Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 28 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Revenue | 0.99 | 0.19 | 1.18 | n/a | n/a |
Operating Profit / Loss | (26.03) | (15.86) | (11.51) | (6.19) | (2.63) |
Net Interest | (0.04) | 0.09 | 0.04 | n/a | (0.01) |
Pre Tax Profit | (26.81) | (16.15) | (11.39) | (6.23) | (2.64) |
Post Tax Profit | (22.44) | (14.97) | (11.27) | (6.23) | (2.64) |
Profit for the Period | (22.44) | (14.97) | (11.27) | (6.23) | (2.64) |
Equity Holders of Parent Company | (22.44) | (14.97) | (11.27) | (6.23) | (2.58) |
Minority Interests | n/a | n/a | 0.00 | n/a | (0.05) |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
Earnings per Share (Diluted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
Earnings per Share (Adjusted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
Earnings per Share (Diluted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
Earnings per Share (Adjusted) | (975.00p) | (825.00p) | (675.00p) | (457.50p) | (30.00p) |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 28 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 1.42 | 2.65 | 2.10 | 0.60 | 0.60 |
Property, Plant and Equipment | 2.52 | 1.33 | 0.93 | 0.64 | 0.23 |
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 | 0.24 | 0.24 | n/a | n/a | n/a |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 4.18 | 4.21 | 3.03 | 1.24 | 0.83 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | 0.37 | n/a | n/a | n/a |
Trade and Other Receivables | 16.36 | 3.38 | 1.60 | 0.20 | 0.11 |
Cash at Bank and in Hand | 2.62 | 6.80 | 19.33 | 12.41 | 3.37 |
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 | 18.98 | 10.55 | 20.93 | 12.61 | 3.48 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 23.16 | 14.76 | 23.96 | 13.85 | 4.32 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 4.96 | 0.16 | n/a | n/a | n/a |
Other Current Liabilities | 5.16 | 1.14 | 1.93 | 0.59 | 0.23 |
Total Current Liabilities | 10.12 | 1.30 | 1.93 | 0.59 | 0.23 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 0.97 | 0.32 | n/a | n/a | n/a |
Provisions | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 0.97 | 0.32 | n/a | n/a | n/a |
| | | | | |
Net Assets | 12.07 | 13.14 | 22.03 | 13.27 | 4.08 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 21.23 | 14.94 | 13.69 | 12.18 | 10.07 |
Share Premium Account | 55.25 | 40.53 | 36.26 | 18.31 | 5.90 |
Other Reserves | (6.73) | (7.10) | (7.60) | (8.18) | (9.12) |
Retained Earnings | (57.68) | (35.24) | (20.27) | (9.00) | (2.77) |
Shareholders Funds | 12.07 | 13.14 | 22.07 | 13.31 | 4.08 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | (0.04) | (0.05) | n/a |
Total Equity | 12.07 | 13.14 | 22.03 | 13.27 | 4.08 |
| | | | | |
| 28 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | (2,629.29%) | (8,347.37%) | (974.67%) | n/a | n/a |
Return on Capital Employed | (162.28%) | (148.02%) | (57.37%) | (49.20%) | (75.57%) |
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 | n/a | 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 | 233.71p | 230.12p | 437.17p | 277.75p | 76.33p |