Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 29 Sep '23 | 29 Sep '22 | 30 Sep '21 | 29 Sep '21 | 30 Sep '20 |
---|
Revenue | 4.20 | 18.69 | 10.04 | 10.04 | 5.69 |
Operating Profit / Loss | (33.82) | (16.27) | (19.75) | (19.75) | (8.20) |
Net Interest | (0.58) | (1.54) | (1.70) | (1.70) | (0.97) |
Pre Tax Profit | (32.79) | (17.80) | (21.44) | (21.44) | (9.17) |
Post Tax Profit | (33.16) | (18.00) | (21.58) | (21.58) | (9.21) |
Profit for the Period | (33.16) | (18.00) | (21.58) | (21.58) | (9.21) |
Equity Holders of Parent Company | (33.16) | (18.00) | (21.58) | (21.58) | (9.21) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | (9.90p) | (6.10p) | (8.40p) | (8.40p) | (5.40p) |
Earnings per Share (Diluted) | (9.90p) | (6.10p) | (8.40p) | (8.40p) | (5.40p) |
Earnings per Share (Adjusted) | (9.90p) | (6.10p) | (8.40p) | (8.40p) | (5.40p) |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | (9.90p) | (6.10p) | (8.40p) | (8.40p) | (5.40p) |
Earnings per Share (Diluted) | (9.90p) | (6.10p) | (8.40p) | (8.40p) | (5.40p) |
Earnings per Share (Adjusted) | (9.90p) | (6.10p) | (8.40p) | (8.40p) | (5.40p) |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 29 Sep '23 | 29 Sep '22 | 30 Sep '21 | 29 Sep '21 | 30 Sep '20 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 0.39 | 0.40 | 0.41 | 0.41 | 0.41 |
Property, Plant and Equipment | 1.94 | 2.70 | 3.33 | 3.33 | 3.05 |
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 | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 2.33 | 3.10 | 3.73 | 3.73 | 3.46 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 5.21 | 5.50 | 6.23 | 6.23 | 1.92 |
Cash at Bank and in Hand | 18.09 | 53.85 | 29.55 | 29.55 | 27.51 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | 0.03 | 0.03 | 0.03 | 0.03 |
Total Current Assets | 23.30 | 59.38 | 35.82 | 35.82 | 29.47 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 25.64 | 62.48 | 39.55 | 39.55 | 32.93 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 16.41 | 16.35 | 0.57 | 0.57 | 0.50 |
Other Current Liabilities | 4.60 | 10.85 | 9.02 | 9.02 | 10.43 |
Total Current Liabilities | 21.01 | 27.20 | 9.59 | 9.59 | 10.93 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 1.27 | 1.95 | 16.82 | 16.82 | 19.97 |
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 | 1.27 | 1.95 | 16.82 | 16.82 | 19.97 |
| | | | | |
Net Assets | 3.35 | 33.32 | 13.13 | 13.13 | 2.03 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 3.35 | 3.35 | 2.75 | 2.75 | 1.95 |
Share Premium Account | 99.50 | 99.50 | 66.30 | 66.30 | 37.18 |
Other Reserves | 14.33 | 11.78 | 8.31 | 8.31 | 5.76 |
Retained Earnings | (113.83) | (81.31) | (64.23) | (64.23) | (42.87) |
Shareholders Funds | 3.35 | 33.32 | 13.13 | 13.13 | 2.03 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 3.35 | 33.32 | 13.13 | 13.13 | 2.03 |
| | | | | |
| 29 Sep '23 | 29 Sep '22 | 30 Sep '21 | 29 Sep '21 | 30 Sep '20 |
---|
Operating Margin | (804.85%) | (87.03%) | (196.76%) | (196.76%) | (144.26%) |
Return on Capital Employed | (156.04%) | (31.75%) | (65.55%) | (65.55%) | (37.13%) |
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 | 0.76p | 8.46p | 4.62p | 3.27p | 0.59p |