Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Revenue | 2.94 | 2.31 | 4.02 | 4.69 | 3.55 |
Operating Profit / Loss | (0.50) | (0.67) | (0.94) | 0.11 | (0.69) |
Net Interest | 0.07 | (0.06) | (0.05) | n/a | n/a |
Pre Tax Profit | (0.44) | (0.73) | (0.99) | 0.11 | (0.69) |
Post Tax Profit | (0.44) | (0.73) | (1.07) | 0.16 | (0.67) |
Profit for the Period | (0.44) | (0.73) | (1.07) | 0.16 | (0.67) |
Equity Holders of Parent Company | (0.44) | (0.73) | (1.07) | 0.16 | (0.67) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (2.77p) | (5.22p) | (7.81p) | 1.13p | (4.89p) |
Earnings per Share (Diluted) | (2.77p) | (5.22p) | (7.81p) | 1.08p | (4.89p) |
Earnings per Share (Adjusted) | (2.77p) | (5.22p) | (7.81p) | 1.13p | (4.89p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (2.77p) | (5.22p) | (7.81p) | 1.13p | (4.89p) |
Earnings per Share (Diluted) | (2.77p) | (5.22p) | (7.81p) | 1.08p | (4.89p) |
Earnings per Share (Adjusted) | (2.77p) | (5.22p) | (7.81p) | 1.13p | (4.89p) |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 0.22 | 0.23 | 0.25 | 0.31 | 0.37 |
Property, Plant and Equipment | 0.12 | 0.18 | 0.27 | 0.23 | 0.20 |
Investments | 1.18 | 0.16 | 0.11 | 0.06 | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | (0.01) | (0.01) | n/a | n/a | (0.01) |
Other Non-Current Assets | n/a | n/a | n/a | 0.08 | 0.21 |
Total Non-Current Assets | 1.51 | 0.56 | 0.64 | 0.68 | 0.77 |
| | | | | |
Current Assets | | | | | |
Inventories | 0.16 | 0.12 | 0.20 | 0.15 | 0.07 |
Trade and Other Receivables | 2.25 | 0.58 | 1.05 | 0.77 | 0.63 |
Cash at Bank and in Hand | 0.62 | 0.46 | 0.24 | 0.37 | 0.05 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Current Assets | 3.03 | 1.16 | 1.49 | 1.29 | 0.75 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 4.55 | 1.73 | 2.12 | 1.97 | 2.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 0.01 | 0.09 | 0.40 | 0.03 | 0.01 |
Other Current Liabilities | 1.70 | 1.95 | 2.40 | 1.63 | 1.30 |
Total Current Liabilities | 1.71 | 2.04 | 2.80 | 1.66 | 1.31 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 0.04 | 0.05 | 0.08 | 0.05 | 0.00 |
Provisions | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 0.11 | 0.09 | 0.13 | 0.09 | 0.05 |
| | | | | |
Net Assets | 2.73 | (0.40) | (0.80) | 0.22 | 0.18 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 3.76 | 2.56 | 1.46 | 1.46 | 1.46 |
Share Premium Account | 5.19 | 3.59 | 3.59 | 3.59 | 3.59 |
Other Reserves | 3.12 | 2.35 | 2.27 | 2.22 | 2.33 |
Retained Earnings | (9.34) | (8.90) | (8.12) | (7.04) | (7.20) |
Shareholders Funds | 2.73 | (0.40) | (0.80) | 0.22 | 0.18 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 2.73 | (0.40) | (0.80) | 0.22 | 0.18 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | (17.01%) | (29.00%) | (23.42%) | 2.35% | (19.44%) |
Return on Capital Employed | (19.39%) | 148.89% | 178.62% | 361.49% | 511.11% |
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 | n/a | n/a | n/a | 23.00 | 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 | 6.68p | (1.68p) | (2.80p) | (0.24p) | (0.51p) |