| Standard | IFRS | IFRS | IFRS |
|---|
| | | | |
| | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Revenue | 9.43 | 17.28 | 8.12 |
| Operating Profit / Loss | (17.32) | (5.24) | (5.01) |
| Net Interest | (0.66) | (1.18) | (0.52) |
| Pre Tax Profit | (17.98) | (6.41) | (5.53) |
| Post Tax Profit | (21.52) | (3.19) | (5.46) |
| Profit for the Period | (21.52) | (3.19) | (5.46) |
| Equity Holders of Parent Company | (21.52) | (3.19) | (5.46) |
| Minority Interests | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (25.00p) | (6.00p) | (11.00p) |
| Earnings per Share (Diluted) | (25.00p) | (6.00p) | (11.00p) |
| Earnings per Share (Adjusted) | (25.00p) | (6.00p) | (11.00p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (25.00p) | (6.00p) | (11.00p) |
| Earnings per Share (Diluted) | (25.00p) | (6.00p) | (11.00p) |
| Earnings per Share (Adjusted) | (25.00p) | (6.00p) | (11.00p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 2.94 | 14.55 | 9.35 |
| Property, Plant and Equipment | 0.84 | 0.93 | 0.70 |
| Investments | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a |
| Other Financial Assets | 0.00 | n/a | n/a |
| Other Non-Current Assets | n/a | 3.20 | n/a |
| Total Non-Current Assets | 3.78 | 18.68 | 10.05 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | 1.04 | n/a |
| Trade and Other Receivables | 2.92 | 10.35 | 3.11 |
| Cash at Bank and in Hand | n/a | 4.45 | 0.03 |
| Current Asset Investments | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a |
| Total Current Assets | 2.92 | 15.84 | 3.14 |
| | | | | | |
| Other Assets | n/a | n/a | n/a |
| Total Assets | 6.70 | 34.52 | 13.19 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 8.95 | 4.81 | 1.63 |
| Other Current Liabilities | 5.70 | 10.16 | 9.95 |
| Total Current Liabilities | 14.65 | 14.97 | 11.58 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 5.38 | 10.99 | 1.40 |
| Provisions | 0.03 | 0.08 | n/a |
| Other Non-Current Liabilities | n/a | n/a | 6.79 |
| Total Non-Current Liabilities | 5.41 | 11.07 | 8.19 |
| | | | | | |
| Net Assets | (13.35) | 8.48 | (6.58) |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.09 | 0.09 | 0.01 |
| Share Premium Account | 18.29 | 18.29 | 0.12 |
| Other Reserves | 0.44 | 0.76 | 1.22 |
| Retained Earnings | (32.16) | (10.65) | (7.93) |
| Shareholders Funds | (13.35) | 8.48 | (6.58) |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a |
| Total Equity | (13.35) | 8.48 | (6.58) |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
|---|
| Operating Margin | (183.78%) | (30.30%) | (61.73%) |
| Return on Capital Employed | 892.53% | (53.40%) | 38.86% |
| Dividend Cover | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a |
| Net Asset Value per Share | (9.45p) | (3.52p) | (9.23p) |