| 31-May-25 | 31-May-24 | 31-May-23 | 31-May-22 | 31-May-21 | Total Dividend | n/a | n/a | n/a | n/a | n/a |
|---|
| £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
| Income Statement | 31-May-25 | 31-May-24 | 31-May-23 | 31-May-22 | 31-May-21 |
| Turnover | 0.72 | 0.60 | 0.85 | 0.57 | 0.65 |
| Operating Profit/(Loss) | (4.79) | (3.70) | (3.16) | (4.97) | (4.59) |
| Net Interest | (2.46) | (2.53) | n/a | (0.74) | (0.40) |
| Profit Before Tax | (7.24) | (6.23) | (4.65) | (5.71) | (4.99) |
| Profit After Tax | (7.31) | (6.28) | (4.72) | (5.78) | (5.07) |
| Total Dividend Paid | n/a | n/a | n/a | n/a | n/a |
| Retained Profit/(Loss) for the Financial Year | (7.31) | (6.28) | (4.72) | (5.78) | (5.07) |
| Earnings per Share - Basic | (2.54p) | (2.07p) | (1.55p) | (1.88p) | (0.018p) |
| Earnings per Share - Diluted | (2.54p) | (2.07p) | (1.55p) | (1.88p) | (0.018p) |
| Earnings per Share - Adjusted | (2.54p) | (2.07p) | (1.55p) | (1.88p) | (0.018p) |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
| Balance Sheet | 31-May-25 | 31-May-24 | 31-May-23 | 31-May-22 | 31-May-21 |
| 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 | 772.75 | 678.23 | 605.91 | 621.59 | 916.26 |
| 772.75 | 678.23 | 605.91 | 621.59 | 916.26 | |
| Current Assets | |||||
| Stocks | n/a | n/a | n/a | n/a | n/a |
| Debtors | 0.75 | 0.61 | 0.66 | 0.36 | 3.25 |
| Cash at Bank & in Hand | 8.93 | 6.62 | 3.44 | 3.01 | 18.48 |
| 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 | 782.43 | 685.46 | 610.01 | 624.95 | 937.99 |
| Liabilities | |||||
| Creditors: Amount Due Within 1 Year | 38.64 | 41.53 | 41.41 | 20.93 | 11.56 |
| Net Current Assets | (28.96) | (34.30) | (37.31) | (17.56) | 10.17 |
| Creditors: Amount Due Over 1 Year | n/a | n/a | n/a | 19.84 | 17.55 |
| 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 | 38.64 | 41.53 | 41.41 | 40.77 | 29.11 |
| Net Assets | 743.79 | 643.93 | 568.60 | 584.19 | 908.88 |
| Capital & Reserves | |||||
| Called Up Share Capital | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
| Share Premium Account | 250.83 | 250.83 | 250.83 | 250.83 | 249.02 |
| Other Reserves | 523.66 | 416.49 | 334.87 | 345.74 | 666.47 |
| Profit & Loss Account | (33.77) | (26.46) | (20.17) | (15.46) | (9.68) |
| Shareholders Funds | 743.79 | 643.93 | 568.60 | 584.19 | 908.88 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Capital Employed | 743.79 | 643.93 | 568.60 | 584.19 | 908.88 |
| Cash Flow | 31-May-25 | 31-May-24 | 31-May-23 | 31-May-22 | 31-May-21 |
| Net Cash Flow From Operating Activities | (7.37) | (5.82) | (5.03) | (6.17) | (4.70) |
| 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 | 46.43 | 22.96 | 5.49 | (17.88) | (138.19) |
| 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 | (36.28) | (13.77) | n/a | 7.30 | 147.02 |
| Net Increase/Decrease In Cash | 2.77 | 3.37 | 0.46 | (16.75) | 4.14 |
| Ratios | 31-May-25 | 31-May-24 | 31-May-23 | 31-May-22 | 31-May-21 |
| PE Ratio | n/a | n/a | n/a | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| EPS Growth | n/a | 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 | (2.66p) | (2.10p) | (1.82p) | (2.23p) | (0.017p) |
| Pre-tax Profit per Share | (2.62p) | (2.25p) | (1.68p) | (2.06p) | (0.018p) |
| Cash Increase / Decrease per Share | 1.00p | 1.22p | 0.17p | (6.05p) | 0.015p |
| Turnover per Share | 0.26p | 0.22p | 0.31p | 0.20p | n/a |
| Net Asset Value per Share | 268.78p | 232.70p | 205.47p | 211.11p | 328.44p |
| Operating Margin | (668.58%) | (614.26%) | (372.35%) | (875.53%) | (708.33%) |
| ROCE | n/a | n/a | n/a | n/a | n/a |
| Net Gearing | 3.99% | 5.42% | 6.68% | 6.46% | 1.17% |
You are here: research