| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Dec '24 | 31 Dec '23 | 25 Dec '22 | 31 Dec '21 | 26 Dec '21 |
|---|
| Revenue | 36.62 | 46.91 | 44.03 | 34.91 | 34.91 |
| Operating Profit / Loss | 17.33 | (12.31) | (4.05) | 3.68 | 3.65 |
| Net Interest | (1.28) | (2.16) | (2.38) | (2.50) | (2.50) |
| Pre Tax Profit | 16.05 | (14.47) | (6.43) | 1.19 | 1.15 |
| Post Tax Profit | 16.05 | (14.47) | (6.43) | 1.19 | 1.15 |
| Profit for the Period | 16.05 | (14.47) | (6.43) | 1.18 | 1.15 |
| Equity Holders of Parent Company | 16.05 | (14.47) | (6.43) | 1.18 | 1.15 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 9.57p | (9.89p) | (4.40p) | 0.84p | 0.82p |
| Earnings per Share (Diluted) | 8.75p | (8.89p) | (4.03p) | 0.74p | 0.72p |
| Earnings per Share (Adjusted) | 9.57p | (9.89p) | (4.40p) | 0.84p | 0.82p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 9.57p | (9.89p) | (4.40p) | 0.84p | 0.82p |
| Earnings per Share (Diluted) | 8.75p | (8.89p) | (4.03p) | 0.74p | 0.72p |
| Earnings per Share (Adjusted) | 9.57p | (9.89p) | (4.40p) | 0.84p | 0.82p |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Dec '24 | 31 Dec '23 | 25 Dec '22 | 31 Dec '21 | 26 Dec '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Property, Plant and Equipment | 31.36 | 35.54 | 50.21 | 51.61 | 54.03 |
| 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 | 0.02 | 0.07 | 0.07 | 0.11 | 0.11 |
| Total Non-Current Assets | 31.40 | 35.63 | 50.30 | 51.74 | 54.16 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 1.29 | 1.92 | 2.19 | 2.10 | 2.10 |
| Trade and Other Receivables | 3.50 | 1.54 | 1.63 | 1.36 | 1.36 |
| Cash at Bank and in Hand | 3.30 | 4.18 | 7.00 | 11.01 | 11.01 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 8.10 | 7.64 | 10.83 | 14.46 | 14.46 |
| | | | | | |
| Other Assets | 0.11 | n/a | n/a | n/a | n/a |
| Total Assets | 39.61 | 43.27 | 61.12 | 66.20 | 68.63 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 1.41 | 2.19 | 1.95 | 2.34 | 2.34 |
| Other Current Liabilities | 9.98 | 10.40 | 12.39 | 10.49 | 10.49 |
| Total Current Liabilities | 11.38 | 12.59 | 14.35 | 12.83 | 12.83 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 27.50 | 46.74 | 48.36 | 51.09 | 51.09 |
| Provisions | 0.34 | 0.34 | 0.34 | 0.30 | 0.30 |
| Other Non-Current Liabilities | 0.07 | 0.11 | 0.13 | 0.08 | 0.08 |
| Total Non-Current Liabilities | 27.91 | 47.19 | 48.83 | 51.47 | 51.47 |
| | | | | | |
| Net Assets | 0.31 | (16.51) | (2.05) | 1.90 | 4.33 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 6.11 | 6.06 | 6.06 | 6.06 | 6.06 |
| Share Premium Account | 24.95 | 24.25 | 24.25 | 24.25 | 24.25 |
| Other Reserves | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 |
| Retained Earnings | (31.75) | (47.82) | (33.35) | (29.40) | (26.98) |
| Shareholders Funds | 0.31 | (16.51) | (2.05) | 1.90 | 4.33 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 0.31 | (16.51) | (2.05) | 1.90 | 4.33 |
| | | | | | |
| | 29 Dec '24 | 31 Dec '23 | 25 Dec '22 | 31 Dec '21 | 26 Dec '21 |
|---|
| Operating Margin | 47.33% | (26.24%) | (9.20%) | 10.55% | 10.45% |
| Return on Capital Employed | 58.68% | (37.61%) | (8.34%) | 483.39% | 6.37% |
| 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 | 0.10 | n/a | n/a | 6.10 | 5.90 |
| PEG | n/a | n/a | 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 | 0.14p | (8.37p) | (1.05p) | 1.28p | 2.17p |