| 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 | 0.47 | 0.14 | 0.11 | 0.09 | n/a |
| Operating Profit/(Loss) | (1.33) | (0.83) | (0.38) | (0.49) | (0.55) |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Profit Before Tax | (1.33) | (0.83) | (0.38) | (0.49) | (0.55) |
| Profit After Tax | (1.42) | (0.87) | (0.40) | (0.71) | (0.55) |
| Total Dividend Paid | n/a | n/a | n/a | n/a | n/a |
| Retained Profit/(Loss) for the Financial Year | (1.42) | (0.87) | (0.40) | (0.71) | (0.55) |
| Earnings per Share - Basic | 27.04p | 40.01p | (0.42p) | (0.63p) | n/a |
| Earnings per Share - Diluted | 27.04p | 40.01p | (0.43p) | (0.63p) | n/a |
| Earnings per Share - Adjusted | 27.04p | 40.01p | (0.45p) | (0.63p) | n/a |
| 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 | 171.30 | 169.65 | 134.99 | 148.79 | 109.69 |
| 171.30 | 169.65 | 134.99 | 148.79 | 109.69 | |
| Current Assets | |||||
| Stocks | n/a | n/a | n/a | n/a | n/a |
| Debtors | 1.34 | 0.19 | 0.16 | 0.18 | 0.27 |
| Cash at Bank & in Hand | 9.51 | 5.01 | 0.65 | 2.51 | 0.13 |
| 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 | 182.14 | 174.85 | 135.79 | 151.48 | 110.09 |
| Liabilities | |||||
| Creditors: Amount Due Within 1 Year | 0.28 | 0.25 | 0.21 | 0.25 | 0.18 |
| Net Current Assets | 10.57 | 4.95 | 0.59 | 2.44 | 0.22 |
| Creditors: Amount Due Over 1 Year | n/a | n/a | n/a | n/a | n/a |
| Provisions for Liabilities & Charges | 2.51 | 1.09 | n/a | n/a | n/a |
| Other Liabilities | n/a | n/a | 0.40 | 0.20 | n/a |
| Total Liabilities | 2.79 | 1.35 | 0.61 | 0.44 | 0.18 |
| Net Assets | 179.36 | 173.50 | 135.18 | 151.03 | 109.92 |
| Capital & Reserves | |||||
| Called Up Share Capital | 0.86 | 0.96 | 0.96 | 1.12 | 1.12 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 178.50 | 172.54 | n/a | n/a | 119.31 |
| Profit & Loss Account | n/a | n/a | 134.21 | 149.91 | (10.52) |
| Shareholders Funds | 179.36 | 173.50 | 135.18 | 151.03 | 109.92 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Capital Employed | 179.36 | 173.50 | 135.18 | 151.03 | 109.92 |
| Cash Flow | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| Net Cash Flow From Operating Activities | (2.61) | (0.62) | (0.59) | (0.45) | (0.68) |
| 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 | 25.22 | 5.65 | 18.29 | 3.32 | (2.84) |
| 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 | (17.58) | (0.28) | (19.62) | (0.49) | n/a |
| Net Increase/Decrease In Cash | 5.03 | 4.75 | (1.93) | 2.38 | (3.52) |
| Ratios | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| PE Ratio | 7.1 | 4.3 | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| EPS Growth | -32% | n/a | 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 | (3.07p) | (0.73p) | (0.70p) | (0.53p) | (0.80p) |
| Pre-tax Profit per Share | (1.57p) | (0.98p) | (0.45p) | 0.006p | (0.64p) |
| Cash Increase / Decrease per Share | 5.92p | 5.59p | (2.27p) | 0.028p | (4.15p) |
| Turnover per Share | 0.56p | 0.17p | 0.13p | n/a | n/a |
| Net Asset Value per Share | 211.32p | 204.42p | 159.27p | 177.95p | 129.50p |
| Operating Margin | (282.38%) | (579.86%) | (334.51%) | (525.53%) | n/a |
| ROCE | n/a | n/a | n/a | n/a | n/a |
| Net Gearing | n/a | n/a | n/a | n/a | 0.05% |
You are here: research