| Computer equipment | 33% | Straight-line |
| Leasehold improvements | 12.5% | Straight-line |
| Property & equipment | ||
| 20% - 50% | Straight-line |
| Standard | Impact on initial application | Effective date |
| IFRS 16 (Amendments) | Property, plant, and equipment | 1 January 2024* |
| IAS 1 (Amendments) | Classification of Liabilities as Current or Non- | |
| Current. | ||
| 1 January 2023 | ||
| IAS 8 (Amendments) | Accounting estimates | 1 January 2023 |
| IAS 17 (Amendments) | Insurance | 1 January 2023 |
| IAS 12 (Amendments) | Deferred Tax | 1 January 2023 |
| Year Ended | Year Ended | |
| 31 December 2023 | 31 December 2022 | |
| £ | £ | |
| SEGMENT ASSETS | ||
| United Kingdom | ||
| - Non-current | ||
| - | - | |
| - Current | ||
| 234,056 | 109,314 | |
| United States | ||
| - Non-current | 3,936,279 | 4,497,827 |
| - Current | 1,915,093 | 2,464,581 |
| Belgium (Discontinued operation) | ||
| - | ||
| Non-current | ||
| - | - | |
| - | ||
| Current | ||
| 20,465 | 20,887 | |
| Total | ||
| - | ||
| Non-current | ||
| 3,936,279 | ||
| 4,497,827 | ||
| - | ||
| Current | ||
| 2,169,614 | 2,594,782 | |
| CAPITAL EXPENDITURE | ||
| United Kingdo | ||
m | ||
| - | - | |
| United States | 117,285 | 430,611 |
| Belgium (Discontinued operation) | - | - |
| 117,285 | 430,611 |
| Group | Group | |
| Year Ended 31 | ||
| December 2023 | ||
| Year Ended 31 | ||
| December 2022 | ||
| £ | £ | |
| Laboratory expenses | 90,632 | 402,940 |
| Consumable equipment and supplies | 1,682,203 | 2,196,822 |
| Contractors & consultants | 336,804 | 290,688 |
| Travel | 30,863 | 44,057 |
| Staff Costs | 2,151,045 | 1,424,301 |
| Insurance | 123,344 | 77,652 |
| Other | ||
| 135,746 | 167,621 | |
| Legal and professional fees | 352,230 | 362,334 |
| Foreign exchange loss / (gain) | 907,298 | (1,532,939) |
| Total Administrative Expenses | 5,820,165 | 3,433,476 |
| Group | ||||
| Year Ended 31 | ||||
| Group | ||||
| Year Ended 31 | ||||
| Company | ||||
| Year Ended 31 | ||||
| Company | ||||
| Year Ended 31 | ||||
| December 2023 | December 2022 | December 2023 | December 2022 | |
| £ | £ | £ | £ | |
| Wages and salaries | 1,736,928 | 1,288,215 | 115,000 | 115,000 |
| Social security | 124,005 | 90,220 | 8,660 | 1,542 |
| Share based payments | 242,836 | 17,575 | 242,836 | 17,575 |
| Pension contributions | 47,276 | 28,291 | - | - |
| 2,151,045 | 1,424,301 | 366,496 | 134,117 |
| Group | ||||
| Year Ended 31 | ||||
| December | ||||
| Group | ||||
| Year Ended 31 | ||||
| December | ||||
| Company | ||||
| Year Ended 31 | ||||
| December | ||||
| Company | ||||
| Year Ended 31 | ||||
| December | ||||
| 2023 | 2022 | 2023 | 2022 | |
| Research & | ||||
| development | 12 | |||
| 9 | ||||
| - | ||||
| - | ||||
| Administration | 5 | 5 | 3 | 3 |
| 17 | 14 | 3 | 2 |
| Group | Group | |
| Year Ended | ||
| Year Ended 31 | ||
| December 2023 | ||
| 31 December | ||
| 2022 |
| £ | £ | |
| Fees payable to the Company auditor: | ||
| Audit of the financial statements of the Group and | ||
| Company | 52,500 | 50,000 |
| 52,500 | 50,000 |
| Group | Group | |
| Year Ended 31 | ||
| December 2023 | ||
| Year Ended 31 | ||
| December 2022 | ||
| £ | ||
| £ | ||
| Current Tax: | - | |
| - | ||
| Tax on loss on ordinary activities | - | - |
| Loss on ordinary activities before tax | (6,696,493) | (3,986,982) |
| Analysis of charge in the year: | ||
| Loss on ordinary activities multiplied by weighted average tax | ||
| rate for the group of 25.78% (2022: 27.36%) | ||
| (1,726,356) | (1,090,838) | |
| Disallowed items | 172,329 | 330,370 |
| US R&D credit and timing differences | 231,595 | (323,215) |
| Tax losses carried forward | 1,322,432 | 1,083,683 |
| Current tax credit | - | - |
| Property, plant | ||||
| Computer | Leasehold | Total | ||
| Group | & equipment | |||
| equipment | Improvements | |||
| £ | ||||
| £ | £ | £ | ||
| Cost | ||||
| 31 December 2021 | 430,171 | |||
| 19,728 | 644,155 | 1,094,054 | ||
| Additions | 417,897 | |||
| 11,161 | 1,553 | 430,611 | ||
| Foreign exchange movement | 26,011 | |||
| 2,065 | 76,463 | 104,539 | ||
| Disposals | (1,666) | |||
| - | - | (1,666) | ||
| 31 December 2022 | 872,413 | |||
| 32,954 | 722,171 | 1,627,538 | ||
| Additions | 103,948 | |||
| 13,337 | - | 117,285 | ||
| Foreign exchange movement | (41,424) | |||
| (1,810) | (34,518) | (77,753) | ||
| Disposals | - | |||
| - | - | - | ||
| 31 December 2023 | 934,937 | |||
| 44,480 | 687,653 | 1,667,070 | ||
| Accumulated depreciation and | ||||
| impairment losses | ||||
| 31 December 2021 | 297,309 | |||
| 8,858 | - | 306,167 | ||
| Depreciation | 116,493 | 8,129 | 75,226 | 199,848 |
| Foreign exchange movemen | ||||
t | ||||
| 54,693 | 677 | 42,900 | 98,270 | |
| 31 December 2022 | 468,495 | 17,664 | 118,127 | 604,285 |
| Depreciation | 126,281 | |||
| 10,577 | 88,543 | 225,401 | ||
| Foreign exchange movement | (78,160) | |||
| (1,796) | (49,083) | (129,039) | ||
| 31 December 2023 | 516,616 | |||
| 26,444 | 157,587 | 700,647 | ||
| Carrying amounts | ||||
| 31 December 2021 | 132,862 | |||
| 10,870 | 644,155 | 787,887 | ||
| 31 December 2022 | 403,918 | 15,290 | 604,044 | 1,023,252 |
| 31 December 2023 | 418,321 | 18,036 | 530,066 | 966,423 |
| Right of use | |||
| asset | |||
| Lease | |||
| liability | |||
| Income | |||
| statement | |||
| £ | £ | £ | |
| Carr | |||
y | |||
| in | |||
g | |||
| value at 31 December 2021 | 9,242 | (10,152) | (37,932) |
| Additions | 3,249,244 | (3,249,244) | - |
| Depreciation | (366,302) | - | (366,302) |
| Interest | - | (274,802) | (274,802) |
| Lease payments | - | 106,321 | - |
| Foreign exchange movements | 77 | 5,042 | (4,965) |
| Carr | |||
y | |||
| in | |||
g | |||
| value at 31 December 2022 | 2,892,261 | (3,422,835) | (539,748) |
| Additions | - | - | - |
| Depreciation | (420,280) | - | (420,280) |
| Interest | - | (315,991) | (315,991) |
| Lease payments | - | 638,765 | - |
| Foreign exchange movements | (125,966) | 154,175 | 28,210 |
| Carr | |||
y | |||
| in | |||
g | |||
| value at 31 December 2023 | 2,346,015 | (2,945,886) | (599,871) |
| Cost | Intellectual Property |
| £ | |
| 31 December 2021 | 441,493 |
| Additions | - |
| Exchange movements | - |
| 31 December 2022 | 441,493 |
| Additions | - |
| Exchange movements | - |
| 31 December 2023 | 441,493 |
| Company | Company | |
| Year Ended 31 | ||
| December 2023 | ||
| Year Ended 31 | ||
| December 2022 | ||
| £ | £ | |
| Hemogenyx Pharmaceuticals LLC | 18,097,368 | 14,451,112 |
| Immugenyx LLC | 592 | 621 |
| 18,097,960 | 14,451,733 |
| Name | ||||
| Address of the registered | ||||
| office | ||||
| Nature of | ||||
| business | ||||
| Proportion of | ||||
| ordinary | ||||
| shares held | ||||
| directly by | ||||
| parent (%) | ||||
| Proportion of | ||||
| ordinary | ||||
| shares held | ||||
| ultimately by | ||||
| parent (%) | ||||
| Hemogenyx UK Limited | 6 | |||
| th | ||||
| Floor, 60 Gracechurch | Holding | 100 | - | |
| Street, London, EC3V 0HR | Company | |||
| Hemogenyx | ||||
| Pharmaceuticals LLC | ||||
| 9 East Lookerman Street, | ||||
| Suite 3A, Dover, Kent, | ||||
| Delaware, USA, 19901 | ||||
| Biomedical | ||||
| sciences | ||||
| - | 100 | |||
| Immugenyx LLC | c/o Corporation Service | |||
| Company, 251 Little Falls | ||||
| Drive, Wilmington, | ||||
| Delaware, USA, 19808 | ||||
| Biomedical | ||||
| sciences | ||||
| - | 90.3 | |||
| Hemogenyx-Cell SPRL | ||||
| (dissolved in 2022) | ||||
| Avenue du Parc Industriel | ||||
| 89, 4041 Milmort, Belgique | ||||
| Biomedical | ||||
| sciences | ||||
| - | 100 |
| Group | ||||
| Year Ended | ||||
| 31 December | ||||
| Group | ||||
| Year Ended | ||||
| 31 December | ||||
| Company | ||||
| Year Ended | ||||
| 31 December | ||||
| Company | ||||
| Year Ended | ||||
| 31 December | ||||
| 2023 | 2022 | 2023 | 2022 | |
| £ | £ | £ | £ | |
| VAT receivable | 4,064 | 9,664 | 4,064 | 9,664 |
| Trade and other receivables | 1,074 | 146 | - | - |
| Prepayments | 916,875 | 52,214 | 10,757 | 10,741 |
| Total trade and other receivables | ||||
| 922,013 | ||||
| 62,024 | ||||
| 14,820 | ||||
| 20,405 |
| Group & Compan | ||
y | ||
| Number of shares | £ | |
| As at 31 December 2021 | 979,749,321 | 9,797,493 |
| No shares issued during 2022 | - | - |
| As at 31 December 2022 | 979,749,321 | 9,797,493 |
| Issue of shares | ||
– | ||
| placement 2 Feb 2023 | 162,250,000 | 1,622,500 |
| Issue of shares | ||
– | ||
| placement 27 Sept 2023 | 11,066,667 | 110,667 |
| Issue of shares | ||
– | ||
| placement 4 Dec 2023 | 22,500,000 | 225,000 |
| As at 31 December 2023 | 1,175,565,988 | 11,755,660 |
| Group & Company | |
| £ | |
| As at 31 December 2021 | 16,808,647 |
| As at 31 December 2022 | 16,808,647 |
| Issue of shares | |
– | |
| placement 2 Feb 2023 | 2,433,750 |
| Issue of shares | |
– | |
| placement 27 Sep2023 | 553,333 |
| Issue of shares | |
– | |
| placement 4 Dec 2023 | 309,375 |
| Cost of capital | (166,549) |
| As at 31 December 2023 | 19,938,556 |
| Group: | ||
| Year Ended 31 | ||
| December 2023 | ||
| Year Ended 31 | ||
| December 2022 | ||
| £ | £ | |
| As at start of year | ||
| 921,801 | ||
| 904,226 | ||
| Charge for the year - employees | 242,836 | |
| 17,575 | ||
| As at end of year | ||
| 1,164,637 | ||
| 921,801 |
| Company: | ||
| Year Ended 31 | ||
| December 2023 | ||
| Year Ended 31 | ||
| December 2022 | ||
| £ | £ | |
| As at start of year | ||
| 920,697 | ||
| 903,122 | ||
| Charge for the year - employees | 242,836 | |
| 17,575 | ||
| As at end of year | ||
| 1,163,533 | ||
| 920,697 |
| Group and Company: | ||
| Year Ended 31 | ||
| December 2023 | ||
| Year Ended 31 | ||
| December 2022 | ||
| £ | £ | |
| Expense arising from equity-settled share-based payment | ||
| transactions | 242,836 | 17,575 |
| Total expense arising from share-based payment transactions | 242,836 | 17,575 |
| Number options | |
| Employees, including directors* | 104,326,986 |
| Members of the Scientific Advisory Board | 12,481,912 |
| Total | 116,808,898 |
| Group & Company: | 2023 | |||
| Number | ||||
| 2023 | ||||
| Weighted | ||||
| Average | ||||
| Exercise Price, | ||||
| 2022 | ||||
| Number | ||||
| 2022 | ||||
| Weighted | ||||
| Average | ||||
| Exercise Price, | ||||
| pence | pence | |||
| Outstanding at the beginning of the year | ||||
| 35,299,586 | 4.6 | 45,081,506 | 4.4 | |
| Granted during the year | ||||
| 57,099,966 | 2.7 | - | - | |
| Lapsed during the year | ||||
| (4,500,642) | 3.5 | (14,588,497) | 3.5 | |
| Extended during the year | - | - | 4,806,577 | 3.5 |
| Outstanding at end of year | 87,898,910 | 3.4 | 35,299,586 | 4.6 |
| Exercisable at end of year | 87,898,910 | 3.4 | 35,299,586 | 4.6 |
| April | ||
| 2023 | ||
| (EMP) | ||
| October 2022 | ||
| modification | ||
| (EMP) | ||
| Expected volatility % | 92 | 68-424 |
| Risk | ||
| -free interest rate % | 3.75 | 0.64-1.87 |
| Expected life of options (years) | 3 | 2 |
| WAEP | ||
– | ||
| pence | 2.7 | 3.5 |
| Expected dividend yield | ||
| - | - | |
| Model used | Black Scholes | Black Scholes |
| Group | ||||
| Year Ended 31 | ||||
| December | ||||
| Group | ||||
| Year Ended 31 | ||||
| December | ||||
| Company | ||||
| Year Ended 31 | ||||
| December | ||||
| Company | ||||
| Year Ended 31 | ||||
| December | ||||
| Current | 2023 | 2022 | 2023 | 2022 |
| £ | £ | £ | £ | |
| Trade and other payables | 301,707 | 374,342 | 117,956 | 82,745 |
| Accruals and deferred income | 77,294 | 51,912 | 77,293 | 51,912 |
| Total | 379,001 | 426,254 | 195,249 | 134,657 |
| Group | ||||
| Year Ended 31 | ||||
| December | ||||
| Group | ||||
| Year Ended 31 | ||||
| December 2022 | ||||
| Company | ||||
| Year Ended 31 | ||||
| December | ||||
| Company | ||||
| Year Ended 31 | ||||
| December 2022 | ||||
| 2023 | ||||
| £ | ||||
| £ | ||||
| 2023 | ||||
| £ | ||||
| £ | ||||
| Assets | ||||
| Trade and other receivables, | ||||
| except prepayments | ||||
| 5,138 | ||||
| 9,810 | ||||
| - | ||||
| - | ||||
| Cash and cash equivalents | 1,247,601 | 2,532,758 | 219,236 | 88,909 |
| 1,252,739 | 2,542,568 | 219,236 | 88,909 | |
| Liabilities | ||||
| Trade and other payables | ||||
| (301,707) | ||||
| (374,343) | ||||
| (119,249) | ||||
| (82,746) | ||||
| Lease liabilities | (2,945,886) | (3,422,835) | - | - |
| (3,247,593) | ||||
| (3,797,178) | ||||
| (119,249) | ||||
| (82,746) |
| Group | ||||
| Year Ended 31 | ||||
| December | ||||
| Group | ||||
| Year Ended 31 | ||||
| December | ||||
| Company | ||||
| Year Ended 31 | ||||
| December | ||||
| Company | ||||
| Year Ended 31 | ||||
| December | ||||
| 2023 | 2022 | 2023 | 2022 | |
| £ | £ | £ | £ | |
| Financial Assets | ||||
| Cash and cash equivalents | 1,247,601 | 2,532,758 | 219,236 | 88,909 |
| 31 December 2023 | ||||
| Functional Currency | ||||
| Currency of net monetary | ||||
| assets/(liabilities) | ||||
| Pound | ||||
| Sterling | ||||
| £ | ||||
| US Dollars | ||||
| £ | ||||
| Euro | ||||
| £ | ||||
| Total | ||||
| £ | ||||
| Pounds Sterlin | ||||
g | ||||
| 206,397 | - | - | 206,397 | |
| US Dollars | 12,839 | 1,007,900 | - | 1,020,739 |
| Euros | - | - | 20,465 | 20,465 |
| Total | 219,236 | 1,007,900 | 20,465 | 1,247,601 |
| 31 December 2022 | ||||
| Functional Currency | ||||
| Currency of net monetary | ||||
| assets/(liabilities) | ||||
| Pound | ||||
| Sterling | ||||
| US Dollars | Euro | Total | ||
| £ | £ | £ | £ | |
| Pounds Sterling | ||||
| 75,358 | ||||
| - | ||||
| - | ||||
| 75,358 | ||||
| US Dollars | 13,551 | 2,422,962 | - | 2,436,513 |
| Euros | - | - | 20,887 | 20,887 |
| Total | 88,909 | 2,422,962 | 20,887 | 2,532,758 |