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 | 83.36 | 70.36 | 41.94 | 33.73 | 14.50 |
Operating Profit / Loss | 10.12 | 7.03 | 1.77 | (0.68) | (2.55) |
Net Interest | (2.30) | (0.31) | (0.03) | (0.39) | (0.04) |
Pre Tax Profit | 13.78 | 16.32 | 1.90 | (0.83) | (0.88) |
Post Tax Profit | 10.90 | 12.21 | 0.82 | (0.85) | (0.66) |
Profit for the Period | 10.73 | 12.20 | 0.81 | (0.80) | (0.65) |
Equity Holders of Parent Company | 10.73 | 12.20 | 0.58 | (0.85) | (0.70) |
Minority Interests | n/a | n/a | 0.23 | 0.06 | 0.05 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 29.80p | 34.80p | 1.90p | (3.20p) | (3.90p) |
Earnings per Share (Diluted) | 28.60p | 32.70p | 1.80p | (3.20p) | (3.90p) |
Earnings per Share (Adjusted) | 57.70p | 52.60p | 34.50p | 35.30p | 17.20p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 29.80p | 34.80p | 1.90p | (3.20p) | (3.90p) |
Earnings per Share (Diluted) | 28.60p | 32.70p | 1.80p | (3.20p) | (3.90p) |
Earnings per Share (Adjusted) | 57.70p | 52.60p | 34.50p | 35.30p | 17.20p |
| | | | | |
Dividend per Share | 16.00p | 10.00p | 6.00p | 4.50p | 3.00p |
| | | | | |
| 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 | 87.33 | 95.01 | 59.97 | 58.55 | 66.00 |
Property, Plant and Equipment | 2.13 | 2.93 | 1.09 | 0.81 | 0.33 |
Investments | 20.34 | 25.52 | 18.23 | 18.81 | 17.03 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | (0.09) |
Other Non-Current Assets | 3.13 | 2.69 | 1.05 | n/a | 0.08 |
Total Non-Current Assets | 112.93 | 126.14 | 80.34 | 78.17 | 83.35 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 42.06 | 32.84 | 16.97 | 12.53 | 6.27 |
Cash at Bank and in Hand | 32.20 | 40.25 | 21.89 | 19.43 | 13.96 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 3.31 | 3.54 | 1.60 | 2.03 | 1.47 |
Total Current Assets | 77.57 | 76.63 | 40.45 | 34.00 | 21.70 |
| | | | | |
Other Assets | 22.91 | 17.55 | 7.36 | 12.19 | n/a |
Total Assets | 213.14 | 94.17 | 127.11 | 124.35 | 105.06 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | n/a | n/a | n/a | n/a | 2.00 |
Other Current Liabilities | 40.29 | 50.22 | 20.85 | 24.93 | 4.08 |
Total Current Liabilities | 40.29 | 50.22 | 20.85 | 24.93 | 6.09 |
| | | | | |
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 | 7.84 |
Provisions | 9.15 | 10.60 | 3.23 | 2.63 | 2.94 |
Other Non-Current Liabilities | 5.25 | 11.96 | 5.75 | 5.97 | 8.45 |
Total Non-Current Liabilities | 14.40 | 22.56 | 8.98 | 8.61 | 19.23 |
| | | | | |
Net Assets | 151.14 | 147.54 | 97.28 | 90.82 | 79.74 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 9.57 | 9.50 | 8.02 | 6.96 | 6.22 |
Share Premium Account | 39.33 | 39.33 | 60.06 | 69.24 | 57.90 |
Other Reserves | 24.81 | 24.60 | 19.98 | n/a | 0.06 |
Retained Earnings | 76.34 | 73.03 | 8.40 | 14.04 | 15.04 |
Shareholders Funds | 150.04 | 146.46 | 96.47 | 90.24 | 79.21 |
| | | | | |
Minority Interests / Other Equity | 1.09 | 1.07 | 0.81 | 0.58 | 0.53 |
Total Equity | 151.14 | 147.54 | 97.28 | 90.82 | 79.74 |
| | | | | |
| 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Operating Margin | 12.15% | 9.99% | 4.22% | (2.03%) | (17.59%) |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
Dividend Cover | 3.61 | 5.26 | 5.75 | 7.84 | 5.73 |
Dividend Yield | 2.10 | 1.10 | 0.80 | 0.70 | 0.70 |
PE Ratio | 13.10 | 17.10 | 22.80 | 17.30 | 26.70 |
PEG | n/a | n/a | n/a | 8.60 | n/a |
Dividend per Share Growth | n/a | (37.50%) | (40.00%) | (25.00%) | (33.33%) |
Net Asset Value per Share | 166.70p | 137.23p | 97.48p | 84.32p | 35.90p |