XML 40 R28.htm IDEA: XBRL DOCUMENT
v3.22.1

Share-based payments | 12 Months Ended
--- | ---
Dec. 31, 2021
Share-based payments |
Share-based payments | 23 Share-based payments Scheme details and movements On September 11, 2020, the VAGL implemented an Enterprise Management Incentive (“EMI”) scheme. An EMI scheme is a tax advantaged share scheme that can be operated by qualifying companies. The scheme comprised options over B ordinary shares which are exercisable over a set period, dependent upon when the employee joined the scheme. This scheme remained in existence as at December 31, 2021 and therefore the number and fair value of options presented in note 23 relate solely to this scheme. Subsequent to the year ended December 31, 2021 the scheme was modified. This modification reflects the revised capital structure of the Company following completion of the Business Combination transaction. As part of this modification, all option holders exchanged their options held in VAGL for newly issued options in the Company. Also subsequent to the year ended December 31, 2021, the Board of Directors adopted the 2021 Incentive Award Plan in order to facilitate the grant of cash and equity incentives, which is essential to our long-term success. The impact of the modification of the EMI scheme and the adoption of the 2021 Inventive Aware Plan is not reflected in these financial statements as both of these events occurred subsequent to the year ended December 31, 2021. During the year ended December 31, 2021 a total of 2,000,000 private options were awarded to Marcus Waley-Cohen. For more details see note 21 and note 27. The movements in the number of EMI share options during the year were as follows: ​
​ | ​ | ​ | ​ | ​
​ |  | December 31, | ​ | December 31,
​ | ​ | 2021 | ​ | 2020
​ | ​ | Number | ​ | Number
Outstanding, start of period |  | 16,817 | ​ | —
Granted during the period |  | 3,147 | ​ | 16,817
Forfeited during the period | ​ | (294) | ​ | —
Outstanding, end of period |  | 19,670 | ​ | 16,817
​ ​ 23 Share-based payments (continued) The EMI share options granted were all granted prior to March 31, 2021, after which no new grants were made. The movements in the weighted average exercise price of share options during the year were as follows: ​
​ | ​ | ​ | ​ | ​
​ |  | December 31, | ​ | December 31,
​ | ​ | 2021 | ​ | 2020
​ | ​ | £ | ​ | £
Outstanding, start of period |  | 143.28 | ​ | —
Granted during the period |  | 1,178.94 | ​ | 143.28
Forfeited during the period | ​ | 204.00 | ​ | —
Outstanding, end of period |  | 308.06 | ​ | 143.28
​ The exercise price of share options granted during the year is based upon the valuation of VAGL in contemplation of the Business Combination and the number of VAGL shares issued and outstanding at the time of grant. Outstanding share options Details of share options outstanding at the end of the year are as follows: ​
​ | ​ | ​ | ​ | ​
​ | ​ | 31 December | ​ | 31 December
​ | ​ | 2021 | ​ | 2020
Weighted average exercise price (£) |  | 308.06 | ​ | 143.28
Number of share options outstanding |  | 19,670 | ​ | 16,817
Expected weighted average remaining vesting period (years) |  | 1.12 | ​ | 1.13
​ The number of options which were exercisable at December 31, 2021 was 7,715 (2020: 7,635) with exercise prices ranging from £38.22 to £1,298.49. The range in exercise price reflects the valuation of VAGL as at the date when the respective options were granted. Fair value of options granted The weighted average fair value per option of options granted during the period at measurement date was £31.97 (2020: £6.70). The option pricing model used was Black Scholes and the main inputs are set out in the table below. The date of grant of the options was between September 11, 2020 and March 12, 2021. ​
​ | ​ | ​ | ​ | ​
​ |  | December 31, | ​ | December 31,
​ | ​ | 2021 | ​ | 2020
Average share price at date of grant (£) | ​ | 492.42 | ​ | 40.36
Expected volatility (%) |  | 50.00 | ​ | 50.00
Vesting period in years |  | 4 | ​ | 1
Dividends | ​ | — | ​ | —
Option life in years |  | 4.25 | ​ | 4.00
Risk-free interest rate (%) |  | 0.28 | ​ | (0.13)
​ The change in vesting period from December 31, 2020 to December 31, 2021 reflects the terms of the newly granted EMI share options during 2021. ​ 23 Share-based payments (continued) Volatility Given the lack of share price history and volatility, the volatility has been estimated with reference to other industry competitors, on a listed stock market, with a premium attached for the uncertainty around an unlisted investment. Share based payments charge During the year, a charge of £156 thousand was recognised for equity settled share-based payment transactions (2020: £96 thousand). Refer to note 7 Expenses by nature.

X
- Definition The entire disclosure for share-based payment arrangements. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2021-01-01 -Paragraph 44 -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2021-en-r&anchor=para_44&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_DisclosureOfSharebasedPaymentArrangementsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfTermsAndConditionsOfSharebasedPaymentArrangementAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration