Company registration number 14406810 (England and Wales)
GRAPHENERGYTECH LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
GRAPHENERGYTECH LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 7
GRAPHENERGYTECH LTD
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
21,718
-
0
Tangible assets
5
11,238
18,733
Investments
6
17,870
17,870
50,826
36,603
Current assets
Debtors
8
472,462
197,158
Cash at bank and in hand
52,482
498,416
524,944
695,574
Creditors: amounts falling due within one year
9
(19,207)
(15,358)
Net current assets
505,737
680,216
Net assets
556,563
716,819
Capital and reserves
Called up share capital
10
9
9
Share premium account
944,907
944,907
Profit and loss reserves
(388,353)
(228,097)
Total equity
556,563
716,819

For the financial year ended 31 December 2025 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 5 June 2026 and are signed on its behalf by:
Mr T P Baumeler
Director
Company registration number 14406810 (England and Wales)
GRAPHENERGYTECH LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 November 2023
7
-
0
(22,751)
(22,744)
Period ended 31 December 2024:
Loss and total comprehensive income
-
-
(205,346)
(205,346)
Issue of share capital
10
2
944,907
-
944,909
Balance at 31 December 2024
9
944,907
(228,097)
716,819
Year ended 31 December 2025:
Loss and total comprehensive income
-
-
(160,256)
(160,256)
Balance at 31 December 2025
9
944,907
(388,353)
556,563
GRAPHENERGYTECH LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information

GraphEnergyTech Ltd is a private company limited by shares incorporated in England and Wales. The registered office is The Officers' Mess Business Centre, Royston Road, Duxford, CB22 4QH.

1.1
Reporting period

The prior reporting period for the entity was extended to 14 months. The current reporting period for the entity is 12 months. Comparative amounts presented in the financial statements, including the related notes, are not entirely comparable due to the prior year reporting period extension.

1.2
Basis of preparation

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
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods and 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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

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

Patents & licences
Straight line over the patent or licence term
GRAPHENERGYTECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.6
Tangible fixed assets

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

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

Plant and equipment
33% straight line
1.7
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.8
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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 (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash at bank only.

1.10
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 corporation tax recoverable, amounts owed by group undertakings, other 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.

GRAPHENERGYTECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including trade creditors, taxation and social security, and other 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.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

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.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.14
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. 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 the revision and future periods where the revision affects both current and future periods.

GRAPHENERGYTECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
3
Employees

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

2025
2024
Number
Number
Total
4
1
4
Intangible fixed assets
Patents & licences
£
Cost
At 1 January 2025
-
0
Additions
21,718
At 31 December 2025
21,718
Amortisation and impairment
At 1 January 2025 and 31 December 2025
-
0
Carrying amount
At 31 December 2025
21,718
At 31 December 2024
-
0
5
Tangible fixed assets
Plant and equipment
£
Cost
At 1 January 2025 and 31 December 2025
22,483
Depreciation and impairment
At 1 January 2025
3,750
Depreciation charged in the year
7,495
At 31 December 2025
11,245
Carrying amount
At 31 December 2025
11,238
At 31 December 2024
18,733
GRAPHENERGYTECH LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
6
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
17,870
17,870
7
Subsidiaries

Details of the company's subsidiaries at 31 December 2025 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
GraphEnergyTech Sarl
Bâtiment C, EPFL Innovation Park, 1015 Lausanne, Switzerland
Ordinary
100.00
8
Debtors
2025
2024
Amounts falling due within one year:
£
£
Corporation tax recoverable
23,723
21,456
Amounts owed by group undertakings
327,510
157,530
Other debtors
121,229
18,172
472,462
197,158
9
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
7,644
-
0
Taxation and social security
6,029
2,700
Other creditors
5,534
12,658
19,207
15,358
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 0.1p each
8,891
8,891
9
9
11
Related party transactions

Included within debtors falling due within one year is a balance of £327,510 (2024: £157,530) owed by a group company. This loan is interest free and repayable on demand.

2025-12-312025-01-01falsefalsefalse05 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr N D CrabbMr M IrwinMr T P Baumeler2026-06-05144068102025-01-012025-12-31144068102025-12-31144068102024-12-3114406810core:PatentsTrademarksLicencesConcessionsSimilar2025-12-3114406810core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3114406810core:PlantMachinery2025-12-3114406810core:PlantMachinery2024-12-3114406810core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3114406810core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114406810core:CurrentFinancialInstruments2025-12-3114406810core:CurrentFinancialInstruments2024-12-3114406810core:ShareCapital2025-12-3114406810core:ShareCapital2024-12-3114406810core:SharePremium2025-12-3114406810core:SharePremium2024-12-3114406810core:RetainedEarningsAccumulatedLosses2025-12-3114406810core:RetainedEarningsAccumulatedLosses2024-12-3114406810core:ShareCapital2023-10-3114406810core:SharePremium2023-10-3114406810core:RetainedEarningsAccumulatedLosses2023-10-3114406810core:ShareCapitalOrdinaryShareClass12025-12-3114406810core:ShareCapitalOrdinaryShareClass12024-12-3114406810bus:Director32025-01-012025-12-3114406810core:RetainedEarningsAccumulatedLosses2023-11-012024-12-31144068102023-11-012024-12-3114406810core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3114406810core:ShareCapital2023-11-012024-12-3114406810core:SharePremium2023-11-012024-12-3114406810core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3114406810core:PatentsTrademarksLicencesConcessionsSimilar2025-01-012025-12-3114406810core:PlantMachinery2025-01-012025-12-3114406810core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3114406810core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3114406810core:PlantMachinery2024-12-3114406810core:Subsidiary12025-01-012025-12-3114406810core:Subsidiary112025-01-012025-12-3114406810bus:OrdinaryShareClass12025-01-012025-12-3114406810bus:OrdinaryShareClass12025-12-3114406810bus:OrdinaryShareClass12024-12-3114406810bus:PrivateLimitedCompanyLtd2025-01-012025-12-3114406810bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3114406810bus:FRS1022025-01-012025-12-3114406810bus:AuditExemptWithAccountantsReport2025-01-012025-12-3114406810bus:Director12025-01-012025-12-3114406810bus:Director22025-01-012025-12-3114406810bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP