| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Jan '25 | 31 Jan '24 | 31 Jan '23 | 31 Jan '22 | 31 Jan '21 |
|---|
| Revenue | 33.38 | 32.31 | 30.00 | 27.03 | 24.60 |
| Operating Profit / Loss | 0.87 | 1.41 | 1.25 | 0.41 | (1.25) |
| Net Interest | (0.66) | (0.35) | (0.21) | (0.20) | (0.19) |
| Pre Tax Profit | 0.22 | 1.06 | 1.04 | 0.22 | (1.43) |
| Post Tax Profit | 0.17 | 1.18 | 1.06 | 0.18 | (1.12) |
| Profit for the Period | 0.17 | 1.18 | 1.06 | 0.18 | (1.13) |
| Equity Holders of Parent Company | 0.17 | 1.18 | 1.06 | 0.18 | (1.13) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 0.20p | 1.10p | 1.00p | 0.30p | (1.00p) |
| Earnings per Share (Diluted) | 0.10p | 1.00p | 0.90p | 0.30p | (1.00p) |
| Earnings per Share (Adjusted) | 0.20p | 1.10p | 1.00p | 0.30p | (1.00p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 0.20p | 1.10p | 1.00p | 0.30p | (1.00p) |
| Earnings per Share (Diluted) | 0.10p | 1.00p | 0.90p | 0.30p | (1.00p) |
| Earnings per Share (Adjusted) | 0.20p | 1.10p | 1.00p | 0.30p | (1.00p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Jan '25 | 31 Jan '24 | 31 Jan '23 | 31 Jan '22 | 31 Jan '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 21.51 | 19.95 | 17.41 | 15.00 | 15.19 |
| Property, Plant and Equipment | 1.46 | 1.50 | 1.91 | 2.10 | 3.09 |
| 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 | 0.46 | 0.08 | n/a | n/a | n/a |
| Total Non-Current Assets | 23.43 | 21.52 | 19.32 | 17.10 | 18.27 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 14.39 | 12.77 | 14.15 | 12.27 | 10.89 |
| Cash at Bank and in Hand | 3.63 | 4.26 | 5.04 | 5.62 | 7.28 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | 0.04 | 0.12 | 0.16 |
| Total Current Assets | 18.01 | 17.03 | 19.22 | 18.02 | 18.33 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 41.44 | 38.55 | 38.54 | 35.12 | 36.60 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.79 | 1.23 | 1.27 | 1.28 | 1.39 |
| Other Current Liabilities | 15.44 | 14.10 | 15.82 | 13.62 | 13.42 |
| Total Current Liabilities | 16.23 | 15.33 | 17.09 | 14.90 | 14.81 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 5.18 | 3.35 | 2.40 | 2.84 | 4.28 |
| Provisions | 0.32 | 0.34 | 0.54 | 0.97 | 0.78 |
| Other Non-Current Liabilities | 1.23 | 1.22 | 1.15 | 1.30 | 2.00 |
| Total Non-Current Liabilities | 6.73 | 4.91 | 4.10 | 5.11 | 7.06 |
| | | | | | |
| Net Assets | 18.48 | 18.31 | 17.35 | 15.11 | 14.73 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 20.19 | 20.16 | 20.16 | 20.15 | 20.15 |
| Share Premium Account | 30.60 | 30.51 | 30.49 | 30.48 | 30.48 |
| Other Reserves | 8.67 | 8.78 | 8.89 | 8.12 | 4.43 |
| Retained Earnings | (40.98) | (41.14) | (42.18) | (43.64) | (43.93) |
| Shareholders Funds | 18.48 | 18.31 | 17.35 | 15.11 | 14.73 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 18.48 | 18.31 | 17.35 | 15.11 | 14.73 |
| | | | | | |
| | 31 Jan '25 | 31 Jan '24 | 31 Jan '23 | 31 Jan '22 | 31 Jan '21 |
|---|
| Operating Margin | 2.61% | 4.37% | 4.18% | 1.54% | (5.07%) |
| Return on Capital Employed | 26.75% | 43.08% | 30.19% | 8.00% | (20.75%) |
| 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 | 342.50 | 48.00 | 50.50 | 151.70 | n/a |
| PEG | n/a | 0.10 | 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 | (2.72p) | (1.48p) | (0.05p) | 0.09p | (0.41p) |