| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 29 Jun '21 | 29 Jun '20 |
|---|
| Revenue | 14.65 | 15.59 | 1.75 | 0.46 | 0.22 |
| Operating Profit / Loss | (2.45) | (1.62) | (2.11) | (0.78) | (0.31) |
| Net Interest | (1.12) | (0.52) | (0.03) | (0.05) | (0.06) |
| Pre Tax Profit | (3.56) | (2.14) | (2.13) | (0.81) | (0.37) |
| Post Tax Profit | (3.38) | (2.39) | (2.13) | (0.81) | (0.37) |
| Profit for the Period | (3.38) | (2.39) | (2.13) | (0.81) | (0.37) |
| Equity Holders of Parent Company | (3.38) | (2.39) | (2.13) | (0.81) | (0.37) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (8.70p) | (6.20p) | (6.60p) | (3.10p) | (1.30p) |
| Earnings per Share (Diluted) | (8.70p) | (6.20p) | (6.60p) | (3.10p) | (1.30p) |
| Earnings per Share (Adjusted) | (8.70p) | (6.20p) | (6.60p) | (3.10p) | (1.30p) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (8.70p) | (6.20p) | (6.60p) | (3.10p) | (1.30p) |
| Earnings per Share (Diluted) | (8.70p) | (6.20p) | (6.60p) | (3.10p) | (1.30p) |
| Earnings per Share (Adjusted) | (8.70p) | (6.20p) | (6.60p) | (3.10p) | (1.30p) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 29 Jun '21 | 29 Jun '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | n/a | n/a | n/a | n/a |
| Property, Plant and Equipment | 0.18 | 0.28 | 0.37 | 0.44 | 0.17 |
| Investments | n/a | n/a | n/a | n/a | 0.26 |
| 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 | 0.18 | 0.28 | 0.38 | 0.44 | 0.42 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | 13.27 | 16.57 | 15.13 | 7.23 | 15.91 |
| Trade and Other Receivables | 1.31 | 2.10 | 1.91 | 0.67 | 0.13 |
| Cash at Bank and in Hand | 0.09 | 0.30 | 0.97 | 0.20 | 0.71 |
| Current Asset Investments | n/a | n/a | 0.05 | n/a | n/a |
| Other Current Assets | n/a | n/a | n/a | 0.40 | 0.90 |
| Total Current Assets | 14.67 | 18.97 | 18.06 | 8.50 | 17.65 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 14.85 | 19.25 | 18.44 | 8.94 | 18.07 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 5.88 | 5.67 | 9.24 | 3.30 | 13.67 |
| Other Current Liabilities | 1.83 | 2.58 | 1.94 | 0.65 | 0.67 |
| Total Current Liabilities | 7.70 | 8.25 | 11.19 | 3.95 | 14.33 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 11.10 | 11.57 | 6.68 | 2.28 | 4.12 |
| 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 | 11.10 | 11.57 | 6.68 | 2.28 | 4.12 |
| | | | | | |
| Net Assets | (3.95) | (0.57) | 0.57 | 2.71 | (0.37) |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.39 | 0.39 | 0.32 | 0.32 | n/a |
| Share Premium Account | 4.75 | 4.75 | 3.57 | 3.57 | n/a |
| Other Reserves | n/a | n/a | n/a | n/a | n/a |
| Retained Earnings | (9.09) | (5.71) | (3.32) | (1.18) | (0.37) |
| Shareholders Funds | (3.95) | (0.57) | 0.57 | 2.71 | (0.37) |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | (3.95) | (0.57) | 0.57 | 2.71 | (0.37) |
| | | | | | |
| | 29 Jun '24 | 29 Jun '23 | 29 Jun '22 | 29 Jun '21 | 29 Jun '20 |
|---|
| Operating Margin | (16.70%) | (10.38%) | (120.80%) | (168.62%) | (141.00%) |
| Return on Capital Employed | (18.78%) | (9.71%) | (12.77%) | (9.13%) | (1.78%) |
| 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 | (10.21p) | (1.48p) | 1.48p | 7.00p | (0.97p) |