Caseware UK (AP4) 2024.0.164 2024.0.164 2025-12-31 2025-12-31 2025-01-01 R&D 15 false 37 false true The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 10002103 2025-01-01 2025-12-31 10002103 2024-01-01 2024-12-31 10002103 2025-12-31 10002103 2024-12-31 10002103 2024-01-01 10002103 2 2025-01-01 2025-12-31 10002103 2 2024-01-01 2024-12-31 10002103 d:Director8 2025-01-01 2025-12-31 10002103 e:Buildings e:LongLeaseholdAssets 2025-01-01 2025-12-31 10002103 e:Buildings e:LongLeaseholdAssets 2025-12-31 10002103 e:Buildings e:LongLeaseholdAssets 2024-12-31 10002103 e:FurnitureFittings 2025-01-01 2025-12-31 10002103 e:FurnitureFittings 2025-12-31 10002103 e:FurnitureFittings 2024-12-31 10002103 e:FurnitureFittings e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 10002103 e:ComputerEquipment 2025-01-01 2025-12-31 10002103 e:ComputerEquipment 2025-12-31 10002103 e:ComputerEquipment 2024-12-31 10002103 e:ComputerEquipment e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 10002103 e:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 10002103 e:OtherPropertyPlantEquipment 2025-12-31 10002103 e:OtherPropertyPlantEquipment 2024-12-31 10002103 e:OtherPropertyPlantEquipment e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 10002103 e:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 10002103 e:PatentsTrademarksLicencesConcessionsSimilar 2025-01-01 2025-12-31 10002103 e:PatentsTrademarksLicencesConcessionsSimilar 2025-12-31 10002103 e:PatentsTrademarksLicencesConcessionsSimilar 2024-12-31 10002103 e:CopyrightsPatentsTrademarksServiceOperatingRights 2025-01-01 2025-12-31 10002103 e:CopyrightsPatentsTrademarksServiceOperatingRights 2025-12-31 10002103 e:CopyrightsPatentsTrademarksServiceOperatingRights 2024-12-31 10002103 e:ComputerSoftware 2025-01-01 2025-12-31 10002103 e:ComputerSoftware 2025-12-31 10002103 e:ComputerSoftware 2024-12-31 10002103 e:CurrentFinancialInstruments 2025-12-31 10002103 e:CurrentFinancialInstruments 2024-12-31 10002103 e:CurrentFinancialInstruments e:WithinOneYear 2025-12-31 10002103 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 10002103 e:ShareCapital 2025-01-01 2025-12-31 10002103 e:ShareCapital 2025-12-31 10002103 e:ShareCapital 2024-01-01 2024-12-31 10002103 e:ShareCapital 2024-12-31 10002103 e:ShareCapital 2024-01-01 10002103 e:SharePremium 2025-01-01 2025-12-31 10002103 e:SharePremium 2025-12-31 10002103 e:SharePremium 2 2025-01-01 2025-12-31 10002103 e:SharePremium 2024-01-01 2024-12-31 10002103 e:SharePremium 2024-12-31 10002103 e:SharePremium 2024-01-01 10002103 e:SharePremium 2 2024-01-01 2024-12-31 10002103 e:OtherMiscellaneousReserve 2025-01-01 2025-12-31 10002103 e:OtherMiscellaneousReserve 2025-12-31 10002103 e:OtherMiscellaneousReserve 2 2025-01-01 2025-12-31 10002103 e:OtherMiscellaneousReserve 2024-01-01 2024-12-31 10002103 e:OtherMiscellaneousReserve 2024-12-31 10002103 e:OtherMiscellaneousReserve 2024-01-01 10002103 e:OtherMiscellaneousReserve 2 2024-01-01 2024-12-31 10002103 e:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 10002103 e:RetainedEarningsAccumulatedLosses 2025-12-31 10002103 e:RetainedEarningsAccumulatedLosses 2 2025-01-01 2025-12-31 10002103 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 10002103 e:RetainedEarningsAccumulatedLosses 2024-12-31 10002103 e:RetainedEarningsAccumulatedLosses 2024-01-01 10002103 e:RetainedEarningsAccumulatedLosses 2 2024-01-01 2024-12-31 10002103 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2025-01-01 2025-12-31 10002103 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2025-12-31 10002103 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2024-12-31 10002103 d:OrdinaryShareClass1 2025-01-01 2025-12-31 10002103 d:OrdinaryShareClass1 2025-12-31 10002103 d:OrdinaryShareClass1 2024-12-31 10002103 d:OrdinaryShareClass2 2025-01-01 2025-12-31 10002103 d:OrdinaryShareClass2 2025-12-31 10002103 d:OrdinaryShareClass2 2024-12-31 10002103 d:OrdinaryShareClass3 2025-01-01 2025-12-31 10002103 d:OrdinaryShareClass3 2025-12-31 10002103 d:OrdinaryShareClass3 2024-12-31 10002103 d:FRS102 2025-01-01 2025-12-31 10002103 d:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 10002103 d:FullAccounts 2025-01-01 2025-12-31 10002103 d:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 10002103 e:WithinOneYear 2025-12-31 10002103 e:WithinOneYear 2024-12-31 10002103 e:BetweenOneFiveYears 2025-12-31 10002103 e:BetweenOneFiveYears 2024-12-31 10002103 e:PatentsTrademarksLicencesConcessionsSimilar e:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 10002103 e:CopyrightsPatentsTrademarksServiceOperatingRights e:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 10002103 e:ComputerSoftware e:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 10002103 2 2025-01-01 2025-12-31 10002103 e:ExternallyAcquiredIntangibleAssets 2025-01-01 2025-12-31 10002103 e:ShareCapital 2 2025-01-01 2025-12-31 10002103 e:ShareCapital 2 2024-01-01 2024-12-31 10002103 e:PatentsTrademarksLicencesConcessionsSimilar e:OwnedIntangibleAssets 2025-01-01 2025-12-31 10002103 e:CopyrightsPatentsTrademarksServiceOperatingRights e:OwnedIntangibleAssets 2025-01-01 2025-12-31 10002103 e:ComputerSoftware e:OwnedIntangibleAssets 2025-01-01 2025-12-31 10002103 f:PoundSterling 2025-01-01 2025-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 10002103 MOGRIFY LIMITED UNAUDITED FINANCIAL STATEMENTS INFORMATION FOR FILING WITH THE REGISTRAR FOR THE YEAR ENDED 31 DECEMBER 2025
MOGRIFY LIMITED REGISTERED NUMBER: 10002103 BALANCE SHEET AS AT 31 DECEMBER 2025
|  | 2025 |  | 2024
Note |  | £ |  | £
Fixed assets |  |  |  |  |
Intangible assets | 5 |  | 455,073 |  | 443,852
Tangible assets | 6 |  | 83,517 |  | 320,844
|  |  | 538,590 |  | 764,696
Current assets |  |  |  |  |
Debtors: amounts falling due within one year | 7 | 283,614 |  | 1,406,395 |
Cash at bank and in hand | 8 | 147,884 |  | 1,889,113 |
|  | 431,498 |  | 3,295,508 |
Creditors: amounts falling due within one year | 9 | (138,789) |  | (655,113) |
Net current assets |  |  | 292,709 |  | 2,640,395
Total assets less current liabilities |  |  | 831,299 |  | 3,405,091
Provisions for liabilities |  |  |  |  |
Other provisions | 10 | (10,085) |  | (35,206) |
|  |  | (10,085) |  | (35,206)
Net assets |  |  | 821,214 |  | 3,369,885
Capital and reserves |  |  |  |  |
Called up share capital | 11 |  | 15 |  | 14
Share premium account |  |  | 37,507,448 |  | 37,507,412
Other reserves |  |  | 735,213 |  | 4,101,759
Profit and loss account |  |  | (37,421,462) |  | (38,239,300)
|  |  | 821,214 |  | 3,369,885
Page 1
MOGRIFY LIMITED REGISTERED NUMBER: 10002103 BALANCE SHEET (CONTINUED) AS AT 31 DECEMBER 2025 The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006. 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. The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities. The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime. The financial statements were approved and authorised for issue by the board and were signed on its behalf on 9 March 2026.
J A Foster
Director
The notes on pages 4 to 16 form part of these financial statements. Page 2
MOGRIFY LIMITED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 DECEMBER 2025
| Called up share capital | Share premium account | Share based payment reserve | Profit and loss account | Total equity
| £ | £ | £ | £ | £
At 1 January 2024 | 14 | 37,507,405 | 3,523,903 | (32,687,387) | 8,343,935
Comprehensive income for the year |  |  |  |  |
Loss for the year | - | - | - | (5,855,024) | (5,855,024)
Total comprehensive income for the year | - | - | - | (5,855,024) | (5,855,024)
Contributions by and distributions to owners |  |  |  |  |
Shares issued during the year | - | 7 | - | - | 7
Transfer to/from profit and loss account | - | - | (303,111) | 303,111 | -
Share based payments | - | - | 880,967 | - | 880,967
Total transactions with owners | - | 7 | 577,856 | 303,111 | 880,974
At 1 January 2025 | 14 | 37,507,412 | 4,101,759 | (38,239,300) | 3,369,885
Comprehensive income for the year |  |  |  |  |
Loss for the year | - | - | - | (2,629,285) | (2,629,285)
Total comprehensive income for the year | - | - | - | (2,629,285) | (2,629,285)
Contributions by and distributions to owners |  |  |  |  |
Shares issued during the year | 1 | 36 | - | - | 37
Transfer to/from profit and loss account | - | - | (3,447,123) | 3,447,123 | -
Share based payments | - | - | 80,577 | - | 80,577
Total transactions with owners | 1 | 36 | (3,366,546) | 3,447,123 | 80,614
At 31 December 2025 | 15 | 37,507,448 | 735,213 | (37,421,462) | 821,214
| The notes on pages 4 to 16 form part of these financial statements.
Page 3
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
1. | General information
Mogrify Limited is a private company, limited by shares, registered in England and Wales, United Kingdom. The address of the registered office is 25 Cambridge Science Park, Milton Road, Cambridge, CB4 0FW. The nature of the company's operations is that of development of cellular conversion technology. 2.Accounting policies
| 2.1 | Basis of preparation of financial statements
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the requirements and the Companies Act 2006. 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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3). The following principal accounting policies have been applied:
| 2.2 | Going concern
The Directors have assessed the Company’s ability to continue as a going concern, taking into account the results for the year, cash flow forecasts, scenario and sensitivity analysis, anticipated funding, and the Company’s future plans. The Company is expected to continue to incur losses in the near term as it progresses its research and development activities. The Company has completed an additional funding round before the date of approval of these financial statements, which provides sufficient funds to meet its liabilities as they fall due until the end of Q4 2026, which is within 12 months of the date of approval of these financial statements. The Directors have prepared detailed forecasts and scenario-based analysis, including sensitivities around the timing of expenditure and cost reduction measures. These forecasts demonstrate that, with the additional funding round and the implementation of cost reduction measures, Mogrify will have sufficient resources to continue its operations into Q2 2027. However, in the absence of these measures, Mogrify may face resource constraints by the end of Q4 2026. Although the Directors have a reasonable expectation that appropriate actions can be taken to manage any uncertainties, in the absence of any formal agreements in place to manage uncertainties, at the approval date of these financial statements there may be a material uncertainty attached to going concern. In conclusion, the financial statements have been prepared on the basis of going concern, and no adjustments have been made to the carrying amounts of assets and liabilities should Mogrify be unable to continue as a going concern. Page 4
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2.Accounting policies (continued)
| 2.3 | Foreign currency translation
Functional and presentation currency The Company's functional and presentational currency is GBP. Transactions and balances Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions. At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined. Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.
| 2.4 | Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised: Rendering of services Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied: ∙the amount of revenue can be measured reliably; ∙it is probable that the Company will receive the consideration due under the contract; ∙the stage of completion of the contract at the end of the reporting period can be measured reliably; and ∙the costs incurred and the costs to complete the contract can be measured reliably.
| 2.5 | Operating leases: the Company as lessee
Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term. Page 5
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2.Accounting policies (continued)
| 2.6 | Research and development
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives, which range from 3 to 6 years. If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.
| 2.7 | Government grants
Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income. Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.
| 2.8 | Interest income
Interest income is recognised in profit or loss using the effective interest method.
| 2.9 | Pensions
Defined contribution pension plan The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations. The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds. Page 6
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2.Accounting policies (continued)
| 2.10 | Share-based payments
Where share options are awarded to employees, the fair value of the options at the date of grant is charged to profit or loss over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each balance sheet date so that, ultimately, the cumulative amount recognised over the vesting period is based on the number of options that eventually vest. Market vesting conditions are factored into the fair value of the options granted. The cumulative expense is not adjusted for failure to achieve a market vesting condition. The fair value of the award also takes into account non-vesting conditions. These are either factors beyond the control of either party (such as a target based on an index) or factors which are within the control of one or other of the parties (such as the Company keeping the scheme open or the employee maintaining any contributions required by the scheme). Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to profit or loss over the remaining vesting period. Where equity instruments are granted to persons other than employees, profit or loss is charged with fair value of goods and services received.
| 2.11 | Taxation
Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that: ∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and ∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date. Page 7
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2.Accounting policies (continued)
| 2.12 | Intangible assets
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. Patent costs relate to the costs associated with obtaining and acquiring patents. These are not amortised until the patents have been granted. Licence fees relate to the costs associated with obtaining and acquiring licence's. These are amortised over the licence period, where there is no licence period these are amortised over 10 years.
| 2.13 | Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method. Depreciation is provided on the following basis:
|  |  |  | Long-term leasehold property | - | Over the life of the agreement (10 years)
|  |  |  | Fixtures and fittings | - | 20%
|  |  |  | Computer equipment | - | 33%
|  |  |  | Lab equipment | - | 20%
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.
| 2.14 | Debtors
Short-term debtors are measured at transaction price, less any impairment.
| 2.15 | Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.
| 2.16 | Creditors
Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method. Page 8
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025 2.Accounting policies (continued)
| 2.17 | Provisions for liabilities
Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made. Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties. Increases in provisions are generally charged as an expense to profit or loss.
| 2.18 | Financial instruments
The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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. Basic financial assets Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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. Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments. Basic 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 the deduction of all its liabilities. Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial. Debt instruments are subsequently carried at their amortised cost using the effective interest rate method. Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial. Page 9
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
3. | Judgments in applying accounting policies and key sources of estimation uncertainty
In the application of the Company's accounting policies, the directors are required to make significant judgements, estimates and assumptions. The estimates and associated assumptions are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Although these estimates are based on management's best knowledge of the amount, events or actions, actual results ultimately may differ from those estimates. Estimates and judgements are continually evaluated. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of revision and future periods where the revision affects both current and future periods. Details of the Company's significant accounting judgements and critical accounting estimates include: Tangible fixed assets Each year the Company reviews the estimated useful lives and residual values of tangible fixed assets and these are adjusted if appropriate. The depreciation rates are calculated according to the useful economic life that management believe to be appropriate based on the nature of the asset in operation. Share Options The value of share options outstanding is based on a number of assumptions which have been covered in note 18.
4. | Employees
| The average monthly number of employees, including directors, during the year was 15 (2024 - 37).
Page 10
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
5. | Intangible assets
|  | Patents and trademarks | Licenses | Computer software | Total
|  | £ | £ | £ | £
| Cost |  |  |  |
| At 1 January 2025 | 414,085 | 110,750 | 4,500 | 529,335
| Additions | 34,010 | - | - | 34,010
| Disposals | - | (4,050) | - | (4,050)
| At 31 December 2025 | 448,095 | 106,700 | 4,500 | 559,295
| Amortisation |  |  |  |
| At 1 January 2025 | 36,039 | 44,944 | 4,500 | 85,483
| Charge for the year on owned assets | 9,419 | 13,370 | - | 22,789
| On disposals | - | (4,050) | - | (4,050)
| At 31 December 2025 | 45,458 | 54,264 | 4,500 | 104,222
| Net book value |  |  |  |
| At 31 December 2025 | 402,637 | 52,436 | - | 455,073
| At 31 December 2024 | 378,046 | 65,806 | - | 443,852
Page 11
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
6. | Tangible fixed assets
|  | Long-term leasehold property | Fixtures and fittings | Computer equipment | Lab equipment | Total
|  | £ | £ | £ | £ | £
| Cost or valuation |  |  |  |  |
| At 1 January 2025 | 39,591 | 109,787 | 422,816 | 1,311,936 | 1,884,130
| Additions | - | - | 1,440 | - | 1,440
| Disposals | - | (97,106) | (55,506) | (580,724) | (733,336)
| At 31 December 2025 | 39,591 | 12,681 | 368,750 | 731,212 | 1,152,234
| Depreciation |  |  |  |  |
| At 1 January 2025 | 22,435 | 95,666 | 389,726 | 1,055,459 | 1,563,286
| Charge for the year on owned assets | 3,959 | 11,674 | 25,350 | 139,215 | 180,198
| Disposals | - | (94,659) | (55,506) | (524,602) | (674,767)
| At 31 December 2025 | 26,394 | 12,681 | 359,570 | 670,072 | 1,068,717
| Net book value |  |  |  |  |
| At 31 December 2025 | 13,197 | - | 9,180 | 61,140 | 83,517
| At 31 December 2024 | 17,156 | 14,121 | 33,090 | 256,477 | 320,844
| The net book value of land and buildings may be further analysed as follows:
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Long leasehold | 13,197 | 17,156
7. | Debtors
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Trade debtors | - | 27,733
| Other debtors | 271,562 | 929,470
| Prepayments and accrued income | 12,052 | 449,192
|  | 283,614 | 1,406,395
Page 12
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
8. | Cash and cash equivalents
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Cash at bank and in hand | 147,884 | 1,889,113
9. | Creditors: Amounts falling due within one year
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Trade creditors | 30,063 | 370,797
| Other taxation and social security | 8,983 | 74,990
| Other creditors | 3,585 | 1,720
| Accruals and deferred income | 96,158 | 207,606
|  | 138,789 | 655,113
10. | Provisions
|  | Dilapidations provision
|  | £
| At 1 January 2025 | 35,206
| Charged to profit or loss | (25,121)
| At 31 December 2025 | 10,085
Page 13
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
11. | Share capital
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
|  | Allotted, called up and fully paid |  |
|  | 195,000 (2024 - 195,000) A Ordinary shares of £0.00001 each | 1.950 | 1.950
|  | 229,490 (2024 - 193,170) B Ordinary shares of £0.00001 each | 2.295 | 1.932
|  | 1,045,529 (2024 - 1,045,529) C Ordinary shares of £0.00001 each | 10.455 | 10.455
|  |  | 14.700 | 14.337
During the year the company issued 36,320 B Ordinary shares of £0.00001 each for consideration of £36.
12. | Reserves
Share premium account Includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium. Other reserves Represents the share based payments reserve as disclosed in note 18. Profit and loss account Includes all current and prior period retained profits and losses less any dividends paid. Page 14
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
13. | Share-based payments
| The company has a share option scheme in place for employees. This is a equity-settled share option scheme. Options are exercisable at a price equal to the estimated fair value of the Company's shares on the date of grant. The vesting period is as follows, 1/4 or 1/3 of the shares to vest on the first anniversary of the Vesting Start Date with the remaining shares to vest over either 1/48 or 1/36 each calendar month following the first anniversary of the Vesting Start Date. If the options remain unexercised after a period of ten years from the date of grant, the options expire. Options are forfeited if the employee leaves the company before the options vest. Details of the share options outstanding during the period are as follows:
|  | Weighted average exercise price (pence) 2025 | Number 2025 | Weighted average exercise price (pence) 2024 | Number 2024
| Outstanding at the beginning of the year | 44.27 | 189,811 | 45.95 | 208,350
| Granted during the year | 0.1 | 18,545 | 0.1 | 7,212
| Forfeited during the year | 0.1 | (77,172) | 0.1 | (18,367)
| Exercised during the year | 0.1 | (36,320) | 0.1 | (7,384)
| Outstanding at the end of the year | 44.27 | 94,864 | 44.27 | 189,811
| The fair value of the share options at the grant date was calculated using the Black Scholes Merton model, which is considered to be the most appropriate generally accepted valuation method of measuring fair value. As at 31 December 2025 the share options were valued at £5,598,676 (2024 - £6,364,007). A charge of £80,577 (2024 - £880,967) has been made to the Statement of Comprehensive Income in the period. The assumptions used in the calculation were as follows: - Estimated average time until exercise - 10 years - Risk-free interest rate - 4.38% - Volatility 30.18%
Page 15
MOGRIFY LIMITED NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025
14. | Pension commitments
The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £191,469 (2024 - £327,302). Contributions totalling £1,674 (2024 - £1,719) were payable to the fund at the balance sheet date and are included in creditors.
15. | Commitments under operating leases
| At 31 December 2025 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:
|  |  |  |  | 2025 | 2024
|  |  |  |  | £ | £
| Not later than 1 year | 154,492 | 529,240
| Later than 1 year and not later than 5 years | 366,918 | 1,786,183
|  | 521,410 | 2,315,423
Page 16