| 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | Total Dividend | n/a | n/a | n/a | n/a | n/a |
|---|
| £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
| Income Statement | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| Turnover | 17.15 | 17.93 | 15.33 | 12.25 | 9.36 |
| Operating Profit/(Loss) | 3.13 | 4.59 | 0.68 | (4.91) | (3.70) |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Profit Before Tax | 2.67 | 4.03 | 0.68 | (4.91) | (3.70) |
| Profit After Tax | 2.67 | 4.03 | 0.14 | (5.42) | (4.00) |
| Total Dividend Paid | n/a | n/a | n/a | n/a | n/a |
| Retained Profit/(Loss) for the Financial Year | 2.67 | 4.03 | 0.14 | (5.42) | (4.00) |
| Earnings per Share - Basic | 4.96p | 6.79p | 0.21 | (8.33p) | (6.00p) |
| Earnings per Share - Diluted | 4.96p | 6.79p | 0.21 | (8.33p) | (6.00p) |
| Earnings per Share - Adjusted | 4.96p | 6.79p | 0.21 | (8.33p) | (6.00p) |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
| Balance Sheet | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| Fixed Assets | |||||
| Intangible Assets | n/a | n/a | n/a | n/a | n/a |
| Tangible Assets | n/a | n/a | n/a | n/a | n/a |
| Fixed Investments | 1,230.03 | 1,200.64 | 1,224.51 | 1,683.48 | 1,430.58 |
| 1,230.03 | 1,200.64 | 1,224.51 | 1,683.48 | 1,430.58 | |
| Current Assets | |||||
| Stocks | n/a | n/a | n/a | n/a | n/a |
| Debtors | 1.85 | 4.02 | 1.31 | 4.37 | 1.46 |
| Cash at Bank & in Hand | 21.89 | 42.28 | 80.44 | 74.55 | 72.93 |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 1,253.77 | 1,246.95 | 1,306.26 | 1,762.41 | 1,504.97 |
| Liabilities | |||||
| Creditors: Amount Due Within 1 Year | 1.16 | 1.19 | 1.22 | 1.53 | 1.61 |
| Net Current Assets | 22.58 | 45.12 | 80.54 | 77.39 | 72.78 |
| Creditors: Amount Due Over 1 Year | n/a | n/a | n/a | n/a | n/a |
| Provisions for Liabilities & Charges | n/a | n/a | n/a | n/a | n/a |
| Other Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Liabilities | 1.16 | 1.19 | 1.22 | 1.53 | 1.61 |
| Net Assets | 1,252.60 | 1,245.76 | 1,305.05 | 1,760.88 | 1,503.37 |
| Capital & Reserves | |||||
| Called Up Share Capital | n/a | n/a | 15.54 | 16.19 | 16.45 |
| Share Premium Account | n/a | n/a | 73.74 | 73.74 | 73.74 |
| Other Reserves | n/a | n/a | 1,223.80 | 1,679.11 | 1,415.93 |
| Profit & Loss Account | n/a | n/a | (8.03) | (8.16) | (2.75) |
| Shareholders Funds | 1,252.60 | 45.12 | 1,305.05 | 1,760.88 | 1,503.37 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Capital Employed | 1,252.60 | 1,245.76 | 1,305.05 | 1,760.88 | 1,503.37 |
| Cash Flow | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| Net Cash Flow From Operating Activities | 107.25 | 70.57 | 52.05 | 24.04 | 12.14 |
| Returns On Investment & Servicing of Finance | n/a | n/a | n/a | n/a | n/a |
| Taxation Paid | n/a | n/a | n/a | n/a | n/a |
| Capital Expenditure | n/a | n/a | n/a | n/a | n/a |
| Acquisitions & Disposals | n/a | n/a | n/a | n/a | n/a |
| Equity Dividends Paid | n/a | n/a | n/a | n/a | n/a |
| Management of Liquid Resources | n/a | n/a | n/a | n/a | n/a |
| Financing | (127.45) | (107.41) | (50.30) | (22.89) | (24.88) |
| Net Increase/Decrease In Cash | (20.20) | (36.84) | 1.75 | 1.16 | (12.74) |
| Ratios | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| PE Ratio | 489.9 | 283.1 | 84.9 | n/a | n/a |
| PEG | n/a | 0.1 | n/a | n/a | n/a |
| EPS Growth | -27% | 3,133% | n/a | n/a | n/a |
| Dividend Yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Operating Cashflow Per Share | 16.77p | 11.03p | 8.14p | 3.76p | 1.90p |
| Pre-tax Profit per Share | 0.42p | 0.63p | 0.11p | 0.008p | (0.58p) |
| Cash Increase / Decrease per Share | (3.16p) | (5.76p) | 0.27p | n/a | (1.99p) |
| Turnover per Share | 2.68p | 2.80p | 2.40p | 0.019p | 1.46p |
| Net Asset Value per Share | 195.84p | 194.77p | 204.04p | 275.31p | 235.05p |
| Operating Margin | 18.24% | 25.58% | 4.42% | (40.10%) | (39.52%) |
| ROCE | n/a | n/a | n/a | n/a | n/a |
| Net Gearing | n/a | n/a | n/a | n/a | n/a |
You are here: research