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 | 145.26 | 118.58 | 86.39 | 68.25 | 54.11 |
Operating Profit / Loss | 18.87 | 14.62 | 13.53 | 5.52 | (10.45) |
Net Interest | (0.92) | (0.36) | (0.40) | (0.24) | (0.60) |
Pre Tax Profit | 17.95 | 14.26 | 12.63 | 4.99 | (10.77) |
Post Tax Profit | 14.98 | 12.67 | 9.68 | 5.57 | (8.98) |
Profit for the Period | 14.98 | 12.67 | 9.68 | 5.57 | (8.98) |
Equity Holders of Parent Company | 14.98 | 12.67 | 9.68 | 5.57 | (8.98) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 30.10p | 26.10p | 20.00p | 12.00p | (20.00p) |
Earnings per Share (Diluted) | 29.20p | 25.10p | 19.20p | 11.50p | (20.00p) |
Earnings per Share (Adjusted) | 42.60p | 41.10p | 25.80p | 19.90p | (20.00p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 30.10p | 26.10p | 20.00p | 12.00p | (20.00p) |
Earnings per Share (Diluted) | 29.20p | 25.10p | 19.20p | 11.50p | (20.00p) |
Earnings per Share (Adjusted) | 42.60p | 41.10p | 25.80p | 19.90p | (20.00p) |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | |
| 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 | 57.25 | 31.56 | 34.22 | 16.14 | 17.40 |
Property, Plant and Equipment | 5.33 | 4.66 | 6.46 | 6.28 | 1.34 |
Investments | n/a | n/a | n/a | n/a | 2.06 |
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 | 8.53 | 9.43 | 4.90 | 2.62 | 0.58 |
Total Non-Current Assets | 71.11 | 45.65 | 45.58 | 25.03 | 21.39 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 34.45 | 25.14 | 22.22 | 14.36 | 16.43 |
Cash at Bank and in Hand | 19.10 | 31.24 | 18.99 | 14.26 | 5.19 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 4.70 | 3.96 | 5.55 | 3.38 | 3.86 |
Total Current Assets | 58.24 | 60.34 | 46.77 | 32.00 | 25.48 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 129.35 | 105.99 | 92.35 | 57.03 | 46.86 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 1.24 | 1.25 | 1.98 | 1.72 | 0.01 |
Other Current Liabilities | 37.66 | 34.13 | 31.63 | 14.14 | 17.18 |
Total Current Liabilities | 38.89 | 35.38 | 33.61 | 15.86 | 17.19 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 1.67 | 1.43 | 3.13 | 3.72 | n/a |
Provisions | 4.03 | 1.94 | 2.74 | 0.63 | 0.77 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | 0.54 |
Total Non-Current Liabilities | 5.71 | 3.37 | 5.87 | 4.35 | 1.31 |
| | | | | |
Net Assets | 84.75 | 67.24 | 52.87 | 36.82 | 28.36 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.50 | 0.49 | 0.49 | 0.47 | 0.45 |
Share Premium Account | 1.01 | 0.55 | n/a | 25.79 | 24.38 |
Other Reserves | 11.12 | 7.14 | 7.01 | 16.06 | 15.40 |
Retained Earnings | 72.12 | 59.06 | 45.37 | (5.50) | (11.87) |
Shareholders Funds | 84.75 | 67.24 | 52.87 | 36.82 | 28.36 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 84.75 | 67.24 | 52.87 | 36.82 | 28.36 |
| | | | | |
| 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Operating Margin | 12.99% | 12.33% | 15.67% | 8.08% | (19.31%) |
Return on Capital Employed | 54.79% | 36.29% | 49.16% | 19.55% | (86.60%) |
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 | 29.90 | 36.50 | 40.90 | 19.70 | 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 | 54.56p | 70.80p | 36.99p | 41.04p | 21.75p |