| Standard | Impact on initial applicati | on Effective date |
| Amendments to IAS | ||
| 21 – Lack of | ||
| Exchangeability | ||
| The amendments have been made to clarify: | ||
| When a currency is exchangeable into another currency; and | ||
| How a company estimates a spot rate when a currency lacks | ||
| exchangeability. | ||
| 1 January 2025 | ||
| (early adoption | ||
| permitted) | ||
| Amendment to IFRS | ||
| 9 and IFRS 7 - | ||
| Classification and | ||
| Measurement of | ||
| Financial Instruments | ||
| These amendments: | ||
| Clarify the requirements for the timing of recognition and | ||
| derecognition of some financial assets and liabilities, with a new | ||
| exception for some financial liabilities settled through an | ||
| electronic cash transfer system; | ||
| Clarify and add further guidance for assessing whether a financial | ||
| asset meets the solely payments of principal and interest (SPPI) | ||
| criterion; | ||
| Add new disclosures for certain instruments with contractual | ||
| terms that can change cash flows (such as some instruments with | ||
| features linked to the achievement of environment, social and | ||
| governance (ESG) targets); and | ||
| Make updates to the disclosures for equity instruments | ||
| designated at Fair Value through Other Comprehensive Income | ||
| (FVOCI). | ||
| 1 January 2026 | ||
| (early adoption | ||
| permitted) | ||
| IFRS 18 Presentation | ||
| and Disclosure in | ||
| Financial Statements | ||
| This is the new standard on presentation and disclosure in | ||
| financial statements, with a focus on updates to the statement of | ||
| profit or loss. The key new concepts introduced in IFRS 18 relate | ||
| to: | ||
| The structure of the statement of profit or loss; | ||
| Required disclosures in the financial statements for certain profit | ||
| or loss performance measures that are reported outside an | ||
| entity’s financial statements (that is, management-defined | ||
| performance measures); and | ||
| Enhanced principles on aggregation and disaggregation which | ||
| apply to the primary financial statements and notes in general. | ||
| 1 January 2027 | ||
| (early adoption | ||
| permitted) |
| IFRS 19 Subsidiaries | ||
| without Public | ||
| Accountability: | ||
| Disclosures | ||
| This new standard works alongside other IFRS Accounting | ||
| Standards. An eligible subsidiary applies the requirements in | ||
| other IFRS Accounting Standards except for the disclosure | ||
| requirements and instead applies the reduced disclosure | ||
| requirements in IFRS 19. IFRS 19’s reduced disclosure | ||
| requirements balance the information needs of the users of | ||
| eligible subsidiaries’ financial statements with cost savings for | ||
| preparers. IFRS 19 is a voluntary standard for eligible | ||
| subsidiaries. | ||
| A subsidiary is eligible if: | ||
| it does not have public accountability; and | ||
| it has an ultimate or intermediate parent that produces | ||
| consolidated financial statements available for public use that | ||
| comply with IFRS Accounting Standards. | ||
| 1 January 2027 | ||
| (early adoption | ||
| permitted) |
| Standard | Impact on initial application | Effective date |
| Amendments to IAS 1 - | ||
| Classification of Liabilities as | ||
| current or non- current | ||
| Clarifies that the classification of liabilities as | ||
| current or noncurrent should be based on rights | ||
| that exist at the end of the reporting period. | ||
| Annual periods beginning on | ||
| or after 1 January 2024 | ||
| Amendments to IAS 1 – | ||
| Noncurrent Liabilities with | ||
| Covenants | ||
| Clarifies that only those covenants with which an | ||
| entity must comply on or before the end of the | ||
| reporting period affect the classification of a | ||
| liability as current or non-current. | ||
| Annual periods beginning on | ||
| or after 1 January 2024 | ||
| Amendments to IFRS 16 – | ||
| Lease Liability in a Sale and | ||
| Leaseback 4 | ||
| Specifies requirements relating to measuring the | ||
| lease liability in a sale and leaseback transaction | ||
| after the date of the transaction. | ||
| Annual periods beginning on | ||
| or after 1 January 2024 | ||
| Amendments to IAS 7 and | ||
| IFRS 7 –Supplier Finance | ||
| Arrangements 4 5 | ||
| Requires an entity to provide additional | ||
| disclosures about its supplier finance | ||
| arrangements. | ||
| Annual periods beginning on | ||
| or after 1 January 2024 |
| Year ended 31 | ||
| Dec 2024 | ||
| £’000 | ||
| Year ended 31 | ||
| Dec 2023 | ||
| £’000 | ||
| Product Sales Revenue | ||
| Slovenia | - | 5 |
| Europe | - | 355 |
| Rest of the world | - | 66 |
| - | 426 | |
| Services Sales Revenue | ||
| Slovenia | - | 161 |
| - | 161 | |
| Total Sales Revenue | - | 587 |
| Year ended 31 | ||
| Dec 2024 | ||
| £’000 | ||
| Year ended | ||
| 31 Dec 2023 | ||
| £’000 | ||
| Operating costs | ||
| Depreciation | - | (179) |
| Operational costs | (41) | (213) |
| (41) | (392) | |
| Administrative costs | ||
| Directors remuneration | (354) | (754) |
| Salary and wages | - | (276) |
| Professional and consulting fees | (704) | (389) |
| Travel expenses | (12) | (21) |
| Foreign exchange | - | (69) |
| Other expenses | (80) | (267) |
| Share based payments | (317) | (369) |
| (1,467) | (2,145) |
| Director | |||
| Total – Directors | |||
| Remuneration | |||
| Report | |||
| £’000 | |||
| Fees accrued in | |||
| prior period | |||
| Settled in shares | |||
| £’000 | |||
| 31 Dec 2024 | |||
| Statement of Profit | |||
| or Loss | |||
| £’000 | |||
| Anthony Tennyson | 54 | - | 54 |
| Nicholas Nelson | 29 | - | 29 |
| Dennis Purcell | 13 | - | 13 |
| Roby Zomer | 67 | (36) | 31 |
| Victor Bolduev | 144 | (50) | 94 |
| Pavel Kobzev | 66 | (30) | 36 |
| Alex Brooks | 17 | (9) | 8 |
| Yifat Steuer | 128 | (39) | 89 |
| 518 | (164) | 354 |
| Year ended 31 | ||
| Dec 2024 | ||
| £’000 | ||
| Year ended 31 | ||
| Dec 2023 | ||
| £’000 | ||
| Fees payable to the Group’s auditor for the audit of parent | ||
| company and consolidated financial statements | ||
| (35) | (50) | |
| (35) | (50) |
| Year ended 31 | ||
| Dec 2024 | ||
| £’000 | ||
| Year ended 31 | ||
| Dec 2023 | ||
| £’000 | ||
| Finance charge on leased assets | - | (3) |
| Interest on convertible loan | (64) | - |
| Finance costs | (64) | (3) |
| Year ended 31 | ||
| Dec 2024 | ||
| £’000 | ||
| Year ended 31 | ||
| Dec 2023 | ||
| £’000 | ||
| The charge for year is made up as follows: | ||
| Corporation tax on the results for the year | - | - |
| 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 | (1,447) | (3,120) |
| Tax credit at the weighted average of the standard rate | ||
| of corporation tax in UK of 25% - (31 Dec 2023: 25%) | ||
| Non-deductible expenses | ||
| (362) | ||
| 79 | ||
| (592) | ||
| 234 | ||
| Current year losses for which no deferred tax asset is | ||
| recognised | ||
| (283) | (358) | |
| Income tax charge for the year | - | - |
| Year ended 31 | ||
| Dec 2024 | ||
| Year ended 31 | ||
| Dec 2023 | ||
| Loss for the year/period from continuing operations – £‘000 | (1,447) | (3,120) |
| Weighted number of ordinary shares in issue | 1,156,732,090 | 104,057,299 |
| Basic earnings per share from continuing operations – | ||
| pence | (0.125) | (3.00) |
| Group and Company | |
| £’000 | |
| Cost and carrying value – 1 January 2023 | 2,068 |
| Additions | - |
| Impairment | - |
| At 31 December 2023 | 2,068 |
| Additions | 20 |
| Impairment | - |
| At 31 December 2024 | 2,088 |
| Group and Company | ||
| Group | ||
| £’000 | ||
| Company | ||
| £’000 | ||
| Cost and carrying value – 1 January 2023 | 13 | - |
| Additions | - | - |
| Impairment | - | - |
| At 31 December 2023 | 13 | - |
| Additions | 300 | 300 |
| Impairment | (13) | - |
| At 31 December 2024 | 300 | 300 |
| Group | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Right-of-use assets | ||
| Motor vehicles | - | 39 |
| - | 39 | |
| Lease liabilities | ||
| Current | - | 12 |
| Non-current | - | 22 |
| - | 34 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Motor vehicles | ||
| Opening balance | 39 | 27 |
| Additions | - | 24 |
| Amortisation | - | (12) |
| Disposal of subsidiary | (39) | - |
| - | 39 |
| 31 Dec | |
| 2024 | |
| £’000 | |
| 31 Dec | |
| 2023 | |
| £’000 |
| Opening balance | 34 | 22 |
| Additions | - | 25 |
| Finance charge | - | 3 |
| Repayments | - | (16) |
| Disposal of subsidiary | (34) | - |
| - | 34 |
| Group | |||
| Leasehold | |||
| improvements | |||
| £’000 | |||
| Plant & | |||
| Equipment | |||
| £’000 | |||
| Total | |||
| £’000 | |||
| Cost | |||
| At 1 January 2023 | 89 | 937 | 1,026 |
| Additions | 15 | 201 | 216 |
| Disposals | - | (27) | (27) |
| Impairment | (107) | (1,117) | (1,224) |
| Exchange impact | 3 | 6 | 9 |
| At 31 December 2023 | - | - | - |
| Additions | - | - | - |
| Disposals | - | - | - |
| Impairment | - | - | - |
| Exchange impact | - | - | - |
| At 31 December 2024 | - | - | - |
| Depreciation | |||
| At 1 January 2023 | (29) | (323) | (352) |
| Charge for the period | (11) | (143) | (154) |
| Disposals | - | 6 | 6 |
| Impairment | 40 | 463 | 503 |
| Exchange impact | - | (3) | (3) |
| At 31 December 2023 | - | - | - |
| Charge for the year | - | - | - |
| Disposals | - | - | - |
| Impairment | - | - | - |
| Exchange impact | - | - | - |
| At 31 December 2024 | - | - | - |
| Net book value at 31 December 2023 | - | - | - |
| Net book value at 31 December 2024 | - | - | - |
| Group | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Raw materials | - | 51 |
| Finished goods | - | - |
| - | 51 |
| Company | |
| £’000 | |
| Cost and carrying value – 1 January 2023 | 1,304 |
| Additions | - |
| Impairment | (1,304) |
| At 31 December 2023 | - |
| At 31 December 2024 | - |
| Name | Business Activity | |||
| Country of | ||||
| Incorporation | ||||
| Registered Address | Percentage Holding | |||
| 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 | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Trade receivables | - | 65 |
| Other taxes and social security | 30 | 16 |
| Prepayments | 22 | 21 |
| Other receivables | 6 | 6 |
| 58 | 108 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| UK Pounds | 57 | 30 |
| Euros | - | 78 |
| 57 | 108 |
| COMPANY | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Other taxes and social security | 30 | 4 |
| Prepayments | 22 | 21 |
| Other receivables | 5 | 6 |
| 57 | 31 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Current | ||
| 58 | 31 | |
| 1 – 3 months | ||
| - | - | |
| 3 – 6 months | ||
| - | - | |
| 58 | 31 |
| GROUP | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Cash and cash equivalents | 757 | 155 |
| 757 | 155 |
| COMPANY | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Cash and cash equivalents | 757 | 12 |
| 757 | 12 |
| GROUP | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Trade payables | 83 | 159 |
| Accruals | 36 | 68 |
| VAT payable | - | 22 |
| 119 | 249 |
| COMPANY | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Trade payables | 83 | 66 |
| Accruals | 36 | 51 |
| 119 | 117 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Opening balance | - | - |
| Principal drawn down | 200 | - |
| Interest charged | 64 | - |
| Principal repaid | ||
| (264) | - |
| GROUP | ||
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| HMRC obligations | - | 32 |
| - | 32 |
| Number of | ||||
| shares | ||||
| Share | ||||
| capital | ||||
| Share | ||||
| premium | Total | |||
| Ordinary shares | ||||
| £’000 | £’000 | £’000 | ||
| Balance at 1 January 2023 | ||||
| 104,097,299 | 41 | 7,001 | 7,042 | |
| - | - | - | - | |
| Balance at 31 December 2023 | ||||
| 104,097,299 | 41 | 7,001 | 7,042 | |
| Share issue at placing price of 0.6 | ||||
| 20,666,667 | 21 | 103 | 124 | |
| Share issue at placing price of 0.1 | ||||
| 1,800,000,000 | 1,800 | - | 1,800 | |
| Share issue on conversion of loan | ||||
| 1 | ||||
| 264,000,000 | 264 | - | 264 | |
| Share issue to settle outstanding | ||||
| fees | ||||
| 2 | ||||
| 59,666,667 | 60 | 299 | 359 |
| Share issue to settle outstanding | ||||
| fees | ||||
| 3 | ||||
| 47,500,000 | 47 | - | 47 | |
| Share issue costs | ||||
| - | - | (41) | (41) | |
| Balance at 31 December 2024 | ||||
| 2,295,930,633 | 2,233 | 7,362 | 9,595 |
| Company | ||
| £’000 | ||
| Group | ||
| £’000 | ||
| At 31 December 2022 | ||
| 858 | ||
| 858 | ||
| Employee options | ||
| 1 | ||
| 369 | ||
| 369 | ||
| At 31 December 2023 | ||
| 1,227 | 1,227 | |
| LTIP options | ||
| 2, 3 | ||
| 22 | 22 | |
| Director warrants issued | 295 | 295 |
| At 31 December 2024 | 1,544 | 1,544 |
| As at 31 December 2024 | ||
| Weighted average | ||
| exercise price | Number of warrants | |
| Brought forward at 1 January 2024 | 22p | 2,031,008 |
| Granted in period | 1p | 10,333,333 |
| Granted in period | 0.6p | 1,500,000 |
| Granted in period | 0.1p | 294,500,000 |
| Expired during period | 22p | (775,194) |
| Outstanding at 31 December 2024 | 0.2p | 307,589,147 |
| Exercisable at 31 December 2024 | 0.2p | 307,589,147 |
| 0.1p warrants | 1p warrants | 0.6p warrants | |
| Dividend yield (%) | 0% | 0% | 0% |
| Expected volatility (%) | 100.6 – 142.1% | 92.4% | 92.4% |
| Risk-free interest rate (%) | 4.17% | 3.6% | 3.6% |
| Time to maturity | 2 – 3 years | 2 years | 2 years |
| Exercise price (£) | |||
| 0.001 | 0.01 | 0.006 | |
| Share price at grant date | 0.001 | 0.006 | 0.006 |
| As at 31 December 2024 | ||
| Weighted average | ||
| exercise price | Number of options | |
| Brought forward at 1 January 2024 | 0.1p | |
| 11,000,000 | ||
| Granted in period | 0.1p | |
| 55,000,000 | ||
| Expired in period | 0.1p | |
| (11,000,000) | ||
| Outstanding at 31 December 2024 | 0.1p | 55,000,000 |
| Exercisable at 31 December 2024 | 0.1p | 18,333,333 |
| 0.1p options | |
| Dividend yield (%) | 0% |
| Expected volatility (%) | 100.6% |
| Risk-free interest rate (%) | 4.17% |
| Time to maturity | 2 years |
| Exercise price (£) | |
| 0.001 | |
| Share price at grant date (£) | |
| 0.0022 |
| Gain on deconsolidation of Graft Polymer D.O.O | |
| 2 May 2024 | |
| Consideration received | |
| Cash | - |
| Carrying amount of net liabilities sold | 16 |
| 16 | |
| Reclassification of foreign exchange reserve | 109 |
| Gain on deconsolidation | 125 |
| Financial Performance for Graft Polymer D.O.O | ||
| Four months to 2 May | 31 December 2023 | |
| Revenue | 221 | 587 |
| Cost of sales | (148) | (329) |
| Gross profit | 73 | 258 |
| Operational costs | (17) | (66) |
| Depreciation | (58) | (179) |
| Administrative expenses | (140) | (518) |
| Asset write down | - | (838) |
| Operating loss | (142) | (1,343) |
| Finance costs | (1) | (3) |
| Loss before taxation | (143) | (1,346) |
| Income tax | - | - |
| Loss for the period from discontinuing operations | (143) | (1,346) |
| Assets and liabilities of Graft Polymer D.O.O | ||
| 2 May 2024 | 31 December 2023 | |
| Non-current assets | ||
| Right of use assets | 38 | 39 |
| Other non-current assets | 13 | 13 |
| Total non-current assets | 51 | 52 |
| Current assets | ||
| Cash and cash equivalents | 13 | 143 |
| Trade and other receivables | 44 | 78 |
| Inventory | 11 | 50 |
| Total current assets | 68 | 271 |
| TOTAL ASSETS | 119 | 323 |
| Non-current liabilities | ||
| Lease liability | - | 22 |
| Total non-current liabilities | - | 22 |
| Current liabilities | ||
| Trade and other payables | 71 | 132 |
| Deferred income | 36 | 93 |
| Lease liability | 28 | 12 |
| Total current liabilities | 135 | 237 |
| Total liabilities | 135 | 259 |
| NET ASSETS | (16) | 64 |
| Cashflow of Graft Polymer D.O.O | ||
| 2 May 2024 | 31 December 2023 | |
| Cash flow from | ope | rating activities |
| Loss before tax | (143) | (1,346) |
| Adjustments for: | ||
| Depreciation | 58 | 165 |
| Finance expenses | - | 3 |
| Amortisation of right of use assets | - | 12 |
| Fixed asset write off | (58) | 736 |
| Inventory write off | - | 117 |
| Changes in working capital | : | |
| Decrease/(Increase) in trade and other receivables | 33 | (26) |
| (Decrease)/Increase is trade and other payables | (54) | 234 |
| Movements in inventory | 39 | 14 |
| Net cash outflow from operating activities | (125) | (91) |
| Cash flow from investing activities | ||
| Purchase of property, plant and equipment | - | (216) |
| Repayment on right of use assets | (4) | (16) |
| Loans to subsidiary | - | 393 |
| Net cash flow from investing activities | (4) | 161 |
| Net increase in cash and cash equivalents | (129) | 70 |
| Cash and cash equivalents at beginning of period | 142 | 89 |
| Foreign exchange effect on cash balance | - | (26) |
| Cash and cash equivalents at end of period | 13 | 133 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Cash and cash equivalents | ||
| Sterling | 757 | 12 |
| Euro | - | 143 |
| 757 | 155 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Balance denominated in | ||
| Sterling | - | (27) |
| Euro | - | 50 |
| - | 23 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Cash and cash equivalents | 757 | 155 |
| 757 | 155 |
| 31 Dec | ||
| 2024 | ||
| £’000 | ||
| 31 Dec | ||
| 2023 | ||
| £’000 | ||
| Due in less than one month | (50) | (34) |
| Due between one and three months | (9) | (93) |
| Due between three months and one year | (24) | (32) |
| (83) | (159) |
| GROUP | |||
| 31 Dec 2024 | |||
| Financial assets | |||
| at amortised | |||
| cost | |||
| Financial | |||
| liabilities at | |||
| amortised cost | |||
| Total | |||
| Financial assets / (liabilities) | £’000 | £’000 | £’000 |
| Trade and other receivables | |||
| 1 | |||
| 36 | - | 36 | |
| Cash and cash equivalents | 757 | - | 757 |
| Trade and other payables | |||
| 2 | |||
| - | (119) | (119) | |
| 792 | (119) | ||
| 674 |
| GROUP | |||
| 31 Dec 2023 | |||
| Financial assets | |||
| at amortised | |||
| cost | |||
| Financial | |||
| liabilities at | |||
| amortised cost | |||
| Total | |||
| Financial assets / (liabilities) | £’000 | £’000 | £’000 |
| Trade and other receivables | |||
| 1 | |||
| 87 | - | 87 | |
| Cash and cash equivalents | 155 | - | 155 |
| Trade and other payables | |||
| 2 | |||
| - | (181) | (181) |
| 242 | (181) | 61 |
| COMPANY | |||
| 31 Dec 2024 | |||
| Financial assets | |||
| at amortised | |||
| cost | |||
| Financial | |||
| liabilities at | |||
| amortised cost | |||
| Total | |||
| Financial assets / (liabilities) | £’000 | £’000 | £’000 |
| Trade and other receivables | |||
| 1 | |||
| 36 | - | 36 | |
| Cash and cash equivalents | 757 | - | 757 |
| Trade and other payables | |||
| 2 | |||
| - | (119) | (119) | |
| 792 | (119) | ||
| 674 |
| COMPANY | |||
| 31 Dec 2023 | |||
| Financial assets | |||
| at amortised | |||
| cost | |||
| Financial | |||
| liabilities at | |||
| amortised cost | |||
| Total | |||
| Financial assets / (liabilities) | £’000 | £’000 | £’000 |
| Trade and other receivables | |||
| 1 | |||
| 10 | - | 10 | |
| Cash and cash equivalents | 12 | - | 12 |
| Trade and other payables | |||
| 2 | |||
| - | (66) | (66) | |
| 22 | (66) | (44) |