Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Jan '23 | 31 Jan '22 | 31 Jan '21 | 31 Jan '20 | 31 Jan '19 |
---|
Revenue | 34.43 | 30.22 | 23.03 | 18.81 | 14.17 |
Operating Profit / Loss | 0.12 | (0.97) | 1.23 | (11.69) | (14.54) |
Net Interest | 0.85 | 0.22 | n/a | 0.03 | 0.05 |
Pre Tax Profit | 0.21 | 1.25 | 1.14 | (11.66) | (14.49) |
Post Tax Profit | (0.17) | (0.21) | 2.68 | (11.47) | (14.50) |
Profit for the Period | (0.17) | (0.21) | 2.68 | (11.47) | (14.50) |
Equity Holders of Parent Company | (0.17) | (0.21) | 2.68 | (11.47) | (14.50) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (0.22p) | (0.29p) | 3.76p | (17.99p) | (24.02p) |
Earnings per Share (Diluted) | (0.22p) | (0.29p) | 3.42p | (17.99p) | (24.02p) |
Earnings per Share (Adjusted) | (0.22p) | (0.29p) | 3.76p | (17.99p) | (24.02p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (0.22p) | (0.29p) | 3.76p | (17.99p) | (24.02p) |
Earnings per Share (Diluted) | (0.22p) | (0.29p) | 3.42p | (17.99p) | (24.02p) |
Earnings per Share (Adjusted) | (0.22p) | (0.29p) | 3.76p | (17.99p) | (24.02p) |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Jan '23 | 31 Jan '22 | 31 Jan '21 | 31 Jan '20 | 31 Jan '19 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 8.93 | 9.04 | 4.69 | 4.70 | 3.95 |
Property, Plant and Equipment | 1.05 | 0.80 | 0.28 | 0.50 | 0.13 |
Investments | 0.05 | 0.41 | 0.85 | 0.98 | 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 | 1.82 | 2.60 | 1.56 | n/a | n/a |
Total Non-Current Assets | 11.85 | 12.84 | 7.38 | 6.18 | 4.08 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 4.68 | 5.38 | 4.79 | 6.11 | 3.29 |
Cash at Bank and in Hand | 11.33 | 8.41 | 10.72 | 8.69 | 15.67 |
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 | 16.02 | 13.79 | 15.51 | 14.80 | 18.96 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 27.86 | 26.63 | 22.89 | 20.98 | 23.04 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 0.56 | 0.42 | 0.16 | 0.20 | n/a |
Other Current Liabilities | 7.02 | 6.62 | 5.57 | 7.53 | 5.51 |
Total Current Liabilities | 7.58 | 7.05 | 5.73 | 7.73 | 5.51 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 0.36 | 0.24 | 0.00 | 0.11 | n/a |
Provisions | 0.07 | 0.60 | 0.26 | 0.10 | n/a |
Other Non-Current Liabilities | 0.07 | 0.07 | n/a | n/a | 0.23 |
Total Non-Current Liabilities | 0.51 | 0.92 | 0.26 | 0.21 | 0.23 |
| | | | | |
Net Assets | 19.77 | 18.67 | 16.90 | 13.04 | 17.29 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.15 | 0.15 | 0.14 | 0.14 | 0.12 |
Share Premium Account | n/a | 43.76 | 47.45 | 46.81 | 40.70 |
Other Reserves | 7.60 | 6.49 | 0.71 | 0.63 | 0.04 |
Retained Earnings | 12.02 | (31.73) | (31.41) | (34.54) | (23.57) |
Shareholders Funds | 19.77 | 18.67 | 16.90 | 13.04 | 17.29 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 19.77 | 18.67 | 16.90 | 13.04 | 17.29 |
| | | | | |
| 31 Jan '23 | 31 Jan '22 | 31 Jan '21 | 31 Jan '20 | 31 Jan '19 |
---|
Operating Margin | 0.36% | (3.20%) | 5.34% | (62.15%) | (102.62%) |
Return on Capital Employed | (5.41%) | 9.45% | 9.02% | (133.52%) | (108.99%) |
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 | 26.60 | 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 | 13.54p | 12.03p | 15.26p | 10.42p | 16.66p |