Year ended | Year ended | ||
31 December 2023 | 31 December 2022 | ||
Note | £ 000 | £ 000 | |
Continuing operations | |||
Revenue | 3 | ||
Cost of sales | ( | ( | |
Gross (loss) | ( | ( | |
Administrative expenses | 6 | ( | ( |
Other operating income | 5 | ||
Operating loss from continuing operations before impairment charges | |||
and fair value adjustments | 3 | ( | ( |
Fair value adjustments to investments | 27 | ( | |
Impairment charges | 6 | ( | ( |
Operating loss from continuing operations | ( | ( | |
Finance costs | 4 | ( | ( |
Loss before tax from continuing operations | ( | ( | |
Income tax | 10 | ||
Loss after tax from continuing operations | ( | ( | |
Discontinued operations | |||
Loss from discontinued operations | 26 | ( | ( |
Total loss for the year | ( | ( | |
Other comprehensive income | |||
Items that may be subsequently reclassified to profit or loss | |||
Exchange differences on translating foreign operations | ( | ||
Total comprehensive loss for the year | ( | ( | |
Loss attributable to: | |||
Owners of the Company | ( | ( | |
Earnings/(loss) per share | Pence | Pence | |
Basic and diluted loss per share – continuing operations | 11 | ( | ( |
Basic and diluted loss per share – discontinued operations | 11 | ( | ( |
Basic and diluted loss per share – total | 11 | ( | ( |
As at | As at | ||
31December 2023 | 31 December 2022 | ||
Note | £ 000 | £ 000 | |
Non-current assets | |||
Intangible assets and goodwill | 12 | ||
Investment | 27 | ||
Property, plant and equipment | |||
Other non-current assets | |||
Total non-current assets | |||
Current assets | |||
Trade and other receivables | 13 | ||
Cash and cash equivalents | |||
Receivable from related party | 14 | ||
Assets of disposal group held for sale | 26 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Trade and other payables | 16 | ||
Liabilities of disposal group held for sale | 26 | ||
Total current liabilities | |||
Net current liabilities | ( | ( | |
Non-current liabilities | |||
Long-term borrowings | 17 | ||
Provisions | 18 | ||
Deferred tax liabilities | |||
Total non-current liabilities | |||
Net liabilities | ( | ( | |
Equity attributable to owners of the parent | |||
Share capital | 15 | ||
Share premium | |||
Share-based payment reserve | 24 | ||
Other reserves | ( | ( | |
Retained losses | ( | ( | |
Total equity | ( | ( |
Share- | ||||||||||
based | Reverse | Foreign | ||||||||
Share | Share | Other | payment | Merger | takeover | currency | Retained | |||
capital | premium | reserves* | reserve | reserve* | reserve* | reserve* | losses | Total | ||
Note | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | |
At 1 January 2022 | ( | ( | ( | |||||||
Loss for the year | ( | ( | ||||||||
Forex retranslation difference | ( | ( | ||||||||
( | ( | ( | ( | |||||||
Issuance of new shares | 15 | |||||||||
Costs incurred in connection with the issuance of new ordinary shares | ( | ( | ( | |||||||
Credit to equity for issue of warrants | 24 | |||||||||
Exercise of Open Offer Warrants | 15 | ( | ||||||||
Credit to equity for prior year | ||||||||||
acquisition related earn-out | ||||||||||
payments | ||||||||||
Settlement of prior year acquisition | ||||||||||
related earn-out payments | 15 | ( | ||||||||
Debit to equity for current year | ||||||||||
and future acquisition related | ||||||||||
earn-out payments | ( | ( | ||||||||
Equity settled employee share- based payment schemes | ||||||||||
Pension plan actuarial gain or loss | ||||||||||
Subsidiaries disposed of during the year | ||||||||||
At 31 December 2022 | ( | ( | ( | ( |
Share- | ||||||||||
based | Reverse | Foreign | ||||||||
Share | Share | Other | payment | Merger | takeover | currency | Retained | |||
capital | premium | reserves* | reserve | reserve* | reserve* | reserve* | losses | Total | ||
Note | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | |
At 1 January 2023 | ( | ( | ( | ( | ||||||
Loss for the year | ( | ( | ||||||||
Foreign currency translation | ||||||||||
reserve reclassified to comprehensive income on disposal of 81% of TradeFlow | ||||||||||
Forex retranslation difference | ||||||||||
( | ( | ( | ( | |||||||
Issuance of new shares | 15 | |||||||||
Costs incurred in connection | ||||||||||
with the issuance of new | ||||||||||
ordinary shares | ( | ( | ||||||||
Credit to equity for issue of warrants | 24 | |||||||||
Exercise of Open Offer | ||||||||||
Warrants | 15 | ( | ||||||||
Increase in fair value of previously issued warrants | ( | ( | ||||||||
Equity settled employee share | ||||||||||
based payment schemes | ||||||||||
Pension plan acturial gain or loss | ( | ( | ||||||||
At 31 December 2023 | ( | ( | ( | ( |
Year ended | Year ended | ||
31 December 2023 | 31 December 2022 | ||
Note | £ 000 | £ 000 | |
Cash flows from operating activities | |||
Loss before interest and tax for the year from continuing operations | ( | ( | |
Loss before interest and tax for the year from discontinued operations | ( | ( | |
Total loss for the year before interest and tax | ( | ( | |
Adjustments for non-cash acquisition related costs | |||
Acquisition related earn-outs | ( | ||
Amortisation of intangible assets arising on acquisition | 26 | ||
Adjustment for impairment charge | |||
Impairment charges | 6 | ||
Adjustment for fair value on investments | |||
Fair value adjustments to investments | 27 | ||
Adjustments for non-cash costs related to the disposal of the discontinued operations | |||
Foreign currency translation loss reclassified to comprehensive income | 26 | ||
Profit on disposal of 81% of TradeFlow | 26 | ( | |
Other non-cash adjustments | ( | ||
Other depreciation and amortisation | |||
Increase to provisions | |||
Decrease/(increase) in accrued income | ( | ||
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
Other decreases/(increases) in net working capital | |||
Net cash flows from operations | ( | ( | |
Interest paid in cash | ( | ( | |
Income taxes paid in cash in respect of prior period amounts owing | ( | ||
Net cash flow from operating activities | ( | ( | |
Cash flows from investing activities | |||
Purchase of intangible assets | 12 | ( | ( |
Increase in other non-current assets | ( | ||
Purchase of tangible assets | ( | ||
Cash inflow due to consideration received from related party on disposal of discontinued operations |
Year ended | Year ended | ||
31 December 2023 | 31 December 2022 | ||
Note | £ 000 | £ 000 | |
Cash outflow on disposal of discontinued operations | 26 | ( | |
Net cash flows from investing activities | ( | ||
Cash flows from financing activities | |||
Net cash inflow from new long-term borrowings | |||
Cash repayment of existing long-term borrowings | ( | ||
Cash inflow from issue of new ordinary shares | |||
Cost of share issue paid in cash | 25 | ( | ( |
Other finance costs paid in cash | ( | ( | |
Cash inflow from convertible loan notes | |||
Cash repayment of loan notes and convertible loan notes | ( | ||
Net cash flows from financing activities | |||
Net movement in cash and cash equivalents | ( | ( | |
Foreign exchange differences to cash and cash equivalents on consolidation | ( | ( | |
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December |
2023 | 2022 | |||
Closing | Average | Closing | Average | |
SGD* | 1.7188 | 1.6684 | 1.6218 | 1.7221 |
EUR | 1.1534 | 1.1495 | 1.1276 | 1.1780 |
USD | 1.2732 | 1.2432 | 1.2102 | 1.2495 |
Inventory | Head | Consolidated Group – | |
Monetisation | office | continuing operations | |
Year ended 31 December 2023 | £ 000 | £ 000 | £ 000 |
Revenue from continuing operations | |||
Due diligence fees | 94 | - | 94 |
Inventory Monetisation fees | 64 | - | 64 |
Revenue from continuing operations | 158 | - | 158 |
Operating loss from continuing operations before impairment charges | |||
and fair value adjustments | (1,061) | (2,564) | (3,625) |
Inventory | Head | Consolidated Group – | |
Monetisation | office | continuing operations | |
Year ended 31 December 2023 | £ 000 | £ 000 | £ 000 |
Balance sheet | |||
Assets | 971 | 1,213 | 2,184 |
Liabilities | (4,321) | (1,670) | (5,991) |
Net (liabilities) | (3,350) | (457) | (3,807) |
Inventory | Head | Consolidated Group – | |
Monetisation | office | continuing operations | |
Year ended 31 December 2022 | £ 000 | £ 000 | £ 000 |
Revenue | |||
Due diligence fees | 102 | - | 102 |
Inventory Monetisation fees | 36 | - | 36 |
Revenue by operating segment | 138 | - | 138 |
Operating loss from continuing operations before impairment charges | (1,308) | (3,343) | (4,651) |
Inventory | Head | Consolidated Group – | |
Monetisation | office | continuing operations | |
Year ended 31 December 2022 | £ 000 | £ 000 | £ 000 |
Balance sheet | |||
Assets | 635 | 867 | 1,502 |
Liabilities | (4,773) | (1,037) | (5,810) |
Net (liabilities) | (4,138) | (170) | (4,308) |
2023 | 2022 | |
£ 000 | £ 000 | |
Interest expense – long-term borrowings | 38 | 13 |
Interest expense – loan notes / convertible loan notes | - | 1,969 |
Other interest expense | 45 | - |
Total finance costs | 83 | 1,982 |
2023 | 2022 | |
£ 000 | £ 000 | |
Gain arising on settlement of outstanding creditor balance | 376 | - |
Interest income | 31 | 6 |
Other operating income | 91 | 3 |
498 | 9 |
2023 | 2022 | |
£ 000 | £ 000 | |
Amortisation of internally developed IM platform (note 12) | 74 | 47 |
Depreciation | 4 | 4 |
Staff costs (note 8) | 1,850 | 2,061 |
Professional and legal fees | 1,551 | 2,194 |
Contractor costs | 215 | 274 |
Insurance | 98 | 100 |
Training and recruitment costs | 5 | 4 |
Long-term incentive plan costs (“LTIP’s”) | 131 | 11 |
2023 | 2022 | |
£ 000 | £ 000 | |
Impairment charges (note 12) | 384 | 1,078 |
Fair value adjustments on investments (note 26) | 68 | - |
Total impairment charges and fair value adjustments | 452 | 1,078 |
2023 | 2022 | |
£ 000 | £ 000 | |
Amortisation of intangible assets arising on acquisition (note 12)* | 442 | 846 |
Acquisition related earn-out payments (note 24) | - | (710) |
Impairment charges (note 12) | - | 765 |
Foreign currency translation gain reclassified to comprehensive income | 62 | - |
Profit on disposal of 81% of TradeFlow (note 26) | (718) | - |
(214) | 901 |
2023 | 2022 | |
£ 000 | £ 000 | |
Fees payable to the Company’s auditors for the audit of the consolidated | ||
financial statements | 110 | 100 |
Fees payable to the Company’s auditors and its associates for other services to the Group: | ||
Audit of the Companies subsidiaries | 20 | 34 |
Audit fees relating to prior periods | 6 | 24 |
Total audit fees | 136 | 158 |
Non-audit assurance services | - | 25 |
Total audit and non-audit assurance related services | 136 | 183 |
2023 | 2022 | |
£ 000 | £ 000 | |
Wages, salaries and other short term employee benefits | 1,590 | 1,783 |
Social security costs | 190 | 203 |
Post-employment benefits | 70 | 76 |
Total staff costs | 1,850 | 2,061 |
2023 | 2022 | |
£ 000 | £ 000 | |
Wages, salaries and other short term employee benefits | 337 | 680 |
Social security costs | 11 | 27 |
Total staff costs – discontinued operations* | 348 | 706 |
2023 | 2022 | |
No. | No. | |
Executive Directors | 2 | 3 |
Finance, Risk and HR | 4 | 5 |
Sales and marketing | 3 | 4 |
Legal | 1 | 1 |
Operations and Platform development | 11 | 13 |
Total average number of people employed* | 21 | 26 |
2023 | 2022 | |
£ 000 | £ 000 | |
Wages, salaries and short-term employee benefits | 1,254 | 1,521 |
Social security costs | 115 | 111 |
Post-employment benefits | 44 | 42 |
Total key management compensation | 1,413 | 1,674 |
2023 | 2022 | |
£ 000 | £ 000 | |
Current Taxation | ||
UK Corporation tax | - | - |
Foreign taxation paid/(receivable) by subsidiaries – continuing operations | - | - |
- | - |
2023 | 2022 | |
£ 000 | £ 000 | |
Loss before tax | (4,345) | (9,877) |
Corporation tax at standard rate – 23.5% (2022:19%) | (1,022) | (1,877) |
Effect of expenses not deductible in determining taxable profit (tax loss) | 82 | 817 |
Increase in tax losses carried forward which were unutilised in the current year | 912 | 1,612 |
Tax adjustments in respect of foreign subsidiaries (timing differences) | - | - |
Over provision of deferred tax in prior years | - | (1) |
Income not taxable | - | (452) |
Deferred tax not recognised | 28 | (131) |
Differences between UK and foreign tax legislation | - | 31 |
Total tax charge | - | (1) |
31 December 2023 | 31 December 2022 | |
No. | No. | |
Share warrants - issued | 9,297,651,062 | 9,408,179,441 |
Share warrants – to be issued | 2,250,000,000 | - |
Long-term incentive plan (“LTIP”) options | 1,095,753,404 | 874,783,094 |
Total | 12,643,404,466 | 10,282,962,535 |
Internally | |||||||
developed | |||||||
Customer | CTRM | AI | IM | ||||
Relationships | Brand | Software | Software | Goodwill | platform | Total | |
£ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | |
Cost or valuation | |||||||
At 1 January 2022 | 4,829 | 205 | 1,429 | 425 | 2,199 | 2,544 | 11,631 |
Additions | - | - | - | - | - | 1,125 | 1,125 |
Reclassified to assets of disposal group held for sale | (4,829) | (205) | (1,429) | (425) | (2,199) | - | (9,087) |
At 31 December 2022 | - | - | - | - | - | 3,669 | 3,669 |
Additions | - | - | - | - | - | 458 | 458 |
At 31 December 2023 | - | - | - | - | - | 4,127 | 4,127 |
Amortisation | |||||||
At 1 January 2022 | 186 | 20 | 143 | 43 | - | 771 | 1,163 |
Amortisation charge | 401 | 44 | 309 | 92 | - | 47 | 893 |
Reclassified to assets of disposal group held for sale | (587) | (64) | (452) | (135) | - | - | (1,238) |
At 31 December 2022 | - | - | - | - | - | 818 | 818 |
Amortisation charge | - | - | - | - | - | 74 | 74 |
At 31 December 2023 | - | - | - | - | - | 892 | 892 |
Impairment | |||||||
At 1 January 2022 | - | - | - | - | 800 | 1,773 | 2,573 |
Impairment charge | - | - | - | - | 765 | 1,078 | 1,843 |
Reclassified to assets of disposal group held for sale | - | - | - | - | (1,565) | - | (1,565) |
At 31 December 2022 | - | - | - | - | - | 2,851 | 2,851 |
Impairment charge | - | - | - | - | - | 384 | 384 |
At 31 December 2023 | - | - | - | - | - | 3,235 | 3,235 |
Net Book Value | |||||||
At 31 December 2023 | - | - | - | - | - | - | - |
At 31 December 2022 | - | - | - | - | - | - | - |
As at 31 December 2023 | As at 31 December 2022 | |
£ 000 | £ 000 | |
Trade receivables | 15 | 7 |
Other receivables | 976 | 1,179 |
Prepayments | 35 | 33 |
Total trade and other receivables | 1,026 | 1,219 |
As at 31 December 2023 | As at 31 December 2022 | |
£ 000 | £ 000 | |
Receivable from related party | 772 | - |
Interest receivable from related party | 22 | - |
Other related party receivable | 53 | - |
Total receivable from related party | 847 | - |
As at 31 December 2023 | As at 31 December 2022 | ||||
No. 000 | £ 000 | No. 000 | £ 000 | ||
Equity | |||||
Ordinary shares of £0.00002 each | 61,232,096 | 1,224 | 56,621,568 | 1,132 | |
Deferred shares of £0.04000 each | 63,084 | 2,523 | 63,084 | 2,523 | |
2018 | Deferred shares of £0.01000 each | 224,194 | 2,242 | 224,194 | 2,242 |
Total | 61,519,374 | 5,989 | 56,908,846 | 5,897 |
As at 31 December 2023 | As at 31 December 2022 | ||||
No. 000 | £ 000 | No. 000 | £ 000 | ||
Ordinary shares as at 1 January | 56,908,846 | 5,897 | 36,355,720 | 5,486 | |
New ordinary shares issued to Venus Capital in connection with 2023 | Venus Subscription | 4,500,000 | 90 | - | - |
New ordinary shares issued to fulfil the conversion of Open | |||||
Offer warrants | 110,528 | 2 | 49,508 | 1 | |
New ordinary shares issued to fulfil the conversion of Mercator | |||||
Capital Management Fund LP convertible loan notes | - | - | 1,400,898 | 28 | |
New ordinary shares issued to Venus Capital in connection with the Capital Enhancement Plan | - | - | 14,350,000 | 287 | |
New ordinary shares issued to settle the FY21 acquisition | |||||
related earn-out payments | - | - | 213,526 | 4 | |
New ordinary shares issued in connection with Open Offer | |||||
completed during the year | - | - | 641,710 | 13 | |
New ordinary shares issued to fulfil the conversion of Venus | |||||
Capital convertible loan notes | - | - | 3,897,484 | 78 | |
Total at 31 December | 61,519,374 | 5,989 | 56,908,846 | 5,897 |
As at 31 December 2023 | As at 31 December 2022 | |
£ 000 | £ 000 | |
Trade payables | 1,314 | 2,209 |
Other payables | 943 | 747 |
Current portion of long-term bank borrowings | 192 | 158 |
Social security and other payroll taxes due | 1,566 | 977 |
Accruals | 488 | 402 |
Contract liabilities | 59 | 94 |
Accrued interest payable to related party | 7 | - |
Total trade and other payables | 4,569 | 4,587 |
As at 31 December 2023 | As at 31 December 2022 | |
£ 000 | £ 000 | |
Non-current portion of long-term bank borrowings | 590 | 748 |
Working capital loan due to TAG | 250 | - |
Total long-term borrowings | 840 | 748 |
Post-employment | Provision for risks | Provision for VAT | ||
benefits | and charges | and penalties | Total | |
£ 000 | £ 000 | £ 000 | £ 000 | |
At 1 January 2022 | 46 | 92 | 221 | 359 |
Released to profit and loss | - | (19) | (20) | (39) |
Provided for in the year | 22 | 12 | 144 | 178 |
Payments | (8) | - | - | (8) |
Actuarial (gain)/loss | (22) | - | - | (22) |
At 31 December 2022 | 38 | 85 | 345 | 468 |
Forex retranslation adjustment | (1) | (2) | (8) | (11) |
At 1 January 2023 | 37 | 83 | 337 | 457 |
Released to profit and loss | - | (28) | - | (28) |
Provided for in the year | 17 | 139 | - | 156 |
Payments | (13) | - | - | (13) |
Acturial (gain)/loss | 3 | - | - | 3 |
At 31 December 2023 | 44 | 194 | 337 | 575 |
Carrying value | Carrying value | Fair value | Fair value | |
As at | As at | As at | As at | |
31 December 2023 | 31 December 2022 | 31 December 2023 | 31 December 2022 | |
£ 000 | £ 000 | £ 000 | £ 000 | |
Financial assets at amortised cost: | ||||
Cash and cash equivalents | 5 | 257 | 5 | 257 |
Trade receivables | 15 | 7 | 15 | 7 |
Receivable from related party | 847 | - | 847 | - |
Other receivables | 974 | 1,179 | 974 | 1,179 |
1,841 | 1,443 | 1,841 | 1,443 |
Carrying value | Carrying value | Fair value | Fair value | |
As at | As at | As at | As at | |
31 December 2023 | 31 December 2022 | 31 December 2023 | 31 December 2022 | |
£ 000 | £ 000 | £ 000 | £ 000 | |
Financial liabilities at amortised cost: | ||||
Long-term borrowings | 1,032 | 906 | 1,032 | 906 |
Trade payables | 1,314 | 2,209 | 1,314 | 2,209 |
Other payables | 943 | 747 | 943 | 747 |
3,289 | 3,862 | 3,289 | 3,862 |
Carrying value | Maximum exposure | Carrying value | Maximum exposure | |
as at | as at | as at | as at | |
31 December 2023 | 31 December 2023 | 31 December 2022 | 31 December 2022 | |
£ 000 | £ 000 | £ 000 | £ 000 | |
Cash and cash equivalents | 5 | 5 | 257 | 257 |
Trade receivables | 15 | 15 | 7 | 7 |
Receivable from related party | 847 | 847 | - | - |
867 | 867 | 264 | 264 |
As at 31 December 2023 | As at 31 December 2022 | |
Financial assets | £000 | £000 |
Cash and cash equivalents: Sterling | 3 | 229 |
Cash: Euro | 2 | 28 |
Cash: US Dollar | - | - |
Cash: Singapore Dollar | - | 324 |
Trade receivables: Sterling | - | - |
Trade receivables: Euro | 15 | 7 |
Trade receivables: Singapore Dollar | - | 1 |
As at 31 December 2023 | As at 31 December 2022 | |
Financial liabilities | £000 | £000 |
Trade payables: Sterling | 865 | 482 |
Trade payables: Euro | 449 | 1,727 |
Trade payables: Singapore Dollar | - | 6 |
Long-term borrowings: Sterling | 250 | - |
Long-term borrowings: Euro | 782 | 906 |
Long-term borrowings: Singapore | - | 3,171 |
Between | Between | Between | |||
Up to 3 months | 3 and 12 months | 1 and 2 years | 2 and 5 years | Over 5 years | |
At 31 December 2023 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 |
Liabilities | |||||
Long-term borrowings | 76 | 182 | 223 | 676 | - |
Trade and other payables | 1,511 | 746 | - | - | - |
Social security and other taxes | 1,566 | - | - | - | - |
Total liabilities | 3,153 | 928 | 223 | 676 | - |
Between | Between | Between | |||
Up to 3 months | 3 and 12 months | 1 and 2 years | 2 and 5 years | Over 5 years | |
At 31 December 2022 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 |
Liabilities | |||||
Long-term borrowings | - | 158 | 189 | 559 | - |
Trade and other payables | 2,209 | 747 | - | - | - |
Social security and other taxes | 977 | - | - | - | - |
Total liabilities | 3,186 | 905 | 189 | 559 | - |
Total | |
long-term borrowings | |
(current and | |
non-current portion) | |
£ 000 | |
At 1 January 2023 | (906) |
Net cash flows | (145) |
Foreign exchange | 19 |
As at 31 December 2023 | (1,032) |
Total | ||||
long-term borrowings | ||||
Convertible | (current and | |||
Loan notes | loan notes | non-current portion) | Total | |
£ 000 | £ 000 | £ 000 | £ 000 | |
At 1 January 2022 | (5,732) | - | (1,284) | (7,016) |
Net cash flows | - | (1,500) | (2,403) | (3,903) |
Convertible loan notes issued as repayment of loan | ||||
notes, share issue costs and/or interest | - | (5,187) | - | (5,187) |
Amortisation of finance costs | (1,051) | - | (356) | (1,407) |
Cash repayments made during the year | 2,191 | 3,381 | - | 5,572 |
Repayment of convertible loan notes via share issues | - | 3,306 | - | 3,306 |
Repayment of loan notes via issue of convertible loan | ||||
notes | 4,592 | - | - | 4,592 |
Reclassification of disposal group held for sale | - | - | 3,171 | 3,171 |
Foreign exchange | - | - | (34) | (34) |
As at 31 December 2022 | - | - | (906) | (906) |
Number of | |||
warrants | |||
Date of issue | outstanding | Exercise price | Expiry date |
1 October 2021 | 443,726,031 | £0.00316 | 1 October 2024 |
1 November 2021 | 29,197,856 | £0.00314 | 1 November 2024 |
1 December 2021 | 49,867,625 | £0.00184 | 1 December 2024 |
4 January 2022 | 77,763,767 | £0.00174 | 4 January 2025 |
2 February 2022 | 79,179,799 | £0.00171 | 2 February 2025 |
4 March 2022 | 105,948,198 | £0.00128 | 4 March 2025 |
10 June 2022 | 176,149,157 | £0.00085 | 10 June 2025 |
Total | 961,832,433 |
Number of | Number of | |
warrants outstanding | warrants outstanding | |
at 31 December 2023 | at 31 December 2022 | |
Share warrants issued to Mercator | 961,832,433 | 961,832,433 |
Share warrants issued to Venus Capital | 8,175,000,000 | 8,175,000,000 |
Share warrants to be issued to Venus Capital | 2,250,000,000 | - |
Share warrants issued to retail shareholders | 160,818,629 | 271,347,008 |
Total | 11,547,651,062 | 9,408,179,441 |
2023 | 2022 | |
(£ 000) | (£ 000) | |
Share warrants issued to Mercator | - | 236 |
Share warrants issued to Venus | - | 4,795 |
Share warrants to be issued to Venus | 1,717 | - |
Share warrants issued to retail shareholders | - | 261 |
Increase in fair value of outstanding warrants issued to Venus and retail | ||
shareholders as a result of expiry date extension | 346 | - |
Total | 2,063 | 5,292 |
Adjusted share price per share | Percentage of TSR award vesting |
Below 0.6945 pence | 0% |
Equal to 0.6945 pence | 25% |
1 penny or greater | 100% |
LTIP awards (granted on 31 October 2022) | TSR element |
Share price at date of grant | 0.08 pence |
Award price | 0.002 pence |
Volatility | 116.38% |
Life of award | 3 years |
Risk free rate | 3.34% |
Dividend yield | 0% |
Fair value per award | 0.0245 pence |
LTIP awards (granted on 31 October 2022) | TSR element additional holding period |
Share price at date of grant | 0.08 pence |
Award price | 0.08 pence |
Volatility | 116.73% |
Life of holding period | 2 years |
Risk free rate | 3.60% |
Dividend yield | 0% |
Fair value per award with holding period | 0.0208 pence |
2023 | 2022 | |
No | No | |
Outstanding at 1 January | 874,783,094 | - |
Conditionally awarded in year | - | 874,783,094 |
Exercised | - | - |
Forfeited or expired in year | (88,125,000) | - |
Outstanding at 31 December | 786,658,094 | 874,783,094 |
Exercisable at the end of the year | - | - |
LTIP awards (granted on 19 May 2023) | TSR element | Inventory Monetisation element |
Share price at date of grant | 0.14 pence | 0.14 pence |
Award price | 0.002 pence | 0.002 pence |
Volatility | 119.81% | n/a |
Life of award | 3 years | 3 years |
Risk free rate | 3.90% | n/a |
Dividend yield | 0% | 0% |
Fair value per award | 0.1098 pence | 0.1384 pence |
LTIP awards (granted on 19 May 2023) | TSR element | Inventory Monetisation element |
Share price at date of grant | 0.14 pence | 0.14 pence |
Award price | 0.14 pence | 0.14 pence |
Volatility | 127.25% | 127.25% |
Life of award | 2 years | 2 years |
Risk free rate | 3.87% | 3.87% |
Dividend yield | 0% | 0% |
Fair value per award | 0.0924 pence | 0.1165 pence |
2023 | 2022 | |
No | No | |
Outstanding at 1 January | - | - |
Conditionally awarded in year | 343,548,435 | - |
Exercised | - | - |
Forfeited or expired in year | (34,453,125) | - |
Outstanding at 31 December | 309,095,310 | - |
Exercisable at the end of the year | - | - |
2023 | 2023 | ||
(£ 000) | (£ 000) | ||
Costs recognised | Costs recognised | ||
in share premium | in retained losses | ||
£000 | £000s | ||
2023 | Venus Subscription warrant costs (note 24) | 1,717 | - |
Other costs (legal fees, listing fees, commission cost) | 254 | - | |
Impact of extension of expiry date of warrants issued during 2022 relating to Capital | |||
Enhancement plan and Open Offer warrants (note 24) | 132 | 214 | |
Total | 2,103 | 214 |
2022 | 2022 | |
(£ 000) | (£ 000) | |
Costs recognised | Costs recognised | |
in share premium | in retained losses | |
Capital enhancement plan warrant costs (note 24) | 3,204 | 1,591 |
Capital enhancement plan costs settled through issue of convertible loan notes | 343 | - |
Open offer warrant costs (note 24) | 247 | 14 |
Other costs (legal fees, listing fees, registrars’ fees) | 230 | - |
Total | 4,024 | 1,605 |
6 months to | ||
30 June 2023* | 2022 | |
£ 000 | £ 000 | |
Revenue | 684 | 629 |
Administrative expenses | (1,037) | (1,705) |
Other operating income | 24 | 22 |
Amortisation of intangible assets | (442) | (846) |
Acquisition related earn-out | - | 710 |
Impairment | - | (765) |
Foreign currency translation loss reclassified to comprehensive income | (62) | - |
Profit on disposal of 81% of TradeFlow | 718 | - |
Operating loss | (115) | (1,955) |
Finance costs | (145) | (356) |
Loss before tax | (260) | (2,311) |
Deferred tax credit | 75 | 144 |
Loss for the period | (185) | (2,167) |
6 months to | ||
30 June 2023* | 2022 | |
£ 000 | £ 000 | |
Net cash flow from operating activities | (405) | (1,228) |
Net cash flow from investing activities | - | (1) |
Net cash flow from financing activities | 405 | 1,517 |
Net cash outflow | - | 288 |
6 months to | |
30 June 2023 | |
£ 000 | |
Accounting fair value of the 81% ownership of the TradeFlow operations disposed of by the Group | 2,000 |
Accounting fair value of 19% ownership of the TradeFlow operations retained by the Group | 352 |
2,352 | |
Less: | |
Accounting fair value of net assets disposed of by the Group | (1,634) |
Profit on disposal of 81% of TradeFlow | 718 |
As at 30 June 2023* | As at 31 December 2022 | |
£ 000 | £ 000 | |
Assets | ||
Intangible assets | 5,841 | 6,283 |
Tangible assets | 2 | 4 |
Trade and other receivables | 174 | 101 |
Contract assets | 119 | 132 |
Cash and cash equivalents | 305 | 324 |
Assets of disposal group held for sale | 6,441 | 6,844 |
Liabilities | ||
Trade and other payables | 482 | 430 |
Long-term borrowings | 3,440 | 3,171 |
Deferred tax liability | 885 | 960 |
Liabilities of disposal group held for sale | 4,807 | 4,561 |
Net assets | 1,634 | 2,283 |