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 | 44.26 | 38.67 | 49.40 | 39.04 | 27.91 |
Operating Profit / Loss | (7.50) | (3.29) | (1.03) | (0.03) | (0.97) |
Net Interest | (0.45) | (0.30) | (0.19) | (0.08) | (0.07) |
Pre Tax Profit | (7.95) | (3.59) | (1.23) | (0.11) | (1.03) |
Post Tax Profit | (7.89) | (3.60) | (1.92) | 0.17 | (1.15) |
Profit for the Period | (19.03) | (12.76) | (2.01) | 0.18 | (1.15) |
Equity Holders of Parent Company | (19.03) | (12.76) | (1.93) | 0.18 | (1.15) |
Minority Interests | n/a | n/a | (0.08) | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (0.01p) | (0.46p) | (0.25p) | 0.02p | (0.20p) |
Earnings per Share (Diluted) | (0.01p) | (0.46p) | (0.25p) | 0.02p | (0.20p) |
Earnings per Share (Adjusted) | (0.01p) | (0.46p) | (0.25p) | 0.02p | (0.20p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (0.02p) | (1.64p) | (0.26p) | 0.02p | (0.20p) |
Earnings per Share (Diluted) | (0.02p) | (1.64p) | (0.26p) | 0.02p | (0.20p) |
Earnings per Share (Adjusted) | (0.02p) | (1.64p) | (0.26p) | 0.02p | (0.20p) |
| | | | | |
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 | 12.32 | 27.72 | 28.63 | 18.09 | 16.14 |
Property, Plant and Equipment | 3.08 | 4.80 | 7.88 | 6.82 | 2.13 |
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 | n/a | n/a | 0.09 | n/a |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 15.39 | 32.53 | 36.51 | 25.00 | 18.27 |
| | | | | |
Current Assets | | | | | |
Inventories | 0.42 | 1.42 | 2.04 | 2.73 | 6.54 |
Trade and Other Receivables | 4.51 | 10.27 | 13.03 | 4.30 | 8.11 |
Cash at Bank and in Hand | 5.38 | 7.37 | 6.57 | 22.41 | 21.93 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 14.03 | 7.63 | 10.04 | 5.68 | 4.09 |
Total Current Assets | 24.33 | 26.69 | 31.68 | 35.12 | 40.67 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 39.72 | 59.21 | 68.19 | 60.03 | 59.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 0.42 | 0.61 | 1.02 | 0.74 | 0.21 |
Other Current Liabilities | 22.65 | 19.94 | 22.01 | 15.45 | 19.11 |
Total Current Liabilities | 23.08 | 20.55 | 23.04 | 16.19 | 19.32 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 9.75 | 11.08 | 5.43 | 5.20 | 0.75 |
Provisions | 2.01 | 3.35 | 2.97 | 2.15 | 1.99 |
Other Non-Current Liabilities | n/a | n/a | 0.29 | n/a | n/a |
Total Non-Current Liabilities | 11.76 | 14.43 | 8.68 | 7.35 | 2.74 |
| | | | | |
Net Assets | 4.88 | 24.23 | 36.47 | 36.50 | 36.90 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 7.79 | 7.79 | 7.79 | 7.59 | 7.59 |
Share Premium Account | 18.53 | 18.53 | 18.53 | 17.44 | 17.44 |
Other Reserves | 0.46 | 0.54 | 0.58 | 0.88 | 0.99 |
Retained Earnings | (21.90) | (2.63) | 9.14 | 10.59 | 10.88 |
Shareholders Funds | 4.88 | 24.23 | 36.04 | 36.50 | 36.90 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | 0.43 | n/a | n/a |
Total Equity | 4.88 | 24.23 | 36.47 | 36.50 | 36.90 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | (16.95%) | (8.50%) | (2.09%) | (0.08%) | (3.48%) |
Return on Capital Employed | (157.76%) | (28.47%) | (5.97%) | (0.11%) | (4.05%) |
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 | 295.00 | 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 | (0.95p) | (0.45p) | 1.01p | 2.36p | 2.66p |