Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Mar '21 | 31 Mar '20 | 30 Mar '20 | 31 Dec '18 | 31 Dec '17 |
---|
Revenue | 71.60 | 183.20 | 183.20 | 135.00 | 108.90 |
Operating Profit / Loss | (9.80) | (19.60) | (19.60) | n/a | 0.10 |
Net Interest | (3.00) | (3.40) | (3.40) | (1.60) | (3.20) |
Pre Tax Profit | (12.80) | (23.00) | (23.00) | (1.60) | (3.10) |
Post Tax Profit | (12.70) | (22.90) | (22.90) | (2.00) | (3.30) |
Profit for the Period | (12.70) | (22.90) | (22.90) | (2.00) | (3.30) |
Equity Holders of Parent Company | (12.70) | (22.90) | (22.90) | (2.00) | (3.40) |
Minority Interests | n/a | n/a | n/a | n/a | 0.10 |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (5.20p) | (12.01p) | (12.01p) | (1.60p) | (3.00p) |
Earnings per Share (Diluted) | (5.20p) | (12.01p) | (12.01p) | (1.60p) | (3.00p) |
Earnings per Share (Adjusted) | (5.20p) | (12.01p) | (12.01p) | (1.60p) | 3.10p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (5.20p) | (12.01p) | (12.01p) | (1.60p) | (3.00p) |
Earnings per Share (Diluted) | (5.20p) | (12.01p) | (12.01p) | (1.60p) | (3.00p) |
Earnings per Share (Adjusted) | (5.20p) | (12.01p) | (12.01p) | (1.60p) | 3.10p |
| | | | | |
Dividend per Share | n/a | 0.25p | 0.25p | 1.50p | 1.35p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Mar '21 | 31 Mar '20 | 30 Mar '20 | 31 Dec '18 | 31 Dec '17 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 37.80 | 39.40 | 39.40 | 57.90 | 34.80 |
Property, Plant and Equipment | 63.50 | 71.90 | 71.90 | 47.30 | 34.00 |
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 | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 0.70 | 0.90 | 0.90 | 0.50 | 0.40 |
Total Non-Current Assets | 102.00 | 112.20 | 112.20 | 105.70 | 69.20 |
| | | | | |
Current Assets | | | | | |
Inventories | 2.30 | 7.80 | 7.80 | 5.90 | 4.30 |
Trade and Other Receivables | 8.20 | 31.90 | 31.90 | 27.70 | 12.70 |
Cash at Bank and in Hand | 18.40 | 5.80 | 5.80 | 7.50 | 4.30 |
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 | 28.90 | 45.50 | 45.50 | 41.10 | 21.30 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 130.90 | 157.70 | 157.70 | 146.80 | 90.50 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 8.20 | 8.80 | 8.80 | 0.70 | 0.70 |
Other Current Liabilities | 28.00 | 48.60 | 48.60 | 38.40 | 19.60 |
Total Current Liabilities | 36.20 | 57.40 | 57.40 | 39.10 | 20.30 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 49.60 | 51.10 | 51.10 | 26.80 | 16.00 |
Provisions | 0.80 | 1.30 | 1.30 | 1.50 | 0.40 |
Other Non-Current Liabilities | n/a | 1.40 | 1.40 | 7.40 | n/a |
Total Non-Current Liabilities | 50.40 | 53.80 | 53.80 | 35.70 | 16.40 |
| | | | | |
Net Assets | 44.30 | 46.50 | 46.50 | 72.00 | 53.80 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 2.70 | 1.50 | 1.50 | 1.50 | 1.10 |
Share Premium Account | 89.70 | 78.50 | 78.50 | 78.20 | 57.30 |
Other Reserves | 7.30 | 9.20 | 9.20 | 10.20 | 9.50 |
Retained Earnings | (55.40) | (42.70) | (42.70) | (17.90) | (14.10) |
Shareholders Funds | 44.30 | 46.50 | 46.50 | 72.00 | 53.80 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 44.30 | 46.50 | 46.50 | 72.00 | 53.80 |
| | | | | |
| 31 Mar '21 | 31 Mar '20 | 30 Mar '20 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | (13.69%) | (10.70%) | (10.70%) | n/a | 0.09% |
Return on Capital Employed | (15.05%) | (22.97%) | (22.97%) | n/a | 0.28% |
Dividend Cover | n/a | (60.00) | (60.00) | (1.07) | 2.30 |
Dividend Yield | n/a | 2.10 | 2.10 | 2.60 | 2.20 |
PE Ratio | n/a | n/a | n/a | n/a | 19.80 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | (86.66%) | 649.59% | (10.00%) |
Net Asset Value per Share | 1.99p | 2.18p | 2.18p | 4.32p | 5.82p |