| Notes | 2023 | 2022 | |
£’000 | £’000 | ||
Revenue | 5 | ||
Cost of sales | 6 | ( | ( |
Gross profit | |||
Operating expenses | 7 | ( | ( |
Operating loss before credit losses | ( | ( | |
Changes in expected credit losses | 22 | ( | ( |
Operating loss | ( | ( | |
FinTech Ventures fair value movement | 22 | ( | |
Other net gains | 8 | ||
Goodwill impairment | 12 | ( | |
Loss on disposal of other assets | 26 | ( | |
Profit on disposal of other assets | 14 | ||
Loss for the year before tax | ( | ( | |
Income tax expense | 18 | ( | ( |
Loss for the year after tax | ( | ( | |
Items that may be reclassified subsequently to profit and loss | |||
Foreign exchange (loss)/gain arising on consolidation | ( | ||
Other comprehensive income for the year after tax | ( | ||
Total comprehensive loss for the year | ( | ( | |
Loss for the year after tax attributable to equity holders of the company | ( | ( | |
Total comprehensive loss attributable to equity holders of the company | ( | ( | |
Basic Loss per Ordinary Share | 10 | ( | ( |
Diluted Loss per Ordinary Share | 10 | ( | ( |
31 December | 31 December | ||
| 2023 | 2022 | ||
ASSETS | Notes | £’000 | £’000 |
Non-current assets | |||
Fixed assets | 11 | ||
Goodwill | 12 | ||
Other intangible assets | 13 | ||
Sancus loans and loan equivalents | 22 | ||
FinTech Ventures investments | 22 | ||
Other investments | 14 | ||
Investments in equity-accounted joint ventures and associates | 9 | ||
Total non-current assets | |||
Current assets | |||
Other assets | 14 | ||
Sancus loans and loan equivalents | 22 | ||
Trade and other receivables | 15 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
EQUITY | |||
Share premium | 16 | ||
Treasury shares | 16 | ( | ( |
Other reserves | ( | ( | |
Capital and reserves attributable to equity holders of the Group | ( | ||
Total equity | ( | ||
LIABILITIES | |||
Non-current liabilities | |||
Borrowings | |||
Lease liabilities | |||
Total non-current liabilities | 17 | ||
Current liabilities | |||
Trade and other payables | |||
Hedging contracts | |||
Tax liabilities | |||
Provisions | |||
Lease liabilities | |||
Interest payable | |||
Total current liabilities | 17 | ||
Total liabilities | |||
Total equity and liabilities |
Note | Share | Treasury | Warrants | Foreign | Retained | Capital and reserves | |
| Premium | Shares | Outstanding | Exchange | Earnings/ | attributable to | ||
| Reserve | (Losses) | equity holders of | |||||
the Company | |||||||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
Balance at 1 January | ( | ( | |||||
2023 | |||||||
Transactions with owners | |||||||
Total comprehensive income/(loss) for the year | ( | ( | ( | ||||
Balance at 31 | ( | ( | ( | ||||
December 2023 | |||||||
Balance at 1 January | ( | ( | |||||
2022 | |||||||
Exercise of warrants | |||||||
Movement in fair value | ( | ||||||
of warrants | |||||||
Transactions with owners | ( | ||||||
Total comprehensive income/(loss) for the year | ( | ( | |||||
Balance at 31 | ( | ( | |||||
December 2022 |
31 December | 31 December | ||
| 2023 | 2022 | ||
Notes | £’000 | £’000 | |
Cash flow from operations, excluding loan movements | 19 | ( | ( |
Decrease/(Increase) in Sancus loans | ( | ||
Increase in Sancus Loans Limited loans | ( | ( | |
Divestment in Sancus Loan Notes | |||
Net Cash flows used in operating activities | ( | ( | |
Investing activities | |||
Net investments in FinTech Ventures | ( | ||
Divestment in Sancus (IOM) Holdings Limited | |||
Investment in joint venture | ( | ( | |
Expenditure on Sancus Properties Limited | ( | ||
Sale of Sancus Properties Limited | |||
Property, equipment and other intangibles acquired | ( | ( | |
Net cash inflow / (outflow) from investing activities | ( | ||
Financing activities | |||
Drawdown of Pollen facility | 19 | ||
Capital element of lease payments | 19 | ( | ( |
Exercise of warrants | |||
Issue of bonds | 19 | ||
Debt issue costs | 19 | ( | |
Sale/(Repayment) of ZDPs | 19 | ( | |
Net cash generated by financing activities | |||
Effects of foreign exchange | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year |
Reconciliation to Consolidated Financial Statements | |||||||||||
Year to 31 | Sancus | Fintech | |||||||||
| December | Loans | Sancus | SLL | Ventures | Consolidated | ||||||
| 2023 | Limited | Debt | Total | Head | Debt | Fair Value | Financial | ||||
Offshore | UK | Ireland | (SLL) | Costs | Sancus | Office | Costs | & Forex | Other | Statements | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | 1,275 | 3,025 | 2,164 | (1,799) | - | 4,665 | - | 7,645 | - | - | 12,310 |
Operating | (530) | 501 | 1,060 | (1,846) | - | (815) | (1,315) | - | - | (19) | (2,149) |
(loss)/profit * | |||||||||||
Credit Losses | (1,120) | (31) | - | (3,666) | - | (4,817) | - | - | - | - | (4,817) |
Debt Costs | - | - | - | - | (2,893) | (2,893) | - | - | - | - | (2,893) |
Other (losses)/gains | 96 | - | 5 | 152 | - | 253 | - | - | 715 | (13) | 955 |
Loss on JVs | - | - | - | - | - | - | - | - | - | (100) | (100) |
and associates | |||||||||||
Taxation | 3 | - | (133) | - | - | (130) | - | - | - | - | (130) |
(Loss)/Profit | (1,551) | 470 | 932 | (5,360) | (2,893) | (8,402) | (1,315) | - | 715 | (132) | (9,134) |
After Tax | |||||||||||
Year to 31 | |||||||||||
| December | |||||||||||
| 2022 | |||||||||||
Revenue | 1,372 | 2,679 | 1,547 | (725) | - | 4,873 | - | 5,116 | - | - | 9,989 |
Operating | (943) | (446) | 647 | (744) | - | (1,486) | (1,026) | - | - | (31) | (2,543) |
Profit/(loss) * | |||||||||||
Credit Losses | (244) | - | - | (174) | - | (418) | - | - | - | - | (418) |
Debt Costs | - | - | - | - | (1,751) | (1,751) | - | - | - | - | (1,751) |
Other Gains/(losses) | (8,630) | - | 10 | 191 | - | (8,429) | - | - | (894) | 57 | (9,266) |
Loss on JVs | - | - | - | - | - | - | - | - | - | (34) | (34) |
and associates | |||||||||||
Taxation | 18 | - | (68) | - | - | (50) | - | - | - | - | (50) |
(Loss)/Profit | (9,799) | (446) | 589 | (727) | (1,751) | (12,134) | (1,026) | - | (894) | (8) | (14,062) |
After Tax |
2023 | 2022 | |
£’000 | £’000 | |
Co-Funder fees | 2,730 | 1,733 |
Earn out (exit) fees | 1,188 | 677 |
Transaction fees | 2,260 | 3,063 |
Total revenue from contracts with customers | 6,178 | 5,473 |
Interest on loans | 167 | 83 |
Pollen Interest income | 5,847 | 4,390 |
Sundry income | 118 | 43 |
Total Revenue | 12,310 | 9,989 |
2023 | 2022 | |
£’000 | £’000 | |
Interest costs | 2,917 | 1,789 |
Pollen interest costs | 7,645 | 5,116 |
Other cost of sales | 294 | 704 |
Total cost of sales | 10,856 | 7,609 |
At 31 December | Sancus | Reconciliation to Financial Statements | ||||||||
| 2023 | Loans | Inter | Consolidated | |||||||
| Limited | Total | Head | Fintech | Segment | Financial | |||||
Offshore | UK | Ireland | (SLL) | Sancus | Office | Portfolio | Other | Balances | Statements | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Total Assets | 32,329 | 17,298 | 1,668 | 86,822 | 138,117 | 59,306 | - | 9 | (91,020) | 106,412 |
Total Liabilities | (54,670) | (18,494) | (273) | (96,832) | (170,269) | (29,130) | - | (9) | 91,020 | (108,388) |
Net (Liabilities)/ | (22,341) | (1,196) | 1,395 | (10,010) | (32,152) | 30,176 | - | - | - | (1,976) |
Assets |
2023 | 2022 | |
| £’000 | £’000 | |
Amortisation and depreciation | 282 | 305 |
Audit fees | 128 | 140 |
Company secretarial | 119 | 112 |
Corporate insurance | 68 | (16) |
Employment costs | 4,276 | 4,858 |
Investor relations expenses | 79 | 63 |
Legal and professional | 355 | (141) |
Marketing expenses | 76 | 255 |
NOMAD fees | 75 | 75 |
Other office and administration costs | 923 | 901 |
Pension costs | 79 | 101 |
Registrar fees | 31 | 16 |
Sundry | 5 | 5 |
6,496 | 6,674 |
31 December 2023 | 31 December 2022 | |
£’000 | £’000 | |
At beginning of year | - | 500 |
Additions – joint venture | 100 | - |
Additions – goodwill | 14,255 | - |
Impairment of joint venture | (100) | - |
Disposals | - | (500) |
At end of year | 14,255 | - |
31 December 2023 | 31 December 2022 | |
Number of shares | 584,138,346 | 584,138,346 |
Weighted average no. of shares in issue throughout the year | 584,138,346 | 485,999,406 |
Basic Loss per share | (1.56)p | (2.89)p |
Diluted Loss per share | (1.56)p | (2.89)p |
Right-of-use | Property & | Total | |
| assets | Equipment | ||
Cost | £’000 | £’000 | £’000 |
At 31 December 2021 | 1,247 | 463 | 1,710 |
Additions in the year | - | 17 | 17 |
Disposals | - | (20) | (20) |
At 31 December 2022 | 1,247 | 460 | 1,707 |
Additions in the year | 246 | 3 | 249 |
Disposals | (128) | (44) | (172) |
At 31 December 2023 | 1,365 | 419 | 1,784 |
Right-of-use | Property & | Total | |
| assets | Equipment | ||
Accumulated depreciation | £’000 | £’000 | £’000 |
At 31 December 2021 | 686 | 364 | 1,050 |
Charge in the year | 197 | 55 | 252 |
Disposals | - | (20) | (20) |
At 31 December 2022 | 883 | 399 | 1,282 |
Charge for the year | 230 | 52 | 282 |
Disposals | (29) | (45) | (74) |
At 31 December 2023 | 1,084 | 406 | 1,490 |
Net book value 31 December 2023 | 281 | 13 | 294 |
Net book value 31 December 2022 | 364 | 61 | 425 |
31 December 2023 | 31 December 2022 | |
£’000 | £’000 | |
At 31 December 2022 | 14,255 | 22,894 |
Impairment of goodwill | - | (8,639) |
Disposal of goodwill | (14,255) | - |
At 31 December 2023 | - | 14,255 |
Cost | £’000 |
At 31 December 2023, 31 December 2022 and 31 December 2021 | 1,584 |
Amortisation | £’000 |
At 31 December 2021 | 1,531 |
Charge for the year | 53 |
At 31 December 2022 | 1,584 |
Charge for the year | - |
At 31 December 2023 | 1,584 |
Net book value 31 December 2023 | - |
Net book value 31 December 2022 | - |
Development | |
| properties | |
£’000 | |
Cost | |
At 31 December 2021 | 496 |
Additions | 210 |
At 31 December 2022 | 706 |
| Disposals | (706) |
At 31 December 2023 | - |
3 1 December | 31 December | |
3 | 2 | |
£’000 | £’000 | |
| Loan fees, interest and similar receivables | 7,235 | 4,673 |
| Receivable from associated companies | - | 5 |
Taxation | 5 | 58 |
| Other trade receivables and prepaid expenses | 818 | 1,070 |
8,058 | 5,806 |
Share Capital – ordinary shares of nil par value | ||
31 December 2023 | 31 December 2022 | |
Number of shares | Number of shares | |
At beginning of the year | 584,138,346 | 489,843,477 |
Issued during the year | - | 94,294,869 |
At end of the year | 584,138,346 | 584,138,346 |
Share Premium – Ordinary shares of nil par value | ||
31 December 2023 | 31 December 2022 | |
£’000 | £’000 | |
At beginning of the year | 118,340 | 116,218 |
Exercise of warrants | - | 2,122 |
At end of the year | 118,340 | 118,340 |
31 December 2023 | 31 December 2022 | |
Number of shares | Number of shares | |
Balance at start and end of the year | 11,852,676 | 11,852,676 |
31 December 2023 | 31 December 2022 | |
£’000 | £’000 | |
| Balance at start and end of the year | 1,172 | 1,172 |
31 December 2023 | 31 December 2022 | |
Non-current liabilities | £’000 | £’000 |
ZDP shares (1) | 13,967 | 9,117 |
Corporate Bond (2) | 14,950 | 14,925 |
Pollen Facility (3) | 77,169 | 66,826 |
Lease liabilities (Notes 2(u) & 24) | 130 | 152 |
106,216 | 91,020 |
31 December 2023 | 31 December 2022 | |
31 December 2023 | 31 December 2022 | |
Interest costs on debt facilities | £’000 | £’000 |
ZDP shares (1) | 1,817 | 831 |
Corporate Bond (2) | 1,075 | 920 |
Pollen Facility (3) | 7,645 | 5,116 |
Lease Interest | 25 | 38 |
10,562 | 6,905 |
2023 | 2022 | |
£’000 | £’000 | |
Accounting loss before tax | (9,004) | (14,012) |
Gibraltar Corporation Tax at 10% (2022: 10%) | - | - |
Jersey Corporation Tax at 10% (2022: 10%) | - | - |
Ireland Corporation Tax at 12.5% (2022: 12.5%) | 133 | 68 |
Adjustments in respect of prior years | (3) | (18) |
Tax expense | 130 | 50 |
| Cash generated from operations (excluding loan movements) | ||
2023 | 2022 | |
£’000 | £’000 | |
Loss for the year | (9,134) | (14,062) |
| Adjustments for: | ||
Net (losses)/gains on FinTech Ventures | (715) | 894 |
| Other net losses/(gains) | 390 | (86) |
| ZDP finance costs | 1,791 | 807 |
| Impairment of joint ventures | 100 | 34 |
Changes in expected credit losses | 4,817 | 418 |
| Amortisation/depreciation of fixed assets | 282 | 305 |
Impairment of goodwill | - | 8,639 |
Amortisation of debt issue costs | 396 | 225 |
Loss on disposal of subsidiary | (202) | - |
Changes in working capital: | ||
Trade and other receivables | (7,116) | (392) |
Trade and other payables | (1,243) | (330) |
Cash outflow from operations (excluding loan movements) | (10,634) | (3,548) |
| Amortisation | |||||||
| of debt issue | 31 | ||||||
| 1 January | Debt issue | costs | Other | December | |||
| 2023 | Payments 1 | Receipts 1 | costs 1 | Non-cash | Non-cash | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
ZDP Shares | 9,117 | - | 3,000 | 32 | 27 | 1,791 2 | 13,967 |
Corporate Bond | 14,925 | - | - | - | 25 | - | 14,950 |
Pollen Facility | 66,826 | - | 10,000 | - | 343 | - | 77,169 |
Lease Liability | 364 | (229) 1 | - | - | - | 147 | 282 |
Total liabilities | 91,232 | (229) | 13,000 | 32 | 395 | 1,938 | 106,368 |
| Amortisation | |||||||
| of debt issue | 31 | ||||||
| 1 January | Debt issue | costs | Other | December | |||
| 2022 | Payments 1 | Receipts 1 | costs 1 | Non-cash | Non-cash | 2022 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
ZDP Shares | 10,532 | (2,037) 1 | - | (167) | 25 | 764 2 | 9,117 |
Corporate Bond | 12,474 | - | 2,425 | - | 26 | - | 14,925 |
Pollen Facility | 52,203 | - | 15,250 | (410) | 177 | (394) 2 | 66,826 |
| Lease Liability | 576 | (212) 1 | - | - | - | - | 364 |
Total liabilities | 75,785 | (2,249) | 17,675 | (577) | 228 | 370 | 91,232 |
| Subsidiary entity | Date of | Country of | Nature of Holding | % |
Incorporation | Incorporation | held | ||
Sancus Group Holdings Limited | 27 December 2013 | Guernsey | Directly held -Equity Shares | 100% |
| Sancus Lending (Jersey) Limited | 1 July 2013 | Jersey | Indirectly held - Equity Shares | 100% |
Sancus Lending (Guernsey) Limited | 18 June 2014 | Guernsey | Indirectly held - Equity Shares | 100% |
Sancus Lending (Ireland) Limited | 10 April 2017 | Ireland | Indirectly held - Equity Shares | 100% |
Sancus Lending (UK) Limited | 17 February 2011 | UK | Indirectly held - Equity Shares | 100% |
Sancus Holdings (UK) Limited | 7 January 2011 | UK | Indirectly held - Equity Shares | 100% |
FinTech Ventures Limited | 9 December 2015 | Guernsey | Directly held - Equity Shares | 100% |
Sancus Properties Limited | 21 August 2018 | Guernsey | Indirectly held - Equity Shares | 100% |
Sancus Loans Limited | 3 July 2017 | UK | Indirectly held – Equity Shares | 100% |
Sancus Loans No2 Limited | 19 July 2023 | UK | Indirectly held – Equity Shares | 100% |
Name of Investment: | Nature of holding | Country of incorporation | Percentage | Measurement |
| holding | ||||
FinTech Ventures: | ||||
Ovamba Solutions Inc | Indirectly held - Equity | United States of America | 20.18% | Fair Value |
| Sancus loans and loan equivalents | 31 December 2023 | 31 December 2022 |
£’000 | £’000 | |
Non-current | ||
Sancus loans | - | 171 |
Sancus Loans Limited loans | 10,148 | 23,693 |
Total non-current Sancus loans and loan equivalents | 10,148 | 23,864 |
Current | ||
Sancus loans | 460 | 2,790 |
Sancus Loans Limited loans | 68,157 | 49,471 |
Total current Sancus loans and loan equivalents | 68,617 | 52,261 |
Total Sancus loans and loan equivalents | 78,765 | 76,125 |
31 December 2023 | 31 December 2022 | |||
Level 2 | Level 3 | Level 2 | Level 3 | |
£’000 | £’000 | £’000 | £’000 | |
FinTech Ventures investments | - | - | - | - |
Derivative contracts | (231) | - | (398) | - |
Total assets at Fair Value | (231) | - | (398) | - |
31 December 2022 | Equity | Loans | Total |
£’000 | £’000 | £’000 | |
Opening fair value | - | 500 | 500 |
New investments/divestments | - | 394 | 394 |
Realised gains recognised in profit and loss | - | (894) | (894) |
Closing fair value | - | - | - |
| Assets at Amortised Cost | ||
31 December 2023 | 31 December 2022 | |
£’000 | £’000 | |
Sancus loans and loan equivalents | 78,765 | 76,125 |
Trade and other receivables | 7,240 | 4,736 |
Cash and cash equivalents | 4,990 | 4,134 |
Total assets at amortised cost | 90,995 | 84,995 |
| Liabilities at Amortised Cost | ||
31 December 2023 | 31 December 2022 | |
£’000 | £’000 | |
ZDP Shares | 13,967 | 9,117 |
Corporate Bond | 14,950 | 14,925 |
Pollen Facility | 77,169 | 66,826 |
Trade and other payables | 2,053 | 2,698 |
Provisions in respect of guarantees | 18 | 413 |
Total liabilities at amortised cost | 108,157 | 93,979 |
Contractual maturities of financial liabilities | Within 12 | Between 1 | Between 2 | |
months | and 2 years | and 5 years | Total | |
£’000 | £’000 | £’000 | £’000 | |
31 December 2023 | ||||
ZDP shares | - | - | 13,967 | 13,967 |
Corporate bond | - | 14,950 | - | 14,950 |
Sancus Loans Limited | - | - | 77,169 | 77,169 |
Trade and other payables | 2,085 | 180 | 37 | 2,302 |
Total liabilities | 2,085 | 15,130 | 91,173 | 108,388 |
Contractual maturities of financial liabilities | Within 12 | Between 1 | Between 2 | |
months | and 2 years | and 5 years | Total | |
£’000 | £’000 | £’000 | £’000 | |
31 December 2022 | ||||
ZDP shares | - | - | 9,117 | 9,117 |
Corporate bond | - | - | 14,925 | 14,925 |
Sancus Loans Limited | - | - | 66,826 | 66,826 |
Trade and other payables | 3,357 | 85 | 67 | 3,509 |
Total liabilities | 3,357 | 85 | 90,935 | 94,377 |
Floating rate | Fixed Rate | ||
| Financial | Financial | ||
Instruments | Instruments | Total | |
31 December 2023 | £’000 | £’000 | £’000 |
Assets | |||
Sancus loans and loan equivalents | 64,586 | 14,179 | 78,765 |
Cash and cash equivalents | 4,990 | - | 4,990 |
Total assets | 69,576 | 14,179 | 83,755 |
Liabilities | |||
ZDP shares | - | 13,967 | 13,967 |
Corporate Bond | - | 14,950 | 14,950 |
Sancus Loans Limited | - | 77,169 | 77,169 |
Total liabilities | - | 106,086 | 106,086 |
Total interest sensitivity gap | 69,576 | (91,907) | (22,331) |
Floating rate | Fixed Rate | ||
| Financial | Financial | ||
Instruments | Instruments | Total | |
31 December 2022 | £’000 | £’000 | £’000 |
Assets | |||
Sancus loans and loan equivalents | 7,194 | 68,931 | 76,125 |
Cash and cash equivalents | 4,134 | - | 4,134 |
Total assets | 11,328 | 68,931 | 80,259 |
Liabilities | |||
ZDP shares | - | 9,117 | 9,117 |
Corporate Bond | - | 14,925 | 14,925 |
Sancus Loans Limited | - | 66,826 | 66,826 |
Total liabilities | - | 90,868 | 90,868 |
Total interest sensitivity gap | 11,328 | (21,937) | (10,609) |
Sancus loans and loan | Stage 1 | Stage 2 | Stage 3 | Total |
equivalents at 31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Closing loans at 31 December 2022 | 61,932 | - | 14,193 | 76,125 |
New Loans | 44,199 | - | 421 | 44,620 |
Loans Repaid | (33,733) | - | (6,598) | (40,331) |
Transfers from Stage 1 to Stage 3 | (6) | - | 6 | - |
Movement in ECL | - | - | (1,649) | (1,649) |
Closing loans at 31 December 2023 | 72,392 | - | 6,373 | 78,765 |
Loss allowance | Stage 1 | Stage 2 | Stage 3 | Total |
at 31 December 2023 | £’000 | £’000 | £’000 | £’000 |
Closing loss allowance at 31 December 2022 | - | - | 6,835 | 6,835 |
Increase in provision | - | - | 1,649 | 1,649 |
Closing loss allowance at 31 December 2023 | - | - | 8,484 | 8,484 |
Sancus loans and loan | Stage 1 | Stage 2 | Stage 3 | Total |
equivalents at 31 December 2022 | £’000 | £’000 | £’000 | £’000 |
Closing loans at 31 December 2021 | 30,060 | 5,743 | 17,441 | 53,244 |
New Loans | 48,986 | - | 421 | 49,407 |
Loans Repaid | (17,109) | (2,776) | (6,215) | (26,100) |
Transfers from Stage 1 to Stage 3 | (5) | - | 5 | - |
Transfers from Stage 2 to Stage 3 | - | (2,967) | 2,967 | - |
Movement in ECL | - | (426) | (426) | |
Closing loans at 31 December 2022 | 61,932 | - | 14,193 | 76,125 |
Loss allowance | Stage 1 | Stage 2 | Stage 3 | Total |
at 31 December 2022 | £’000 | £’000 | £’000 | £’000 |
Closing loss allowance at 31 December 2021 | - | - | 6,409 | 6,409 |
Increase in provision | - | - | 426 | 426 |
Closing loss allowance at 31 December 2022 | - | - | 6,835 | 6,835 |
Loans | Trade | Guarantees | Total | |
| £’000 | Receivables | £’000 | £’000 | |
£’000 | ||||
Loss allowance at 31 December 2022 | 6,835 | 6,493 | 413 | 13,741 |
Charge /(credit) for the year | 4,032 | 1,180 | (395) | 4,817 |
Utilisations | (2,383) | (1,211) | - | (3,594) |
Loss allowance at 31 December 2023 | 8,484 | 6,462 | 18 | 14,964 |
Currency | 31 December | 31 December | 31 December |
2023 | 2022 | 2021 | |
EUR | 1.1534 | 1.1284 | 1.1898 |
USD | 1.2731 | 1.2101 | 1.3527 |
| At 31 December 2023 | ||||||
Counterparty | Settlement | Buy | Buy Amount | Sell | Sell | Unrealised loss |
| date | Currency | £’000 | currency | amount | £’000 | |
€’000 | ||||||
| Alpha | December 2023 | GBP | 7,710 | Euro | 9,000 | (97) |
to January 2024 | ||||||
Lumon Risk | December 2023 | GBP | 23,851 | Euro | 27,640 | (134) |
Management | to January 2024 | |||||
Unrealised loss on forward foreign contracts | (231) |
| At 31 December 2022 | ||||||
Counterparty | Settlement | Buy | Buy Amount | Sell | Sell | Unrealised loss |
| date | Currency | £’000 | currency | amount | £’000 | |
€’000 | ||||||
EWealthGlobal | January 2023 | GBP | 3,565 | Euro | 4,187 | (144) |
Group Limited | to May 2023 | |||||
| Liberum | January 2023 | |||||
| Wealth Limited | to February | GBP | 3,202 | Euro | 3,650 | (35) |
2023 | ||||||
Lumon Risk | January 2023 | GBP | 9,259 | Euro | 10,676 | (219) |
Management | to May 2023 | |||||
Unrealised loss on forward foreign contracts | (398) |
31 December | 31 December | |||
2023 | 2022 | |||
£ | £ | |||
Tracy Clarke (stepped down as non-executive director 30 March | 106,250 | 35,000 | ||
2023 | , | reappointed 31 March 2024) | ||
Steven Smith | 50,000 | 50,000 | ||
John Whittle | 42,500 | 42,500 |
2023 | 2022 | |
£’000 | £’000 | |
Aggregate remuneration in respect of qualifying service – fixed salary | 612 | 512 |
Aggregate amounts contributed to Money Purchase pension schemes | 17 | 21 |
Aggregate bonus paid (cash) | - | 50 |
31 December 2023 | 31 December 2022 | |||
No. of Ordinary | % of Ordinary | No. of Ordinary | % of Ordinary | |
Shares Held | Shares | Shares Held | Shares | |
John Whittle | 138,052 | 0.02 | 138,052 | 0.02 |
Emma Stubbs | 1,380,940 | 0.24 | 1,380,940 | 0.24 |
Rory Mepham | 2,000,000 | 0.34 | - | - |
31 December 2023 | 31 December 2022 | |
£’000 | £’000 | |
Net receivable from/ (payable to) related parties | ||
Amberton Limited | - | (7) |
Office and staff costs recharges | ||
Amberton Limited | - | 47 |
31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
Within one year | 207 | 247 |
In the second to fifth years inclusive | 137 | 166 |
After five years | - | - |
344 | 413 |
31 December 2023 | 31 December 2022 | |
| £’000 | £’000 | |
Current | 152 | 212 |
Non-current | 130 | 152 |
282 | 364 |
2023 | 2022 | |
| £’000 | £’000 | |
Depreciation expense on right-of-use assets | 227 | 197 |
Interest expense on lease liabilities | 24 | 38 |
Expense related to short term leases | 258 | 149 |
Income received from sub-leasing right-of-use assets | 116 | 33 |