Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Revenue | 68.95 | 48.99 | 38.70 | 28.59 | 8.63 |
Operating Profit / Loss | 1.33 | 7.50 | (1.12) | (22.59) | (0.33) |
Net Interest | (0.47) | (0.06) | 0.21 | (5.38) | (1.49) |
Pre Tax Profit | 0.86 | 7.44 | (0.91) | (27.97) | (1.82) |
Post Tax Profit | 1.65 | 7.56 | (0.60) | (23.43) | (1.39) |
Profit for the Period | 1.65 | 7.56 | (0.61) | (23.43) | (1.39) |
Equity Holders of Parent Company | 1.65 | 7.56 | (0.61) | (23.43) | (1.39) |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 1.08p | 5.19p | (0.41p) | (389.40p) | (13,205.57p) |
Earnings per Share (Diluted) | 1.01p | 5.07p | (0.41p) | (389.40p) | (13,205.57p) |
Earnings per Share (Adjusted) | 1.08p | 5.19p | (0.41p) | (389.40p) | 7,808.92p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 1.08p | 5.19p | (0.41p) | (389.40p) | (13,205.57p) |
Earnings per Share (Diluted) | 1.01p | 5.07p | (0.41p) | (389.40p) | (13,205.57p) |
Earnings per Share (Adjusted) | 1.08p | 5.19p | (0.41p) | (389.40p) | 7,808.92p |
| | | | | |
Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 102.17 | 23.98 | 22.38 | 28.00 | 53.47 |
Property, Plant and Equipment | 20.58 | 11.71 | 2.50 | 2.00 | 0.90 |
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 | 0.53 | n/a |
Other Non-Current Assets | 5.35 | 2.51 | 2.05 | 0.47 | n/a |
Total Non-Current Assets | 128.10 | 38.20 | 26.93 | 31.00 | 54.37 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 30.99 | 23.73 | 25.17 | 11.41 | 10.10 |
Cash at Bank and in Hand | 10.82 | 12.89 | 3.73 | 12.42 | 4.48 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | 0.70 | n/a | n/a | n/a |
Total Current Assets | 41.81 | 37.33 | 28.90 | 23.83 | 14.58 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 169.91 | 75.53 | 55.83 | 54.00 | 68.95 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 4.03 | n/a | n/a | n/a | 4.09 |
Other Current Liabilities | 21.41 | 14.25 | 12.29 | 13.00 | 8.22 |
Total Current Liabilities | 25.44 | 14.25 | 12.29 | 13.00 | 12.31 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 12.27 | 6.52 | n/a | n/a | 52.63 |
Provisions | 5.04 | n/a | n/a | n/a | 4.96 |
Other Non-Current Liabilities | 31.31 | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 48.62 | 6.52 | n/a | n/a | 57.59 |
| | | | | |
Net Assets | 95.85 | 54.76 | 43.54 | 41.02 | (0.94) |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 1.69 | 1.51 | 1.50 | 1.45 | 0.04 |
Share Premium Account | 81.57 | 41.60 | 40.99 | 36.12 | 0.35 |
Other Reserves | (69.21) | (63.55) | (64.97) | (60.60) | 0.04 |
Retained Earnings | 81.79 | 75.19 | 66.02 | 64.05 | (1.39) |
Shareholders Funds | 95.85 | 54.76 | 43.54 | 41.02 | (0.94) |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 95.85 | 54.76 | 43.54 | 41.02 | (0.94) |
| | | | | |
| 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 | 31 Dec '16 |
---|
Operating Margin | 1.93% | 15.31% | (2.89%) | (79.01%) | (3.82%) |
Return on Capital Employed | 8.86% | 20.10% | (5.29%) | (173.50%) | (4.54%) |
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 | 310.20 | 35.00 | 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 | (3.69p) | 17.95p | 12.34p | 7.59p | (31.73p) |