|
|
|
|
Financial Statements |
Contents |
Page |
Statement of financial position |
1 |
Notes to the financial statements |
3 |
|
Statement of Financial Position |
31 Aug 24 |
31 Dec 23 |
||
Note |
£ |
£ |
£ |
Intangible assets |
5 |
|
|
|
Tangible assets |
6 |
|
|
|
Investments |
7 |
|
|
|
------------ |
------------ |
|||
|
|
|||
Debtors |
8 |
|
|
|
Cash at bank and in hand |
|
|
||
------------ |
--------- |
|||
|
|
|||
Creditors: amounts falling due within one year |
9 |
|
|
|
------------ |
--------- |
|||
Net current assets |
|
|
||
------------ |
------------ |
|||
Total assets less current liabilities |
|
|
||
Creditors: amounts falling due after more than one year |
10 |
|
|
|
------------ |
------------ |
|||
Net assets |
|
|
||
------------ |
------------ |
|||
Called up share capital |
|
|
||
Share premium account |
12 |
|
|
|
Share option reserve |
12 |
|
|
|
Profit and loss account |
12 |
(
|
(
|
|
------------- |
------------- |
|||
Shareholders funds |
|
|
||
------------- |
------------- |
|||
|
Statement of Financial Position (continued) |
|
|
Director |
Director |
|
Notes to the Financial Statements |
Patents, trademarks and licences |
- |
|
|
Equipment |
- |
|
|
Patents, trademarks and licences |
|
£ |
|
Cost |
|
At 1 January 2024 and 31 August 2024 |
|
--------- |
|
Amortisation |
|
At 1 January 2024 |
|
Charge for the period |
|
--------- |
|
At 31 August 2024 |
|
--------- |
|
Carrying amount |
|
At 31 August 2024 |
|
--------- |
|
At 31 December 2023 |
|
--------- |
|
Equipment |
Assets under construction |
Total |
|
£ |
£ |
£ |
|
Cost |
|||
At 1 January 2024 and 31 August 2024 |
|
|
|
------------ |
--------- |
------------ |
|
Depreciation |
|||
At 1 January 2024 |
|
– |
|
Charge for the period |
|
– |
|
------------ |
--------- |
------------ |
|
At 31 August 2024 |
|
– |
|
------------ |
--------- |
------------ |
|
Carrying amount |
|||
At 31 August 2024 |
|
|
|
------------ |
--------- |
------------ |
|
At 31 December 2023 |
|
|
|
------------ |
--------- |
------------ |
|
Shares in group undertakings |
|
£ |
|
Cost |
|
At 1 January 2024 |
|
Additions |
|
------------ |
|
At 31 August 2024 |
|
------------ |
|
Impairment |
|
At 1 January 2024 and 31 August 2024 |
– |
------------ |
|
Carrying amount |
|
At 31 August 2024 |
|
------------ |
|
At 31 December 2023 |
|
------------ |
|
31 Aug 24 |
31 Dec 23 |
|
£ |
£ |
|
Other debtors |
|
|
--------- |
--------- |
|
31 Aug 24 |
31 Dec 23 |
|
£ |
£ |
|
Bank and other loans |
|
|
Trade creditors |
|
|
Social security and other taxes |
|
|
Other creditors |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
31 Aug 24 |
31 Dec 23 |
|
£ |
£ |
|
Bank and other loans |
|
|
--------- |
--------- |
|
31 Aug 24 |
31 Dec 23 |
|||
No. |
WAEP |
No. |
WAEP |
|
Outstanding at 1 January 2024 |
|
|
|
|
Granted during the period |
|
|
|
|
Forfeited during the period |
(
|
|
(
|
|
Expired during the period |
(
|
|
(
|
|
--------- |
----- |
--------- |
------- |
|
Outstanding at 31 August 2024 |
|
|
|
|
--------- |
----- |
--------- |
------- |
|
Exercisable at 31 August 2024 |
|
|
|
|
--------- |
----- |
--------- |
------- |
|
31 Aug 24 |
31 Dec 23 |
|
£ |
£ |
|
Equity-settled share-based payments |
|
|
-------- |
-------- |
|
31 Aug 24 |
31 Dec 23 |
|
£ |
£ |
|
Not later than 1 year |
|
|
Later than 1 year and not later than 5 years |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|