Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Revenue | 91.66 | 107.14 | 79.75 | 67.04 | 75.96 |
Operating Profit / Loss | 17.62 | (14.63) | 11.34 | 5.41 | 2.08 |
Net Interest | (1.20) | (0.70) | (0.75) | (0.85) | (0.81) |
Pre Tax Profit | 16.43 | (15.32) | 10.59 | 4.55 | 1.27 |
Post Tax Profit | 13.26 | (12.76) | 8.55 | 3.99 | 0.41 |
Profit for the Period | 13.26 | (12.76) | 9.94 | (3.49) | 0.41 |
Equity Holders of Parent Company | 13.26 | (12.76) | 9.94 | (3.49) | 0.41 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 12.70p | (12.26p) | 9.61p | 3.88p | 0.40p |
Earnings per Share (Diluted) | 12.70p | (12.17p) | 9.55p | 3.82p | 0.39p |
Earnings per Share (Adjusted) | 14.90p | 15.33p | 8.52p | 5.47p | 4.42p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 12.70p | (12.26p) | 9.61p | (3.40p) | 0.40p |
Earnings per Share (Diluted) | 12.70p | (12.17p) | 9.55p | (3.40p) | 0.39p |
Earnings per Share (Adjusted) | 14.90p | 15.33p | 6.56p | 4.54p | 4.42p |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | 1.00p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 19.85 | 19.80 | 40.37 | 20.08 | 26.26 |
Property, Plant and Equipment | 38.59 | 42.83 | 19.82 | 46.68 | 44.48 |
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 | (0.01) |
Other Non-Current Assets | 17.65 | 4.35 | 1.78 | 1.24 | 1.18 |
Total Non-Current Assets | 76.09 | 66.98 | 61.98 | 68.00 | 71.91 |
| | | | | |
Current Assets | | | | | |
Inventories | 0.55 | 0.30 | 0.28 | 0.44 | 0.38 |
Trade and Other Receivables | 16.78 | 26.00 | 18.63 | 19.57 | 18.46 |
Cash at Bank and in Hand | 19.72 | 21.59 | 11.16 | 6.58 | 3.19 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | 14.20 | 3.30 | n/a | n/a |
Total Current Assets | 37.05 | 62.09 | 33.37 | 26.59 | 22.03 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 113.14 | 129.07 | 95.35 | 94.59 | 93.94 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 7.90 | 8.11 | n/a | n/a | 0.17 |
Other Current Liabilities | 27.23 | 33.85 | 23.59 | 18.99 | 17.90 |
Total Current Liabilities | 35.13 | 41.96 | 23.58 | 18.99 | 18.07 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 8.74 | 31.23 | 2.92 | 17.38 | 13.83 |
Provisions | 8.27 | 8.24 | 8.19 | 8.12 | 7.47 |
Other Non-Current Liabilities | n/a | n/a | 0.35 | n/a | n/a |
Total Non-Current Liabilities | 17.01 | 39.47 | 11.46 | 25.50 | 21.30 |
| | | | | |
Net Assets | 60.99 | 47.64 | 60.30 | 50.10 | 54.57 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 10.50 | 10.41 | 10.38 | 10.29 | 10.28 |
Share Premium Account | 0.83 | 0.82 | 0.76 | 0.76 | 0.75 |
Other Reserves | n/a | n/a | n/a | n/a | n/a |
Retained Earnings | 49.67 | 36.41 | 49.16 | 39.05 | 43.54 |
Shareholders Funds | 60.99 | 47.64 | 60.30 | 50.10 | 54.57 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 60.99 | 47.64 | 60.30 | 50.10 | 54.57 |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | 19.23% | (13.65%) | 14.22% | 8.07% | 2.74% |
Return on Capital Employed | 26.68% | (19.40%) | 36.53% | 9.73% | 4.18% |
Dividend Cover | n/a | n/a | n/a | n/a | 4.42 |
Dividend Yield | n/a | n/a | n/a | n/a | 1.80 |
PE Ratio | 14.30 | 14.50 | 8.60 | 5.30 | 12.90 |
PEG | n/a | 0.20 | 0.20 | 0.20 | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a | 53.85% |
Net Asset Value per Share | 39.20p | 26.52p | 18.98p | 28.60p | 26.97p |