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 | 14.46 | 11.53 | 28.16 | 41.14 | 53.74 |
Operating Profit / Loss | (0.53) | (1.05) | (9.06) | (30.16) | (12.73) |
Net Interest | (2.45) | (1.78) | (1.83) | (0.39) | (0.29) |
Pre Tax Profit | (2.99) | (2.83) | (10.89) | (30.55) | (13.03) |
Post Tax Profit | (1.78) | (2.10) | (8.48) | (29.46) | (11.43) |
Profit for the Period | (1.98) | (18.48) | (8.66) | (32.62) | (11.24) |
Equity Holders of Parent Company | (1.98) | (18.48) | (8.66) | (32.62) | (11.24) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (39.00p) | (52.00p) | (212.00p) | (1,197.00p) | (549.82p) |
Earnings per Share (Diluted) | (39.00p) | (52.00p) | (212.00p) | (1,197.00p) | (549.82p) |
Earnings per Share (Adjusted) | (39.00p) | (52.00p) | (212.00p) | (1,197.00p) | (549.82p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (43.00p) | (461.00p) | (216.00p) | (1,329.00p) | (541.23p) |
Earnings per Share (Diluted) | (43.00p) | (461.00p) | (216.00p) | (1,329.00p) | (541.23p) |
Earnings per Share (Adjusted) | (43.00p) | (461.00p) | (216.00p) | (1,329.00p) | (541.23p) |
| | | | | |
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 | 8.23 | 11.43 | 21.11 | 27.39 | 55.35 |
Property, Plant and Equipment | 0.81 | 1.21 | 9.71 | 9.84 | 13.04 |
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 | 0.09 |
Other Non-Current Assets | 2.58 | 1.75 | 1.82 | n/a | n/a |
Total Non-Current Assets | 11.62 | 14.39 | 32.63 | 37.23 | 68.48 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | 0.37 |
Trade and Other Receivables | 3.97 | 5.44 | 7.62 | 8.89 | 15.18 |
Cash at Bank and in Hand | 0.35 | 0.69 | 0.68 | n/a | 1.11 |
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 | 4.32 | 6.14 | 8.30 | 8.89 | 16.65 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 15.94 | 20.53 | 40.93 | 46.12 | 85.13 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 0.25 | 0.53 | 1.77 | 7.80 | 2.89 |
Other Current Liabilities | 5.52 | 10.08 | 9.68 | 12.15 | 22.99 |
Total Current Liabilities | 5.77 | 10.61 | 11.45 | 19.95 | 25.89 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 17.87 | 16.83 | 16.14 | 2.15 | 7.92 |
Provisions | 0.20 | 0.09 | 3.50 | 5.60 | 5.69 |
Other Non-Current Liabilities | 0.73 | 1.60 | 0.01 | 0.01 | 0.34 |
Total Non-Current Liabilities | 18.80 | 18.52 | 19.64 | 7.77 | 13.95 |
| | | | | |
Net Assets | (8.63) | (8.60) | 9.84 | 18.41 | 45.29 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 12.42 | 10.02 | 10.02 | 10.02 | 5.02 |
Share Premium Account | 35.88 | 35.44 | 35.44 | 35.44 | 35.44 |
Other Reserves | (0.09) | 0.82 | 0.82 | (1.31) | (0.13) |
Retained Earnings | (56.84) | (54.88) | (36.43) | (25.73) | 4.96 |
Shareholders Funds | (8.63) | (8.60) | 9.84 | 18.41 | 45.29 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | (8.63) | (8.60) | 9.84 | 18.41 | 45.29 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | (3.69%) | (9.11%) | (32.18%) | (73.31%) | (23.69%) |
Return on Capital Employed | (36.70%) | 40.71% | (89.35%) | (459.04%) | (197.52%) |
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 | (339.46p) | (403.28p) | (226.75p) | (180.83p) | (202.47p) |