 | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | 0.84 | n/a | n/a |
| Total Non-Current Assets | n/a | 1.88 | 13.98 | n/a |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 0.01 | 0.11 | 2.87 | 0.04 |
| Cash at Bank and in Hand | 0.15 | 0.47 | 4.44 | 0.75 |
| Current Asset Investments | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 0.75 | n/a | n/a |
| Total Current Assets | 0.16 | 1.34 | 7.31 | 0.79 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a |
| Total Assets | 0.16 | 3.21 | 21.29 | 0.79 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 0.55 | 0.35 | 3.49 | 0.17 |
| Total Current Liabilities | 0.55 | 0.35 | 3.49 | 0.17 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | 1.39 | n/a |
| Provisions | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | 0.01 | n/a |
| Total Non-Current Liabilities | n/a | n/a | 1.41 | n/a |
| | | | | | |
| Net Assets | (0.39) | 2.86 | 16.39 | 0.62 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.16 | 0.16 | 0.16 | 0.01 |
| Share Premium Account | 15.14 | 15.14 | 15.14 | 0.92 |
| Other Reserves | 0.07 | 0.07 | (0.35) | 0.05 |
| Retained Earnings | (15.75) | (12.50) | (3.70) | (0.37) |
| Shareholders Funds | (0.39) | 2.86 | 11.25 | 0.62 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | 5.14 | n/a |
| Total Equity | (0.39) | 2.86 | 16.39 | 0.62 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Operating Margin | (3,795.45%) | (7,373.55%) | (81.41%) | n/a |
| Return on Capital Employed | n/a | n/a | n/a | n/a |
| 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 | ($0.03) | $0.23 | $0.19 | 4.90p |