| Standard | Impact on initial application | Effective date |
| Annual Improvements | 2018-2020 Cycle | 1 January 2023 |
| IAS 1 | Classification of liabilities Current | 1 January 2023 |
| IAS 8 | Accounting estimates | 1 January 2023 |
| IAS 12 | Deferred tax arising from a single | |
| transaction | ||
| 1 January 2023 |
| Year ended 31 | ||
| Dec 2022 | ||
| £’000 | ||
| 7 mths to 31 | ||
| Dec 2021 | ||
| £’000 | ||
| Product Sales Revenue | ||
| Slovenia | 41 | - |
| Europe | 415 | 131 |
| Rest of the world | - | 50 |
| 456 | 181 | |
| Services Sales Revenue | ||
| Slovenia | 86 | 9 |
| Europe | - | 29 |
| 86 | 38 | |
| Total Sales Revenue | 542 | 219 |
| Year ended | ||
| 31 Dec 2022 | ||
| £’000 | ||
| 7 mths to 31 | ||
| Dec 2021 | ||
| £’000 | ||
| Operating costs | ||
| Depreciation | (113) | (46) |
| Operating costs | (238) | (102) |
| (351) | (148) | |
| Administrative costs | ||
| Directors remuneration | (1,162) | (154) |
| Salary and wages | (111) | (52) |
| Professional and consulting fees | (703) | (656) |
| Travel expenses | (6) | (2) |
| Foreign exchange | (10) | - |
| Other expenses | (336) | (36) |
| Share based payments* | (339) | - |
| (2,667) | (900) |
| Fees payable to the Group’s auditor for the audit of parent company | ||
| Year | ||
| ended 31 | ||
| Dec 2022 | ||
| £’000 | ||
| Year | ||
| ended 31 | ||
| Dec 2021 | ||
| £’000 | ||
| and consolidated financial statements | (46) | (37) |
| Reporting accountant services for IPO | - | (90) |
| (46) | (127) |
| Year ended 31 | 7 mths to | |
| Dec 2022 | 31 Dec 2021 | |
| £’000 | £’000 | |
| Directors salaries | 319 | 154 |
| Directors bonus | 103 | - |
| Directors pension | 1 | - |
| Directors fees | 220 | - |
| Share based payments | 519 | - |
| Employee costs | 111 | 52 |
| 1,273 | 206 |
| Year | ||
| ended 31 | ||
| 7 months | ||
| ended 31 | ||
| Dec 2022 | Dec 2021 | |
| £’000 | £’000 | |
| Finance charge on leased assets | ||
| (4) | ||
| (8) | ||
| Finance costs – net | (4) | (8) |
| The charge for year is made up as follows: | ||
| Year ended | ||
| 31 Dec 2022 | ||
| £’000 | ||
| 7 months ended | ||
| 31 Dec 2021 | ||
| £’000 | ||
| Corporation tax on the results for the year/period | ||
| - | - | |
| A reconciliation of the tax charge appearing in the income | ||
| statement to the tax that would result from applying the | ||
| standard rate of tax to the results for the year is: | ||
| Loss per the financial statements | ||
| (2,705) | (954) | |
| Tax credit at the weighted average of the standard rate of | ||
| corporation tax in Slovenia of 19% and UK of 19% - being | ||
| 19% (31 Dec 2021: 19%) | ||
| (514) | ||
| (181) | ||
| Non-deductible expenses | ||
| 163 | ||
| 9 | ||
| Current year losses for which no deferred tax asset is | ||
| recognised | ||
| (351) | (172) | |
| Income tax charge for the year/period | - | - |
| Year ended | Period ended | |
| 31 Dec 2022 | 31 Dec 2021 | |
| Loss for the year/period from continuing operations – £‘000 | (2,705) | (954) |
| Weighted number of ordinary shares in issue | 103,589,479 | 70,000,000 |
| Basic earnings per share from continuing operations – pence | (2.61) | (1.36) |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Opening balance | 2,068 | 2,068 |
| Additions | - | - |
| 2,068 | 2,068 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Right-of-use assets | ||
| Motor vehicles | ||
| 27 | ||
| - | ||
| 27 | - | |
| Lease liabilities | ||
| Current | ||
| 4 | ||
| - | ||
| Non-current | 18 | - |
| 22 | - |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Motor vehicles | ||
| Opening balance | - | - |
| Additions | 32 | - |
| Depreciation | (5) | - |
| 27 | - |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Opening balance | - | - |
| Additions | 28 | - |
| Finance charge | 2 | - |
| Repayments | (8) | - |
| 22 | - |
| Leasehold | |||
| improvements | |||
| £’000 | |||
| Plant & | |||
| Equipment | |||
| £’000 | |||
| Total | |||
| £’000 | |||
| Cost | |||
| At 31 May 2021 | - | 550 | |
| 550 | |||
| Additions | - | 1 | |
| 1 | |||
| Exchange impact | - | (14) | |
| (14) | |||
| At 31 December 2021 | - | 537 | |
| 537 | |||
| Additions | 85 | 352 | |
| 437 | |||
| Exchange impact | 4 | 48 | |
| 52 | |||
| At 31 December 2022 | 89 | 937 | |
| 1,026 |
| At 31 May 2021 | |||
| - | (186) | (186) |
| Charge for the period | |||
| - | (46) | ||
| (46) | |||
| Exchange impact | |||
| - | 5 | ||
| 5 | |||
| At 31 December 2021 | |||
| - | (227) | ||
| (227) | |||
| Charge for the year | |||
| (27) | (81) | ||
| (108) | |||
| Exchange impact | |||
| (2) | (15) | ||
| (17) | |||
| At 31 December 2022 | |||
| (29) | (323) | ||
| (352) | |||
| Net book value at 31 December 2021 | |||
| - | |||
| 310 | |||
| 310 | |||
| Net book value at 31 December 2022 | |||
| 60 | 614 | ||
| 674 |
| GROUP | 31 Dec | 31 Dec |
| 2022 | ||
| £’000 | ||
| 2021 | ||
| £’000 | ||
| Raw materials | 123 | - |
| WIP | - | - |
| Finished goods | 64 | - |
| 187 | - |
| COMPANY | 31 Dec | |
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Investment in Graft Polymer d.o.o | 1,304 | 1,304 |
| 1,304 | 1,304 |
| Name | ||||
| Business | ||||
| Activity | ||||
| Country of | ||||
| Incorporation | ||||
| Registered | ||||
| Address | ||||
| Percentage | ||||
| Holding | ||||
| Graft Polymer d.o.o. | ||||
| Polymer | ||||
| development | ||||
| and production | ||||
| Slovenia | ||||
| Emonska Cesta 8, | ||||
| 1000, Ljubljana, | ||||
| Slovenia | ||||
| 100% | ||||
| Graft Polymer IP | ||||
| Limited | ||||
| Intellectual | ||||
| property | ||||
| England and | ||||
| Wales | ||||
| Eccleston Yards, 25 | ||||
| Eccleston Place, | ||||
| London, SW1W | ||||
| 9NF | ||||
| 100% | ||||
| GRAFTBIO Limited | ||||
| Bio-Polymer | ||||
| development | ||||
| and production | ||||
| England and | ||||
| Wales | ||||
| Eccleston Yards, 25 | ||||
| Eccleston Place, | ||||
| London, SW1W | ||||
| 9NF | ||||
| 100% |
| GROUP | 31 Dec | |
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Trade receivables | 35 | 20 |
| Other taxes and social security | 55 | 99 |
| Prepayments | 232 | - |
| Other receivables | 8 | 23 |
| 330 | 142 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| UK Pounds | 45 | 112 |
| Euros | 285 | 30 |
| 330 | 142 |
| COMPANY | 31 Dec | 31 Dec |
| 2022 | ||
| £’000 | ||
| 2021 | ||
| £’000 | ||
| Other taxes and social security | 21 | 88 |
| Other receivables | 24 | 24 |
| 45 | 112 |
| 31 Dec 2022 | ||
| £’000 | ||
| 31 Dec 2021 | ||
| £’000 | ||
| Current | ||
| 39 | 20 | |
| 1 – 3 months | ||
| - | - | |
| 3 – 6 months | ||
| - | - | |
| > 6 months | ||
| 6 | - | |
| 45 | 20 |
| GROUP | 31 Dec | |
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Cash and cash equivalents | 1,640 | 598 |
| 1,640 | 598 |
| COMPANY | 31 Dec | |
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Cash and cash equivalents | 1,548 | 545 |
| 1,548 | 545 |
| GROUP | 31 Dec | |
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Trade payables | 185 | 841 |
| Accruals | 114 | 480 |
| VAT payable | 23 | 39 |
| 322 | 1,360 |
| COMPANY | ||
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Trade payables | 34 | 479 |
| Accruals | 114 | 439 |
| 148 | 918 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Convertible note borrowings | - | 950 |
| Convertible note accrued interest | - | 8 |
| - | 958 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Opening balance | 958 | 653 |
| Convertible loans issued | - | 300 |
| Exchange impact | - | (3) |
| Interest accrued | - | 8 |
| Loans converted equity | (958) | - |
| Closing balance | - | 958 |
| 31 Dec 2022 | ||
| £’000 | ||
| 31 Dec 2021 | ||
| £’000 | ||
| Issued and fully paid ordinary shares with a nominal value of 0.1p (31 | ||
| Dec 2021: 0.1p) | ||
| Number of shares | 104,097,299 | 70,000,000 |
| Nominal value (£’000) | 41 | 7 |
| Number of | ||||
| shares | ||||
| Share | ||||
| capital | ||||
| Share | ||||
| premium | Total | |||
| Ordinary shares | £’000 | £’000 | £’000 | |
| Balance at 31 December 2021 | ||||
| 70,000,000 | 7 | 942 | 1,449 | |
| Shares issued on IPO | ||||
| 1 | ||||
| 23,255,813 | 23 | 4,977 | 5,000 | |
| Shares issued on conversion of convertible | ||||
| 2 | ||||
| loan notes | ||||
| 5,155150 | ||||
| 5 | ||||
| 433 | ||||
| 438 | ||||
| Shares issued on conversion of convertible | ||||
| 3 | ||||
| loan notes | ||||
| 2,792,635 | ||||
| 3 | ||||
| 494 | ||||
| 497 | ||||
| Shares issued in lieu of services rendered | ||||
| 4 | ||||
| 2,893,701 | 3 | 495 | 498 | |
| Share issue costs | ||||
| - | - | (340) | (340) | |
| Balance at 31 December 2021 | ||||
| 70,000,000 | 7 | 942 | 1,449 | |
| Balance at 31 December 2022 | ||||
| 104,097,229 | 41 | 7,001 | 7,042 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Advisor warrants issued | ||
| 1 | ||
| 143 | - | |
| Employee options issued | ||
| 2 | ||
| 715 | - | |
| 858 | - |
| Grant date | Number | Share price | Exercise price | Volatility | RF Rate | Technique |
| £ | £ | % | % | |||
| 06/01/2022 | 1,255,814 | 0.215 | 0.215 | 47.7 | 1.75 | Black Scholes |
| 06/01/2022 | 775,194 | 0.215 | 0.215 | 47.7 | 1.75 | Black Scholes |
| Grant date | Number | Share price £ | Volatility % | RF Rate % | Technique |
| 06/01/2022 | 11,173,611 | 0.215 | 47.7 | 1.75 | Monte Carlo |
| As at 31 December 2022 | ||
| Weighted average | ||
| exercise price | Number of warrants | |
| Brought forward at 1 January 2022 | - | - |
| Granted in period | 22p | 2,031,008 |
| Vested in period | 22p | 2,031,008 |
| Outstanding at 31 December 2022 | 22p | 2,031,008 |
| Exercisable at 31 December 2022 | 22p | 2,031,008 |
| The weighted average time to expiry of the warrants as at 31 December 2022 is 1.64 years. |
| Vesting | ||
| Event | ||
| Trigger for Vesting | Number of options vested | |
| on date of vesting | ||
| 1 | ||
| - Company’s share price reaching appreciation of 125% | ||
| of the issue price based on a 15 day volume weighted | ||
| average price in the 12 months from admissions and; | ||
| - Group revenue exceeding 1m Euro in a 12 month | ||
| period | ||
| One third of the total | ||
| options issued | ||
| 2 | ||
| - Company’s share price reaching appreciation of 150% | ||
| of the issue price based on a 15 day volume weighted | ||
| average price in the 24 months from admissions and; | ||
| - Group revenue exceeding 5m Euro in a 12 month | ||
| period* | ||
| Two thirds of the total | ||
| options issued |
| As at 31 December 2022 | ||
| Weighted average exercise price | Number of options | |
| Brought forward at 1 January 2022 | - | - |
| Granted in period | 0.1p | 11,173,611 |
| Vested in period | - | - |
| Lapsed in period | - | (173,611) |
| Outstanding at 31 December 2022 | 0.1p | 11,000,000 |
| Exercisable at 31 December 2022 | 0.1p | - |
| 31 Dec 2022 | ||||
| Carrying | ||||
| Value | ||||
| 31 Dec 2022 | ||||
| Maximum | ||||
| Exposure | ||||
| 31 Dec 2021 | ||||
| Carrying | ||||
| Value | ||||
| 31 Dec 2021 | ||||
| Maximum | ||||
| Exposure | ||||
| £’000 | £’000 | £’000 | £’000 | |
| Cash and cash equivalents | 1,640 | 1,640 | 598 | 598 |
| Trade receivables | 35 | 35 | 20 | 20 |
| 1,675 | 1,675 | 618 | 618 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Cash and cash equivalents | ||
| Sterling | 1,548 | 540 |
| Euro | 92 | 58 |
| 1,640 | 598 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Balance denominated in | ||
| Sterling | 1,520 | 459 |
| Euro | (60) | (319) |
| (1,460) | (140) |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Cash and cash equivalents | 1,640 | 598 |
| 1,640 | 598 |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Due in less than one month | (56) | (880) |
| Due between one and three months | (129) | - |
| Due between three months and one year | - | - |
| (185) | (880) |
| 31 Dec | ||
| 2022 | ||
| £’000 | ||
| 31 Dec | ||
| 2021 | ||
| £’000 | ||
| Bank balances | 1,640 | 598 |
| 1,640 | 598 |
| Financial | |||
| assets | |||
| at amortised | |||
| GROUP | |||
| 31 Dec 2022 | cost | ||
Fi | |||
| nanc | |||
i | |||
| a | |||
l | |||
| liabilities at | |||
| amortised cost | |||
| Total | |||
| Financial assets / (liabilities) | £’000 | £’000 | £’000 |
| Trade and other receivables | |||
| 1 | |||
| 90 | - | 90 | |
| Cash and cash equivalents | 1,640 | - | 1,640 |
| Trade and other payables | |||
| 2 | |||
| - | (203) | (203) | |
| 1,730 | (203) | 1,527 |
| Financial assets | |||
| Financial | |||
| at amortised | liabilities at | ||
| Total | |||
GROUP | |||
| 31 Dec 2021 | cost | amortised cost | |
| Financial assets / (liabilities) | £’000 | £’000 | £’000 |
| Trade and other receivables | |||
| 1 | |||
| 142 | - | 142 | |
| Cash and cash equivalents | 598 | - | 598 |
| Trade and other payables | |||
| 2 | |||
| - | (880) | (880) | |
| 740 | (880) | (140) |
| Financial assets | |||
| Financial | |||
| at amortised | liabilities at | ||
| Total | |||
COMPANY | |||
| 31 Dec 2022 | cost | amortised cost | |
| Financial assets / (liabilities) | £’000 | £’000 | £’000 |
| Trade and other receivables | |||
| 1 | |||
| 45 | - | 45 | |
| Cash and cash equivalents | 1,548 | - | 1,548 |
| Trade and other payables | |||
| 2 | |||
| - | (34) | (34) | |
| 1,593 | (34) | 1,559 |
| Financial assets | Financial | ||
| at amortised | |||
| cost | |||
| liabilities at | |||
| amortised cost | |||
| Total | |||
COMPANY | |||
| 31 Dec 2021 | |||
| Financial assets / (liabilities) | |||
| £’000 | £’000 | £’000 | |
| Trade and other receivables | |||
| 1 | |||
| 112 | - | 112 | |
| Cash and cash equivalents | |||
| 545 | - | 545 | |
| Trade and other payables | |||
| 2 | |||
| - | (479) | (479) | |
| 657 | (479) | 178 |
| 31 December 2022 | At 31 | |||
| December | ||||
| Non-cash | ||||
| At 31 | ||||
| December | ||||
| 2021 | changes | Cashflow | 2022 | |
| £’000 | £’000 | £’000 | £’000 | |
| Cash at bank | 598 | - | 1,042 | 1,640 |
| Borrowings - current | (958) | 958 | - | - |
| Borrowings – non-current | - | - | - | - |
| Net Debt | (360) | 958 | 1,042 | 1,640 |
| 31 December 2021 | ||||
| At 1 May | ||||
| Non-cash | ||||
| At 31 | ||||
| December | ||||
| 2021 | changes | Cashflow | 2021 | |
| £’000 | £’000 | £’000 | £’000 | |
| Cash at bank | 39 | 14 | 545 | 598 |
| Borrowings - current | (653) | (5) | (300) | (958) |
| Borrowings – non-current | - | - | - | - |
| Net Debt | (614) | 9 | 245 | (360) |
| Amounts owed by / (to) group companies | ||||
| Opening | ||||
| Balance | ||||
| Movement | ||||
| in year | ||||
| Provisions | ||||
| in year | ||||
| Closing | ||||
| Balance | ||||
| £’000 | £’000 | £’000 | ||
| £’000 | ||||
| Graft Polymer d.o.o. – 31 Dec 2021 | ||||
| 91 | 211 | - | ||
| 302 | ||||
| Graft Polymer d.o.o. – 31 Dec 2022 | ||||
| 302 | 1,412 | - | ||
| 1,714 | ||||
| Graft Polymer IP Limited – 31 Dec 2021 | ||||
| - | (29) | - | ||
| (29) | ||||
| Graft Polymer IP Limited – 31 Dec 2022 | ||||
| (29) | ||||
| - | ||||
| - | ||||
| (29) |