| 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 | 20.77 | 22.64 | 21.56 | 19.82 | 21.81 |
| Operating Profit / Loss | (0.50) | 0.63 | 0.63 | 0.94 | 1.26 |
| Net Interest | (0.27) | (0.27) | (0.14) | (0.12) | (0.15) |
| Pre Tax Profit | (0.77) | 0.36 | 0.48 | 0.82 | 1.11 |
| Post Tax Profit | (0.60) | 0.23 | 0.38 | 0.57 | 0.95 |
| Profit for the Period | (0.60) | 0.23 | 0.38 | 0.57 | 0.95 |
| Equity Holders of Parent Company | (0.60) | 0.23 | 0.38 | 0.57 | 0.95 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (56.80p) | 22.20p | 36.20p | 54.00p | 92.30p |
| Earnings per Share (Diluted) | (56.80p) | 22.20p | 36.20p | 54.00p | 92.30p |
| Earnings per Share (Adjusted) | (56.80p) | 22.20p | 36.20p | 54.00p | 92.30p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (56.80p) | 22.20p | 36.20p | 54.00p | 92.30p |
| Earnings per Share (Diluted) | (56.80p) | 22.20p | 36.20p | 54.00p | 92.30p |
| Earnings per Share (Adjusted) | (56.80p) | 22.20p | 36.20p | 54.00p | 92.30p |
| | | | | | |
| 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 | 1.02 | 0.99 | 0.95 | 1.09 | 1.22 |
| Property, Plant and Equipment | 5.27 | 5.36 | 5.42 | 5.38 | 5.08 |
| 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 | 0.90 | 1.44 | 1.37 | 1.99 | 1.55 |
| Total Non-Current Assets | 7.19 | 7.79 | 7.74 | 8.45 | 7.86 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 2.67 | 2.64 | 2.68 | 2.33 | 2.22 |
| Trade and Other Receivables | 2.94 | 2.96 | 2.96 | 2.76 | 2.63 |
| Cash at Bank and in Hand | 2.37 | 2.45 | 2.24 | 2.00 | 1.78 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.02 | n/a | n/a | n/a | n/a |
| Total Current Assets | 7.99 | 8.05 | 7.89 | 7.09 | 6.64 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 15.18 | 15.84 | 15.63 | 15.55 | 14.49 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 |
| Other Current Liabilities | 5.40 | 5.04 | 5.01 | 4.59 | 4.46 |
| Total Current Liabilities | 5.42 | 5.07 | 5.03 | 4.62 | 4.49 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 0.07 | 0.09 | 0.11 | n/a | 0.03 |
| Provisions | n/a | 0.67 | 0.68 | 0.72 | 0.58 |
| Other Non-Current Liabilities | 5.78 | 5.77 | 5.49 | 7.94 | 8.18 |
| Total Non-Current Liabilities | 5.85 | 6.53 | 6.28 | 8.66 | 8.79 |
| | | | | | |
| Net Assets | 3.92 | 4.25 | 4.32 | 2.26 | 1.21 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.28 | 0.26 | 0.26 | 0.26 | 0.26 |
| Share Premium Account | 0.17 | 0.02 | 0.02 | 0.02 | 0.02 |
| Other Reserves | n/a | n/a | n/a | n/a | n/a |
| Retained Earnings | 3.47 | 3.96 | 4.03 | 1.98 | 0.92 |
| Shareholders Funds | 3.92 | 4.25 | 4.32 | 2.26 | 1.21 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 3.92 | 4.25 | 4.32 | 2.26 | 1.21 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | (2.41%) | 2.78% | 2.91% | 4.74% | 5.78% |
| Return on Capital Employed | (16.78%) | 15.62% | 15.00% | 48.68% | 197.49% |
| 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 | 11.30 | 7.50 | 4.30 | 2.70 |
| PEG | n/a | n/a | 0.10 | 0.10 | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 262.49p | 295.06p | 305.67p | 106.76p | (0.91p) |