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 | 775.00 | 361.00 | 375.00 | 413.00 | 442.00 |
Operating Profit / Loss | 266.00 | (41.00) | 15.00 | 68.00 | 86.00 |
Net Interest | n/a | n/a | n/a | n/a | n/a |
Pre Tax Profit | 267.00 | (21.00) | (166.00) | 42.00 | 3.00 |
Post Tax Profit | 223.00 | (20.00) | (162.00) | 30.00 | 3.00 |
Profit for the Period | 223.00 | (20.00) | (162.00) | 30.00 | 3.00 |
Equity Holders of Parent Company | 223.00 | (20.00) | (162.00) | 30.00 | 3.00 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 45.40EUX | (9.00EUX) | (38.00EUX) | 4.20EUX | (1.80EUX) |
Earnings per Share (Diluted) | 45.40EUX | (9.00EUX) | (38.00EUX) | 4.20EUX | (1.80EUX) |
Earnings per Share (Adjusted) | 45.40EUX | (9.00EUX) | (38.00EUX) | 4.20EUX | (1.80EUX) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 45.40EUX | (9.00EUX) | (38.00EUX) | 4.20EUX | (1.80EUX) |
Earnings per Share (Diluted) | 45.40EUX | (9.00EUX) | (38.00EUX) | 4.20EUX | (1.80EUX) |
Earnings per Share (Adjusted) | 45.40EUX | (9.00EUX) | (38.00EUX) | 4.20EUX | (1.80EUX) |
| | | | | |
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 | 160.00 | 122.00 | 102.00 | 66.00 | 41.00 |
Property, Plant and Equipment | 204.00 | 190.00 | 190.00 | 201.00 | 154.00 |
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 | 1.00 | n/a | n/a | n/a |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 364.00 | 312.00 | 292.00 | 267.00 | 195.00 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 207.00 | 205.00 | 86.00 | 49.00 | 93.00 |
Cash at Bank and in Hand | n/a | n/a | n/a | n/a | n/a |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 25,021.00 | 21,027.00 | 20,199.00 | 19,283.00 | 19,776.00 |
Total Current Assets | 25,228.00 | 21,232.00 | 20,285.00 | 19,332.00 | 19,869.00 |
| | | | | |
Other Assets | 341.00 | 691.00 | 409.00 | 679.00 | 1,746.00 |
Total Assets | 25,933.00 | 22,235.00 | 20,986.00 | 20,278.00 | 21,810.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | n/a | n/a | n/a | n/a | n/a |
Other Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 252.00 | 252.00 | n/a | n/a | n/a |
Provisions | 80.00 | 55.00 | 77.00 | 41.00 | 74.00 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 332.00 | 307.00 | 77.00 | 41.00 | 74.00 |
| | | | | |
Net Assets | 2,398.00 | 1,789.00 | 1,951.00 | 1,997.00 | 1,980.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 273.00 | 227.00 | 227.00 | 227.00 | 227.00 |
Share Premium Account | 804.00 | 333.00 | 333.00 | 333.00 | 333.00 |
Other Reserves | (791.00) | (787.00) | (546.00) | (673.00) | (671.00) |
Retained Earnings | 1,744.00 | 1,893.00 | 1,937.00 | 2,110.00 | 2,091.00 |
Shareholders Funds | 2,030.00 | 1,666.00 | 1,951.00 | 1,997.00 | 1,980.00 |
| | | | | |
Minority Interests / Other Equity | 368.00 | 123.00 | n/a | n/a | n/a |
Total Equity | 2,398.00 | 1,789.00 | 1,951.00 | 1,997.00 | 1,980.00 |
| | | | | |
| 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 |
---|
Operating Margin | 34.32% | (11.36%) | 4.00% | 16.46% | 19.46% |
Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
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 | 4.00 | n/a | n/a | 26.30 | 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 | €4.10 | €3.06 | €3.39 | €3.54 | €3.55 |