Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Revenue | 20.26 | 37.23 | 31.65 | 25.92 | 44.95 |
Operating Profit / Loss | (2.64) | 4.10 | 2.40 | 0.12 | 3.14 |
Net Interest | (0.06) | (0.15) | (0.18) | 0.03 | 0.10 |
Pre Tax Profit | (2.70) | 3.95 | 2.25 | 0.14 | 3.24 |
Post Tax Profit | (2.24) | 3.40 | 1.80 | 0.04 | 2.44 |
Profit for the Period | (2.24) | 3.40 | 1.80 | 0.04 | 2.44 |
Equity Holders of Parent Company | (2.24) | 3.40 | 1.80 | 0.04 | 2.44 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (4.90p) | 7.10p | 3.70p | 0.10p | 4.40p |
Earnings per Share (Diluted) | (4.90p) | 6.00p | 3.30p | 0.10p | 4.40p |
Earnings per Share (Adjusted) | (4.90p) | 7.10p | 3.70p | 0.10p | 4.40p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (4.90p) | 7.10p | 3.70p | 0.10p | 4.40p |
Earnings per Share (Diluted) | (4.90p) | 6.00p | 3.30p | 0.10p | 4.40p |
Earnings per Share (Adjusted) | (4.90p) | 7.10p | 3.70p | 0.10p | 4.40p |
| | | | | |
Dividend per Share | 1.50p | 4.25p | 3.50p | 3.00p | 4.50p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Non-Current Assets | | | | | |
Intangible Assets | n/a | n/a | 0.03 | 0.07 | 0.10 |
Property, Plant and Equipment | 3.95 | 3.98 | 4.44 | 5.06 | 0.56 |
Investments | 0.10 | n/a | 0.73 | 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 | 1.52 | 1.15 | 0.00 | 0.49 | 0.52 |
Total Non-Current Assets | 5.57 | 5.13 | 5.20 | 5.61 | 1.18 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 8.33 | 10.55 | 12.99 | 13.45 | 18.83 |
Cash at Bank and in Hand | 14.22 | 33.46 | 32.73 | 18.33 | 33.63 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 4.81 | 7.23 | 5.31 | 9.03 | 12.87 |
Total Current Assets | 27.36 | 51.24 | 51.04 | 40.82 | 65.33 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 32.94 | 56.37 | 56.24 | 46.43 | 66.51 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | 7.00 | 24.94 | 25.53 | 16.55 | 38.66 |
Total Current Liabilities | 7.00 | 24.94 | 25.53 | 16.56 | 38.66 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | n/a | n/a | n/a | n/a | n/a |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | 4.19 | 4.44 | 5.09 | 5.22 | 0.26 |
Total Non-Current Liabilities | 4.19 | 4.44 | 5.09 | 5.22 | 0.26 |
| | | | | |
Net Assets | 21.76 | 26.99 | 25.62 | 24.66 | 27.59 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
Share Premium Account | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 |
Other Reserves | (9.46) | (8.34) | (6.58) | (5.38) | (5.56) |
Retained Earnings | 27.32 | 31.42 | 28.31 | 26.14 | 29.25 |
Shareholders Funds | 21.76 | 26.99 | 25.62 | 24.66 | 27.59 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 21.76 | 26.99 | 25.62 | 24.66 | 27.59 |
| | | | | |
| 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Operating Margin | (13.05%) | 11.02% | 7.58% | 0.46% | 6.98% |
Return on Capital Employed | (12.15%) | 15.21% | 9.49% | 0.45% | 11.42% |
Dividend Cover | (3.27) | 1.67 | 1.06 | 0.03 | 0.98 |
Dividend Yield | 3.40 | 5.40 | 6.20 | 5.00 | 6.20 |
PE Ratio | n/a | 11.10 | 15.30 | 600.00 | 16.40 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | 183.33% | (17.65%) | (14.29%) | 50.00% |
Net Asset Value per Share | 38.37p | 47.60p | 45.14p | 43.37p | 48.49p |