Company registration number 14671174 (England and Wales)
SCI SEMICONDUCTOR LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SCI SEMICONDUCTOR LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
SCI SEMICONDUCTOR LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
8,048
-
0
Current assets
Debtors
4
395,223
3,930
Cash at bank and in hand
6,985
34,329
402,208
38,259
Creditors: amounts falling due within one year
5
(595,568)
(12,461)
Net current (liabilities)/assets
(193,360)
25,798
Net (liabilities)/assets
(185,312)
25,798
Capital and reserves
Called up share capital
6
53
55
Share premium account
66,659
54,161
Profit and loss reserves
(252,024)
(28,418)
Total equity
(185,312)
25,798

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 2 September 2025 and are signed on its behalf by:
H N Povey
Director
Company registration number 14671174 (England and Wales)
SCI SEMICONDUCTOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information

SCI Semiconductor Limited is a private company limited by shares incorporated in England and Wales. The registered office is Electric Works Digital Campus, 3 Concourse Way, Sheffield, S1 2BJ.

1.1
Reporting period

The financial statements for the current accounting year are to 31 December 2024. The previous period was from incorporation on 17 February 2023 to 31 December 2023. Therefore, the financial periods are not comparable.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.3
Going concern

At the year end, the company had net liabilities of £185,312 (2023: net assets of £25,798), reflecting increased operational and development activity during the year.true

 

After the year end, the company successfully raised additional funding in 2025 to support its continued growth and development plans. This funding has strengthened the company’s financial position and addressed its short-term funding needs.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Turnover is recognised at the fair value of the consideration received for services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and equipment
25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

SCI SEMICONDUCTOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include deposits held at call with banks.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

 

Where equity instruments have been sold at greater than its nominal value, the excess is reflected in share premium.

SCI SEMICONDUCTOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.10
Taxation

The tax expense represents the tax currently payable.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.12
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted using the Black-Scholes model. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

 

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
2
1
SCI SEMICONDUCTOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
3
Tangible fixed assets
Plant and equipment
£
Cost
At 1 January 2024
-
0
Additions
8,279
At 31 December 2024
8,279
Depreciation
At 1 January 2024
-
0
Depreciation charged in the year
231
At 31 December 2024
231
Carrying amount
At 31 December 2024
8,048
At 31 December 2023
-
0
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Corporation tax recoverable
57,524
-
0
Other debtors
295,766
3,930
Prepayments
41,933
-
0
395,223
3,930
5
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
409,603
2,395
Taxation and social security
30,808
-
0
Other creditors
155,157
10,066
595,568
12,461

Included within other creditors is a loan of £40,000 (2023: £nil) due to a director. The loan is unsecured, interest-free, and repayable on demand.

SCI SEMICONDUCTOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
6
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A1 Ordinary shares of 0.00001 each
4,000,000
4,000,000
40
40
A2 Ordinary shares of 0.00001 each
500,000
1,000,000
5
10
B Ordinary shares of 0.00001 each
541,667
541,667
5
5
C Ordinary shares of 0.00001 each
250,000
0
3
-
0
5,291,667
5,541,667
53
55

On 3 October 2024, the company issued 250,000 C Ordinary shares with a nominal value of £0.00001 per share. The amount paid above the nominal value is reflected within share premium.

 

On 19 December 2024, the company bought back 500,000 A2 Ordinary shares, with a nominal value of £0.00001 per share.

7
Share-based payment transactions
Number of share options
Weighted average exercise price
2024
2023
2024
2023
Number
Number
£
£
Outstanding at 1 January 2024
443,333
-
0
0.06
-
0
Granted
511,667
443,333
0.05
0.06
Outstanding at 31 December 2024
955,000
443,333
0.06
0.06
Exercisable at 31 December 2024
-
0
-
0
-
0
-
0

The options outstanding at 31 December 2024 had an exercise price ranging from £0.05 to £0.10, and a remaining contractual life of up to 9.5 years.

The grant of options was valued using a Black-Scholes model, based on the estimated price of the company at each grant date. Expected lives were varied based on staged vesting rights in the model, using a period from 1-4 years for contractual entitlement to tranches of the award.

Inputs were as follows:
2024
2023
Weighted average share price
0.10
0.10
Weighted average exercise price
0.01
0.01
Expected volatility
34.10
34.10
Expected life
4.00
4.00
Risk free rate
4.32
4.32
Liabilities and expenses

During the year, the company recognised total share-based payment expenses of £192,548 (2023: £124,251) which related to equity settled share based payment transactions.

SCI SEMICONDUCTOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
8
Events after the reporting date

The company secured additional funding of £2.5m from investors to support continued development and expansion activities. This funding does not affect the position at the balance sheet date but is considered material in the context of the company's ongoing operations.

 

 

2024-12-312024-01-01falsefalsefalse02 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityVenkata Krishna AnneHaydn Nigel PoveyMercia Fund Management (Nominees) Limited146711742024-01-012024-12-31146711742024-12-31146711742023-12-3114671174core:PlantMachinery2024-12-3114671174core:PlantMachinery2023-12-3114671174core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114671174core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3114671174core:CurrentFinancialInstruments2024-12-3114671174core:CurrentFinancialInstruments2023-12-3114671174core:ShareCapital2024-12-3114671174core:ShareCapital2023-12-3114671174core:SharePremium2024-12-3114671174core:SharePremium2023-12-3114671174core:RetainedEarningsAccumulatedLosses2024-12-3114671174core:RetainedEarningsAccumulatedLosses2023-12-3114671174core:ShareCapitalOrdinaryShareClass12024-12-3114671174core:ShareCapitalOrdinaryShareClass12023-12-3114671174core:ShareCapitalOrdinaryShareClass22024-12-3114671174core:ShareCapitalOrdinaryShareClass22023-12-3114671174core:ShareCapitalOrdinaryShareClass32024-12-3114671174core:ShareCapitalOrdinaryShareClass32023-12-3114671174core:ShareCapitalOrdinaryShareClass42024-12-3114671174core:ShareCapitalOrdinaryShareClass42023-12-3114671174core:ShareCapitalOrdinaryShares2024-12-3114671174core:ShareCapitalOrdinaryShares2023-12-3114671174bus:Director22024-01-012024-12-3114671174core:PlantMachinery2024-01-012024-12-31146711742023-02-172023-12-3114671174core:PlantMachinery2023-12-3114671174bus:OrdinaryShareClass12024-12-3114671174bus:OrdinaryShareClass12023-12-3114671174bus:OrdinaryShareClass22024-12-3114671174bus:OrdinaryShareClass22023-12-3114671174bus:OrdinaryShareClass32024-12-3114671174bus:OrdinaryShareClass32023-12-3114671174bus:OrdinaryShareClass42024-12-3114671174bus:OrdinaryShareClass42023-12-3114671174bus:AllOrdinaryShares2024-12-3114671174bus:AllOrdinaryShares2023-12-31146711742023-12-31146711742023-02-1614671174bus:PrivateLimitedCompanyLtd2024-01-012024-12-3114671174bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3114671174bus:FRS1022024-01-012024-12-3114671174bus:AuditExemptWithAccountantsReport2024-01-012024-12-3114671174bus:Director12024-01-012024-12-3114671174bus:Director32024-01-012024-12-3114671174bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP