| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 28.08 | 24.09 | 22.36 | 23.98 | 23.25 |
| Operating Profit / Loss | 1.13 | 1.90 | 1.53 | 2.27 | 4.25 |
| Net Interest | (0.69) | (0.32) | (0.33) | (0.25) | n/a |
| Pre Tax Profit | 0.44 | 1.58 | 1.20 | 2.02 | 3.92 |
| Post Tax Profit | 0.42 | 0.85 | 1.74 | 1.61 | 3.40 |
| Profit for the Period | 0.42 | 0.85 | 1.74 | 1.61 | 3.40 |
| Equity Holders of Parent Company | 0.42 | 0.84 | 1.75 | 1.78 | 3.76 |
| Minority Interests | n/a | 0.01 | (0.01) | (0.17) | (0.35) |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 0.70p | 1.42p | 2.94p | 2.99p | 5.73p |
| Earnings per Share (Diluted) | 0.70p | 1.42p | 2.94p | 2.99p | 5.64p |
| Earnings per Share (Adjusted) | 0.70p | 1.42p | 2.94p | 2.99p | 5.73p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 0.70p | 1.42p | 2.94p | 2.99p | 5.73p |
| Earnings per Share (Diluted) | 0.70p | 1.42p | 2.94p | 2.99p | 5.64p |
| Earnings per Share (Adjusted) | 0.70p | 1.42p | 2.94p | 2.99p | 5.73p |
| | | | | | |
| Dividend per Share | n/a | 1.20p | 1.50p | 1.40p | 1.50p |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 21.44 | 22.12 | 19.36 | 19.91 | 20.49 |
| Property, Plant and Equipment | 1.30 | 1.16 | 1.66 | 1.97 | 2.95 |
| 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 | 1.84 | 1.76 | 0.88 | 0.47 | 0.42 |
| Other Non-Current Assets | 0.04 | 0.06 | 0.08 | 0.08 | 0.09 |
| Total Non-Current Assets | 24.63 | 25.11 | 21.98 | 22.43 | 23.95 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 37.87 | 9.81 | 33.14 | 9.07 | 5.76 |
| Cash at Bank and in Hand | 18.36 | 19.23 | 18.21 | 16.41 | 18.41 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | 7.30 | 1.19 |
| Total Current Assets | 56.23 | 29.04 | 51.35 | 32.78 | 25.36 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 80.86 | 54.15 | 73.32 | 55.21 | 49.31 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Other Current Liabilities | 41.14 | 13.79 | 35.30 | 17.32 | 12.72 |
| Total Current Liabilities | 41.14 | 13.79 | 35.30 | 17.33 | 12.72 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | n/a | n/a | n/a | n/a |
| Provisions | 0.32 | 0.40 | 0.46 | 0.52 | n/a |
| Other Non-Current Liabilities | 4.81 | 5.05 | 1.63 | 2.28 | 2.34 |
| Total Non-Current Liabilities | 5.13 | 5.45 | 2.09 | 2.81 | 2.34 |
| | | | | | |
| Net Assets | 34.59 | 34.90 | 35.93 | 35.08 | 34.25 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Share Premium Account | 22.37 | 22.37 | 22.37 | 22.37 | 22.37 |
| Other Reserves | (2.28) | (1.84) | (0.48) | (0.45) | (0.45) |
| Retained Earnings | 14.44 | 14.38 | 14.43 | 13.54 | 12.54 |
| Shareholders Funds | 34.59 | 34.97 | 36.38 | 35.52 | 34.52 |
| | | | | | |
| Minority Interests / Other Equity | n/a | (0.07) | (0.45) | (0.45) | (0.28) |
| Total Equity | 34.59 | 34.90 | 35.93 | 35.08 | 34.25 |
| | | | | | |
| | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | 4.03% | 7.89% | 6.84% | 9.45% | 18.27% |
| Return on Capital Employed | 8.40% | 14.41% | 8.98% | 14.44% | 28.51% |
| Dividend Cover | n/a | 1.18 | 1.96 | 2.14 | 3.82 |
| Dividend Yield | n/a | 4.10 | 4.80 | 4.70 | 6.10 |
| PE Ratio | 78.60 | 20.40 | 10.70 | 10.00 | 4.30 |
| PEG | n/a | 0.20 | 0.10 | 5.00 | n/a |
| Dividend per Share Growth | n/a | n/a | 25.00% | (6.67%) | 7.14% |
| Net Asset Value per Share | 22.14p | 21.51p | 27.90p | 25.53p | 23.16p |