| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 27 Sep '25 | 28 Sep '24 | 30 Sep '23 | 01 Oct '22 | 02 Oct '21 |
|---|
| Revenue | 52.38 | 49.49 | 45.49 | 40.67 | 22.35 |
| Operating Profit / Loss | (0.79) | (0.93) | (4.21) | (5.21) | (2.10) |
| Net Interest | (1.95) | (2.43) | (2.47) | (2.01) | (1.64) |
| Pre Tax Profit | (2.73) | (3.36) | (6.68) | (7.21) | (3.74) |
| Post Tax Profit | (2.73) | (3.36) | (6.68) | (7.21) | (3.74) |
| Profit for the Period | (2.73) | (3.36) | (6.68) | (7.22) | (3.74) |
| Equity Holders of Parent Company | (2.73) | (3.36) | (6.68) | (7.22) | (3.74) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (1.60p) | (2.00p) | (8.10p) | (8.80p) | (4.60p) |
| Earnings per Share (Diluted) | (1.60p) | (2.00p) | (8.10p) | (8.80p) | (4.60p) |
| Earnings per Share (Adjusted) | (1.60p) | (2.00p) | (8.10p) | (8.80p) | (4.60p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (1.60p) | (2.00p) | (8.10p) | (8.80p) | (4.60p) |
| Earnings per Share (Diluted) | (1.60p) | (2.00p) | (8.10p) | (8.80p) | (4.60p) |
| Earnings per Share (Adjusted) | (1.60p) | (2.00p) | (8.10p) | (8.80p) | (4.60p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 27 Sep '25 | 28 Sep '24 | 30 Sep '23 | 01 Oct '22 | 02 Oct '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 11.09 | 11.09 | 11.15 | 11.21 | 12.84 |
| Property, Plant and Equipment | 48.20 | 52.11 | 50.27 | 47.70 | 35.89 |
| 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 | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | 59.30 | 63.20 | 61.42 | 58.91 | 48.73 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 1.19 | 1.15 | 1.08 | 0.81 | 0.55 |
| Trade and Other Receivables | 1.86 | 3.58 | 2.24 | 2.56 | 1.50 |
| Cash at Bank and in Hand | 7.98 | 5.83 | 1.90 | 9.39 | 19.72 |
| 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 | 11.03 | 10.55 | 5.22 | 12.76 | 21.77 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 70.32 | 73.75 | 66.64 | 71.68 | 70.50 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 3.39 | 3.14 | 13.51 | 12.71 | 12.44 |
| Other Current Liabilities | 14.69 | 13.51 | 13.38 | 11.42 | 11.24 |
| Total Current Liabilities | 18.08 | 16.65 | 26.89 | 24.13 | 23.68 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 24.93 | 27.42 | 28.05 | 29.24 | 22.13 |
| Provisions | n/a | 0.19 | 0.36 | 0.36 | 0.36 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 24.93 | 27.61 | 28.41 | 29.60 | 22.49 |
| | | | | | |
| Net Assets | 27.31 | 29.49 | 11.34 | 17.95 | 24.33 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 1.75 | 1.75 | 0.89 | 0.89 | 0.89 |
| Share Premium Account | 72.54 | 72.54 | 52.28 | 52.28 | 52.28 |
| Other Reserves | 59.72 | 59.72 | 59.72 | 59.72 | 59.72 |
| Retained Earnings | (106.70) | (104.52) | (101.56) | (94.95) | (88.56) |
| Shareholders Funds | 27.31 | 29.49 | 11.34 | 17.95 | 24.33 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 27.31 | 29.49 | 11.34 | 17.95 | 24.33 |
| | | | | | |
| | 27 Sep '25 | 28 Sep '24 | 30 Sep '23 | 01 Oct '22 | 02 Oct '21 |
|---|
| Operating Margin | (1.50%) | (1.88%) | (9.25%) | (12.81%) | (9.39%) |
| Return on Capital Employed | (1.76%) | (1.89%) | (9.99%) | (10.62%) | (4.52%) |
| 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 | n/a | n/a | n/a | n/a |
| 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 | 9.27p | 10.51p | 0.11p | 3.85p | 6.56p |