2138004B1HKZP1OR2C722025-01-012025-12-31iso4217:GBP2138004B1HKZP1OR2C722024-01-012024-12-31iso4217:GBPxbrli:shares2138004B1HKZP1OR2C722025-12-312138004B1HKZP1OR2C722024-12-312138004B1HKZP1OR2C722023-12-31ifrs-full:IssuedCapitalMember2138004B1HKZP1OR2C722023-12-31ifrs-full:SharePremiumMember2138004B1HKZP1OR2C722023-12-31ifrs-full:CapitalRedemptionReserveMember2138004B1HKZP1OR2C722023-12-31ifrs-full:ReserveOfSharebasedPaymentsMember2138004B1HKZP1OR2C722023-12-31ifrs-full:NoncontrollingInterestsMember2138004B1HKZP1OR2C722023-12-31ifrs-full:RetainedEarningsMember2138004B1HKZP1OR2C722023-12-312138004B1HKZP1OR2C722024-01-012024-12-31ifrs-full:IssuedCapitalMember2138004B1HKZP1OR2C722024-01-012024-12-31ifrs-full:SharePremiumMember2138004B1HKZP1OR2C722024-01-012024-12-31ifrs-full:CapitalRedemptionReserveMember2138004B1HKZP1OR2C722024-01-012024-12-31ifrs-full:ReserveOfSharebasedPaymentsMember2138004B1HKZP1OR2C722024-01-012024-12-31ifrs-full:NoncontrollingInterestsMember2138004B1HKZP1OR2C722024-01-012024-12-31ifrs-full:RetainedEarningsMember2138004B1HKZP1OR2C722024-12-31ifrs-full:IssuedCapitalMember2138004B1HKZP1OR2C722024-12-31ifrs-full:SharePremiumMember2138004B1HKZP1OR2C722024-12-31ifrs-full:CapitalRedemptionReserveMember2138004B1HKZP1OR2C722024-12-31ifrs-full:ReserveOfSharebasedPaymentsMember2138004B1HKZP1OR2C722024-12-31ifrs-full:NoncontrollingInterestsMember2138004B1HKZP1OR2C722024-12-31ifrs-full:RetainedEarningsMember2138004B1HKZP1OR2C722025-01-012025-12-31ifrs-full:IssuedCapitalMember2138004B1HKZP1OR2C722025-01-012025-12-31ifrs-full:SharePremiumMember2138004B1HKZP1OR2C722025-01-012025-12-31ifrs-full:CapitalRedemptionReserveMember2138004B1HKZP1OR2C722025-01-012025-12-31ifrs-full:ReserveOfSharebasedPaymentsMember2138004B1HKZP1OR2C722025-01-012025-12-31ifrs-full:NoncontrollingInterestsMember2138004B1HKZP1OR2C722025-01-012025-12-31ifrs-full:RetainedEarningsMember2138004B1HKZP1OR2C722025-12-31ifrs-full:IssuedCapitalMember2138004B1HKZP1OR2C722025-12-31ifrs-full:SharePremiumMember2138004B1HKZP1OR2C722025-12-31ifrs-full:CapitalRedemptionReserveMember2138004B1HKZP1OR2C722025-12-31ifrs-full:ReserveOfSharebasedPaymentsMember2138004B1HKZP1OR2C722025-12-31ifrs-full:NoncontrollingInterestsMember2138004B1HKZP1OR2C722025-12-31ifrs-full:RetainedEarningsMember
Annual Report and Accounts
for the year ended 31 December 2025
for
ACCELER8 VENTURES PLC
Incorporated and registered in Jersey under the Companies (Jersey) Law
1991 with registered number 134586
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
1
CONTENTS OF THE FINANCIAL STATEMENTS
Company Information 2
Chairman’s Statement 3
Report of the Directors 4-13
Statement of Directors’ Responsibilities 14
Report of the Independent Auditor 15-21
Consolidated Statement of Comprehensive Income 22
Consolidated Statement of Financial Position 23
Consolidated Statement of Changes in Equity 24
Consolidated Statement of Cash Flows 25
Notes forming part of the consolidated Financial Statements 26-41
Acceler8 Ventures Plc – Company profit and loss 42
Acceler8 Ventures Plc – Company balance sheet 43
Acceler8 Ventures Plc – Company statement of changes in equity 44
Notes forming part of the Company Financial Statements 45-50
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
2
COMPANY INFORMATION
DIRECTORS, SECRETARY AND ADVISERS
Directors
David Williams, Chairman
Giles Willits
, Non
-
Executive Director
Company Secretary
JTC
(Jersey)
Limited
Jersey JE2 3QA
Registered Office
Jersey JE2 3QA
Registered Number
134
586
Independent Auditor
MHA
Building 4, Foundation Park
Roxborough Way, Maidenhead, SL6 3UD
Solicitors to the Company (UK)
Mayer Brown International LLP
201 Bishopsgate
London EC2M 3AF
Solicitors to the Company (Jersey)
Ogier (Jersey) LLP
Jersey JE4 9WG
Principal Banker
Butterfield Bank (Jersey) Limited
St Paul
s Gate, New St, St Helier
Jersey JE4 5PU
Registrar
Link Market Services (Jersey) Limited
12 Castle Street, St Helier
Jersey JE2 3RT
Strategic Adviser
Tessera Investment Management Limited
12 Hay Hill
London W1J 8N
T
Financial Adviser
Joh. Berenberg, Gossler & Co. KG
60 Threadneedle Street
London EC2R 8HP
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
3
CHAIRMAN’S STATEMENT
I am pleased to present the financial results for Acceler8 Ventures Plc (“AC8”, the “Company”) and its subsidiary
(together the “Group”) for the year ended 31 December 2025.
During the year and post year end we remained focused on executing our strategy, and I am delighted that on 8
April 2026 we were able to announce the proposed transaction with Intuitive Investments Group Plc (“IIG”) (the
“Proposed Transaction”). The independent directors of IIG currently intend that they would recommend the
possible offer, and AC8 has received irrevocable undertakings to support the offer from shareholders owing c.25%
of IIG’s current share capital. The tie up with IIG and its associated primary investment Hui10 Inc. (“Hui10”), is
exactly the type of opportunity that we have been seeking out since listing AC8 in 2021 and we will be making
the requisite updates to shareholders in due course.
I would like to thank our new subscribers to our recently raised convertible loan notes which closed in August
2025 and most recently, April 2026. With that support, we are well capitalised and remain ideally positioned to
continue to execute our strategy as we work towards completion of the Proposed Transaction.
David Williams
Chairman
29 April 2026
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
4
REPORT OF THE DIRECTORS
The Directors of the Company present their report for the year ended 31 December 2025.
PRINCIPAL ACTIVITY AND BUSINESS REVIEW
For the financial year ended 31 December 2025, the Group and Company’s principal activities were that of a
holding group and company, respectively.
The Company was incorporated for the purpose of identifying suitable acquisition opportunities in accordance
with the Company’s investment and acquisition strategy with a view to creating shareholder value. The Company
retains a flexible investment and acquisition strategy which will, subject to appropriate levels of due diligence,
enable it to deploy capital in target companies by way of minority or majority investments, or full acquisitions
where it is in the interests of shareholders to do so. This will include transactions with target companies located
in the UK and internationally, including but not limited to, Europe, and the Asia Pacific region. It is anticipated
by the Directors that acquisition opportunities could be with private companies, other listed business, or via the
acquisition of divisional or non-core carve outs. The Company’s strategic aim is to drive shareholder value through
the acquisition of target companies in certain sectors where the Directors believe there to be sustainable growth
opportunities both organically, and through acquisition. Particular sectors of focus include gaming, media and
entertainment, software and technology, industrials and business services. While the Company retains sector
flexibility regarding its initial acquisition, it is intended that subsequent investments and acquisitions will be of
complementary businesses to that of the initial acquisition. Where target companies are acquired, the Directors
and incoming management teams will seek to drive operational improvements and best practice to unlock revenue
and cost synergies.
The Directors will look to identify opportunities in line with the following parameters:
stable or growing sectors, with opportunities for consolidation; and
target companies with:
o leading and defensible market positions;
o recurring and repeatable revenue streams;
o profitable and cash flow positive or clear path to profitability and cash flow generation;
o scalable and operationally geared;
o potential for operational improvement standalone or part of an enlarged group; and
o strong operating teams with deep domain expertise.
It is possible the Board may consider acquisitions that do not conform to all of the above framework. However,
in all cases, the Company’s strategic aim is to drive shareholder value through the acquisition of target companies
in certain sectors where the Directors believe there to be sustainable growth opportunities both organically, and
through acquisition. The Company is seeking fundamentally sound assets, where tangible opportunities exist to
drive strategic, operational and performance improvements.
On 29 August 2025, the Company announced that it had successfully raised £380,000 through the issue of
unsecured convertible loan notes (the “2025 Notes”) to support working capital requirements in pursuit of an
initial transaction. The 2025 Notes have an interest rate of 8% per annum that is accrued daily and compounded
annually. Conversion of the 2025 Notes into ordinary shares of the Company is automatic, and immediately prior
to completion of an initial transaction or on the third anniversary of issue if no initial transaction occurs. The
conversion price is the lower of £1.00 per share, and a 30% discount to the prevailing share price (initial
transaction price or 20-day VWAP at the third anniversary of issue).
Subsequent to the year ended 31 December 2025, on 8 April 2026, the Company announced the Proposed
Transaction with IIG. Under the Proposed Transaction, which if completed, would constitute an initial transaction
under UK Listing Rule 13.4 and reverse takeover under the Takeover Code, it is proposed that the enlarged group’s
shares would be listed on the Equity Shares (Commercial Companies) category of the Official List maintained by
the Financial Conduct Authority. The Proposed Transaction values IIG at approximately £600 million on a fully
diluted basis based on the closing price per AC8 share of 80 pence on 7 April 2026. AC8 shareholders are expected
to hold 0.99 per cent. of the enlarged group share capital at admission to trading on the LSE’s main market (after
the effect of a bonus issue of ordinary shares to AC8 shareholders and the conversion of all outstanding convertible
loan notes).
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
5
On 21 April 2026, the Company announced that it had successfully raised £1 million through the proposed issue
of unsecured convertible loan notes (the “2026 Notes”) to support working capital requirements in connection
with the Proposed Transaction. The 2026 Notes have an interest rate of 8% per annum that is accrued daily and
compounded annually. Conversion of the 2026 Notes into ordinary shares of the Company is automatic, and
immediately prior to completion of an initial transaction or on the third anniversary of issue if no initial transaction
occurs. The conversion price on the basis of completion of the Proposed Transaction is 34 pence per share,
otherwise it will be at a 30% discount to the prevailing share price of an alternative initial transaction price or 20-
day VWAP at the third anniversary of issue.
At the same time, the Company also announced a proposed amendment to the 2025 Notes to adjust the conversion
price per share to 28 pence on the basis the Proposed Transaction completes.
RESULTS
During the year, the Group recorded a loss of £167,089 (2024: loss of £160,480) and the loss per share was £0.22
(2024: loss per share of £0.21). This reflects the moderate monthly operating expenses of the Group, combined
with the unwinding of the discount on the debt host liability component of the 2025 Notes of £24,044 (2024: nil)
offset by changes in fair value of the embedded derivative liability of £29,545 (2024: nil). The Group and
Company had cash reserves at the end of the year of £209,224 (2024: £113) and net liabilities of £213,140 (2024:
£46,364) and £213,207 (2024: £46,431) respectively following issue of the 2025 Notes.
The 2025 Notes are a hybrid financial instrument whereby a debt host liability component and embedded
derivative liability component was determined at initial recognition. The fair value of the embedded derivative
liability is determined first and the residual amount is assigned to the debt host liability. Thereafter the debt host
liability is valued using the amortised cost basis. The carrying value of the 2025 Notes as at 31 December 2025
was £374,499 (2024: nil). Refer to note 14 for more details on the 2025 Notes.
DIVIDENDS
At this point in the Group’s development, it does not anticipate declaring any dividends in the foreseeable future.
As such, the Directors do not recommend the payment of a dividend for the year.
FUTURE DEVELOPMENTS
The Directors expect to continue to execute the Group’s strategy in sourcing and assessing acquisition and
investment opportunities across its stated sectors of focus.
KEY PERFORMANCE INDICATORS
The Board continues to focus on maximising shareholder value through pursuing its acquisition strategy.
As such, the Board will identify and develop appropriate key performance indicators after an acquisition has been
completed.
GOING CONCERN
The Group and Company’s unaudited cash balance as at 29 April 2026 was £1,055,942. As a result, the Directors
believe the Company has sufficient working capital to fund all budgeted “as incurred” costs associated with
pursuing the Proposed Transaction (as explained in note 22), including in the event that the transaction does not
complete. However, in the event of an abort, the Company would likely require recapitalisation to continue
operating as an acquisition vehicle thereafter.
As part of the enlarged group in the event the Proposed Transaction completes, the company will have sufficient
funds to execute operations. In the event an abort occurred, successful recapitalisation, including the timing and
amount of such, are matters that are not entirely within the control of the Directors, and thus represent material
uncertainties that may cast significant doubt on the Company’s ability to continue as a going concern.
Notwithstanding the above, the Directors, therefore, have made an informed judgement at the time of approving
the financial statements, that there is a reasonable expectation that, on successful completion of the Proposed
Transaction, the Group and Company will have adequate resources to continue in operational existence for the
foreseeable future. As a result, the Directors have adopted the going concern basis of accounting in preparing the
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
6
annual financial statements. The accompanying financial statements do not include any adjustments that would
be required if they were not prepared on a going concern basis.
RISK MANAGEMENT
In order to execute the Group’s strategy, the Company and its subsidiaries will be exposed to both financial and
non-financial risks. The Board has overall responsibility for the Group’s risk management and it is the Board’s
role to consider whether those risks identified by management are acceptable within the Group’s strategy and risk
appetite. The Board therefore periodically reviews the principal risks and considers how effective and appropriate
the controls that management has in place to mitigate the risk exposure are and will make recommendations to
management accordingly.
As the Company had not completed an investment or acquisition in the year, it has limited financial statements
and/or historical financial data, and limited trading history. As such, the Company during the year was subject to
the risks and uncertainties associated with an early-stage acquisition company, including the risk that the Company
will not achieve its investment objectives and that the value of any investment or acquisition could decline and
may result in the partial or complete loss of capital invested. The past performance of investee companies or assets
managed by the Directors will not necessarily be a guide to future business, results of operations, financial
condition or prospects of the Company.
In order to mitigate against these risks, the Directors continue to undertake thorough due diligence on investment
opportunities and acquisition targets, to a level considered reasonable and appropriate by the Company on a case-
by-case basis, including the potential commissioning of third-party specialist reports as appropriate. Following
completion of any investment or acquisition, it is intended that any investments or assets will be overseen by the
Directors and assisted by the Company’s professional advisers.
Financial Risk Management
The Directors consider the Group to be exposed to the following financial risks:
a. Price risk: the price paid for securities is subject to market movement that may have an impact on the
operations of the Group when raising finance;
b. Cash flow interest rate risk: the Group has cash balances which exposed it to movement in the market
interest rates; and
c. Liquidity risk: the Group manages its cash requirements through detailed forecasting and planning for
the amount and timing of payments and receipts of interest income, to ensure cash resources are available
when required.
Given the relatively small size and operation of the Group in the year, the Directors have not delegated the
responsibility of risk monitoring to a sub-committee of the Board, but closely monitor the risks on a periodic basis.
The Directors consider their exposure in the financial year to have been low. Refer to note 15 for assessment of
the risks arising from financial instruments.
Non-financial Risk Management
The non-financial risk factors for the year ended 31 December 2025 did not materially change from those set out
in AC8’s Prospectus dated 14 July 2021.
GREENHOUSE GAS EMISSIONS, ENERGY CONSUMPTION AND ENERGY EFFICIENCY
As the Company has not completed its first acquisition and has only two Directors, limited travel and no premises,
the Directors do not consider any disclosure under the Task Force on Climate-related Financial Disclosures is
required at this juncture, however the Company will continue to review this position as it executes its investment
and acquisition strategy.
POLITICAL CONTRIBUTIONS
The Company has made no political contributions during the year.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
7
CHARITABLE DONATIONS
The Company has made no charitable donations during the year.
POST BALANCE SHEET EVENTS
Refer to note 22 of the consolidated financial statements.
SHARE CAPITAL
Details of the Company’s share capital is set out in note 16. The Company’s share capital consists of one class of
ordinary share, which does not carry rights to fixed income. As at 31 December 2025, there were 750,000 ordinary
shares of 1p par value each in issue.
SIGNIFICANT SHAREHOLDERS
As at 15 April 2026, the Company had been advised of the following notifiable interests (whether directly or
indirectly held) in voting rights.
Name Shareholding Percentage
David Williams 275,000 36.7%
Hargreaves Lansdown (Nominees) Limited 106,528 14.2%
Giles Willits 100,000 13.3%
Bank of New York Nominees Limited
65,900
8.8%
Transact Nominees Limited 30,000 4.0%
David Morris 25,000 3.3%
Tessera Investment Management Limited 25,000 3.3%
Lawshare Nominees Limited Dealing Account 25,000 3.3%
As at 15 April 2026, the Directors in aggregate held 375,000 ordinary shares, which represents 50.0 per cent. of
the Company’s issued share capital.
COMPANY DIRECTORS
The Directors during the year and summaries of their experience are set out below.
David Williams Non-Executive Chairman (aged 73)
David has over 40 years’ experience in investment markets, serving as Chairman in executive and non-executive
capacities for a number of public and private companies. He has overseen the development of these companies,
raising in excess of £1 billion of capital to support both organic and acquisitive growth initiatives.
David was the original founder of Marwyn Capital LLP, the award-winning investment management company.
David was also formerly Chairman of Entertainment One Ltd. (LSE: ETO), Zetar plc, and Oxford BioDynamics
Plc (AIM: OBD), and Non-Executive Director of Breedon Group plc (LSE: BREE). He currently serves as Non-
executive Chairman of Main Market listed Red Capital Plc (LSE: RED) and Bay Capital Plc (LSE: BAY).
Giles Willits Non-Executive Director (age 59)
Giles has more than 22 years’ experience in senior leadership and financial roles in multiple household name
businesses. He is Chief Executive Officer of Intuitive Investments Group plc (LSE: IIG), an investment company
concentrating on fast growing and/or high potential technology and life sciences businesses. Prior to this, Giles
was Chief Financial Officer and board director of IG Design Group plc (AIM: IGR), the world’s largest consumer
gift packaging organisation.
Previously Giles was Chief Financial Officer of Entertainment One Ltd. (LSE: ETO), having joined prior to its
admission to trading on AIM in 2007, during which time the business grew organically and through acquisitions
to a market capitalisation of over £1 billion, becoming a FTSE250 premium listed organisation. He was also
formerly Director of Group Finance at J Sainsbury plc and qualified as a chartered accountant at
PricewaterhouseCoopers.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
8
During his extensive career, Giles has completed numerous corporate acquisitions as part of buy-and-build
strategies, acquiring private and publicly listed companies, stepping companies up from AIM to the Main Market,
as well as leading on equity and debt financings in support of organic growth and acquisition activity.
The Directors who held office during the year and their beneficial interest in the share capital of the Company at
31 December 2025 were as follows:
31 December
2025
David Williams
275,000
Giles Willits
100,000
375,000
DIRECTORS REMUNERATION
The Chairman and Non-Executive Director are each entitled to fees of £20,000 each per annum for their respective
roles within the Company, as per their service agreements entered into on 13 July 2021. During the year, £1,333
of Director fees were accrued (2024: £10,339). There are no other benefits paid to Directors outside of their service
fees, save for ordinary course reimbursable expenses properly incurred in the performing of their duties as
Directors. The Company does not operate a pension scheme.
Salary Benefits in kind 31 December 2025
Total
Director
£
£
£
David Williams
20,000
-
20,000
Giles Willits
20,000
-
20,000
40,000 - 40,000
In addition to the Directors’ fee entitlements outlined above, the Directors are also participants in the Subco
Incentive Scheme as detailed below.
SUBCO INCENTIVE SCHEME
The Directors believe that the success of the Company will depend to a high degree on the future performance of
key employees and advisers in executing and supporting the Company’s growth strategy. The Company has
therefore established equity-based incentive arrangements which are, and will continue to be, an important means
of retaining, attracting and motivating key employees, consultants and advisers, and also for aligning the interests
of the Directors with those of shareholders.
On 27 May 2021, the Group created a new Subco Incentive Scheme within its wholly owned subsidiary Acceler8
Ventures Subco Limited. Under the terms of the Subco Incentive Scheme, scheme participants are only rewarded
if a predetermined level of shareholder value is created over a three to five year period or upon a change of control
of the Company or Subco (whichever occurs first), calculated on a formula basis by reference to the growth in
market capitalisation of the Company, following adjustments for the issue of any new ordinary shares and taking
into account dividends and capital returns ("Shareholder Value"), realised by the exercise by the beneficiaries of
a put option in respect of their shares in Subco and satisfied either in cash or by the issue of new ordinary shares
at the election of the Company.
Under these arrangements in place, participants are entitled up to 15 per cent. of the Shareholder Value created,
subject to such Shareholder Value having increased by at least 12.5 per cent. per annum compounded over a period
of between three and five years from Admission, or following a change of control of the Company or Subco.
In order to implement the Subco Incentive Scheme, the Company as sole shareholder of Subco, approved the
creation of a new share class in Subco (the "B Shares"). At the same time the Subco’s existing ordinary shares
were redesignated A Shares. The B Shares do not have voting or dividend rights.
On 27 May 2021, David Williams, Chairman of the Company, Giles Willits, a Non-Executive Director of the
Company, and Kathleen Long and Anthony Morris, Directors of Tessera Investment Management Limited
(“Tessera”), became the first participants in the Subco Incentive Scheme ("Founder Participants"), and as such,
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
9
the proportion of Shareholder Value attaching to the Subco Incentive Scheme is 2.9 per cent. of a total cap of 15
per cent.
The Founder Participants and their respective holdings are outlined below.
Participant
Subco B shares held
David Williams
1,667
Giles Willits
24,000
Kathleen Long
1,667
Anthony Morris
1,666
29,000
As announced on 8 April 2026, the Company intends, on completion of the Proposed Transaction, to void the
Subco Incentive Scheme with no payout to participants.
CORPORATE GOVERNANCE
As a Jersey company and a Shell Company (Equity Shares) on the London Stock Exchange, under the new UK
Listing Rules (“UKLR”), the Company is not required to comply with the provisions of the UK Corporate
Governance Code 2018. Furthermore, there is no applicable regime of corporate governance to which the
directors of a Jersey company must adhere over and above the general fiduciary duties and duties of care, skill
and diligence imposed on such directors under Jersey law. Notwithstanding this, the Directors are committed to
maintaining high standards of corporate governance and will be responsible for carrying out the Company’s
objectives and implementing its business strategy.
All investment, acquisition, divestment and other strategic decisions are considered and determined by the Board.
At present, the Board reviews investment and acquisition opportunities on an as required basis, and meets
regularly with its Strategic Advisor to discuss possible inorganic growth opportunities, as well as monitor deal
flow and investment and acquisitions in progress, and review the Company’s strategy to ensure that it remains
aligned to the delivery of shareholder value. Those investment and acquisition opportunities that are assessed by
the Board (with support from its Strategic Advisor) are considered in light of the investment and acquisition
criteria as detailed in the Company’s Admission Document. In addition, as part of the investment and acquisition
screening process, the Company will augment Board and Strategic Advisor capability on a case by case basis as
required with industry and operating partner input, where deep domain expertise can be accessed. The Board
provides leadership within a framework of prudent and effective controls. The Board has established the corporate
governance values of the Company and has overall responsibility for setting the Company’s strategic aims,
defining the business plan and strategy and managing the financial and operational resources of the Company.
In this regard, the Board, so far as is practicable given the Company’s size and stage of its development, has
voluntarily adopted the 2023 QCA Code as its chosen corporate governance framework. There are certain
provisions of the QCA Code which the Company will not adhere to currently, and their adoption will be delayed
until such time as the Directors believe it is appropriate to do so. It is anticipated that this will occur concurrently
with the Company’s first material investment or acquisition. Details on how the Company applies the ten
principles of the 2023 QCA Code are set out below and on the Company’s website at www.acceler8.ventures.
Principles of the QCA Code How the Company has complied
1 Establish a purpose, strategy and business model
which promote long-term value for shareholders
This is outlined in the Directors Report on page 4.
2 Promote a corporate culture that is based on ethical
values and behaviours
The Board operates an open and inclusive culture
which is reflected in the way that the Board
conducts itself. As the Company has only two
Directors, the Board will formally assess and
monitor corporate culture following the first
acquisition / investment.
3 Seek to understand and meet shareholder needs and
expectations
The Chair is the Group’s principal spokesperson
with investors, fund managers, the press and other
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
10
interested parties. As well as the Annual General
Meeting with shareholders, the other Directors may
give formal presentations at investor road shows
following the announcement of interim and full
year results.
Notice of this year’s Annual General Meeting will
shortly be sent to shareholders.
As noted below, there are no material
environmental or social matters to report to
investors at this stage of the Company’s
development.
4 Take into account wider stakeholder interests,
including social and environmental responsibilities
and their implications for long-term success
Given the Company’s size and stage of
development, the Directors have no material
environmental or social issues to report at this
juncture. This will be reviewed with the relevant
KPI’s following execution of its investment and
acquisition strategy alongside the development of a
corporate and social responsibility policy.
5 Embed effective risk management, internal controls
and assurance activities, considering both
opportunities and threats, through the organisation
This is outlined in the Risk Management section on
page 6 and the Internal Controls section below on
page 12. An audit, remuneration and nomination
committee will be implemented following the
Company’s first acquisition with appropriate terms
of reference in addition to an enhanced risk
management and governance framework tailored to
the operating assets and strategic direction of the
enlarged entity.
6 Establish and maintain the board as a well-
functioning balanced team led by the chair
The Directors have the necessary up-to-date
experience, skills and capabilities required for the
Board as outlined on pages 7-8.
The Directors commit sufficient time to discharge
their duties as directors of the Company, and meet
the expectations of their respective roles. There is
no maximum time commitment specified, and
outside of formal board meetings, the Directors
devote additional time to the Company in respect of
preparatory work and ad hoc meetings, particularly
when the Company undergoes increased corporate
activity.
During the year, each Director attended all four of
the formally scheduled quarterly Board meetings of
the Company. The Board will be augmented with
suitably qualified additional executive and non-
executive directors including independents
following the first acquisition / investment.
7 Maintain appropriate governance structures and
ensure that individually and collectively the
directors have the necessary up-to-date experience,
skills and capabilities
The Chair is responsible for leading the Board and
ensuring that the Group maintains an appropriate
corporate governance framework. The Board, so
far as is practicable given the Company’s size and
stage of its development, has voluntarily adopted
the 2023 QCA Code as its chosen corporate
, and compiles with those
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
11
principles that the Board believe are appropriate for
the Company given it has no employees nor any
operations.
Each Director has substantial experience operating
within publicly listed organisations, performing
executive and non-executive roles. Whilst the
Company does not currently provide any formal
Board training, it is through the Directors other
executive and non-executive roles, and past
experiences, that they maintain the necessary skills
and capabilities to discharge their duties. Where
specialist advice is sought for certain matters, the
Directors will consult with Company advisers. In
the year, the Directors utilised Mayer Brown
International LLP (Company counsel) and Tessera
Investment Management Limited (strategic advice,
capital markets and M&A) and Joh. Berenberg,
Gossler & Co. KG (financial advisor and Rule 3
advisor) as it relates to the Proposed Transaction
announced on
8
April
2026.
8 Evaluate board performance based on clear and
relevant objectives, seeking continuous
improvement
In the year, the Board evaluation process was
limited to an ongoing informal evaluation of the
performance of the Board by each Director. This
will be replaced by a formal, annual evaluation
process once the Group has completed its first
acquisition covering the Board and Committees,
including succession planning.
9 Establish a remuneration policy which is supportive
of long-term value creation and the company’s
purpose, strategy and culture
With no employees and no operations, the Group is
focused on cost control and pays only minimal fees
to the Directors as part of their service contracts.
The principle around remuneration as detailed in
the Company’s prospectus remains unchanged; an
incentivisation programme that is designed to drive
value and build towards future monetisation events
where participants are only rewarded for the
delivery of shareholder value over a sustained
period, and therefore have interests aligned with
shareholders
10 Communicate how the company is governed and is
performing by maintaining a dialogue with
shareholders and other key stakeholders
The Board will continue to monitor its application
of the 2023 QCA Code and revise its governance
framework as appropriate as the Group evolves.
The Board recognises the importance of
maintaining regular dialogue with shareholders to
ensure that the Group’s strategy is communicated
and to understand the expectations of our
shareholders.
As noted above, audit and remuneration committee
reports will be published following the Company’s
first acquisition and formation of these committees.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
12
ROLE OF THE BOARD
The Board is responsible for the management of the business of the Group, setting the strategic direction of the
Group and establishing the policies of the Group. It is the Directors’ responsibility to oversee the financial position
of the Group and monitor the business and affairs of the Group, on behalf of the shareholders, to whom they are
accountable. The primary duty of the Directors is to act in the best interests of the Group and Company at all
times. The Board also addresses issues relating to internal control and the Group’s approach to risk management
and has formally adopted an anti-corruption and bribery policy.
The Group does not have a separate investing committee and therefore the Board as a whole will be responsible
for sourcing acquisitions and ensuring that opportunities are in conformity with the Group’s strategy.
The Group holds four formal Board meetings a year, with unscheduled meetings as matters arise which require
the attention of the Board. The Directors commit sufficient time to discharge their duties as directors of the
Company, and meet the expectations of their respective roles. There is no maximum time commitment specified,
and outside of formal board meetings, the Directors devote additional time to the Company in respect of
preparatory work and ad hoc meetings, particularly when the Company undergoes increased corporate activity.
During the year, each Director attended all four of the formally scheduled quarterly Board meetings of the
Company.
The Group has not adopted a formal policy on diversity; however, it is committed to a culture of equal
opportunities for all, regardless of age, race or gender. The Board is currently made up of two male directors and
there are no other employees in the Company.
INTERNAL CONTROLS
The Board acknowledges its responsibility for establishing and monitoring the Group’s systems of internal
control. Although no system of internal control can provide absolute assurance against material misstatement or
loss, the Group’s systems are designed to provide the Directors with reasonable assurance that problems can be
identified on a timely basis and dealt with appropriately.
The Group maintains an appropriate process for financial reporting. The annual budget is reviewed and approved
by the Board before being formally adopted.
Other key procedures that have been established and which are designed to provide effective control are as
follows:
Management structure – The Board meets regularly on a formal and informal basis to discuss all issues affecting
the Group.
Investment appraisal The Group has a robust framework for investment appraisal and approval is required by
the Board, where appropriate.
Share dealing and inside information the Company has adopted a share dealing code regulating trading and
confidentiality of inside information for the Directors and other persons discharging managerial responsibilities
(and their persons closely associated) which contains provisions appropriate for a company whose shares are
admitted to trading on the Official List (particularly relating to dealing during closed periods which will be in line
with the Market Abuse Regulation). The Company takes all reasonable steps to ensure compliance by the Directors
and any relevant employees with the terms of that share dealing code.
The Board reviews the effectiveness of the systems of internal control and considers the major business risks and
the control environment. No significant deficiencies have come to light during the year and no weaknesses in
internal financial control have resulted in any material losses, or contingencies which would require disclosure,
as recommended by the guidance for Directors on reporting on internal financial control.
The Directors are focused on careful management of the Group’s cash and financial resources through Board level
approvals. At such time that the Group completes an acquisition, the Directors anticipate that the Group’s financial
position and prospects procedures regime will be updated and expanded as necessary to cater for the nature of the
Group’s business following completion of its inaugural investment or acquisition.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
13
EXTERNAL ADVISERS
The Board accessed the following external advisers during the year and post the year end for on going business
as usual matters as well as specialist advice in relation to the Company’s Proposed Transaction announced on 8
April 2026, and its related interactions with the FCA and the Takeover Panel:
Mayer Brown International LLP and Ogier (Jersey) LLP – legal
Tessera Investment Management Limited – strategic advice, capital markets and M&A
Joh. Berenberg, Gossler & Co. KG, London Branch – financial advisor and Rule 3 advisor
JTC (Jersey) Limited – company secretarial, governance and regulatory filings
CONFLICTS OF INTEREST
A Director has a duty to avoid a situation in which he or she has, or can have, a direct or indirect interest that
conflicts, or possibly may conflict, with the interests of the Company. The Board has satisfied itself that it has
maintained suitable protocols to ensure it appropriately managed any perceived or actual conflicts of interest
where the Directors have appointments on the Boards of, or relationships with, companies outside the Company.
Furthermore, the Board requires Directors to declare all appointments and other situations which could result in a
possible conflict of interest, and therefore believes it has a robust framework to deal with any conflict of interest
should it arise.
DISCLOSURE OF INFORMATION TO THE AUDITOR
So far as the Directors are aware, there is no relevant audit information of which the Group and Company’s
independent auditor is unaware, and each Director has taken all the steps that he ought to have taken as a Director
in order to make himself aware of any relevant audit information and to establish that the Group and Company’s
independent auditor is aware of that information.
The Directors confirm to the best of their knowledge that:
the financial statements, prepared in accordance with the relevant financial reporting framework, give a
true and fair view of the assets, liabilities, financial position and profit or loss of the Group and Company
and the undertakings included in the consolidation taken as a whole;
the Chairman’s Statement and Report of the Directors includes a fair review of the development and
performance of the business and the position of the Group and Company and the undertakings included
in the consolidation taken as a whole, together with a description of the principal risks and uncertainties
that they face; and
the annual report and accounts, taken as a whole, are fair, balanced and understandable and provide the
information necessary for shareholders to assess the Group and Company’s position and performance,
business model and strategy.
INDEPENDENT AUDITOR
The auditor, MHA, previously traded through the legal entity MacIntyre Hudson LLP. In response to regulatory
changes, MacIntyre Hudson LLP ceased to hold an audit registration with the engagement transitioning to MHA
Audit Services LLP. The independent auditor, MHA, will be proposed for re-appointment at the forthcoming
Annual General Meeting.
ON BEHALF OF THE BOARD
David Williams
Chairman
29 April 2026
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
14
STATEMENT OF DIRECTORS’ RESPONSIBILITIES
The Directors are responsible for preparing the Directors' report and the financial statements in accordance with
applicable law and regulations.
Jersey Company law requires the directors to prepare financial statements for each financial year. Under that law
the Directors have elected to prepare the consolidated financial statements in accordance with International
Financial Reporting Standards as adopted by the United Kingdom ("IFRS") and the Company financial statements
in accordance with FRS 101 “Reduced disclosure Framework”, the Financial Reporting Standard applicable in
the UK. Under company law, the Directors must not approve the financial statements unless they are satisfied that
they give a true and fair view of the state of affairs of the Group and Company and of the profit or loss of the
Group for that year.
In preparing these financial statements, the Directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and estimates that are reasonable and prudent;
state whether the Group financial statements have been prepared in accordance with IFRS as adopted by
the United Kingdom;
state whether the Company financial statements have been prepared in accordance with FRS 101
“Reduced disclosure framework”; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the
Company will continue in business.
The Directors are responsible for keeping proper accounting records that are sufficient to show and explain the
Group and Company's transactions and disclose with reasonable accuracy at any time the financial position of the
Group and Company and enable them to ensure that the financial statements comply with the Companies (Jersey)
Law 1991. They are also responsible for safeguarding the assets of the Group and Company and hence for taking
reasonable steps for the prevention and detection of fraud and other irregularities.
The maintenance and integrity of the Group’s website is the responsibility of the Directors. The work carried out
by the independent auditors does not involve the consideration of these matters and, accordingly, the independent
auditors accept no responsibility for any changes that may have occurred in the accounts since they were initially
presented on the website. Legislation in Jersey governing the preparation and dissemination of the accounts and
the other information included in annual reports may differ from legislation in other jurisdictions.
David Williams
Chairman
29 April 2026
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
15
Independent auditor’s report to the members of
Acceler8 Ventures Plc
For the purpose of this report, the terms “we” and “our” denote MHA in relation to UK legal, professional and
regulatory responsibilities and reporting obligations to the members of Acceler8 Ventures Plc. For the purposes
of the table on pages 16 to 18 that sets out the key audit matters and how our audit addressed the key audit
matters, the terms “we” and “our” refer to MHA. The Group financial statements, as defined below, consolidate
the accounts of Acceler8 Ventures Plc and its subsidiary (the “Group”). The “Parent Company” is defined as
Acceler8 Ventures Plc, as an individual entity. The relevant legislation governing the Parent Company is
Companies (Jersey) Law 1991.
Opinion
We have audited the financial statements of Acceler8 Ventures Plc for the year ended 31 December 2025.
The financial statements that we have audited comprise:
the Consolidated Statement of Comprehensive Income
the Consolidated Statement of Financial Position
the Consolidated Statement of Changes in Equity
the Consolidated Statement of Cash Flows
Notes 1 to 23 to the consolidated financial statements, including significant accounting policies
the Company Profit and Loss
the Company Balance Sheet
the Company Statement of Changes in Equity and
Notes 1 to 13 to the Company financial statements, including significant accounting policies.
The financial reporting framework that has been applied in the preparation of the Group financial statements is
applicable law and International Financial Reporting Standards as adopted by the United Kingdom (“IFRS”). The
financial reporting framework that has been applied in the preparation of the Parent Company financial statements
is applicable law and United Kingdom Accounting Standards, including FRS 101 Reduced Disclosure Framework
(United Kingdom Generally Accepted Accounting Practice).
In our opinion:
the financial statements give a true and fair view of the state of the Group’s and of the Parent
Company’s affairs as at 31 December 2025 and of the Group’s loss for the year then ended;
the Group financial statements have been properly prepared in accordance with IFRS;
the Parent Company financial statements have been properly prepared in accordance with United
Kingdom Generally Accepted Accounting Practice; and
the financial statements have been prepared in accordance with the requirements of the Companies
(Jersey) Law 1991 as amended.
Our opinion is consistent with our reporting to the Board of Directors.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and
applicable law. Our responsibilities under those standards are further described in the Auditor Responsibilities
for the Audit of the Financial Statements section of our report. We are independent of the Group in accordance
with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the
FRC’s Ethical Standard as applied to listed entities, and we have fulfilled our ethical responsibilities in
accordance with those requirements. We believe that the audit evidence we have obtained is sufficient and
appropriate to provide a basis for our opinion.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
16
Material uncertainty related to going concern
We draw attention to note 2(d) in the financial statements, which explains that in the event the Proposed
Transaction (“transaction”) aborts, the Group would require recapitalisation to ensure it has sufficient funds to
continue to operate as an acquisition vehicle for a period of time beyond any reasonably contemplated abort.
The completion of the transaction, and any subsequent necessary recapitalisation of the Group should the
transaction abort, are matters that are not entirely within the control of the Directors as stated within note 2(d)
and represent material uncertainties that may cast significant doubt on the Company’s ability to continue as a
going concern. Our opinion is not modified in respect of this matter.
In auditing the financial statements, we have concluded that the Directors' use of the going concern basis of
accounting in the preparation of the financial statements is appropriate.
Our evaluation of the Directors’ assessment of the Group’s and the Parent Company’s ability to continue to
adopt the going concern basis of accounting included:
The consideration of inherent risks to the Group’s and the Parent Company’s operations and
specifically their business model of searching for suitable acquisition targets.
The evaluation of how those risks might impact on the available financial resources.
Liquidity considerations including examination of cash flow projections at Group and Parent Company
level.
The evaluation of the base case scenarios and stress scenarios, in respect of the Group and the Parent
Company, and the respective sensitivities and rationale.
Viability assessments at Group and Parent Company levels, including consideration of reserve levels
and business plans.
Obtaining confirmation of additional financing made available to support the Company in its working
capital requirements.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the
relevant sections of this report.
Overview of our audit approach
Scope
Our audit was scoped by obtaining an understanding of the Group, including the
Parent Company, and its environment, including the Group’s system of internal
control, and assessing the risks of material misstatement in the financial statements.
We also addressed the risk of management override of internal controls, including
assessing whether there was evidence of bias by the directors that may have
represented a risk of material misstatement.
We undertook a full scope audit on the complete financial information of 1
component and specified audit procedures on particular aspects and balances on 1
component.
Materiality 2025 2024
Group
£10.5k £2.3k 5% (2024: 5%) of net liabilities (2024: net
assets)
Parent Company
£10.4k £2.2k 5% of net liabilities less £100 (2024: 5% of
net assets less £100)
Key audit matters
Recurring
Management override of controls (Group and Parent Company)
Accounting for convertible loan notes (Group and Parent Company)
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
17
Key Audit Matters
Key Audit Matters are those matters that, in our professional judgement, were of most significance in our audit
of the financial statements of the current period and include the most significant assessed risks of material
misstatement (whether or not due to fraud) that we identified. These matters included those matters which had
the greatest effect on: the overall audit strategy; the allocation of resources in the audit; and directing the efforts
of the engagement team. These matters were addressed in the context of our audit of the financial statements as
a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters. In
addition to the matter described in the Material Uncertainty related to going concern section, we have
determined the matters described below to be the key audit matters to be communicated in our report.
Management override of controls
Key audit
matter description
Management is in a unique position to perpetrate fraud because of
management's ability to manipulate accounting records and prepare fraudulent
financial statements by overriding controls that otherwise appear to be
operating effectively. Due to the unpredictable way in which such override
could occur, this is deemed a key audit matter for this engagement.
How the scope of our audit
responded to the key audit
matter
Our audit procedures included:
We performed detailed reviews and testing of journal entries made,
particularly those considered to rely on greater levels of judgement,
such as year-end estimations.
We tested the basis of accounting estimates of a subjective nature,
such as year-end accruals, to understand the judgments made and
assessed the adequacy of disclosures for compliance with the
accounting standards and regulatory considerations.
Key observations
communicated to the Board
of Directors
Based on the procedures performed, we did not identify any material matters
arising from our testing of journal entries or management estimates that
indicated evidence of management override of controls.
Accounting for convertible loan notes
Key audit
matter description
During the year, the Company issued £380,000 of fixed-rated, unsecured,
convertible loan notes (“CLNs”), as disclosed in Note 14. CLNs represent a
financing arrangement that in some cases contain both a debt and equity
feature, and therefore requires significant judgement in determining the
appropriate classification between liability and equity components under IAS
32, and in valuing the embedded derivative using complex valuation
techniques, including assumptions such as volatility and discount rates.
How the scope of our audit
responded to the key audit
matter
Our audit procedures included:
Agreeing contractual terms to the signed loan agreement and assessing
management’s accounting conclusions with reference to IAS 32 and
IFRS 9.
Reviewing management’s valuation of the convertible loan notes
issued on 28 August 2025.
Reviewing management’s binomial model used to estimate the fair
value of the embedded derivative, verifying key inputs back to
supporting evidence, challenging management’s assumptions in
volatility, discount rate and sensitivities, and reperforming selected
calculations.
Engaging internal specialists to verify the mechanics of the binomial
model used by management.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
18
Independently recalculating the effective interest rate.
Key observations
communicated to the Board
of Directors
Based on the procedures performed, we considered management’s
classification of the convertible loan notes and the valuation of the embedded
derivative to be reasonable, and the related disclosures to be appropriate.
Our application of materiality
Our definition of materiality considers the value of error or omission on the financial statements that,
individually or in aggregate, would change or influence the economic decision of a reasonably knowledgeable
user of those financial statements. Misstatements below these levels will not necessarily be evaluated as
immaterial as we also take account of the nature of identified misstatements, and the particular circumstances of
their occurrence, when evaluating their effect on the financial statements as a whole. Materiality is used in
planning the scope of our work, executing that work and evaluating the results.
Materiality in respect of the Group was set at £10,500 (2024: £2,300) which was determined on the basis of 5%
(2024: 5%) of the Group’s net liabilities (2024: net assets). Materiality in respect of the Parent Company was set
at £10,400 (2024: £2,200), determined on the basis of 5% of the Parent Company’s net liabilities less £100 in
order to reduce component materiality to a figure lower than group materiality (2024: 5% of the Parent
Company’s net assets less £100). Net liabilities was deemed to be the appropriate benchmark for the calculation
of materiality as this is a key area of the financial statements and is the metric by which the performance and
risk exposure of the Group and Parent Company are principally assessed. This is also the metric against which
users assess the ability of the Group and Parent Company in continuing in their search for suitable acquisition
targets.
Performance materiality is the application of materiality at the individual account or balance level, set at an
amount to reduce, to an appropriately low level, the probability that the aggregate of uncorrected and undetected
misstatements exceeds materiality for the financial statements as a whole.
Performance materiality for the Group was set at £7,350 (2024: £1,610) which represents 70% (2024: 70%) of
the above materiality and at £7,250 (2024: £1,510) for the Parent Company which represents 70% of the above
materiality levels less £100 in order to reduce component performance materiality to a figure lower than group
performance materiality in accordance with ISA 600 (2024: 70% of the above materiality levels).
The determination of performance materiality reflects our assessment of the risk of undetected errors existing,
the nature of the systems and controls and the level of misstatements arising in previous audits.
We agreed to report any corrected or uncorrected adjustments exceeding £525 in respect of the Group and
Parent Company to the Board of Directors as well as differences below this threshold that in our view warranted
reporting on qualitative grounds.
Overview of the scope of the Group and Parent Company audits
Our assessment of audit risk, evaluation of materiality and our determination of performance materiality sets our
audit scope for each Company within the Group. Taken together, this enables us to form an opinion on the
consolidated financial statements. This assessment takes into account the size, risk profile, organisation /
distribution and effectiveness of group-wide controls, changes in the business environment and other factors
such as recent internal audit results when assessing the level of work to be performed at each component.
In assessing the risk of material misstatement in the consolidated financial statements, and to ensure adequate
quantitative and qualitative coverage of significant accounts, we identified the Group’s two reporting
components, One component represents the principal business operations of the Group, while the other remains
dormant throughout the period and was therefore excluded from the scope of the audit.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
19
We undertook a full scope audit on the complete financial information of 1 component, selected based on size
and risk characteristics, and specified audit procedures on particular aspects and balances on the other
component.
The control environment
We evaluated the design and implementation of those internal controls of the Group, including the Parent
Company, which are relevant to our audit, such as those relating to the financial reporting cycle.
Climate-related risks
In planning our audit and gaining an understanding of the Parent Company, we considered the potential impact
of climate-related risks on the business and its financial statements. We obtained management’s climate-related
risk assessment, along with relevant documentation relating to management’s assessment and held discussions
with management to understand their process for identifying and assessing those risks.
We have agreed with management’s assessment that climate-related risks are not material to these financial
statements.
Reporting on other information
The other information comprises the information included in the annual report other than the financial
statements and our auditor’s report thereon. The directors are responsible for the other information contained
within the annual report. Our opinion on the financial statements does not cover the other information and,
except to the extent otherwise explicitly stated in our report, we do not express any form of assurance
conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the
other information is materially inconsistent with the financial statements or our knowledge obtained in the
course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies
or apParent material misstatements, we are required to determine whether this gives rise to a material
misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that
there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Matters on which we are required to report by exception
Under the Companies (Jersey) Law, 1991 we are required to report to you if, in our opinion:
we have not received all the information and explanations we require for our audit; or
proper accounting records have not been kept by the Parent Company, or proper returns adequate for our
audit have not been received from branches not visited by us; or
the Parent Company’s financial statements are not in agreement with the accounting records and returns.
We have nothing to report in respect of these matters.
Responsibilities of directors
As explained more fully in the directors’ responsibilities statement, the directors are responsible for the
preparation of the financial statements and for being satisfied that they give a true and fair view, and for such
internal control as the directors determine is necessary to enable the preparation of financial statements that are
free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the Group’s and the Parent
Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern
and using the going concern basis of accounting unless the directors either intend to liquidate the Group or
Parent Company or to cease operations, or have no realistic alternative but to do so.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
20
Auditor responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free
from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our
opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in
accordance with ISAs (UK) will always detect a material misstatement when it exists.
Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they
could reasonably be expected to influence the economic decisions of users taken on the basis of these financial
statements.
A further description of our responsibilities for the audit of the financial statements is located on the FRC’s
website at: www.frc.org.uk/auditorsresponsibilities . This description forms part of our auditor’s report.
Extent to which the audit was considered capable of detecting irregularities, including
fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures
in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities,
including fraud.
These audit procedures were designed to provide reasonable assurance that the financial statements were free
from fraud or error. The risk of not detecting a material misstatement due to fraud is higher than the risk of not
detecting one resulting from error and detecting irregularities that result from fraud is inherently more difficult
than detecting those that result from error, as fraud may involve collusion, deliberate concealment, forgery or
intentional misrepresentations. Also, the further removed non-compliance with laws and regulations is from
events and transactions reflected in the financial statements, the less likely we would become aware of it.
Identifying and assessing potential risks arising from irregularities, including fraud
The extent of the procedures undertaken to identify and assess the risks of material misstatement in respect of
irregularities, including fraud, included the following:
We considered the nature of the industry and sector, the control environment, business performance
including remuneration policies and the Group’s, including the Parent Company’s, own risk assessment
that irregularities might occur as a result of fraud or error. From our sector experience and through
discussion with the directors, we obtained an understanding of the legal and regulatory frameworks
applicable to the Group focusing on laws and regulations that could reasonably be expected to have a
direct material effect on the financial statements.
We enquired of the directors and management concerning the Group’s and the Parent Company’s
policies and procedures relating to:
- identifying, evaluating and complying with the laws and regulations and whether they were
aware of any instances of non-compliance;
- detecting and responding to the risks of fraud and whether they had any knowledge of actual
or suspected fraud; and
- the internal controls established to mitigate risks related to fraud or non-compliance with laws
and regulations.
We assessed the susceptibility of the financial statements to material misstatement, including how
fraud might occur by evaluating management’s incentives and opportunities for manipulation of the
financial statements. This included utilising the spectrum of inherent risk and an evaluation of the risk
of management override of controls.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
21
Audit response to risks identified
In respect of the above procedures:
we corroborated the results of our enquiries through our review of the minutes of the Group’s and the
Parent Company’s board meetings;
audit procedures performed by the engagement team in connection with the risks identified included:
- reviewing financial statement disclosures and testing to supporting documentation to assess
compliance with applicable laws and regulations expected to have a direct impact on the
financial statements;
- testing journal entries, including those posted to unusual account combinations;
- evaluating the business rationale of significant transactions, and reviewing accounting
estimates for bias;
- enquiry of management around actual and potential litigation and claims; and
we communicated relevant laws and regulations and potential fraud risks to all engagement team
members, and remained alert to any indications of fraud or non-compliance with laws and regulations
throughout the audit.
Other requirements
We were reappointed by the members on 18 June 2025. The period of total uninterrupted engagement including
previous renewals and reappointments of the firm is 5 years.
We did not provide any non-audit services which are prohibited by the FRC’s Ethical Standard to the Group or
the Parent Company, and we remain independent of the Group and the Parent Company in conducting our
audit.
Use of our report
This report is made solely to the Members of the Company, as a body, in accordance with Article 113A of the
Companies (Jersey) Law 1991, as amended. Our audit work has been undertaken so that we might state to the
Members those matters we are required to state to them in an auditor's report and for no other purpose. To the
fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company
and its Members, as a body, for our audit work, for this report, or for the opinions we have formed.
The Company is required to include these financial statements in an annual financial report prepared under
Disclosure Guidance and Transparency Rules 4.1.15R to 4.1.18R. This auditor’s report provides no assurance
over whether the annual financial report has been prepared in accordance with those requirements.
Jason Mitchell MBA BSc FCA
(Senior Statutory Auditor)
for and on behalf of MHA, Recognised Auditor
Maidenhead, United Kingdom
29 April 2026
MHA is the trading name of MHA Audit Services LLP, a limited liability partnership in England and Wales
(registered number OC455542)
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
22
ACCELER8 VENTURES PLC
Consolidated statement of comprehensive income
For the year ended 31 December 2025
2025
2024
Note
£
£
Administrative expenses
(172 ,772)
(160,996)
Operating loss
6
(172 ,772)
(160,996)
Finance income
7
182
516
Finance expense
7
,1
4
(
24,044
)
-
Change in fair value of derivative
1
4
29,545
-
Loss on ordinary activities before taxation
(167 ,089)
(160,480)
Taxation charge
8
-
-
Loss and total comprehensive loss for the year
(167 ,089)
(160,480)
Loss per share
Basic and diluted
9
(£0.22)
(£0.21)
Loss attributable to:
Owners of the parent company
(167 ,089)
(160,480)
Non
-
controlling interests
-
-
All activities in both the current and the prior period relate to continuing operations.
The notes on pages 26 to 41 form part of these consolidated financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
23
ACCELER8 VENTURES PLC
Consolidated statement of financial position
As at 31 December 2025
31
December
31
December
31
December
31
December
2025
2025
2024
2024
Current assets
Note
£
£
£
£
Cash and cash equivalents
1
1
209,224
113
Trade and other receivables
1
2
7,645
7,472
Total current assets
216 ,869
7,58 5
Total assets
216 ,869
7,58 5
Current liabilities
Trade and other payables
1
3
55,510
53,949
Total current liabilities
55,510
53,949
Non-current liabilities
Convertible loan
notes
1
4
374,499
-
Total non-current liabilities
374 ,499
-
Total liabilities
430,009
53,949
Net liabilities
(21 3,140)
(46,364)
Equity
Issued share capital
1
6
7,500
7,50 0
Share premium
account
1
7
729 ,598
729 ,598
Capital redemption reserve
1
7
2
2
Share
-
based payment reserve
1
9
1,399
1,08 6
Non
-
controlling interest
1
7
67
67
Retained deficit
1
7
(95 1,706)
(784,617)
Total deficit
(21 3,140)
(46,364)
The consolidated financial statements were approved and authorised for issue by the Board on 29 April 2026
and were signed on its behalf by:
David Williams
Chairman
Company registration number: 134586 (Jersey, Channel Islands)
The notes on pages 26 to 41 form part of these consolidated financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
24
ACCELER8 VENTURES PLC
Consolidated statement of changes in equity
For the year ended 31 December 2025
Share Share Capital Share- Non-Retained Total
capital premium redemption based controlling deficit
account reserve payment interest
reserve
Note
£
£
£
£
£
£
£
At 31 December 2023
7,500
729,598
2
772
67
(624,137)
113,802
Loss for the
year
-
-
-
-
-
(
160,480
)
(
160,480
)
Transactions with owners in
their capacity as owners:
Share
-
based payment
charge
1
9
-
-
-
314
-
-
314
At 31 December 2024
7,500
729,598
2
1,086
67
(784,617)
(46,364)
Loss for the year
-
-
-
-
-
(167,089)
(167,089)
Transactions with owners in
their capacity as owners:
Share
-
based payment
charge
1
9
-
-
-
313
-
-
313
At 31 December 2025
7,500
729,598
2
1,399
67
(951,706)
(21 3,140)
The notes on pages 26 to 41 form part of these consolidated financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
25
ACCELER8 VENTURES PLC
Consolidated statement of cash flows
For the year ended 31 December 2025
2025
2024
£
£
Operating activities
Loss before taxation
(167 ,089)
(16 0,480)
Adjustments for:
Finance income
(182)
(5 16)
Finance expense
24,044
-
Change in fair value of derivative
(29 ,545)
-
Share-based payment charge
313
314
Operating cash flows before changes in working capital
(172 ,459)
(16 0,682)
Increase in trade and other receivables
(32)
(583)
Increase in trade and other payables
1,561
255
Net cash outflows from operating activities
(170 ,930)
(161,010)
Investing activities
Interest received
41
682
Net cash inflow from investing activities
41
682
Financing activities
Proceeds from
issue of convertible loan
notes
380,000
-
Net cash inflow from financing activities
380,000
-
Net increase / (decrease) in cash and cash equivalents
209,111
(160,328)
Cash and cash equivalents at beginning of the year
113
160 ,441
Cash and cash equivalents at end of the year
209,224
113
Please refer to note 20 for a reconciliation of changes in liabilities arising from financing activities.
The notes on pages 26 to 41 form part of these consolidated financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
26
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025
1
General information
The Company is a public limited company incorporated and domiciled in Jersey, whose shares are publicly
traded on the London Stock Exchange as a Shell Company (Equity Shares). The Company is the parent
company of Acceler8 Ventures Subco Limited (a private company under the laws of Jersey with registered
number 134587), and together form the “Group”.
The address of its registered office is 28 Esplanade, St. Helier, Channel Islands, JE2 3QA, Jersey.
The Group has been incorporated for the purpose of identifying suitable acquisition opportunities in
accordance with the Group's investment and acquisition strategy with a view to creating shareholder value.
The Group will retain a flexible investment and acquisition strategy which will, subject to appropriate levels
of due diligence, enable it to deploy capital in target companies by way of minority or majority investments,
or full acquisitions where it is in the interests of shareholders to do so. This will include transactions with
target companies located in the UK and internationally.
2 Material accounting policies
The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods
presented in these consolidated financial statements.
The principal policies adopted in the preparation of the consolidated financial statements are as follows:
(a) Basis of preparation
These consolidated financial statements have been prepared in accordance with the requirements of
International Financial Reporting Standards as adopted by the United Kingdom (“IFRS”) and the
requirements of the Companies (Jersey) Law 1991.
The consolidated financial statements are prepared on the historical cost basis.
The comparative figures presented cover the year ended to 31 December 2024.
(b) Basis of consolidation
The consolidated financial statements present the results of the Company and its subsidiaries (the “Group”)
as if they formed a single entity. Intercompany transactions and balances between Group companies are
therefore eliminated in full.
Where the Group has control over a Company, it is classified as a subsidiary. The Group controls a Company
if all three of the following elements are present: power over the Company, exposure to variable returns
from the Company, and the ability of the Group to use its power to affect those variable returns. Control is
reassessed whenever facts and circumstances indicate that there may be a change in any of these elements
of control.
The consolidated financial statements incorporate the results of business combinations using the acquisition
method. In the consolidated statement of financial position, the acquiree’s identifiable assets, liabilities and
contingent liabilities are initially recognised at their fair values at the acquisition date. The acquisition
related costs are included in the consolidated statement of comprehensive income on an accruals basis. The
results of acquired operations are included in the consolidated statement of comprehensive income from the
date on which control is obtained.
(c) Functional and presentational currency
The Group’s functional and presentational currency for these financial statements is the pound sterling.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
27
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
2
Material a
ccounting policies
(continued)
(d) Going concern
The Group and Company’s unaudited cash balance as at 29 April 2026 was £1,055,942. As a result, the
Directors believe the Company has sufficient working capital to fund all budgeted “as incurredcosts
associated with pursuing the Proposed Transaction (as explained in note 22), including in the event that the
transaction does not complete. However, in the event of an abort, the Company would likely require
recapitalisation to continue operating as an acquisition vehicle thereafter.
As part of the enlarged group in the event the Proposed Transaction completes, the company will have
sufficient funds to execute operations. In the event an abort occurred, successful recapitalisation, including
the timing and amount of such, are matters that are not entirely within the control of the Directors, and thus
represent material uncertainties that may cast significant doubt on the Company’s ability to continue as a
going concern.
Notwithstanding the above, the Directors, therefore, have made an informed judgement at the time of
approving the financial statements, that there is a reasonable expectation that, on successful completion of
the Proposed Transaction, the Group and Company will have adequate resources to continue in operational
existence for the foreseeable future. As a result, the Directors have adopted the going concern basis of
accounting in preparing the annual financial statements. The accompanying financial statements do not
include any adjustments that would be required if they were not prepared on a going concern basis.
(e) Interest receivable
Interest receivable is recognised on a time-proportion basis using the effective interest rate method.
(f) Taxation
Tax on the profit or loss for the year comprises current and deferred tax. Tax is recognised in the income
statement except to the extent that it relates to items recognised in other comprehensive income or directly
in equity, in which case it is recognised in other comprehensive income or equity respectively.
Current tax is the expected tax payable or receivable on the taxable income or loss for the year, using tax
rates and laws enacted or substantively enacted at the statement of financial position date.
Deferred tax is provided on temporary differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for taxation purposes. The following temporary
differences are not provided for: the initial recognition of goodwill; the initial recognition of assets or
liabilities that affect neither accounting nor taxable profit other than in a business combination, and
differences relating to investments in subsidiaries to the extent that they will probably not reverse in the
foreseeable future. The amount of deferred tax provided is based on the expected manner of realisation or
settlement of the carrying amount of assets and liabilities, using tax rates and laws enacted or substantively
enacted at the statement of financial position date.
A deferred tax asset is recognised only to the extent that it is probable that future taxable profits will be
available against which the temporary difference can be utilised.
(g) Equity
Equity comprises share capital, share premium, capital redemption reserve, share-based payment reserve,
non-controlling interests and retained deficit.
Share capital is measured at par value.
Please see note 17 for further details on reserves.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
28
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
2 Material accounting policies
(continued)
(h) Financial instruments
Financial instruments are measured as set out below. Financial instruments carried on the statement of
financial position include cash and cash equivalents, other receivables, accruals and convertible loan notes.
Financial assets
Cash and cash equivalents
Cash and cash equivalents comprise cash balances and short-term deposits with an original maturity of three
months or less from inception, held for meeting short term commitments. Cash and cash equivalents are
carried in the statement of financial position at cost.
Other receivables
Other receivables comprise interest receivable on cash balances and are carried in the statement of financial
position at amortised cost less provision for expected credit losses.
Financial liabilities
Fair value through profit or loss
This category comprises the embedded derivative component of the 2025 Notes as outlined in note 14. The
embedded derivative is carried in the consolidated statement of financial position at fair value with changes
in fair value recognised in the consolidated statement of comprehensive income.
Other financial liabilities
This category includes accruals and the debt host liability component of the 2025 Notes which are
measured at amortised cost using the effective interest method. Refer to note 14 for further detail on the
2025 Notes.
(i) Share-based payments
The Group operates an equity-settled share-based payment plan. The fair value of the employee services
received in exchange for the grant of options is recognised as an expense over the vesting period, based on
the Group’s estimate of awards that will eventually vest, with a corresponding increase in equity as a share-
based payment reserve.
This plan includes market-based vesting conditions for which the fair value at grant date reflects and are
therefore not subsequently revisited. The fair value is determined using a binomial model.
(j) Related party transactions
The Group discloses transactions with related parties which are not wholly owned with the same group. It
does not disclose transactions with members of the same group that are wholly owned.
(k) Accounting standards issued
The following amendments to standards were issued and adopted in the year, with no material impact on the
financial statements (all effective for annual periods beginning on or after 1 January 2025):
Amendment to IAS 21 The Effects of Changes in Foreign Exchange Rates Lack of
exchangeability.
There were no other new accounting standards issued that have been adopted in the year.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
29
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
2 Material accounting policies
(continued)
(l) Standards in issue but not yet effective
At the date of authorisation of these financial statements there were amendments to standards which were
in issue, but which were not yet effective, and which have not been applied. The principal ones are detailed
below.
The Directors do not expect the adoption of these amendments to standards to have a material impact on the
financial statements, with the exception of presentational changes as a result of IFRS 18 Presentation and
Disclosure in Financial Statements. Given that IFRS 18 is not effective until the period beginning 1 January
2027, the impact assessment of this standard is ongoing and will be considered further in the coming years.
Effective for periods beginning on or after 1 January 2026:
Amendments to IFRS 7 and IFRS 9 Financial Instruments The classification and measurement
of financial instruments
Annual improvements to IFRS Accounting Standards – Volume 11 (including minor amendments
to IFRS 1 First-time Adoption of International Financial Reporting Standards, IFRS 7, IFRS 9,
IFRS 10 Consolidated Financial Statements, and IAS 7)
Disclosures about Uncertainties in the Financial Statements - In November 2025 the Board issued
Amendments to Illustrative Examples on IFRS 7, IFRS 18, IAS 1, IAS 8, IAS 36 and IAS 37 -
Disclosures about Uncertainties in the Financial Statements (“the examples”), which added
illustrative examples to several IFRS accounting standards. These Illustrative Examples do not
have an effective date however, companies are expected to implement any change in their reporting
on a timely basis.
Effective for periods beginning on or after 1 January 2027:
IFRS 18 Presentation and Disclosure in Financial Statements
IFRS 19 Subsidiaries without Public Accountability: Disclosures
3
Accounting estimates and judgements
In preparing the consolidated financial statements, the Directors have to make judgments on how to apply
the Group's accounting policies and make estimates about the future. Actual results may vary from the
estimates used to produce these financial statements.
Estimates and judgements are continually evaluated and are based on historical experience and other factors,
including expectations of future events that are believed to be reasonable under the circumstances.
Significant items subject to such estimates and judgements include:
Valuation of derivative financial instruments
The conversion option on the 2025 Notes issued by the Group is an embedded derivative which was valued
using a binomial lattice option model. This methodology of determining fair value is reliant upon estimates
including the Company’s future share price volatility and probability of an early conversion following an
initial transaction. The sensitivity of the valuation to these estimates is considered in note 14.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
30
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
4 Employees
Staff costs, including Directors, consist of:
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
_______
_______
5 Key management personnel
The Company Directors are considered the only key management personnel and their remuneration was as
follows:
2025
2024
£
£
Salary
40,000
40,000
_______
_______
40,000
40,000
_______ _______
6 Operating loss
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
________ ________
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
31
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
7 Finance Income and Expense
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
-
8 Taxation
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
-
-
________
________
Deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against
which the deductible temporary differences and carry forward tax losses/credits can be utilised. Accordingly,
the Group has not recognised deferred tax assets in respect of deductible temporary differences and carry
forward tax losses as at 31 December 2025 and 31 December 2024 respectively, as it is not probable at year
end that relevant taxable profits will be available in future based on the current activities of the Group as a
holding group. There are no expiry dates on these tax losses as at the year end. The unrecognised deferred
tax asset is summarised below:
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
32
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
8 Taxation (continued)
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
9
Earnings per share
Earnings per share (“EPS”) is calculated by dividing the loss after tax for the year by the weighted average
number of shares in issue for the year, these figures being as follows:
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)
________ ________
The basic and diluted loss per share for the years ended 31 December 2025 and 31 December 2024 are the
same as the result for both years were a loss, and therefore the Subco Incentive Scheme share options (note
19) and the convertible loan note options (note 14) would be anti-dilutive, however they may become
dilutive in future periods. Therefore, the dilutive loss per share is considered as the same as the basic loss
per share.
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)
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
33
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
10 Subsidiaries
The Company directly owns the ordinary share capital of its subsidiary undertakings as set out below:
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
The address of the registered office of Acceler8 Ventures Subco Limited (the "Subco") is 28 Esplanade, St.
Helier, Channel Islands, JE2 3QA, Jersey. The Subco was incorporated on 25 March 2021.
The A ordinary shares have full voting rights, full rights to participate in a dividend and full rights to
participate in a distribution of capital. The B ordinary shares have been issued pursuant to the Company’s
Subco Incentive Scheme.
11 Cash and cash equivalents
2025
2024
£
£
Cash and cash equivalents
209,224
113
________
________
209,224
113
________ ________
12 Trade and other receivables
2025
2024
£
£
Other receivables
144
3
Prepayments
7,501
7,469
________
________
7,645
7,472
________ ________
13 Trade and other payables
2025
2024
Current trade and other payables
£
£
Accruals
43,670
43,121
Wages payable
11,840
10,828
________
________
55,510
53,949
________ ________
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
34
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
14 Convertible loan notes
On 28 August 2025, the Company raised £380,000 through the issue of unsecured convertible loan notes (the
“2025 Notes”) at an interest rate of 8% per annum, accrued daily and compounded annually. Conversion of the
2025 Notes into ordinary shares of the Company is automatic, and immediately prior to completion of an initial
transaction (having the meaning set out in UKLR 13.4.1) or on the third anniversary of issue if no initial
transaction occurs. The conversion price is the lower of £1.00 per share, and a 30% discount to the prevailing
share price (initial transaction price or 20-day VWAP at the third anniversary of issue).
The 2025 Notes are a hybrid financial instrument whereby a debt host liability component and embedded
derivative liability component was determined at initial recognition. The conversion option did not satisfy the
fixed for fixed equity criterion as the number of shares issued is variable and based on the future share price of
the Company. The fair value of the embedded derivative liability is determined first and the residual amount is
assigned to the debt host liability.
The debt host liability is accounted for using the amortised cost basis with an effective interest rate of 41.95%.
The effective interest rate is the discount rate that discounts the debt host liability’s estimated future contractual
cashflows over its expected life to the initial carrying amount of the debt host.
There were no directly attributable transaction costs associated with the issue of the 2025 Notes.
Fair value measurement
The initial recognition of the embedded derivative conversion feature has been recognised as a liability on the
balance sheet with any changes to the fair value of the derivative recognised in the income statement. It has been
fair valued using a binomial lattice valuation model which incorporate assumptions including share price,
expected volatility, risk-free interest rate, expected term, coupon, and the probability and timing of conversion.
Changes in these assumptions affect the reported fair value of the embedded derivative. The binomial lattice
valuation model was used to value the embedded derivative on issue date (28 August 2025) and at year end 31
December 2025. The assumptions for the valuation of the embedded derivative at initial recognition and year end
are shown below:
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
The expected volatility was estimated by reference to the historical 3-year volatility of the Company.
The valuation of the embedded derivative liability is prepared with the assistance of the Directors and their
advisors. The valuation methodology, significant assumptions and resulting fair value are reviewed and approved
at each reporting date. Changes in fair value hierarchy classification, valuation techniques and key assumptions
are considered as part of the period-end financial reporting process.
The fair value of the embedded derivative at initial recognition was £212,641. As the proceeds received from the
2025 Notes was £380,000, the residual allocated to the debt host liability was £167,359.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
35
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
The fair value of the embedded derivative is a level 3 recurring fair value measurement. A reconciliation of the
opening and closing fair value balance is provided below:
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
The valuation technique and significant unobservable inputs used in determining the fair value measurement as
well as the inter-relationship between key unobservable inputs and fair value is detailed in the table below.
Valuation technique Significant unobservable inputs Inter-relationship between key
unobservable inputs and fair value
Binomial lattice model Expected volatility of share price A higher expected volatility would generally
increase the fair value of the embedded
derivative liability, and a lower expected
volatility would generally decrease the fair
value of the embedded derivative liability.
Binomial lattice model Probability of initial transaction An increase in the probability of conversion
for this instrument will decrease the fair value
of the embedded derivative liability and a
decrease in the probability of conversion for
this instrument will increase the fair value of
the embedded derivative l
iability.
Sensitivity analysis
The sensitivity analysis has been prepared by recalculating the fair value of the embedded derivative liability at
the reporting date using reasonably possible alternative assumptions for each significant unobservable input, while
holding all other assumptions constant. The revised fair values derived from those alternative assumptions have
then been compared with the base case fair value at the reporting date.
Reasonable possible alternative assumptions at the reporting date would have a significant effect on the fair value
of the embedded derivative liability as follows:
A 30% increase / decrease to the expected volatility of the Company’s share price results in a variance of £21,021
/ £19,508 in the fair value of the embedded derivative liability respectively.
A 30% increase / decrease to the probability of an initial transaction results in a variance of £15,462 / £18,706 in
the fair value of the embedded derivative liability respectively.
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
________ ________ ________
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
36
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
15 Financial instruments – Risk Management
The Group is exposed to the following financial risks:
- Credit risk, and
- Liquidity risk
The Group is exposed to risks that arise from its use of financial instruments. This note describes the Group's
objectives, policies and processes for managing those risks and the methods used to measure them. Further
quantitative information in respect of these risks is presented throughout these financial statements. There
have been no substantive changes in the Group's exposure to financial instrument risks, its objectives,
policies and processes for managing those risks or the methods used to measure them from previous periods
unless otherwise stated in this note.
(i) Principal financial instruments
The principal financial instruments used by the Group, from which financial instrument risk arises comprise
cash and cash equivalents, other receivables, accruals, and convertible loan notes.
(ii) Financial instruments by category
Financial assets
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
Financial liabilities
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
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
37
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
1
5
Financial instruments
Risk Management (continued)
(iii) Financial risk factors
Credit risk
The Group's credit risk is wholly attributable to its cash balance. All cash balances are held at a reputable
bank in Jersey. A cash balance becomes credit-impaired only when there is objective evidence that the bank
counterparty may not repay the full amount or access to the funds has been impaired. The credit risk from
the Group’s cash balance is deemed to be low due to the nature and size of the balance held.
Liquidity risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due.
The Group’s approach to liquidity risk is to ensure that sufficient liquidity is available to meet foreseeable
requirements and to invest funds securely and profitably, where those funds are available to do so. As noted
in the Report of the Directors, the Group raised £380,000 fixed rate unsecured convertible loan notes during
the year to support working capital requirements in pursuit of an initial transaction.
The following table details the contractual maturity of undiscounted financial liabilities based on the dates
the liabilities are due to be settled:
Financial liabilities:
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
_________ _________ _________ _________
Fair value measurement
The fair value measurement of the Group’s financial instruments utilises market observable inputs and data
as far as possible. Inputs used in determining fair value measurements are categorised into different levels
based on how observable the inputs used in the valuation technique utilised are (the “fair value hierarchy”):
- Level 1: Quoted prices in active markets for identical items (unadjusted)
- Level 2: Observable direct or indirect inputs other than Level 1 inputs
- Level 3: Unobservable inputs (ie. Not derived from market data)
The classification of an item into the above levels is based on the lowest level of the inputs used that has a
significant effect on the fair value measurement of the item.
Level 1
Level 2
Level 3
Financial assets 2025 2024 2025 2024 2025 2024
and liabilities £ £ £ £ £ £
Derivative financial
183,096
-
liabilities
Total
183,096
-
The carrying value of all other financial assets and financial liabilities approximates to their fair value.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
38
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
1
5
Financial instruments
Risk Management (continued)
Information relating to the basis of determination of the level 3 fair value for the convertible loan note embedded
derivative is disclosed in note 14.
There were no transfers between any levels of the fair value hierarchy in the current or prior years.
16 Share capital
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
_________ _________ _________ _________
All shares are equally eligible to receive dividends and the repayment of capital and represent one vote at
the shareholders’ meeting of the Company.
17 Reserves
Share premium account and retained earnings represent balances conventionally attributed to those
descriptions. The transaction costs relating to the issue of shares was deducted from share premium.
Capital redemption reserve includes amounts in relation to deferred shared capital.
The Group having no regulatory capital or similar requirements, its primary capital management focus is on
maximising earnings per share and therefore shareholder return.
The non-controlling interest reserves arises out of amounts due to holders of the B shares in Acceler8
Ventures Subco Limited.
The Directors have proposed that there will be no final dividend in respect of 2025 (2024: £Nil).
18 Share Incentive Plan
On 27 May 2021, the Group created a Subco Incentive Scheme within its wholly owned subsidiary Acceler8
Ventures Subco Limited ("Subco"). Under the terms of the Subco Incentive Scheme, scheme participants
are only rewarded if a predetermined level of shareholder value is created over a three to five year period or
upon a change of control of the Company or Subco (whichever occurs first), calculated on a formula basis
by reference to the growth in market capitalisation of the Company, following adjustments for the issue of
any new Ordinary shares and taking into account dividends and capital returns ("Shareholder Value"),
realised by the exercise by the beneficiaries of a put option in respect of their shares in Subco and satisfied
either in cash or by the issue of new ordinary shares at the election of the Company.
Under these arrangements in place, participants are entitled to up to 15 per cent. of the Shareholder Value
created, subject to such Shareholder Value having increased by at least 12.5 per cent. per annum compounded
over a period of between three and five years from admission or following a change of control of the
Company or Subco.
As announced on 8 April 2026, the Group intends to void the Subco Incentive Scheme on completion of the
Proposed Transaction with no payout to participants.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
39
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
1
9
Share
-
based payments
The Subco Incentive Scheme detailed in note 18 is an equity-settled share option plan which allows
employees and advisors of the Group to sell their B shares to the company in exchange for a cash payment
or for shares in the Company (at the Company’s election) if certain conditions are met.
These conditions include good and bad leaver provisions and that growth in Shareholder Value of 12.5
percent compound per annum is delivered over a three to five year period for the scheme to vest. This second
condition is therefore a market condition which has been taken into account in the measurement at grant
date of the fair value of the options.
The weighted average exercise price of the outstanding B share options is £Nil which have a weighted
average contractual life of 3 years 9 months. 29,000 B share options were issued in the nine-month period
to 31 December 2021, all of which were outstanding at the current year end. No B share options were
exercised in the current or prior period. No B share options have expired during the current or prior period.
The Group recognised £313 (2024: £314) of expenditure in the statement of total comprehensive income in
relation to equity-settled share-based payments in the year.
The fair value of options granted during the period is determined by applying a binominal model. The
expense is apportioned over the vesting period of the option and is based on the number which are expected
to vest and the fair value of these options at the date of grant. The inputs into the binomial model in respect
of options granted in 2021 are as follows:
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
Expected volatility was estimated by reference to the average 5-year volatility of the FTSE SmallCap Index.
The target increase in Shareholder Value is laid out in the Articles of Association of the Subco and represents
the compounded target annual increase in market capitalisation (adjusted for capital raises and dividends)
that needs to be met between the third and fifth anniversary of the Group’s admission onto the Main Market
of the London Stock Exchange in order for the scheme to vest.
The Group did not enter into any share-based payment transactions with parties other than employees and
advisors during the current or prior period.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
40
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
20 Note to statement of cash flows
Below is a reconciliation of non-current liabilities arising from financing activities:
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
_________ _________ _________
21 Related party transactions
Transactions with key management personnel
Key management personnel comprise the Directors of the Company. The remuneration of the individual
Directors is disclosed in the Report of the Directors and Directors’ remuneration in note 5.
On 24 March 2025, the Directors each loaned the Company £7,500 for working capital purposes. On 12
September 2025, the Company repaid each of the Director loans of £7,500. The loans were interest free.
There are no other outstanding Director loans as at 31 December 2025 (2024: nil).
The ultimate parent company and the smallest and largest group to consolidate these financial statements is
Acceler8 Ventures plc. Balances and transactions between Acceler8 Ventures plc and its subsidiary (listed
in note 10), which are related parties, are eliminated on consolidation and are not disclosed in this note.
22 Post balance sheet events
Subsequent to the year ended 31 December 2025, on 8 April 2026, the Company announced the Proposed
Transaction with IIG. Under the Proposed Transaction, which if completed, would constitute an initial
transaction under UK Listing Rule 13.4 and reverse takeover under the Takeover Code, it is proposed that
the enlarged group’s shares would be listed on the Equity Shares (Commercial Companies) category of the
Official List maintained by the Financial Conduct Authority. The Proposed Transaction values IIG at
approximately £600 million on a fully diluted basis based on the closing price per AC8 share of 80 pence on
7 April 2026. AC8 shareholders are expected to hold 0.99 per cent. of the enlarged group share capital at
admission to trading on the LSE’s main market (after the effect of a bonus issue of ordinary shares to AC8
shareholders and the conversion of all outstanding convertible loan notes).
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
41
ACCELER8 VENTURES PLC
Notes forming part of the consolidated financial statements
For the year ended 31 December 2025 (continued)
22 Post balance sheet events (continued)
At the date these financial statements were authorised for issue, the Group had not announced a firm offer
for IIG under Rule 2.7 of the Takeover Code, and therefore it is not practicable to estimate the financial
effect of the Proposed Transaction.
On 21 April 2026, the Company announced that it had successfully raised £1 million through the issue of
unsecured convertible loan notes (the “2026 Notes”) to support working capital requirements in pursuit of
the Proposed Transaction. The 2026 Notes have an interest rate of 8% per annum that is accrued daily and
compounded annually. Conversion of the 2026 Notes into ordinary shares of the Company is automatic, and
immediately prior to completion of an initial transaction or on the third anniversary of issue if no initial
transaction occurs. The conversion price on the basis the Proposed Transaction is completed is 34 pence per
share, or where an alternative transaction is completed, a 30% discount to the prevailing share price (initial
transaction price or 20-day VWAP at the third anniversary of issue).
At the same time, the Company also announced a proposed amendment to the 2025 Notes to adjust the
conversion price per share to 28 pence on the basis the Proposed Transaction completes.
2
3
Contingent liabilities
There are no contingent liabilities at the reporting date which would have a material impact on the financial
statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
42
ACCELER8 VENTURES PLC
Company profit and loss
For the year ended 31 December 2025
Note 2025 2024
£
£
Administrative expenses
(
1
7
2
,
772
)
(160,996)
Operating loss
(
1
7
2
,
772
)
(160,996)
Finance income
3
182
516
Finance expense
3
,8
(24,044)
Change in fair value of derivative
8
29,545
Loss on ordinary activities before taxation
(
1
6
7
,
089
)
(160,480)
Taxation charge
-
-
Loss for the year
(
1
6
7
,
0
89
)
(160,480)
All activities in both the current and the prior period relate to continuing operations.
The notes on pages 45 to 50 form part of these financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
43
ACCELER8 VENTURES PLC
Company balance sheet
As at 31 December 2025
Note 31 December 31 December 31 December 31 December
2025 2025 2024 2024
£ £ £ £
Non-current assets
Investment in subsidiaries
4
10
10
Current assets
Cash and cash equivalents
5
209,224
113
Trade and o
ther receivables
6
7,
645
7,472
216,869
7,585
Total assets 216,879 7,595
Current liabilities
Trade and other payables
7
5
5
,
587
54,026
5
5
,
587
54,026
Non-current liabilities
Convertible loan notes
8
374,499 -
374,499 -
Total liabilities
4
30
,08
6
54,026
Net liabilities
(
21
3
,20
7
)
(46,431)
Equity
Issued share capital
9
7,500
7,500
Share premium
account
729,598
729,598
Capital redemption reserve 2 2
Share
-
based payment reserve
1,
399
1,086
Retained deficit
(
95
1
,7
0
6
)
(784,617)
Shareholders’ funds
(
21
3
,
207
)
(46,431)
The Company financial statements were approved and authorised for issue by the Board on 29 April 2026 and
were signed on its behalf by:
David Williams
Chairman
The notes on pages 45 to 50 form part of these financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
44
ACCELER8 VENTURES PLC
Company statement of changes in equity
For the year ended 31 December 2025
Share
capital
Share
premium
account
Capital
redemption
reserve
Share-
based
payment
reserve
Retained
deficit
Total
£ £ £ £ £ £
At 31 December 202
3
7,500
729,598
2
772
(
624,137
)
113,735
Loss for the
year
-
-
-
-
(
160,480
)
(
160,480
)
Transactions with owners in
their capacity as owners:
Share
-
based payment
charge
-
-
-
31
4
-
31
4
At 31 December 2024 7,500 729,598 2 1,086 (784,617) (46,431)
Loss for the year
-
-
-
-
(
1
6
7
,
089
)
(
1
6
7
,
089
)
Transactions with owners in
their capacity as owners:
Share
-
based payment
charge
-
-
-
31
3
-
31
3
At 31 December 2025 7,500 729,598 2 1,399 (951,706) (213,207)
The notes on pages 45 to 50 form part of these financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
45
ACCELER8 VENTURES PLC
Notes forming part of the Company financial statements
For the year ended 31 December 2025
1
Material a
ccounting policies
The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods
presented in these financial statements.
The principal policies adopted in the preparation of the Company financial statements are as follows:
(a) Basis of preparation
These financial statements have been prepared in accordance with the requirements of FRS 101 “Reduced
disclosure Framework”, the Financial Reporting Standard applicable in the UK and the requirements of the
Companies (Jersey) Law 1991.
The financial statements are prepared on the historical cost basis.
The comparative figures presented cover the year ended to 31 December 2024.
(b) Investments
Investments in subsidiary undertakings are stated at cost unless, in the opinion of the Directors, there has
been impairment to their value, in which case they are written down to their recoverable amount.
(c) Functional and presentational currency
The Company’s functional and presentational currency for these financial statements is the pound sterling.
(d) Going concern
See note 2(d) of the consolidated financial statements.
(e) Interest receivable
Interest receivable is recognised on a time-proportion basis using the effective interest rate method.
(f) Financial instruments
Financial instruments are measured as set out below. Financial instruments carried on the statement of
financial position include cash and cash equivalents, other receivables, accruals and convertible loan notes.
Financial assets
Cash and cash equivalents
Cash and cash equivalents comprise cash balances and short-term deposits with an original maturity of three
months or less from inception, held for meeting short term commitments. Cash and cash equivalents are
carried in the statement of financial position at cost.
Other receivables
Other receivables comprise interest receivable on cash balances and are carried in the statement of financial
position at amortised cost less provision for expected credit losses.
Financial liabilities
Fair value through profit or loss
This category comprises the embedded derivative component of the 2025 Notes as outlined in note 8. The
embedded derivative is carried in the consolidated statement of financial position at fair value with changes
in fair value recognised in the consolidated statement of comprehensive income.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
46
ACCELER8 VENTURES PLC
Notes forming part of the Company financial statements
For the year ended 31 December 2025 (continued)
1
Material a
ccounting policies
(continued)
Other financial liabilities
This category includes accruals and the debt host liability component of the 2025 Notes which are
measured at amortised cost using the effective interest method. Refer to note 8 for further detail on the
2025 Notes.
(g) Taxation
Current tax is the expected tax payable on the taxable income for the year.
(h) Related party transactions
The Group discloses transactions with related parties which are not wholly owned with the same group. It
does not disclose transactions with members of the same group that are wholly owned.
(i) Disclosure exemptions adopted
In preparing these financial statements the Company has taken advantage of disclosure exemptions
conferred by FRS 101 including:
The requirements of paragraphs 10(d), 10(f), 16, 38A, 38B, 38C, 38D, 40A, 40B, 40C, 40D, 111
and 134 to 136 of IAS 1 Presentation of Financial Statements
The requirements of paragraphs 1 to 44E, 44H(b)(ii) and 45 to 63 of IAS 7 Statement of Cash
Flows
The requirements of paragraphs 17 and 18A of IAS 24 Related Party Disclosures
The requirements in IAS 24 Related Party Disclosures to disclose related party transactions
entered into between two or more members of a group
In addition, and in accordance with FRS101 further disclosure exemptions have been adopted because
equivalent disclosures are included in the consolidated financial statements of Acceler8 Ventures Plc. These
financial statements do not include certain disclosures in respect of:
The requirements of paragraphs 45(b) and 46 to 52 of IFRS 2 Share-based Payments
The requirements of IFRS 7 Financial Instruments - Disclosures
The requirements of paragraphs 91 to 99 of IFRS 13 Fair Value Measurement
The Company is exempt from the requirement to present its own profit and loss account and related notes
under Companies (Jersey) Law 1991 Part 16, Section 105, Paragraph 11. The Company has presented its
own profit and loss account but has taken advantage of the exemption for the related notes.
(j) Judgements and key areas of estimation uncertainty
In preparing the Company financial statements, the Directors have to make judgments on how to apply the
Company's accounting policies and make estimates about the future. Actual results may vary from the
estimates used to produce these financial statements.
Estimates and judgements are continually evaluated and are based on historical experience and other factors,
including expectations of future events that are believed to be reasonable under the circumstances.
Significant items subject to such estimates and judgements include:
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
47
ACCELER8 VENTURES PLC
Notes forming part of the Company financial statements
For the year ended 31 December 2025 (continued)
Valuation of derivative financial instruments
The conversion option on the 2025 Notes issued by the Company is an embedded derivative which was
valued using a binomial lattice option model. This methodology of determining fair value is reliant upon
estimates including the Company’s future share price volatility and probability of an early conversion
following an initial transaction. The sensitivity of the valuation to these estimates is considered in note 8.
2 Employees
Staff costs, including Directors, consist of: 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
_______
3 Finance Income and Expense
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 -
4 Investment in subsidiaries
Shares in
subsidiary
undertakings
£
Cost and net book value
At 31 December 2024 and 31 December 2025 10
________
Details of the Company’s subsidiaries are shown in note 10 of the consolidated financial statements.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
48
ACCELER8 VENTURES PLC
Notes forming part of the Company financial statements
For the year ended 31 December 2025 (continued)
5 Cash and cash equivalents
2025 2024
£ £
Cash and cash equivalents 209,224 113
________ ________
209,224 113
________ ________
6 Trade and other receivables
2025 2024
£ £
Other receivables 144 3
Prepayments 7,501 7,469
________ ________
7,645 7,472
________ ________
All amounts shown under receivables fall due for payment within one year.
7 Trade and other payables
2025 2024
£ £
Amounts due to subsidiary undertakings 77 77
Accruals 43,670 43,121
Wages payable 11,840 10,828
________ ________
55,587 54,026
________ ________
Amounts due to subsidiary undertakings are interest-free and repayable on demand.
8 Convertible loan notes
On 28 August 2025, the Company raised £380,000 through the issue of unsecured convertible loan notes (the
“2025 Notes”) at an interest rate of 8% per annum, accrued daily and compounded annually. Conversion of the
2025 Notes into ordinary shares of the Company is automatic, and immediately prior to completion of an initial
transaction or on the third anniversary of issue if no initial transaction occurs. The conversion price is the lower
of £1.00 per share, and a 30% discount to the prevailing share price (initial transaction price or 20-day VWAP at
the third anniversary of issue).
The 2025 Notes are a hybrid financial instrument whereby a debt host liability component and embedded
derivative liability component was determined at initial recognition. The conversion option did not satisfy the
fixed for fixed equity criterion as the number of shares issued is variable and based on the future share price of
the Company. The fair value of the embedded derivative liability is determined first and the residual amount is
assigned to the debt host liability.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
49
ACCELER8 VENTURES PLC
Notes forming part of the Company financial statements
For the year ended 31 December 2025 (continued)
8 Convertible loan notes (continued)
The initial recognition of the embedded derivative conversion feature has been recognised as a liability on the
balance sheet with any changes to the fair value of the derivative recognised in the income statement. It has been
fair valued using a binomial lattice valuation model which incorporate assumptions including share price,
expected volatility, risk-free interest rate, expected term, coupon, and the probability and timing of conversion.
Changes in these assumptions may affect the reported fair value of the embedded derivative. The binomial lattice
valuation model was used to value the embedded derivative on issue date (28 August 2025) and at year end 31
December 2025. The assumptions for the valuation of the embedded derivative at initial recognition and year end
are shown below:
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
The expected volatility was estimated by reference to the historical 3-year volatility of the Company.
The fair value of the embedded derivative at initial recognition was £212,641. As the proceeds received from the
2025 Notes was £380,000, the residual allocated to the debt host liability was £167,359.
The debt host liability is accounted for using the amortised cost basis with an effective interest rate of 41.95%.
The effective interest rate is the discount rate that discounts the debt host liability’s estimated future contractual
cashflows over its expected life to the initial carrying amount of the debt host.
There were no directly attributable transaction costs associated with the issue of the 2025 Notes.
Sensitivity analysis – embedded derivative
The valuation of the embedded derivative is sensitive to the Company’s expected share price volatility and the
probability of an initial transaction occurring before automatic conversion of the 2025 Notes three years after
issue.
A 30% increase / decrease to the expected volatility of the Company’s share price results in a variance of £21,021
/ £19,508 in the fair value of the embedded derivative liability respectively.
A 30% increase / decrease to the probability of an initial transaction results in a variance of £15,462 / £18,706 in
the fair value of the embedded derivative liability respectively.
Embedded
derivative
Debt host
liability
Total
£ £ £
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
________ ________ ________
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3
50
ACCELER8 VENTURES PLC
Notes forming part of the Company financial statements
For the year ended 31 December 2025 (continued)
9 Share capital
Allotted, called up and fully paid
2025 2024 2025 2024
Number Number £000 £000
Ordinary shares of 1p each 750,000 750,000 7,500 7,500
_________ _________ _________ _________
For the full details of the share capital rights and movements in the year, please see note 16 of the
consolidated financial statements.
10 Related party transactions
Transactions with other Group companies have not been disclosed as permitted by FRS101, as the Group
companies are wholly owned. See note 21 of the consolidated financial statements for further details.
11 Contingent liabilities
There are no contingent liabilities at the reporting date which would have a material impact on the financial
statements.
12 Post balance sheet events
See note 22 to the consolidated financial statements.
13 Ultimate controlling party
In the opinion of the Directors, there is no single ultimate controlling party.
Docusign Envelope ID: 0FD4A325-DC94-49FA-AE4E-E39D2039B0C3