| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 292.54 | 256.53 | 2,368.25 | 1,646.10 | 1,252.95 |
| Operating Profit / Loss | 40.68 | (28.20) | 32.74 | 25.06 | 37.19 |
| Net Interest | (28.99) | (11.11) | (4.05) | (6.71) | (8.35) |
| Pre Tax Profit | 11.70 | (39.31) | 27.98 | 17.67 | 28.84 |
| Post Tax Profit | 2.86 | (43.55) | 17.70 | 9.65 | 22.95 |
| Profit for the Period | 2.86 | (43.55) | 17.70 | 9.65 | 22.95 |
| Equity Holders of Parent Company | 2.86 | (43.55) | 17.70 | 9.65 | 22.95 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 0.39p | (6.62p) | 2.41EUX | 1.54EUX | 3.76EUX |
| Earnings per Share (Diluted) | 0.39p | (6.62p) | 2.41EUX | 1.53EUX | 3.73EUX |
| Earnings per Share (Adjusted) | 4.65p | 6.49p | 5.75EUX | 5.77EUX | 3.76EUX |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 0.39p | (6.62p) | 2.41EUX | 1.54EUX | 3.76EUX |
| Earnings per Share (Diluted) | 0.39p | (6.62p) | 2.41EUX | 1.53EUX | 3.73EUX |
| Earnings per Share (Adjusted) | 4.65p | 6.49p | 5.75EUX | 5.77EUX | 3.76EUX |
| | | | | | |
| Dividend per Share | 3.00p | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 517.51 | 532.40 | 268.17 | 193.45 | 171.36 |
| Property, Plant and Equipment | 75.32 | 77.99 | 53.17 | 42.88 | 41.62 |
| Investments | 10.97 | 11.72 | 12.22 | 12.93 | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | 14.36 | n/a | 0.26 |
| Other Non-Current Assets | 15.64 | 14.41 | 17.39 | 11.48 | 11.45 |
| Total Non-Current Assets | 619.44 | 636.52 | 365.31 | 260.75 | 224.69 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 15.38 | 14.90 | 20.29 | 9.56 | 5.29 |
| Trade and Other Receivables | 374.27 | 399.15 | 378.15 | 300.60 | 236.43 |
| Cash at Bank and in Hand | 107.43 | 90.34 | 146.00 | 224.16 | 118.11 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.26 | 3.42 | 5.65 | 7.79 | 1.74 |
| Total Current Assets | 497.35 | 507.82 | 550.10 | 542.11 | 361.56 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 1,116.79 | 1,144.34 | 915.41 | 802.86 | 586.26 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 115.38 | 113.30 | 25.80 | 21.50 | 44.48 |
| Other Current Liabilities | 419.26 | 414.39 | 406.02 | 320.63 | 312.73 |
| Total Current Liabilities | 534.64 | 527.68 | 431.83 | 342.13 | 357.21 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 267.55 | 311.24 | 130.78 | 149.55 | 136.12 |
| Provisions | 27.28 | 30.20 | 8.68 | 5.49 | 3.86 |
| Other Non-Current Liabilities | 25.00 | 12.38 | 27.56 | 20.94 | 24.96 |
| Total Non-Current Liabilities | 319.83 | 353.82 | 167.02 | 175.99 | 164.94 |
| | | | | | |
| Net Assets | 262.32 | 262.84 | 316.56 | 284.75 | 64.11 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 8.12 | 8.11 | 8.11 | 38.11 | 4.16 |
| Share Premium Account | 2.95 | 2.96 | 2.96 | 194.76 | 2.93 |
| Other Reserves | (30.50) | (44.00) | (28.15) | (41.54) | (49.27) |
| Retained Earnings | 281.37 | 289.38 | 329.36 | 84.53 | 72.18 |
| Shareholders Funds | 261.94 | 256.45 | 312.28 | 275.86 | 29.99 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | 4.28 | 8.89 | 34.12 |
| Total Equity | 262.32 | 262.84 | 316.56 | 284.75 | 64.11 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 13.91% | (10.99%) | 1.38% | 1.52% | 2.97% |
| Return on Capital Employed | 26.24% | (15.23%) | 14.99% | 9.10% | 48.17% |
| 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 | 17.20 | 13.90 | 16.60 | 19.10 | n/a |
| PEG | n/a | 0.30 | 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 | (36.96p) | (39.04p) | €0.07 | €0.13 | (€0.16) |