| Standard | Application | Effective date |
| IAS 8 | Accounting Policies - Changes in Accounting | |
| Estimates and Errors | ||
| 1 January 2025 | ||
| IFRS 18 | Presentation and Disclosure in Financial | |
| Statements | ||
| 1 January 2027 | ||
| IFRS 19 | Subsidiaries without Public Accountability: | |
| Disclosures. | ||
| 1January 2027 |
| 30 | ||
| September | ||
| 2025 | ||
| 30 | ||
| September | ||
| 2024 | ||
| Cash and cash equivalents | £ | £ |
| Sterling | 780 | 1,080 |
| South African Rand | 18,285 | 1,505 |
| 19,065 | 2,585 |
| Bank | Fitch | Moodys | S&P |
| Absa | AA+ - B | Not available | zaAAA |
| Standard Bank | B - BB- | Ba2 | Not available |
| Group | Company | |||
| 30 | ||||
| September | ||||
| 2025 | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | £ | £ | £ | |
| Trade and other | ||||
| payables | ||||
| 18,881,202 | 18,198,248 | 1,408,719 | 481,265 | |
| Loans from related | ||||
| parties | ||||
| 1,088,405 | 487,745 | 950,780 | 374,406 | |
| Borrowings | ||||
| (current) | ||||
| 1,922 | 1,922 | 1,922 | 1,922 | |
| Borrowings (non- | ||||
| current) | ||||
| 24,189 | 26,793 | 24,189 | 26,793 | |
| Financial liabilities | 19,995,718 | 18,714,708 | 2,385,610 | 884,386 |
| Cash and cash | ||||
| equivalents | ||||
| 19,065 | ||||
| 2,585 | ||||
| 780 | ||||
| 1,080 | ||||
| Trade and other | ||||
| receivables | ||||
| 119,268 | 135,933 | 23,968 | 127,455 | |
| Financial assets | 138,333 | 138,518 | 24,748 | 128,535 |
| Date | Description | No. of | ||
| Ordinary | ||||
| Shares Issued | ||||
| Issue Price | ||||
| (pence) | ||||
| Consideration | ||||
| / Purpose | ||||
| Various 2024 | ||||
– | ||||
| 2025 | ||||
| Shares in lieu of | ||||
| fees (Directors | ||||
| & Advisers) | ||||
| 70,306,668 | 0.75 | Non-cash | ||
| settlement of | ||||
| fees | ||||
| 2025 Milestone | ||||
| Tranches | ||||
| Performance | ||||
| and Deferred | ||||
| Consideration | ||||
| Shares | ||||
| 381,466,667 | 0.75 | Linked to | ||
| resource and | ||||
| licence | ||||
| milestones |
| Year to 30 September 2025 | UK | ||
| £ | |||
| South Africa | |||
| £ | |||
| Total | |||
| £ | |||
| Administrative expenses | (5,947,541) | (106,423) | (6,053,964) |
| Operating loss | (5,947,541) | (106,423) | (6,053,964) |
| Finance costs | (355) | - | (355) |
| Other income | 392 | - | 392 |
| Loss before tax | (5,947,504) | (106,423) | (6,053,927) |
| Loss after tax | (5,947,504) | (106,423) | (6,053,927) |
| Net assets/(liabilities) | |||
| Assets | 6,182,984 | 13,686,408 | 19,869,392 |
| Liabilities | (2,386,016) | (17,610,108) | (19,996,124) |
| Net assets/(liabilities) | 3,796,968 | (3,923,700) | (126,732) |
| Year to 30 September 2024 | |||
| UK | |||
| £ | |||
| South Africa | |||
| £ | |||
| Total | |||
| £ | |||
| Administrative expenses | |||
| Reverse acquisition expense | |||
| (2,363,338) | |||
| (6,115,898) | |||
| 345,019 | |||
| - | |||
| (2,018,319) | |||
| (6,115,898) | |||
| Operating (loss) | (8,479,236) | 345,019 | (8,134,217) |
| Finance costs | 198 | (946) | (748) |
| Other income | |||
| Finance Income | |||
| 1,308,036 | |||
| 959 | |||
| - | |||
| - | |||
| 1,308,036 | |||
| 959 | |||
| Loss before tax | (7,170,043) | 344,073 | (6,825,970) |
| Net assets/(liabilities) | |||
| Assets | 128,534 | 18,292,983 | 18,421,517 |
| Liabilities | (330,214) | (18,384,494) | (18,714,708) |
| Net liabilities | (201,680) | (91,511) | (293,191) |
| 30 September | ||
| 2025 | ||
| 30 September | ||
| 2024 | ||
| £ | £ | |
| Interest bearing loans | (26,111) | (28,715) |
| Trade and other payables | (18,881,202) | (18,198,248) |
| Less : net cash and short term deposits | 18,659 | 2,585 |
| Net debt | (18,888,654) | (18,224,378) |
| Equity | (107,811) | (277,020) |
| Total capital | (107,811) | (277,020) |
| Capital and net debt | (18,780,843) | (18,501,398) |
| Gearing ratio | 100% | 98% |
| Opening | |||
| balance | |||
| at 30 | |||
| September | |||
| 2024 | |||
| Cash flows | Closing | ||
| balance | |||
| at 30 | |||
| September | |||
| 2025 | |||
| Group | £ | £ | £ |
| Unsecured bank loan | (28,715) | 2,604 | (26,111) |
| Total | (28,715) | 2,604 | (26,111) |
| Company | |||
| Unsecured bank loan | (28,715) | 2,604 | (26,111) |
| Total | (28,715) | 2,604 | (26,111) |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| £ | £ | |
| Wages and salaries and NI (note 9) | 4,933,367 | 1,489,001 |
| Share-based payment expense | 125,765 | 25,153 |
| Legal and professional fees | 715,626 | 151,153 |
| Regulatory costs | 17,970 | 79,490 |
| Audit fees | 241,955 | 135,025 |
| Office costs | 19,281 | 95,345 |
| Travel and accommodation expenses | - | 43,152 |
| Total administrative expenses | 6,053,964 | 2,018,319 |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| £ | £ | |
| Fees, bonuses, wages and salaries | 4,912,589 | 1,476,852 |
| Social security costs | 20,778 | 12,149 |
| 4,933,367 | 1,489,001 |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| Directors | 7 | 6 |
| 7 | 6 |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| £ | £ | |
| Fees payable to the Company’s auditor for the audit of | ||
| the Company’s annual audit | ||
| 229,600 | 125,000 | |
| Fees payable to the component auditor for the audit of | ||
| the Company’s subsidiaries | ||
| 12,355 | 10,025 | |
| 241,955 | 135,025 |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| £ | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| £ | ||
| Interest on loans | (355) | (748) |
| Interest income | 392 | 959 |
| 37 | 211 |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| £ | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| £ | ||
| Other income | - | 1,308,036 |
| - | 1,308,036 |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| £ | £ | |
| GROUP | ||
| Total current tax | - | - |
| Factors affecting the tax charge for the period | ||
| Loss on ordinary activities before taxation | (6,053,927) | (6,825,970) |
| Loss on ordinary activities before taxation multiplied | ||
| by the standard rate of UK tax of 25% (2024: 25%) | ||
| (1,513,482) | (1,706,492) | |
| Reverse acquisition adjustment | - | 1,528,975 |
| Disallowable expenses | - | 2,128 |
| Tax losses carried forward | 1,513,482 | 175,389 |
| Tax (credit)/charge for the period | - | - |
| Year ended | ||
| 30 September | ||
| 2025 | ||
| Year ended | ||
| 30 September | ||
| 2024 | ||
| £ | £ | |
| Loss after tax attributable to equity holders of the | ||
| parent company | ||
| (6,051,177) | (6,816,159) | |
| Weighted average number of ordinary shares | 1,912,723,767 | 1,106,192,344 |
| Basic and diluted loss per share (pence) from | ||
| continuing and total operations | ||
| (0.3p) | (0.6p) |
| Company | £ |
| Cost and net book amount at 1 October 2024 and 30 September 2025 | 3,139,467 |
| Name | Principal activity | Country of | |
| incorporation and | |||
| registered office | |||
| Group % owned | |||
| subsidiary | |||
| Neo Uranium | |||
| Resources South | |||
| Africa (Pty) | |||
| Limited | |||
| Uranium | |||
| exploration and | |||
| mining | |||
| South Africa | |||
| Registered office: Loydall Company | |||
| Secretaries, 21 Melinda Road, | |||
| Rosendal.Durbanville, Western | |||
| Cape 7550 | |||
| 100% | |||
| Neo Uranium | |||
| Resources Beisa | |||
| Mine Pty) Limited | |||
| Uranium | |||
| mining and | |||
| development | |||
| South Africa | |||
| Registered office: | |||
| Blue Crane Vista, Twin Palms Street, | |||
| The Wilds Estate Pretorius Park, | |||
| Pretoria Gauteng ,0081 | |||
| 100% |
| Desert Star | |||
| Trading 130 | |||
| Proprietary | |||
| Limited | |||
| Uranium | |||
| exploration and | |||
| mining | |||
| South Africa | |||
| Registered office: | |||
| Suite 7, Denavo House,15 York | |||
| Street, Kensington B,Randburg,2194 | |||
| 50.1% |
| Group | |||||
| Cost and net book | |||||
| amount | |||||
| Desert Star | |||||
| (Henkries) | |||||
| Prospecting | |||||
| Rights | |||||
| Sunshine | |||||
| Mineral | |||||
| Resources | |||||
| Prospecting | |||||
| Rights | |||||
| Pamish | |||||
| Prospecting | |||||
| Rights | |||||
| Beatrix 4 | |||||
| Shaft | |||||
| Prospecting | |||||
| Rights | |||||
| Total | |||||
| £ | £ | £ | £ | £ | |
| At 30 September 2023 | |||||
| (Unaudited) | |||||
| 466,928 | - | - | - | 466,928 | |
| Additions | 1,306,899 | 16,509,172 | - | - | 17,816,071 |
| At 30 September 2024 | 1,773,827 | 16,509,172 | - | - | 18,282,999 |
| Exchange rate | |||||
| conversion | |||||
| (23,948) | (222,884) | - | - | (246,832) | |
| Additions | 32,101 | 4,354 | 1,144,602 | 513,835 | 1,694,892 |
| At 30 September 2025 | 1,781,980 | 16,290,642 | 1,144,602 | 513,835 | 19,731,059 |
| Asset Name | Acquisition Price | Hectares | Avg Price per H |
| Desert Star Trading | ZAR 30,000,000@USD$16.43 | ||
| USD$ 1,825,928 | |||
| 77,121 | USD$ 23.68 per | ||
| hectare | |||
| Blesberg Mine | USD$ 30,000,000 @ USD$ | ||
| 16.43 USD$ 1,825,928 | |||
| 1051 | USD$ 1,737 per | ||
| hectare | |||
| Norabees Lithium SA | |||
| Limited | |||
| USD$ 2,500,000 | 5 | USD$ 500,000 per | |
| hectare | |||
| Pamish Henkries | |||
| South | |||
| ZAR 23,653,644 @USD$ 16.43 | |||
| USD$ 1,439,661 | |||
| 68,378 | USD$ 21.05 per | ||
| hectare |
| Group | Company | |||
| Current assets | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| Other receivables and | ||||
| prepayments | ||||
| 119,268 | 49,331 | 23,968 | 40,853 | |
| Amounts owed by Directors | - | 86,602 | - | 86,602 |
| 119,268 | 135,933 | 23,968 | 127,455 | |
| Non-current assets | ||||
| Amounts owed by group | ||||
| undertakings | ||||
| - | - | 3,018,769 | 1,185,233 | |
| 119,268 | 135,933 | 3,042,737 | 1,312,688 |
| Group | Company | |||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| Cash and cash equivalents | 19,065 | 2,585 | 780 | 1,080 |
| 19.065 | 2,585 | 780 | 1,080 |
| Group | Company | |||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| Bank overdraft | 406 | - | 406 | - |
| 406 | - | 406 | - |
| Group | Company | |||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| Trade payables | 848,928 | 323,929 | 344,768 | 229,352 |
| Other payables and accruals | ||||
| Amounts owed to Directors | ||||
| 156,645 | ||||
| 261,398 | ||||
| 360,002 | ||||
| - | ||||
| 801,430 | ||||
| 261,398 | ||||
| 237,705 | ||||
| - | ||||
| Deferred consideration | 17,610,108 | 17,500,109 | - | - |
| Taxes and social security | 1,123 | 14,208 | 1,123 | 14,208 |
| 18,881,202 | 18,198,248 | 1,408,719 | 481,265 |
| Group | Company | |||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| Non-current liabilities | ||||
| Unsecured bank loan | 24,189 | 26,793 | 24,189 | 26,793 |
| 24,189 | 26,793 | 24,189 | 26,793 | |
| Current liabilities | ||||
| Unsecured bank loan | 1,922 | 1,922 | 1,922 | 1,922 |
| 1,922 | 1,922 | 1,922 | 1,922 |
| Interest rate | Year of | |||
| Maturity | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| Unsecured bank loan | 2.5% | 2027 | 26,111 | 28,715 |
| Total interest-bearing | ||||
| liabilities | ||||
| 26,111 | 28,715 |
| Amounts payable | ||||
| within 1 year | ||||
| £ | ||||
| Amounts | ||||
| payable | ||||
| between 1- | ||||
| 5 years | ||||
| £ | ||||
| Amounts | ||||
| payable | ||||
| after 5 | ||||
| years | ||||
| £ | ||||
| Total | ||||
| £ | ||||
| Unsecured bank loan | 1,922 | 20,266 | 3,923 | 26,111 |
| Number of | ||
| warrants | ||
| Weighted average | ||
| exercise price | ||
| Outstanding as at 1 October 2024 | 119,794,900 | 2 pence |
| Outstanding on 30 September 2025 | 119,794,900 | 2 pence |
| Weighted average remaining contractual | ||
| life | ||
| 0.11 | years |
| Share price at date of grant | 0.62 pence |
| Exercise price of each option | 1.25 pence |
| Number of share options | 150,000,000 |
| Life of each option from date of grant | 5 years |
| Expected volatility | 103% |
| Dividend yield | 0.00% |
| Risk free rate of interest | 3.9% |
| Minimum vesting period | 5 years |
| Calculated fair value per share | 0.419 pence per |
| share |
| Ordinary shares | |||||||||
| of | |||||||||
| £0.0001 | |||||||||
| Ordinary | |||||||||
| shares | |||||||||
| £ | |||||||||
| Deferred | |||||||||
| shares | |||||||||
| £ | |||||||||
| Share | |||||||||
| premium | |||||||||
| £ | |||||||||
| Merger | |||||||||
| reserve | |||||||||
| £ | |||||||||
| Reverse | |||||||||
| acquisition | |||||||||
| reserve | |||||||||
| £ | |||||||||
| Share options | |||||||||
| reserve | |||||||||
| £ | |||||||||
| Translation | |||||||||
| reserve | |||||||||
| £ | |||||||||
| Total | |||||||||
| £ | |||||||||
| 9 November 2023 | |||||||||
| Issued share capital of Neo Energy Metals PLC at 30 | |||||||||
| September 2023 | |||||||||
| (nominal value of £0.001 per share) | |||||||||
| 1,457,700,000 | 145,770 | - | 736,782 | - | - | - | (2,220) | 880,332 | |
| Redesignation from ordinary to deferred shares | (1,311,930,000) | (131,193) | 131,193 | - | - | - | - | - | - |
| Recognition of PLC equity at acquisition date | - | - | - | - | - | (4,731,400) | - | - | (4,731,400) |
| Issue of shares for acquisition of subsidiary | 304,802,666 | 30,480 | - | - | 3,108,987 | (3,139,467) | - | - | - |
| Issue of shares for placings | 340,935,685 | 34,094 | - | 1,624,210 | - | - | - | - | 1,658,304 |
| Issue of shares to settle debt | 212,163,117 | 21,216 | - | 1,454,010 | - | - | - | - | 1,475,226 |
| Issue of shares in lieu of fees | 208,100,000 | 20,810 | - | 2,580,440 | - | - | - | - | 2,601,250 |
| Totals following the reverse acquisition | 1,211,771,468 | 121,177 | 131,193 | 6,395,442 | |||||
| 3,108,987 | (7,870,867) | - | (2,220) | 1,883,712 |
| Ordinary shares of | |||||||||
| £0.0001 | |||||||||
| Ordinary | |||||||||
| shares | |||||||||
| £ | |||||||||
| Deferred | |||||||||
| shares | |||||||||
| £ | |||||||||
| Share | |||||||||
| premium | |||||||||
| £ | |||||||||
| Merger | |||||||||
| reserve | |||||||||
| £ | |||||||||
| RTO | |||||||||
| reserve | |||||||||
| £ | |||||||||
| Share options | |||||||||
| reserve | |||||||||
| £ | |||||||||
| Translation | |||||||||
| reserve | |||||||||
| £ | |||||||||
| Total | |||||||||
| £ | |||||||||
| Balance brought forward | 1,211,771,468 | 121,177 | 131,193 | 6,395,442 | 3,108,987 | (7,870,867) | - | (2,220) | 1,883,712 |
| FX Movement | - | - | - | - | - | - | - | (97,397) | (97,397) |
| Issue of placing shares December 2023 | 140,000,000 | 14,000 | - | 1,036,000 | - | - | - | - | 1,050,000 |
| Issue of placing shares December 2023 | 38,800,000 | 3,880 | - | 481,120 | - | - | - | - | 485,000 |
| Issue of shares in April 2024 | 9,181,315 | 918 | - | 67,942 | - | - | - | - | 68,860 |
| Issue of placing shares June 2024 | 33,800,000 | 3,380 | - | 250,120 | - | - | - | - | 253,500 |
| Issue of placing shares June 2024 | 866,636 | 86 | - | 6,413 | - | - | - | - | 6,499 |
| Issue of shares in August 2024 | 20,000,000 | 2,000 | - | 148,000 | - | - | - | - | 150,000 |
| Issue of shares in August 2024 | 5,882,353 | 588 | - | 43,529 | - | - | - | - | 44,117 |
| Issue of placing shares September 2024 | 18,831,200 | 1,884 | - | 233,057 | - | - | - | - | 234,941 |
| Share based payment issue of warrants | - | - | - | - | - | 5,550,636 | 25,153 | - | 5,575,789 |
| At 30 September 2024 | 1,479,132,972 | 147,913 | 131,193 | 8,661,623 | 3,108,987 | (2,320,231) | 25,153 | (99,617) | 9,655,021 |
| Issue of shares for acquisition in | |||||||||
| subsidiary | |||||||||
| 25,000,000 | 2,500 | - | 310,000 | - | - | - | - | 312,500 | |
| Issue of shares in 26 November 2024 | 47,306,668 | 4,730 | - | 350,070 | - | - | - | - | 354,800 |
| Issue of shares in 20 January 2025 | 396,133,334 | 39,614 | - | 3,381,387 | - | - | - | - | 3,421,001 |
| Issue of shares in 19 May 2025 | 157,540,836 | 15,754 | - | 1,165,802 | - | - | - | - | 1,181,556 |
| Issue of placing shares 21 May 2025 | 104,000,000 | 10,400 | - | 769,600 | - | - | - | - | 780,000 |
| FX Movement | - | - | - | - | - | - | - | 44,764 | 44,764 |
| Share based payments | - | - | - | - | - | - | 125,765 | - | 125,765 |
| At 30 September 2025 | 2,209,113,810 | 220,911 | 131,193 | 14,638,482 | 3,108,987 | (2,320,231) | 150,918 | (54,853) | 15,875,407 |
| Group | Company | |||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2025 | ||||
| £ | ||||
| 30 | ||||
| September | ||||
| 2024 | ||||
| £ | ||||
| At start of period | (9,932,041) | 1,457 | (8,506,020) | (4,318,278) |
| Decrease in equity holding | ||||
| of subsidiary | ||||
| - | (549,004) | - | - | |
| Cost of shares issued | - | (2,568,335) | - | (2,568,335) |
| Loss for the period | (6,051,177) | (6,816,159) | (5,947,503) | (1,619,407) |
| (15,983,218) | (9,932,041) | (14,453,523) | (8,506,020) |
| Nature of | ||||||
| relationship | ||||||
| Year ended | ||||||
| 30 September 2025 | ||||||
| Year ended | ||||||
| 30 September 2024 | ||||||
| Nature of | ||||||
| transaction | ||||||
| £ | £ | £ | £ | |||
| Total | ||||||
| transactions in | ||||||
| the year | ||||||
| Balance at the | ||||||
| year-end due | ||||||
| (to)/from | ||||||
| Total | ||||||
| transactions in | ||||||
| the period | ||||||
| Balance at | ||||||
| the period | ||||||
| end due | ||||||
| (to)/from | ||||||
| Loans from related parties | ||||||
| Gathoni Muchai | ||||||
| Investments Limited | ||||||
| 1 | - | (1,088,405) | - | (487,745) | Loan from | |
| Gathoni Muchai | ||||||
| Investments | ||||||
| Limited and | ||||||
| expenses paid | ||||||
| on behalf of the | ||||||
| Company. | ||||||
| TOTAL | (1,088,405) | - | (487,745) |
| Gathoni Muchai | ||||||
| Investments Limited | ||||||
| 1 | - | 498,480 | - | Fees and bonus | ||
| in respect of | ||||||
| services for the | ||||||
| year ended 30 | ||||||
| September | ||||||
| 2025. | ||||||
| Chapman Longley | ||||||
| Limited | ||||||
| 2 | - | - | 393,832 | - | Fees and bonus | |
| in respect of | ||||||
| services for the | ||||||
| year ended 30 | ||||||
| September | ||||||
| 2025. | ||||||
| Brookborne Limited | 3 | - | - | 393,832 | - | Fees and bonus |
| in respect of | ||||||
| services for the | ||||||
| year ended 30 | ||||||
| September | ||||||
| 2025. | ||||||
| Bongani Raziya | 4 | 430,971 | - | 26,833 | - | Fees in respect |
| of services for | ||||||
| the year ended | ||||||
| 30 September | ||||||
| 2025. | ||||||
| Jackline Muchai | 5 | 456,058 | - | 26,833 | - | Fees in respect |
| of services for | ||||||
| the year ended | ||||||
| 30 September | ||||||
| 2025. | ||||||
| Jason Brewer | 6 | 1,220,724 | - | - | - | Fees and bonus |
| in respect of | ||||||
| services for the | ||||||
| year ended 30 | ||||||
| September | ||||||
| 2025. | ||||||
| Sean Heathcote | 7 | 741,412 | - | 137,042 | - | Salary in respect |
| of services for | ||||||
| the year ended | ||||||
| 30 September | ||||||
| 2025. | ||||||
| Charles Tatnall | 8 | 1,001,096 | - | - | - | Fees and bonus |
| in respect of | ||||||
| services for the | ||||||
| year ended 30 | ||||||
| September | ||||||
| 2025. | ||||||
| James Longley | 10 | 1,001,096 | - | - | - | Fees and bonus |
| in respect of | ||||||
| services for the | ||||||
| year ended 30 | ||||||
| September | ||||||
| 2025. | ||||||
| Theo Botoulas | 14 | 61,232 | - | - | - | Salary in respect |
| of services for | ||||||
| the year ended | ||||||
| 30 September | ||||||
| 2025. | ||||||
| TOTAL | 4,912,589 | - | 1,476,852 | - |
| Nature of | ||||||
| relationship | ||||||
| Year ended | ||||||
| 30 September 2025 | ||||||
| Year ended | ||||||
| 30 September 2024 | ||||||
| Nature of transaction | ||||||
| £ | £ | £ | £ | |||
| Total | ||||||
| transactions | ||||||
| in the year | ||||||
| Balance at | ||||||
| the year | ||||||
| end due | ||||||
| (to)/from | ||||||
| Total | ||||||
| transactions | ||||||
| in the period | ||||||
| Balance at | ||||||
| the period | ||||||
| end due | ||||||
| (to)/from | ||||||
| Amounts owed by related parties | ||||||
| Gathoni Muchai | ||||||
| Investments Limited | ||||||
| 1 | - | 21,897 | 21,897 | 21,897 | Prepayment of fees in | |
| respect of services for | ||||||
| the year ended 30 | ||||||
| September 2025. | ||||||
| Chapman Longley | ||||||
| Limited | ||||||
| 2 | (87,245) | (65,529) | 21,716 | 21,716 | Prepayment of fees in | |
| respect of services for | ||||||
| the year ended 30 | ||||||
| September 2025. | ||||||
| Brookborne Limited | 3 | (149,646) | (106,657) | 42,989 | 42,989 | Prepayment of fees in |
| respect of services for | ||||||
| the year ended 30 | ||||||
| September 2025. | ||||||
| TOTAL | (236,891) | (150,289) | 86,602 | 86,602 | ||
| Administrative expenses | ||||||
| Fandango Holdings | ||||||
| PLC | ||||||
| 9 | - | - | 2,850 | - | Balance written off | |
| through mutual | ||||||
| agreement with | ||||||
| Fandango Holdings | ||||||
| PLC. | ||||||
| TOTAL | - | - | 2,850 | - |
| Nature of | ||||||
| relationship | ||||||
| Year ended | ||||||
| 30 September 2025 | ||||||
| Period ended | ||||||
| 30 September 2024 | ||||||
| Nature of transaction | ||||||
| £ | £ | £ | £ | |||
| Total | ||||||
| transactions in | ||||||
| the year | ||||||
| Balance | ||||||
| at the | ||||||
| year end | ||||||
| due | ||||||
| (to)/from | ||||||
| Total | ||||||
| transactions in | ||||||
| the period | ||||||
| Balance | ||||||
| at the | ||||||
| period | ||||||
| end due | ||||||
| (to)/from | ||||||
| Share capital | ||||||
| Gathoni Muchai | ||||||
| Investments Ltd | ||||||
| 1 | - | - | (59,015) | - | Shares issued to | |
| Directors of the | ||||||
| company | ||||||
| Bongani Raziya | 4 | (400,971) | - | (68,860) | - | Shares issued to |
| Director | ||||||
| Jackline Muchai | 5 | (1,188,753) | - | (112,768) | - | Shares issued to |
| Director | ||||||
| Jason Brewer | 6 | (1,124,724) | - | (118,366) | - | Shares issued to |
| Director | ||||||
| Sean Heathcote | 7 | (591,912) | - | (74,500) | - | Shares issued to |
| Director | ||||||
| Charles Tatnall | 8 | (142,401) | - | (80,600) | - | Shares issued to |
| Director | ||||||
| James Longley | 10 | (905,096) | - | (127,103) | - | Shares issued to |
| Director | ||||||
| Hargreaves Lansdown | ||||||
| Nominees | ||||||
| 15 | - | - | - | - | Shares issued to | |
| Director | ||||||
| TOTAL | (4,353,857) | - | (641,212) | - |
| Nature of | ||||||
| relationship | ||||||
| Year ended | ||||||
| 30 September 2025 | ||||||
| Year ended | ||||||
| 30 September | ||||||
| 2024 | ||||||
| Nature of | ||||||
| transaction | ||||||
| £ | £ | £ | £ | |||
| Total | ||||||
| transactions | ||||||
| in the year | ||||||
| Balance at | ||||||
| the year | ||||||
| end due | ||||||
| (to)/from | ||||||
| Total | ||||||
t | ||||||
| ransactions | ||||||
| in the period | ||||||
| Balance at | ||||||
| the period | ||||||
| end due | ||||||
| (to)/from | ||||||
| Amounts owed by group undertakings | ||||||
| Neo | ||||||
| Uranium | ||||||
| Resources | ||||||
| SA (Pty) | ||||||
| Limited | ||||||
| 9 | 1,833,536 | 3,018,769 | 1,185,233 | 1,185,233 | Intercompany | |
| transactions | ||||||
| between Neo | ||||||
| Energy | ||||||
| Metals PLC | ||||||
| (Company) | ||||||
| and NURSA. | ||||||
| TOTAL | - | 1,833,536 | 3,018,769 | 1,185,233 | 1,185,233 | |
| Loans from | ||||||
| related parties | ||||||
| Gathoni | ||||||
| Muchai | ||||||
| Investments | ||||||
| Limited | ||||||
| 1 | (714,000) | (1,088,405) | (374,406) | (374,406) | Loan from | |
| Gathoni | ||||||
| Muchai | ||||||
| Investments | ||||||
| Ltd. | ||||||
| TOTAL | (714,000) | (1,088,405) | (374,406) | (374,406) |