2025 | 2024 | ||
Note | £ | £ | |
Administrative expenses | ( | ( | |
| Operating loss | 6 | ( | ( |
Interest receivable | 7 | ||
Loss on ordinary activities before taxation | ( | ( | |
Taxation charge | 8 | ||
Loss and total comprehensive loss for the year | ( | ( | |
| Loss per share (pence) | |||
| Basic and diluted | 9 | ( | ( |
| Loss attributable to: | |||
Owners of the parent company | ( | ( |
31 December | 31 December | 31 December | 31 December | ||
2025 | 2025 | 2024 | 2024 | ||
| Current assets | Note | £ | £ | £ | £ |
| Cash and cash | |||||
equivalents | 1 1 | ||||
Trade and other receivables | 1 2 | ||||
Total current assets | |||||
Total assets | |||||
| Current liabilities | |||||
Trade and other payables | 1 3 | ||||
Total current liabilities | |||||
Total liabilities | |||||
| Total net (liabilities) / | |||||
assets | ( | ||||
| Equity | |||||
| Issued share capital | 1 5 | ||||
Share premium account | 1 6 | ||||
| Capital redemption | |||||
reserve | 1 6 | ||||
| Share-based payment | |||||
reserve | 1 8 | ||||
Retained deficit | 1 6 | ( | ( | ||
Total (deficit) / equity | ( |
| Share | Share | Capital | Share- based | Retained | |||||
| capital | premium | redemptio | payment | deficit | Total | ||||
| account | n reserve | reserve | |||||||
Note | £ | £ | £ | £ | £ | £ | |||
| At 31 | |||||||||
December 2023 | ( | ||||||||
Loss for the year | ( | ( | |||||||
| Transactions | |||||||||
with owners in their capacity as owners: | |||||||||
| Share-based | |||||||||
payment charge | 1 8 | ||||||||
| At 31 | |||||||||
December 2024 | ( | ||||||||
Loss for the year | ( ) | ( | |||||||
| Transactions | |||||||||
with their capacity as owners: | owners | in | |||||||
| Share-based | |||||||||
payment charge | 1 8 | ||||||||
| At 31 | |||||||||
December 2025 | ( | ( | |||||||
2025 | 2024 | |
£ | £ | |
| Operating activities | ||
Loss before taxation | ( | ( |
Adjustments for: | ||
Interest receivable | ( | ( |
Share - based payment charge | ||
Operating cash flows before changes in working capital | ( | ( |
Decrease in trade and other receivables | ||
Increase / ( d ecrease) in trade and other payables | ( | |
Net cash outflows from operating activities | ( | ( |
| Investing activities | ||
Interest received | ||
Net cash inflow from investing activities | ||
Net decrease in cash and cash equivalents | ( | ( |
Cash and cash equivalents at beginning of the year | ||
Cash and cash equivalents at end of the year |
| Staff costs, including Directors, consist of: 2025 | 2024 | |
| £ | £ | |
Wages and salaries | 50,000 | 50,000 |
_______ | _______ | |
50,000 | 50,000 |
| _______ |
2025 | 2024 | |
£ | £ | |
Directors’ emoluments | 50,000 | 50,000 |
________ | ________ | |
50,000 | 50,000 |
2025 | 2024 | |
| This has been arrived at after charging: | £ | £ |
Professional services | 115,417 | 127,329 |
| Fees payable to the Company’s independent auditor for the audit | ||
of the parent and consolidated accounts | 2 6 ,000 | 18 , 300 |
| 2025 | 2024 | |
| £ | £ | |
Bank interest receivable | 273 | 2,035 |
273 | 2,035 |
2025 | 2024 | |
| Jersey corporation tax | £ | £ |
Corporation tax on loss for the year | - | - |
________ | ________ | |
Total taxation on loss on ordinary activities | - | - |
________ | ________ | |
2025 | 2024 | |
£ | £ | |
Loss before tax | (224,271) | (233,650) |
________ | ________ | |
Tax for financial service companies at 10% (2024: 10%) | (22,427) | (23,365) |
| Effect of: | ||
Tax losses on which a deferred tax asset has not been recognised | 22,427 | 23,365 |
________ | ________ | |
Total taxation on loss on ordinary activities | - | - |
forward 2025 | 2024 | |
£ | £ | |
Cumulative temporary differences and carry forward tax losses | 1,101,455 | 877,184 |
Unrecognised deferred tax asset on above at 10% (based on the enacted tax rate at the date of signing the financial statements) | 110,146 | 87,718 |
2025 | 2024 | |
£ | £ | |
Loss used in basic and diluted EPS, being loss after tax | (224,271) | (233,650) |
| Adjustments: | ||
Share-based payment charge | 1,567 | 1,569 |
Adjusted earnings used in adjusted EPS | (222,704) | (232,081) |
2025 | 2024 | |
Number | Number | |
Weighted average number of ordinary shares of 1p each used as the denominator in calculating basic and diluted EPS | 10,000,000 | 10,000,000 |
| Earnings/(loss) per share | ||
Basic and diluted | (2.24p) | (2.34p) |
Adjusted – basic and diluted | (2.26p) | (2.32p) |
2025 | 2024 | |
£ | £ | |
Cash and cash equivalents | 6,436 | 160,427 |
________ | ________ | |
6,436 | 160,427 |
2025 | 2024 | |
£ | £ | |
Other receivables | 4 | 287 |
Prepayments | 6,372 | 6,815 |
________ | ________ | |
6,376 | 7,102 |
2025 | 2024 | |
Current trade and other payables | £ | £ |
Accruals | 77 , 204 | 4 4,800 |
Wages payable | 20,833 | - |
Other payables | 1 4 , 75 0 | - |
| ________ | ________ | |
112,787 | 44,800 |
| Financial assets | ||
| measured at amortised cost | ||
2025 | 2024 | |
| Current financial assets | £ | £ |
Cash and cash equivalents | 6,436 | 160,427 |
Other receivables | 4 | 287 |
| ________ | ________ | |
6,440 | 160,714 |
| Financial liabilities | ||
measured at amortised cost | ||
2025 | 2024 | |
| Current financial liabilities | £ | £ |
Accruals | 77 , 204 | 4 4,800 |
Wages payable | 20,833 | - |
Other payables | 14,750 | - |
| ________ | ________ | |
112,787 | 44,800 |
| Financial liabilities: | ||||
| More than 5 | ||||
Less than 1 year | 2 to 5 Years | years | Total | |
£ | £ | £ | £ | |
Accruals | 77,204 | - | - | 77,204 |
Wages payable | 20,833 | 20,833 | ||
Other payables | 14,750 | 14,750 | ||
_________ | _________ | _________ | _________ | |
At 31 December 2025 | 112,787 | - | - | 112,787 |
| More than 5 | ||||
Less than 1 year | 2 to 5 Years | years | Total | |
£ | £ | £ | £ | |
Accruals | 44,800 | - | - | 44,800 |
_________ | _________ | _________ | _________ | |
At 31 December 2024 | 44,800 | - | - | 44,800 |
| Allotted, called up and fully paid | ||||
2025 | 2024 | 2025 | 2024 | |
Number | Number | £ | £ | |
Ordinary shares of 1p each: | 10,000,000 | 10,000,000 | 100,000 | 100,000 |
_________ | _________ | _________ | _________ | |
At 31 December 2025 | 10,000,000 | 10,000,000 | 100,000 | 100,000 |
| The inputs into the binomial model in respect of options granted in 2021 are as follows: | |
Opening share price | 10.0p |
Expected volatility of share price | 16.67% |
Expected life of options | 5 years |
Risk - free rate | 0.92% |
Target increase in share price per annum | 12.5% |
Fair value of options | 7.152p |