Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 01 Jan '23 | 26 Dec '21 | 27 Dec '20 | 29 Dec '19 | 30 Dec '18 |
---|
Revenue | 126.67 | 67.52 | 36.27 | 84.12 | 76.35 |
Operating Profit / Loss | 41.51 | 10.42 | (15.85) | 12.58 | 11.36 |
Net Interest | (7.21) | (5.99) | (5.81) | (0.79) | (0.69) |
Pre Tax Profit | 33.99 | 4.44 | (21.67) | 11.79 | 10.67 |
Post Tax Profit | 26.60 | 4.00 | (17.75) | 9.04 | 8.14 |
Profit for the Period | 26.60 | 4.01 | (17.75) | 9.04 | 8.14 |
Equity Holders of Parent Company | 26.60 | 4.01 | n/a | 9.04 | 8.14 |
Minority Interests | n/a | n/a | (17.75) | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 38.86p | 5.86p | (26.30p) | 13.90p | 12.53p |
Earnings per Share (Diluted) | 38.57p | 5.84p | (26.30p) | 13.87p | 12.50p |
Earnings per Share (Adjusted) | 29.34p | 5.93p | (23.18p) | 19.33p | 16.61p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 38.86p | 5.86p | (26.30p) | 13.90p | 12.53p |
Earnings per Share (Diluted) | 38.57p | 5.84p | (26.30p) | 13.87p | 12.50p |
Earnings per Share (Adjusted) | 29.34p | 5.93p | (23.18p) | 19.33p | 16.61p |
| | | | | |
Dividend per Share | 3.00p | n/a | n/a | n/a | 11.00p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 01 Jan '23 | 26 Dec '21 | 27 Dec '20 | 29 Dec '19 | 30 Dec '18 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 29.88 | 29.63 | 29.83 | 30.00 | 29.01 |
Property, Plant and Equipment | 228.85 | 206.85 | 198.60 | 47.25 | 41.72 |
Investments | n/a | 0.31 | 0.31 | 0.31 | 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 | 0.00 |
Other Non-Current Assets | n/a | 4.37 | 4.12 | n/a | n/a |
Total Non-Current Assets | 258.72 | 241.17 | 232.85 | 77.56 | 70.73 |
| | | | | |
Current Assets | | | | | |
Inventories | 1.49 | 1.23 | 0.51 | 1.30 | 1.50 |
Trade and Other Receivables | 5.69 | 5.44 | 1.67 | 4.93 | 4.31 |
Cash at Bank and in Hand | 10.09 | 11.51 | 7.39 | 2.19 | 5.30 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | 2.30 | n/a | n/a |
Total Current Assets | 17.27 | 18.17 | 11.88 | 8.41 | 11.11 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 275.99 | 259.34 | 244.73 | 85.97 | 81.84 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 10.45 | 16.66 | 34.03 | 9.23 | 11.48 |
Other Current Liabilities | 15.16 | 13.51 | 8.28 | 10.82 | 8.14 |
Total Current Liabilities | 25.61 | 30.17 | 42.31 | 20.04 | 19.62 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 189.95 | 192.83 | 171.02 | 4.99 | 4.40 |
Provisions | 1.28 | 2.27 | 1.58 | 2.74 | 2.44 |
Other Non-Current Liabilities | n/a | n/a | n/a | 1.28 | 0.48 |
Total Non-Current Liabilities | 191.24 | 195.10 | 172.61 | 9.02 | 7.32 |
| | | | | |
Net Assets | 59.14 | 34.06 | 29.81 | 56.91 | 54.91 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.69 | 0.68 | 0.68 | 0.65 | 0.65 |
Share Premium Account | 4.84 | 4.84 | 4.84 | n/a | n/a |
Other Reserves | 7.21 | 6.67 | 6.42 | 6.45 | 6.33 |
Retained Earnings | 46.41 | 21.87 | 17.86 | 49.81 | 47.93 |
Shareholders Funds | 59.14 | 34.06 | 29.81 | 56.91 | 54.91 |
| | | | | |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 59.14 | 34.06 | 29.81 | 56.91 | 54.91 |
| | | | | |
| 01 Jan '23 | 26 Dec '21 | 27 Dec '20 | 29 Dec '19 | 30 Dec '18 |
---|
Operating Margin | 32.77% | 15.44% | (43.70%) | 14.96% | 14.88% |
Return on Capital Employed | 17.84% | 4.82% | (7.67%) | 28.68% | 25.69% |
Dividend Cover | 2.93 | n/a | n/a | 5.22 | 1.51 |
Dividend Yield | 3.90 | n/a | n/a | 1.20 | 4.60 |
PE Ratio | 8.70 | 40.10 | n/a | 15.50 | 14.40 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | n/a | n/a | 197.30% |
Net Asset Value per Share | 42.73p | 6.47p | (0.03p) | 39.28p | 37.81p |