| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Jun '24 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Revenue | 9.05 | 8.58 | 7.05 | 9.95 | 10.89 |
| Operating Profit / Loss | (1.93) | (0.73) | (1.92) | (0.74) | (0.68) |
| Net Interest | (0.80) | (0.04) | n/a | (0.02) | (0.62) |
| Pre Tax Profit | (3.15) | (0.78) | (1.92) | (0.76) | (1.30) |
| Post Tax Profit | (3.11) | (0.42) | (1.93) | (0.73) | (1.27) |
| Profit for the Period | (4.37) | (0.01) | (1.93) | (0.73) | (1.27) |
| Equity Holders of Parent Company | (4.25) | 0.12 | (1.92) | (0.73) | (1.27) |
| Minority Interests | (0.12) | (0.13) | (0.01) | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 0.88p | n/a | (0.62p) | (0.45p) | (0.91p) |
| Earnings per Share (Diluted) | 0.88p | n/a | (0.62p) | (0.45p) | (0.91p) |
| Earnings per Share (Adjusted) | 0.88p | n/a | (0.62p) | (0.45p) | (0.91p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 0.88p | n/a | (0.62p) | (0.45p) | (0.91p) |
| Earnings per Share (Diluted) | 0.88p | n/a | (0.62p) | (0.45p) | (0.91p) |
| Earnings per Share (Adjusted) | 0.88p | n/a | (0.62p) | (0.45p) | (0.91p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Jun '24 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 0.64 | 0.72 | 0.76 | 0.80 | 0.74 |
| Property, Plant and Equipment | 1.87 | 1.82 | 1.90 | 1.90 | 1.98 |
| 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 | 1.30 | 1.31 | 0.95 | 0.96 | 0.91 |
| Total Non-Current Assets | 3.81 | 3.85 | 3.61 | 3.66 | 3.63 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 0.66 | 0.48 | 0.68 | 0.77 | 0.05 |
| Trade and Other Receivables | 2.16 | 4.81 | 3.66 | 2.44 | 2.53 |
| Cash at Bank and in Hand | 0.98 | 0.29 | 0.94 | 2.14 | 0.56 |
| 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 | 3.79 | 5.58 | 5.29 | 5.35 | 3.13 |
| | | | | | |
| Other Assets | n/a | 0.59 | 0.42 | 0.48 | 0.17 |
| Total Assets | 7.60 | 10.03 | 9.32 | 9.50 | 6.93 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 0.99 | 0.19 | n/a | n/a | n/a |
| Other Current Liabilities | 2.17 | 2.39 | 1.85 | 2.41 | 2.53 |
| Total Current Liabilities | 3.16 | 2.59 | 1.85 | 2.41 | 2.53 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.10 | 0.03 | 0.01 | 0.03 | 2.51 |
| Provisions | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 1.10 | 0.03 | 0.01 | 0.03 | 2.51 |
| | | | | | |
| Net Assets | 3.34 | 7.42 | 7.46 | 7.06 | 1.89 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.33 | 0.33 | 0.33 | 16.28 | 14.54 |
| Share Premium Account | n/a | n/a | n/a | 14.07 | 9.58 |
| Other Reserves | 1.17 | 1.10 | 1.18 | 1.49 | 1.83 |
| Retained Earnings | 2.49 | 6.50 | 6.34 | (24.24) | (23.70) |
| Shareholders Funds | 3.99 | 7.94 | 7.85 | 7.59 | 2.25 |
| | | | | | |
| Minority Interests / Other Equity | (0.65) | (0.52) | (0.39) | (0.54) | (0.36) |
| Total Equity | 3.34 | 7.42 | 7.46 | 7.06 | 1.89 |
| | | | | | |
| | 29 Jun '24 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
|---|
| Operating Margin | (21.31%) | (8.57%) | (27.19%) | (7.44%) | (6.24%) |
| Return on Capital Employed | (32.65%) | (10.63%) | (28.57%) | (11.77%) | (18.60%) |
| 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 | 2.80 | 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 | 0.82p | 2.02p | 2.03p | 1.89p | 0.35p |