2025 | 2024 | ||
Note | £ | £ | |
Administrative expenses | ( | ( | |
| Operating loss | 6 | ( | ( |
Finance income | 7 | ||
Finance expense | 7 ,1 4 | ( ) | |
Change in fair value of derivative | 1 4 | ||
Loss on ordinary activities before taxation | ( | ( | |
Taxation charge | 8 | ||
Loss and total comprehensive loss for the year | ( | ( | |
| Loss per share | |||
| Basic and diluted | 9 | (£ | (£ |
| Loss attributable to: | |||
Owners of the parent company | ( | ( | |
Non - controlling interests |
31 December | 31 December | 31 December | 31 December | ||
2025 | 2025 | 2024 | 2024 | ||
| Current assets | Note | £ | £ | £ | £ |
Cash and cash equivalents | 1 1 | ||||
| Trade and other receivables | 1 2 | ||||
| Total current assets | |||||
| Total assets | |||||
| Current liabilities | |||||
Trade and other payables | 1 3 | ||||
Total current liabilities | |||||
| Non-current liabilities | |||||
Convertible loan notes | 1 4 | ||||
| Total non-current liabilities | |||||
Total liabilities | |||||
Net liabilities | ( | ( | |||
| Equity | |||||
| Issued share capital | 1 6 | ||||
Share premium account | 1 7 | ||||
Capital redemption reserve | 1 7 | ||||
Share - based payment reserve | 1 9 | ||||
Non - controlling interest | 1 7 | ||||
Retained deficit | 1 7 | ( | ( | ||
Total deficit | ( | ( |
| Share | Share | Capital | Share- | Non- | Retained | Total | ||
| capital | premium | redemption | based | controlling | deficit | |||
| account | reserve | payment | interest | |||||
| reserve | ||||||||
Note | £ | £ | £ | £ | £ | £ | £ | |
| At 31 December 2023 | ( | |||||||
Loss for the year | ( ) | ( ) | ||||||
Transactions with owners in their capacity as owners: | ||||||||
Share - based payment charge | 1 9 | |||||||
At 31 December 2024 | ( | ( | ||||||
Loss for the year | ( | ( | ||||||
Transactions with owners in their capacity as owners: | ||||||||
Share - based payment charge | 1 9 | |||||||
At 31 December 2025 | ( | ( |
2025 | 2024 | |
£ | £ | |
| Operating activities | ||
Loss before taxation | ( | ( |
| Adjustments for: | ||
Finance income | ( | ( |
Finance expense | ||
Change in fair value of derivative | ( | |
Share-based payment charge | ||
| Operating cash flows before changes in working capital | ( | ( |
Increase in trade and other receivables | ( | ( |
Increase in trade and other payables | ||
Net cash outflows from operating activities | ( | ( |
| Investing activities | ||
Interest received | ||
Net cash inflow from investing activities | ||
| Financing activities | ||
Proceeds from issue of convertible loan notes | ||
Net cash inflow from financing activities | ||
Net increase / (decrease) in cash and cash equivalents | ( | |
Cash and cash equivalents at beginning of the year | ||
Cash and cash equivalents at end of the year |
| 2025 | 2024 | |
| £ | £ | |
Wages and salaries | 40,000 | 40,000 |
Social security costs | 2,190 | 1,504 |
_______ | _______ | |
42,190 | 41,504 |
2025 | 2024 | |
Number | Number | |
The average number of employees, including Directors, during the year was: | 2 | 2 |
_______ |
2025 | 2024 | |
£ | £ | |
Salary | 40,000 | 40,000 |
_______ | _______ | |
40,000 | 40,000 |
2025 | 2024 | |
| This has been arrived at after charging: | £ | £ |
Professional services | 81,596 | 71,460 |
| Fees payable to the Company’s independent auditor for the audit | ||
of the parent and consolidated accounts | 2 6 ,000 | 25,000 |
| 2025 | 2024 | |
| Finance Income | £ | £ |
Bank interest receivable | 182 | 516 |
________ | ________ | |
Total Finance Income | 182 | 516 |
| Finance Expense | ||
Convertible loan note – unwinding of discount | 24,044 | - |
________ | ________ | |
Total Finance Expense | 24,044 | - |
2025 | 2024 | |
Jersey corporation tax | £ | £ |
Corporation tax on loss for the year | - | - |
| ________ | ________ | |
Total taxation on loss on ordinary activities | - | - |
________ | ________ |
2025 | 2024 | |
£ | £ | |
Loss before tax | (167,089) | (160,480) |
________ | ________ | |
| Tax for financial service companies at 10% (2024: 10%) | (16, 7 09 ) | ( 16,048 ) |
| Effect of: | ||
Tax losses on which a deferred tax asset has not been recognised | 16,709 | 16,048 |
________ | ________ | |
Total taxation on loss on ordinary activities | - | - |
________ | ________ |
| Tax losses and unrecognised deferred tax asset carried | 2025 | 2024 |
| forward | ||
£ | £ | |
Cumulative temporary differences and carry forward tax losses | 951,706 | 784,617 |
Unrecognised deferred tax asset on above at 10% (based on the enacted tax rate at the date of signing the financial statements) | 95,171 | 78,462 |
2025 | 2024 | |
£ | £ | |
Loss used in basic and diluted EPS, being loss after tax | (167,089) | (160,480) |
| Adjustments: | ||
Share-based payment charge | 313 | 314 |
Adjusted earnings used in adjusted EPS | (166,776) | (160,166) |
2025 | 2024 | |
| Weighted average number of ordinary shares of 1p each used as | Number | Number |
the denominator in calculating basic and diluted EPS | 750,000 | 750,000 |
| Loss per share | ________ | ________ |
Basic and diluted | (£0.22) | (£0.21) |
Adjusted – basic and diluted | (£0.22) | (£0.21) |
Subsidiary | Nature of | Country of | Proportion of A | Proportion of B |
| business | incorporation | ordinary shares | ordinary shares | |
| held by Company | held by Company | |||
| Acceler8 Ventures | Intermediate | Jersey, Channel | 100 per cent. | 0 per cent. |
| Subco Limited | holding company | Islands |
2025 | 2024 | |
£ | £ | |
Cash and cash equivalents | 209,224 | 113 |
________ | ________ | |
209,224 | 113 |
2025 | 2024 | |
£ | £ | |
Other receivables | 144 | 3 |
Prepayments | 7,501 | 7,469 |
________ | ________ | |
7,645 | 7,472 |
2025 | 2024 | |
Current trade and other payables | £ | £ |
Accruals | 43,670 | 43,121 |
Wages payable | 11,840 | 10,828 |
________ | ________ | |
55,510 | 53,949 |
31-Dec-25 | 28-Aug-25 | |
Company share price | £0.80 | £1.05 |
Expected volatility of share price | 38.18% | 41.27% |
Expected life of options | 2.7 years | 3 years |
Risk-free rate | 3.75% | 3.75% |
Probability of initial transaction | 50% | 50% |
Fair value of embedded derivative liability | £183,096 | £212,641 |
| 2025 | ||
| £ | ||
Opening liability balance (level 3 recurring fair value) | - | |
Issues | 212,641 | |
| (Gains) / losses recognised in profit or loss | ||
- | Unrealised change in fair value | (29,545) |
Closing liability balance (level 3 recurring fair value) | 183,096 | |
| Embedded | Debt host | Total | |
| derivative liability | liability | ||
£ | £ | £ | |
Initial recognition | 212,641 | 167,359 | 380,000 |
Transaction costs | - | - | - |
Unwinding of discount | 24,044 | 24,044 | |
Change in fair value | (29,545) | - | (29,545) |
Value as at 31 December 2025 | 183,096 | 191,403 | 374,499 |
Fair Value | Amortised | Total | Fair Value | Amortised | Total | |
cost | cost | |||||
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Current | £ | £ | £ | £ | £ | £ |
Cash and cash equivalents | - | 209,224 | 209,224 | - | 113 | 113 |
Other receivables | - | 144 | 144 | - | 3 | 3 |
Total financial assets | - | 209,368 | 209,368 | - | 116 | 116 |
Fair Value | Amortised | Total | Fair Value | Amortised | Total | |
cost | cost | |||||
2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Current | £ | £ | £ | £ | £ | £ |
Accruals | - | 43,670 | 43,670 | - | 43,121 | 43,121 |
Wages payable | 11,840 | 11,840 | 10,828 | 10,828 | ||
Total Current | - | 55,510 | 55,510 | - | 53,949 | 53,949 |
| Non-current | ||||||
Embedded derivative | 183,096 | - | 183,096 | - | - | - |
Debt host liability | - | 191,403 | 191,403 | - | - | - |
Total non-current | 183,096 | 191,403 | 374,499 | - | - | - |
Total financial liabilities | 183,096 | 246,913 | 430,009 | - | 53,949 | 53,949 |
Less than 1 year | 2 to 5 Years | More than 5 years | Total | |
£ | £ | £ | £ | |
Accruals | 55,510 | 55,510 | ||
Convertible loan notes | 478,691 | 478,691 | ||
At 31 December 2025 | 55,510 | 478,691 | - | 534,201 |
_________ | _________ | _________ | _________ | |
Accruals | 53,949 | 53,949 | ||
At 31 December 2024 | 53,949 | - | - | 53,949 |
Level 1 | Level 2 | Level 3 | ||||
| Financial assets | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| and liabilities | £ | £ | £ | £ | £ | £ |
| Derivative financial | 183,096 | - | ||||
liabilities | ||||||
Total | 183,096 | - |
| Allotted, called up and fully paid | ||||
2025 | 2024 | 2025 | 2024 | |
Number | Number | £ | £ | |
Ordinary shares of 1p each: | 750,000 | 750,000 | 7,500 | 7,500 |
_________ | _________ | _________ | _________ | |
At 31 December | 750,000 | 750,000 | 7,500 | 7,500 |
Opening share price | £1 |
Expected volatility of share price | 16.67% |
Expected life of options | 5 years |
Risk-free rate | 0.71% |
Target increase in share price per annum | 12.5% |
Fair value of options | 5.397p |
| Convertible Loan | Convertible Loan Note – | ||
| Note - Debt Host | Embedded Derivative | Total | |
| Liability | Liability | ||
(Note 14) | (Note 14) | ||
£ | £ | £ | |
1 January 2024 | - | - | - |
| Cash flow adjustments: | |||
Initial recognition | - | - | - |
| Non cash flow adjustments: | |||
Unwinding of discount | - | - | - |
Change in fair value | - | - | - |
| Total non-current liabilities | - | - | - |
| 31 December 2024 | |||
| Cash flow adjustments: | |||
Initial recognition | 167,359 | 212,641 | 380,000 |
| Non cash flow adjustments: | |||
Unwinding of discount | 24,044 | - | 24,044 |
Change in fair value | - | (29,545) | (29,545) |
| Total non-current liabilities | 191,403 | 183,096 | 374,499 |
| 31 December 2025 |