Company registration number 08616455 (England and Wales)
MOBILE POWER LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
MOBILE POWER LIMITED
COMPANY INFORMATION
Directors
M Bakker
LJ Burras
C Longbottom
Y Vincent-Genod
H Lazell
(Appointed 8 May 2025)
P Helgesen
(Appointed 21 July 2025)
Company number
08616455
Registered office
5 Newhall Business Park
58 Newhall Road
Sheffield
S9 2QD
Auditor
Sumer Auditco Limited
Albert Works
Sidney Street
Sheffield
S1 4RG
MOBILE POWER LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 38
MOBILE POWER LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Review and description of the business
Mobile Power Limited (MOPO) is a UK headquartered battery technology group delivering sustainable energy across Africa. Its solar-powered charging stations distribute energy through proprietary pay-per-use MOPO Batteries, which are rented to individuals and businesses by a network of local agents. Almost 1 billion people are grappling with inadequate power infrastructure; by revolutionising energy distribution, MOPO is transforming the power sector in Africa. The highly scalable business, which is currently carrying out over 10 million MOPO Battery rentals per year in six African countries, is redefining energy without the need for restrictive and unaffordable consumer finance. Having invested heavily in developing its unique and proprietary MOPO Batteries and management platform, the business is now quickly rolling out its services across the African continent.
Analysis of development and performance
During 2025 the Group had direct operations through wholly owned subsidiaries in four countries, including the Democratic Republic of the Congo (DRC), Nigeria, Sierra Leone and Liberia. In addition, the Group works with partners in Uganda and Chad. During the year, MOPO continued to deliver hubs to CrossBoundary Access in Nigeria, which are sold to CrossBoundary Access but managed by MOPO under a revenue share agreement. Furthermore, MOPO started rolling out its larger 1 kWh “MOPOMax” battery in all four countries during 2025. Revenues are earned primarily from battery rentals and from sales of the entire systems to partner companies (“B2B revenues”).
Battery rental revenues are earned in local currency in the respective country of operation. Generally, the local subsidiaries increase customer prices to keep pace with local currency depreciation. However, timing mismatches between currency movements and price increases remain a key risk factor for the Group.
| | |
| | |
| | |
| | |
| | |
| | |
Recurring adjusted operating profit/(loss) | | |
| | |
Other operating income (grants) | | |
Adjusted operating profit/(loss) | | |
| | |
Exchange gains / (losses) | | |
Research and development costs | | |
Amortisation and depreciation (admin) | | |
| | |
| | |
| | |
Operating loss per accounts | | |
MOBILE POWER LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Cost of sales include costs directly attributable to the running of the battery hubs in Africa as well as the unit costs of any sales to B2B customers. Staff costs rose in line with the increase in staffing levels, particularly in Nigeria and the DRC, with a more modest increase in the UK and other countries. Other operating expenses increased in line with the expansion of the overall business volume. Administrative expenses included on the Group profit and loss account (£4,884,757) include the operating expenses and staff costs highlighted above, as well as foreign exchange losses, research and development costs, depreciation and amortisation and certain other costs and expenses.
In terms of key balance sheet developments, fixed assets grew in line with the continued roll-out of infrastructure in our subsidiaries. The increase in stocks is due to a greater volume of equipment purchased but yet to be installed at the year-end. The increase in debtors in 2025 is primarily due to an increase in receivables from B2B customers.
Fixed assets are capitalised at the subsidiary level in local currency, taking the exchange rate on the date of the invoice for those assets. At the end of the year, for purposes of the consolidation, the subsidiary fixed assets are translated into GBP, using the year-end exchange rate, generally resulting in a much lower GBP value (over and above the effect of depreciation). For 2024, hyperinflation accounting has been applied to the financial statements of the Group’s Sierra Leonean subsidiary, resulting in a net increase in assets and capital of £95,446, and a similar adjustment to the income statement (please see note 27).
Furthermore, intercompany payment terms allow subsidiaries to pay the parent company for battery equipment over time. However, these intercompany payables at the subsidiary level are denominated in GBP, generally resulting in foreign exchange losses, which are taken through the income statement. Even though the intercompany payables fall away upon consolidation, the foreign exchange losses are fully recognised in the consolidated accounts.
As these foreign exchange effects primarily impact the Group results, the net assets of the Group (£9,219,849 at 31 December 2025) will increasingly diverge from the net assets of the parent company (£12,243,043 at 31 December 2025). As the relative size of the operations in Africa grows, this divergence will likely continue to grow going forward.
Description and analysis of key performance indicators
The recurring operating profit (loss) and the operating profit (loss) after grant income are key performance indicators for the Group. During the year, the subsidiaries all contributed positively to the adjusted operating result. With their increasing size due to further installation of MOPO hubs and batteries, management expects that the Group will show positive operating profit in the near term.
Grant income is projected to continue to be received during 2026 and following years, as the Group is the beneficiary of several more fully contracted grants, which will be received as and when certain performance indicators have been achieved.
Principal risks and uncertainties
The Group’s principal subsidiaries operate in challenging markets. However, over time, the Group has built strong local management teams who have been very adapt at navigating any local challenges. In addition, the energy access sector is subject to continuing technological developments. To date, the Group is at the forefront of such technological change, and is continuing to invest in developing better and more competitive energy access solutions.
Lastly, foreign exchange is a significant financial risk, as local revenues are earned in local currencies. The Group has a track record of mitigating adverse currency effects on battery rental through customer price increases.
Additional information and outlook
During the course of 2025, the Group completed an equity raise of £6.8 million with a second tranche of £4 million closing in February 2026, to further strengthen its capital base and accelerate the roll-out of its batteries and other infrastructure.
MOBILE POWER LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
M Bakker
Director
24 August 2026
MOBILE POWER LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Principal activities
The principal activity of the company is the design and delivery of renewable energy sources to emerging markets.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
No preference dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
M Bakker
LJ Burras
A Fitzwilliam
(Resigned 8 May 2025)
C Longbottom
JC West
(Resigned 21 July 2025)
Y Vincent-Genod
H Lazell
(Appointed 8 May 2025)
P Helgesen
(Appointed 21 July 2025)
Research and development
The company engages in research and development activities with the main activities being development of renewable energy sources.
Auditor
Sumer Auditco Limited were appointed as auditor to the company following BHP LLP becoming part of the Sumer Group on 31 December 2025, which required a change in audit firm to comply with applicable regulatory requirements.
In accordance with section 487(2) of the Companies Act 2006, Sumer Auditco Limited are deemed to be reappointed annually.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
United Kingdom company law requires the directors to prepare financial statements for each financial year. Under that law, the directors have elected to prepare the group and parent company financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and parent company, and of the profit or loss of the group for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and parent company will continue in business.
MOBILE POWER LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and parent company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and parent company, and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and parent company, and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to groups and companies entitled to the exemptions of the small companies regime.
On behalf of the board
M Bakker
Director
24 August 2026
MOBILE POWER LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MOBILE POWER LIMITED
- 6 -
Opinion
We have audited the financial statements of Mobile Power Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2025 and of the group's loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
MOBILE POWER LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MOBILE POWER LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the group's and parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with management, and from our commercial knowledge and experience of the design and delivery of renewable energy sources to emerging markets and experience of similar businesses;
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environments and health and safety legislation;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
MOBILE POWER LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MOBILE POWER LIMITED
- 8 -
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and
To address the risk of fraud through management bias and override of controls, we:
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining accounting estimates were indicative of potential bias;
investigated the rationale behind significant or unusual transactions; and
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation;
enquiring of management as to actual and potential litigation and claims;
reviewing board meeting minutes
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Daniel Varley (Senior Statutory Auditor)
For and on behalf of Sumer Auditco Limited, Statutory Auditor
Chartered Accountants
Albert Works
Sidney Street
Sheffield
S1 4RG
24 August 2026
MOBILE POWER LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
as restated
Notes
£
£
Turnover
3
4,907,107
2,873,936
Cost of sales
(3,310,418)
(2,226,327)
Gross profit
1,596,689
647,609
Administrative expenses
(4,884,757)
(2,959,743)
Other operating income
3
1,776,682
1,473,357
Operating loss
4
(1,511,386)
(838,777)
Interest receivable and similar income
8
41,250
16,248
Interest payable and similar expenses
9
(259,045)
(228,303)
Loss before taxation
(1,729,181)
(1,050,832)
Tax on loss
10
(546,871)
365,188
Loss for the financial year
(2,276,052)
(685,644)
Other comprehensive income
Revaluation of tangible fixed assets
33,137
Currency translation (loss)/gain taken to retained earnings
(208,887)
159,002
Total comprehensive income for the year
(2,484,939)
(493,505)
Loss for the financial year is attributable to:
- Owners of the parent company
(2,276,052)
(682,040)
- Non-controlling interests
-
(3,604)
(2,276,052)
(685,644)
Total comprehensive income for the year is attributable to:
- Owners of the parent company
(2,484,939)
(489,901)
- Non-controlling interests
(3,604)
(2,484,939)
(493,505)
MOBILE POWER LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
11
1,301,594
1,479,089
Tangible assets
12
2,486,190
2,452,318
3,787,784
3,931,407
Current assets
Stocks
15
3,432,515
1,464,475
Debtors
16
3,741,036
4,464,547
Cash at bank and in hand
4,598,976
1,347,104
11,772,527
7,276,126
Creditors: amounts falling due within one year
17
(2,937,495)
(3,812,618)
Net current assets
8,835,032
3,463,508
Total assets less current liabilities
12,622,816
7,394,915
Creditors: amounts falling due after more than one year
18
(3,402,967)
(2,619,854)
Net assets
9,219,849
4,775,061
Capital and reserves
Called up share capital
23
325
262
Share premium account
15,384,952
8,603,485
Revaluation reserve
956,155
1,212,233
Profit and loss reserves
(7,121,583)
(5,040,919)
Total equity
9,219,849
4,775,061
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 24 August 2026 and are signed on its behalf by:
24 August 2026
M Bakker
Director
Company registration number 08616455 (England and Wales)
MOBILE POWER LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 11 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
11
1,301,594
1,479,089
Tangible assets
12
10,261
10,089
Investments
13
697,356
696,568
2,009,211
2,185,746
Current assets
Stocks
15
1,525,855
849,793
Debtors
16
9,778,659
7,141,859
Cash at bank and in hand
3,313,252
886,834
14,617,766
8,878,486
Creditors: amounts falling due within one year
17
(2,820,164)
(2,659,950)
Net current assets
11,797,602
6,218,536
Total assets less current liabilities
13,806,813
8,404,282
Creditors: amounts falling due after more than one year
18
(1,563,770)
(2,277,959)
Net assets
12,243,043
6,126,323
Capital and reserves
Called up share capital
23
325
262
Share premium account
15,384,952
8,603,485
Profit and loss reserves
(3,142,234)
(2,477,424)
Total equity
12,243,043
6,126,323
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £813,007 (2024 - £446,736 loss).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 24 August 2026 and are signed on its behalf by:
24 August 2026
M Bakker
Director
Company registration number 08616455 (England and Wales)
MOBILE POWER LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
As restated for the period ended 31 December 2024:
Balance at 1 January 2024
248
7,366,369
1,179,096
(4,563,630)
3,982,083
(73,646)
3,908,437
Year ended 31 December 2024:
Loss for the year
-
-
-
(682,040)
(682,040)
(3,604)
(685,644)
Other comprehensive income:
Revaluation of tangible fixed assets
-
-
33,137
-
33,137
-
33,137
Currency translation differences
-
-
-
159,002
159,002
-
159,002
Total comprehensive income
-
-
33,137
(523,038)
(489,901)
(3,604)
(493,505)
Issue of share capital
23
14
1,237,116
-
-
1,237,130
-
1,237,130
Credit to equity for equity settled share-based payments
22
-
-
-
122,999
122,999
-
122,999
Purchase of shares in subsidiary from non-controlling interest
-
-
-
(77,250)
(77,250)
77,250
-
Balance at 31 December 2024
262
8,603,485
1,212,233
(5,040,919)
4,775,061
4,775,061
Year ended 31 December 2025:
Loss for the year
-
-
-
(2,276,052)
(2,276,052)
-
(2,276,052)
Other comprehensive income:
Currency translation differences
-
-
-
(208,887)
(208,887)
-
(208,887)
Total comprehensive income
-
-
-
(2,484,939)
(2,484,939)
-
(2,484,939)
Issue of share capital
23
63
6,781,467
-
-
6,781,530
-
6,781,530
Credit to equity for equity settled share-based payments
22
-
-
-
148,197
148,197
-
148,197
Transfers
-
-
(256,078)
256,078
-
-
-
Balance at 31 December 2025
325
15,384,952
956,155
(7,121,583)
9,219,849
9,219,849
MOBILE POWER LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
As restated for the period ended 31 December 2024:
Balance at 1 January 2024
248
7,366,369
(2,153,687)
5,212,930
Year ended 31 December 2024:
Loss and total comprehensive income for the year
-
-
(446,736)
(446,736)
Issue of share capital
23
14
1,237,116
-
1,237,130
Credit to equity for equity settled share-based payments
22
-
-
122,999
122,999
Balance at 31 December 2024
262
8,603,485
(2,477,424)
6,126,323
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
(813,007)
(813,007)
Issue of share capital
23
63
6,781,467
-
6,781,530
Credit to equity for equity settled share-based payments
22
-
-
148,197
148,197
Balance at 31 December 2025
325
15,384,952
(3,142,234)
12,243,043
MOBILE POWER LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 14 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
28
(2,856,357)
(703,954)
Interest paid
(259,045)
(228,303)
Income taxes refunded/(paid)
164,773
(84,254)
Net cash outflow from operating activities
(2,950,629)
(1,016,511)
Investing activities
Purchase of intangible assets
(3,703)
(260,560)
Purchase of tangible fixed assets
(1,463,998)
(1,170,421)
Proceeds from disposal of tangible fixed assets
74,725
213,310
Interest received
41,250
16,248
Net cash used in investing activities
(1,351,726)
(1,201,423)
Financing activities
Proceeds from issue of shares
6,781,530
1,237,130
Proceeds from borrowings
1,339,380
587,064
Repayment of borrowings
(730,015)
(574,163)
Repayment of bank loans
(7,245)
(7,312)
Net cash generated from financing activities
7,383,650
1,242,719
Net increase/(decrease) in cash and cash equivalents
3,081,295
(975,215)
Cash and cash equivalents at beginning of year
1,347,104
2,271,148
Effect of foreign exchange rates
170,577
51,171
Cash and cash equivalents at end of year
4,598,976
1,347,104
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 15 -
1
Accounting policies
Company information
Mobile Power Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 5 Newhall Business Park, 58 Newhall Road, Sheffield, S9 2QD.
The group consists of Mobile Power Limited and all of its subsidiaries.
1.1
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.
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.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Mobile Power Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
For subsidiary entities with a functional currency other than that of the parent, the balance sheet is translated at the year end rate. The profit or loss account is translated at the average rate throughout the period. The difference in these calculations is included within other comprehensive income.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.4
Going concern
Notwithstanding the loss-making nature of its operations to date, the directors have a reasonable expectation that the Group and Company have adequate resources and access to further funding to continue operations for the foreseeable future for the following reasons:
To date, the Group has always been able to access sufficient funding to cover its cashflow needs. Between July 2025 and February 2026, the Group raised £10.8 million in equity. In addition, it signed a USD 7 million debt facility in 2025. This funding, plus all operational and other cashflow earned by the Company, will cover all investment needs well into 2027.
The main cashflow burden is the investment in equipment to be installed at the subsidiary level. This investment is largely discretionary and can be adjusted down, should financial considerations make such a reduction a prudent course of action.
Based on the above, the Group and the Company therefore continue to adopt the going concern basis in preparing its financial statements.
1.5
Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Group 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:
Sale of hubs and battery equipment
Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred or will transfer the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the hub or equipment sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Rental of "MOPO50" batteries
Revenue from rental of batteries is recognised when all of the following conditions are satisfied:
the Group sells activation credits to its agents. Strictly speaking, this revenue is “earned” when a battery charge cycle is activated using one of the credits. However, there is no material timing difference between these two reference points.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
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.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 17 -
1.7
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.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
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
20 years
Development costs
10 years
1.8
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:
Leasehold land and buildings
33% straight line basis
Plant and equipment
10% - 33% straight line basis
Fixtures and fittings
20% - 33% straight line basis
Computers
33% straight line basis
Motor vehicles
10% - 20% straight line basis
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 recognised in the profit and loss account.
1.9
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of fixed assets
At each reporting period end date, the group 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 group estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 18 -
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.11
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.13
Financial instruments
The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 19 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
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 group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
Equity instruments
Equity instruments issued by the group 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 group.
1.15
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 group’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.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 20 -
1.16
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.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
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 exercise period, based on the estimate of shares that will eventually be exercised. 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 exercise 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 exercise and the amount that would have been recognised over the remaining exercise period is recognised immediately.
1.19
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.20
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.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 21 -
1.21
Foreign exchange
Functional and presentation currency
The Group'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. Nonmonetary items measured at historical cost are translated using the exchange rate at the date of the transaction and nonmonetary 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.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'administrative expenses'.
1.22
In accordance with FRS 102 section 31, where economies are designated as hyperinflationary, the financial statements are restated using a general price index to reflect the measuring unit current at the reporting date. The restatement is applied to non-monetary assets and liabilities, and comparative figures.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’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.
Critical judgements
Development costs
The directors have applied their judgement in ensuring capitalisation of development costs with a value of £1,284,064 are in line with the FRS 102 recognition criteria, demonstrating that the asset will generate probable economic benefit.
Deferred tax assets
Management has exercised judgement in assessing whether a deferred tax asset should be recognised in respect of tax losses carried forward. Having considered the Company's forecast future taxable profits, management concluded that there is insufficient evidence that the losses will be utilised and, accordingly, no deferred tax asset has been recognised at the reporting date.
A deferred tax asset was recognised in the prior year. Following a reassessment of the Company's projected taxable profits during the current year, management considers that recognition criteria are no longer met. Management has elected not to restate the comparative period, with the change reflected in the current year's financial statements.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Useful economic life of intangible assets
The directors have applied their judgement in assessing the useful economic life of the intangible assets £1,301,594 held by the company. All intangible assets are considered to have a finite useful life. If a reliable estimate cannot be made, the useful life shall not exceed ten years.
Intercompany balance- company only
The directors have applied their judgment in assessing the subsidiaries’ ability to repay the balance of £7,446,284 and the timing of any repayment and have adjusted the total balance to reflect a net present value of such future repayments.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Battery Rentals and Repayments
2,999,002
1,815,162
B2B Sales
1,908,105
1,058,774
4,907,107
2,873,936
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 23 -
2025
2024
£
£
Turnover analysed by geographical market
Africa
4,907,107
2,873,936
2025
2024
£
£
Other operating income
Repayment of lost battery packs
72,690
-
Grants received
1,696,576
1,469,711
Other income
7,416
3,646
1,776,682
1,473,357
During the year, the company received government grants in support of innovation and research activities.
4
Operating loss
2025
2024
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange (gains)/losses
(274,158)
262,836
Research and development costs
180,589
54,652
Government grants
(1,696,576)
(1,469,711)
Depreciation of tangible fixed assets
701,389
500,164
Impairment of tangible fixed assets
192,800
-
Loss on disposal of tangible fixed assets
909
3,533
Amortisation of intangible assets
175,772
53,494
Loss on disposal of intangible assets
5,426
-
Share-based payments
148,197
122,999
Operating lease charges
209,036
123,351
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor:
£
£
For audit services
Audit of the financial statements of the group and company
73,650
67,250
For other services
Taxation compliance services
2,850
2,750
All other non-audit services
10,500
10,000
13,350
12,750
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 24 -
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Management
8
8
5
5
Finance
14
10
3
2
Operations
130
61
5
5
Technical
55
38
8
10
Software
5
4
4
4
Total
212
121
25
26
Their aggregate remuneration comprised:
Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
1,626,272
1,313,664
1,425,130
1,206,405
Social security costs
192,189
93,997
163,770
83,784
Pension costs
75,524
41,293
30,430
19,060
1,893,985
1,448,954
1,619,330
1,309,249
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
336,933
264,285
Company pension contributions to defined contribution schemes
5,799
4,941
342,732
269,226
The number of directors who are entitled to receive shares under long term incentive schemes during the year was 3 (2024 - 3).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
124,799
91,589
Company pension contributions to defined contribution schemes
1,834
1,245
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 25 -
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
41,250
16,248
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
898
1,069
Other interest on financial liabilities
258,147
227,234
Total finance costs
259,045
228,303
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
(6,782)
Adjustments in respect of prior periods
(77,458)
Total UK current tax
(6,782)
(77,458)
Foreign current tax on profits for the current period
(37,644)
2,597
Adjustments in foreign tax in respect of prior periods
26,912
Total current tax
(44,426)
(47,949)
Deferred tax
Origination and reversal of timing differences
591,297
(317,239)
Total tax charge/(credit)
546,871
(365,188)
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Taxation
(Continued)
- 26 -
The actual charge/(credit) for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Loss before taxation
(1,729,181)
(1,050,832)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(432,295)
(262,708)
Tax effect of expenses that are not deductible in determining taxable profit
516,182
91,468
Tax effect of income not taxable in determining taxable profit
(158,627)
Unutilised tax losses carried forward
31,610
Change in unrecognised deferred tax assets
754,695
(12,649)
Adjustments in respect of prior years
(50,546)
Permanent capital allowances in excess of depreciation
1,324
13,158
Other permanent differences
(86,738)
(144,749)
Effect of overseas tax rates
(55,820)
(37,359)
Impact of hyperinflation
8,150
6,587
Taxation charge/(credit)
546,871
(365,188)
11
Intangible fixed assets
Group
Patents & licences
Development costs
Total
£
£
£
Cost
At 1 January 2025
81,217
1,715,711
1,796,928
Additions
3,703
3,703
Disposals
(5,426)
(5,426)
At 31 December 2025
79,494
1,715,711
1,795,205
Amortisation and impairment
At 1 January 2025
21,763
296,076
317,839
Amortisation charged for the year
4,201
171,571
175,772
At 31 December 2025
25,964
467,647
493,611
Carrying amount
At 31 December 2025
53,530
1,248,064
1,301,594
At 31 December 2024
59,454
1,419,635
1,479,089
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
11
Intangible fixed assets
(Continued)
- 27 -
Company
Patents & licences
Development costs
Total
£
£
£
Cost
At 1 January 2025
81,217
1,715,711
1,796,928
Additions
3,703
3,703
Disposals
(5,426)
(5,426)
At 31 December 2025
79,494
1,715,711
1,795,205
Amortisation and impairment
At 1 January 2025
21,763
296,076
317,839
Amortisation charged for the year
4,201
171,571
175,772
At 31 December 2025
25,964
467,647
493,611
Carrying amount
At 31 December 2025
53,530
1,248,064
1,301,594
At 31 December 2024
59,454
1,419,635
1,479,089
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 28 -
12
Tangible fixed assets
Group
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2025
9,701
2,918,580
26,320
31,768
23,948
3,010,317
Additions
1,445,370
5,486
13,142
1,463,998
Disposals
(219,392)
(1,175)
(17,016)
(237,583)
Transfers and impact of hyperinflation
1,332
72,447
43
993
74,815
Exchange adjustments
(769)
(633,520)
(1,450)
2,478
(2,743)
(636,004)
At 31 December 2025
10,264
3,583,485
29,181
30,415
22,198
3,675,543
Depreciation and impairment
At 1 January 2025
100
507,627
16,385
23,156
10,731
557,999
Depreciation charged in the year
1,742
682,913
5,521
8,159
3,054
701,389
Impairment losses
192,800
192,800
Eliminated in respect of disposals
(144,963)
(1,175)
(16,420)
(162,558)
Exchange adjustments
(321)
(98,391)
(805)
279
(1,039)
(100,277)
At 31 December 2025
1,521
1,139,986
19,926
15,174
12,746
1,189,353
Carrying amount
At 31 December 2025
8,743
2,443,499
9,255
15,241
9,452
2,486,190
At 31 December 2024
9,601
2,410,953
9,935
8,612
13,217
2,452,318
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
12
Tangible fixed assets
(Continued)
- 29 -
Company
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 January 2025
11,163
3,137
28,890
43,190
Additions
7,938
7,938
Disposals
(11,163)
(1,175)
(17,016)
(29,354)
At 31 December 2025
1,962
19,812
21,774
Depreciation and impairment
At 1 January 2025
10,581
2,929
19,591
33,101
Depreciation charged in the year
569
97
6,491
7,157
Eliminated in respect of disposals
(11,150)
(1,175)
(16,420)
(28,745)
At 31 December 2025
1,851
9,662
11,513
Carrying amount
At 31 December 2025
111
10,150
10,261
At 31 December 2024
582
208
9,299
10,089
13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
14
697,356
696,568
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2025
696,568
Additions
788
At 31 December 2025
697,356
Carrying amount
At 31 December 2025
697,356
At 31 December 2024
696,568
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 30 -
14
Subsidiaries
During the period one new subsidiary was incorporated - Mobile Power Finance Limited
Details of the company's subsidiaries at 31 December 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Mobile Power (SL) Limited
Sierra Leone
Ordinary
100.00
MPNG Limited
Nigeria
Ordinary
100.00
Mobile Power LIB Limited
Liberia
Ordinary
100.00
MPDRC SARL
Democratic Republic of Congo
Ordinary
100.00
Mobile Power (CN)
China
Ordinary
100.00
Mobile Power Finance Limited
Mauritius
Ordinary
100.00
15
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Finished goods and goods for resale
3,432,515
1,464,475
1,525,855
849,793
16
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,068,930
900,644
1,637,798
900,641
Corporation tax recoverable
37,959
150,071
77,458
Amounts owed by group undertakings
7,446,284
5,110,102
Other debtors
1,329,988
531,956
551,950
238,201
Prepayments and accrued income
304,159
2,290,579
142,627
815,457
3,741,036
3,873,250
9,778,659
7,141,859
Amounts falling due after more than one year:
Deferred tax asset (note 20)
591,297
Total debtors
3,741,036
4,464,547
9,778,659
7,141,859
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 31 -
17
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans
19
7,245
7,245
7,245
7,245
Other borrowings
19
868,476
863,400
868,476
863,400
Trade creditors
96,274
1,031,798
28,046
30,957
Corporation tax payable
10,878
2,643
Other taxation and social security
91,161
61,748
36,571
33,695
Other creditors
75,693
26,551
46,407
9,598
Accruals and deferred income
1,787,768
1,819,233
1,833,419
1,715,055
2,937,495
3,812,618
2,820,164
2,659,950
18
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Bank loans and overdrafts
19
24,754
31,999
24,754
31,999
Other borrowings
19
2,878,396
2,274,107
1,539,016
2,245,960
Other creditors
1,823
1,218
Accruals and deferred income
497,994
312,530
3,402,967
2,619,854
1,563,770
2,277,959
Certain loans held within other creditors are secured by floating charges over all of the undertaking, property, assets and rights of the company.
19
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Bank loans
31,999
39,244
31,999
39,244
Other loans
3,746,872
3,137,507
2,407,492
3,109,360
3,778,871
3,176,751
2,439,491
3,148,604
Payable within one year
875,721
870,645
875,721
870,645
Payable after one year
2,903,150
2,306,106
1,563,770
2,277,959
All loans are due within 5 years.
Certain other loans included are secured by a charge over the assets of the company.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 32 -
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Assets
Assets
2025
2024
Group
£
£
Accelerated capital allowances
-
37,667
Tax losses
-
530,254
Other
-
23,376
-
591,297
The company has no deferred tax assets or liabilities.
Group
Company
2025
2025
Movements in the year:
£
£
Asset at 1 January 2025
(591,297)
-
Charge to profit or loss
591,297
-
Asset at 31 December 2025
-
-
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
75,524
41,293
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 33 -
22
Share-based payment transactions
The Company operates EMI share option schemes for eligible employees. Options granted under the schemes have a vesting period of three years, typically vesting in equal annual instalments from the employee’s start date.
During prior years, options were granted with exercise prices ranging from £8 to £20 per share.
Options can only be exercised in case of an "exit event", meaning sale of the entire Company or a listing of it shares on a public exchange. Once an exit event has occurred, employees will have 75 days to exercise the option. If the option is not exercised during this period, the option will lapse. Employees leaving the Company before an exit event will forfeit their options. However, the board has wide discretion in allowing leaving employees to either continue to hold their options or exercise them.
Details of the options outstanding during the year are as follows:
Group and company
Number of share options
Weighted average exercise price
2025
2024
2025
2024
Number
Number
£
£
Outstanding at 1 January 2025
34,874
15,629
15.00
8.00
Granted
-
19,245
-
20.00
Expired
(315)
-
8.00
-
Outstanding at 31 December 2025
34,559
34,874
14.68
14.62
Exercisable at 31 December 2025
-
-
-
-
The options outstanding at 31 December 2025 had an exercise price ranging from £8 to £20, and a remaining contractual life of 5 years.
Group and company
The weighted average fair value of options granted in the year was determined using the Black-Scholes option pricing model. The Black-Scholes model is considered to apply the most appropriate valuation method due to the relatively short contractual lives of the options and the requirement to exercise within a short period after the employee becomes entitled to the shares (the “vesting date”).
The expected life used in the model has been adjusted, based on management’s best estimate, for the effect of non-transferability, exercise restrictions, and behavioural considerations.
Non-vesting conditions and market conditions are taken into account when estimating the fair value of the option at grant date. Service conditions and non-market performance conditions are taken into account by adjusting the number of options expected to vest at each reporting date.
During the year, the company recognised total share-based payment expenses of £148,197 (2024: £122,999) which related to equity settled share based payment transactions, assuming a 6-year period to exercise and employee attrition over this same period of 20%.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 34 -
23
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary voting of 0.1p each
223,278
223,278
223
223
Ordinary non-voting of 0.1p each
4,643
4,643
5
5
227,921
227,921
228
228
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference shares of 0.1p each
33,910
33,910
34
34
Preference shares series C of 0.1p each
63,084
-
63
-
96,994
33,910
97
34
Preference shares classified as equity
97
34
Total equity share capital
325
262
Holders of Ordinary Shares are entitled to attend and vote at general meetings of the company. They have full rights to receive dividends declared by the company and to participate in any distribution of capital, including upon winding up. These shares are non-redeemable.
Ordinary Non-Voting Shares carry no voting rights. However, holders are entitled to receive dividends and to participate in capital distributions, including on a winding up. These shares are also non-redeemable.
Preference Shares confer rights to attend and vote at general meetings. Holders are entitled to receive dividends and to participate in capital distributions up to the amount of the subscription price paid on the shares. These shares are non-redeemable.
24
Financial commitments, guarantees and contingent liabilities
Mobile Power Limited is guarantor of a loan advanced to Mobile Power SL Limited, a subsidiary. There is no balance outstanding at 31 December 2025 (2024: 0.8 million) Sierra Leonean Leones (2024: £28,018). As the loan has been fully repaid during the year, there is no remaining exposure under the guarantee as at 31 December 2025.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 35 -
25
Operating lease commitments
As lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2025
2024
2025
2024
£
£
£
£
Within 1 year
90,990
126,215
30,643
8,992
Years 2-5
101,636
771
101,250
-
After 5 years
12,429
-
12,429
-
205,055
126,986
144,322
8,992
26
Events after the reporting date
Since the reporting date, the Company closed a £4 million equity offering of Series C preference shares in the parent company, with Octopus Energy and Norfund acting as lead investors. The funding is unrestricted and will be used to grow the Company’s business across its operations.
27
Hyperinflation
The Group's subsidiary in Sierra Leone has a functional currency of the Sierra Leonean leone, which is the currency of a hyperinflationary economy. In accordance with FRS 102 Section 31, the subsidiary's financial statements have been restated using the national consumer price index prior to translation into the Group's presentation currency. The index at 31 December 2025 was 247.65 (2024: 237.33). The resulting gain/loss arising from the net monetary position has been recognised in profit or loss.
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 36 -
28
Cash absorbed by group operations
2025
2024
£
£
Loss for the year after tax
(2,276,052)
(685,644)
Adjustments for:
Taxation charged/(credited)
546,871
(365,188)
Finance costs
259,045
228,303
Investment income
(41,250)
(16,248)
Loss on disposal of tangible fixed assets
300
3,533
Impact of hyperinflation on non-cash items
(74,815)
15,829
Loss on disposal of intangible assets
5,426
-
Amortisation and impairment of intangible assets
175,772
53,494
Depreciation and impairment of tangible fixed assets
894,189
500,164
Foreign exchange gains
156,263
163,238
Equity settled share based payment expense
148,197
122,999
Decrease in provisions
-
(55,743)
Movements in working capital:
Increase in stocks
(1,968,040)
(1,005,144)
Decrease/(increase) in debtors
20,102
(2,324,959)
(Decrease)/increase in creditors
(702,365)
2,661,412
Cash absorbed by operations
(2,856,357)
(703,954)
29
Analysis of changes in net funds/(debt) - group
1 January 2025
Cash flows
Exchange rate movements
31 December 2025
£
£
£
£
Cash at bank and in hand
1,347,104
3,081,295
170,577
4,598,976
Borrowings excluding overdrafts
(3,176,751)
(602,120)
-
(3,778,871)
(1,829,647)
2,479,175
170,577
820,105
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 37 -
30
Prior period adjustment
Reconciliation of changes in equity - group
1 January
31 December
2024
2024
£
£
Adjustments to prior year
Accrued income
-
169,104
Equity as previously reported
3,908,437
4,605,957
Equity as adjusted
3,908,437
4,775,061
Analysis of the effect upon equity
Profit and loss reserves
-
169,104
Reconciliation of changes in loss for the previous financial period
2024
£
Adjustments to prior year
Accrued income
169,104
Loss as previously reported
(854,748)
Loss as adjusted
(685,644)
Reconciliation of changes in equity - company
1 January
31 December
2024
2024
£
£
Adjustments to prior year
Accrued income
-
120,873
Equity as previously reported
5,212,930
6,005,450
Equity as adjusted
5,212,930
6,126,323
Analysis of the effect upon equity
Profit and loss reserves
-
120,873
Reconciliation of changes in loss for the previous financial period
2024
£
Adjustments to prior year
Accrued income
120,873
Loss as previously reported
(567,609)
Loss as adjusted
(446,736)
MOBILE POWER LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
30
Prior period adjustment
(Continued)
- 38 -
Prior year adjustment - group
The prior year figures have been restated due to the identification of a legacy issue with supplier invoices in MPCN Limited, a subsidiary of the group. As a result of this prior year adjustment, trade creditors as at 31 December 2024 has decreased by £169,104 and retained earnings at 1 January 2025 have increased by £169,104.
The prior year adjustment detailed below was in relation to group transactions and has therefore been eliminated on consolidation and has no impact on group figures.
The prior year figures have also been restated to reclassify costs of £1,152,568 from administrative expenses to cost of sales to more accurately reflect the nature of those expenses. This reclassification has no impact on overall net assets or profit/ loss.
Prior year adjustment - company
During the year, revenue relating to goods supplied prior to 31 December 2024 was incorrectly recognised in the year ended 31 December 2025. The comparative figures have been restated to recognise this revenue in the correct accounting period. As a result of this prior year adjustment, accrued income as at 31 December 2024 has increased by £120,873 and retained earnings at 1 January 2025 have increased by £120,873.
2025-12-312025-01-01falsefalseCCH SoftwareCCH Accounts Production 2026.200M BakkerLJ BurrasA FitzwilliamC LongbottomJC WestY Vincent-GenodH LazellP Helgesenfalse08616455bus:Consolidated2025-01-012025-12-31086164552025-01-012025-12-3108616455bus:Director12025-01-012025-12-3108616455bus:Director22025-01-012025-12-3108616455bus:Director42025-01-012025-12-3108616455bus:Director62025-01-012025-12-3108616455bus:Director72025-01-012025-12-3108616455bus:Director82025-01-012025-12-3108616455bus:Director32025-01-012025-12-3108616455bus:Director52025-01-012025-12-3108616455bus:RegisteredOffice2025-01-012025-12-31086164552025-12-3108616455bus:Consolidated2025-12-3108616455bus:Consolidated2024-01-012024-12-31086164552024-01-012024-12-3108616455core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-01-012025-12-3108616455core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3108616455core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2025-12-3108616455core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3108616455core:IntangibleAssetsOtherThanGoodwill2025-12-3108616455core:IntangibleAssetsOtherThanGoodwill2024-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3108616455bus:Consolidated2024-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilar2025-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-31086164552024-12-3108616455core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-12-3108616455core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108616455core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108616455core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3108616455core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108616455core:ShareCapitalbus:Consolidated2025-12-3108616455core:ShareCapitalbus:Consolidated2024-12-3108616455core:SharePremiumbus:Consolidated2025-12-3108616455core:SharePremiumbus:Consolidated2024-12-3108616455core:RevaluationReservebus:Consolidated2025-12-3108616455core:RevaluationReservebus:Consolidated2024-12-3108616455core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-12-3108616455core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3108616455core:ShareCapital2025-12-3108616455core:ShareCapital2024-12-3108616455core:SharePremium2025-12-3108616455core:SharePremium2024-12-3108616455core:RetainedEarningsAccumulatedLosses2025-12-3108616455core:RetainedEarningsAccumulatedLosses2024-12-3108616455core:ShareCapitalbus:Consolidated2023-12-3108616455core:SharePremiumbus:Consolidated2023-12-3108616455core:RevaluationReservebus:Consolidated2023-12-31086164552023-12-3108616455core:Non-controllingInterestsbus:Consolidated2024-12-3108616455core:Non-controllingInterestsbus:Consolidated2025-12-3108616455core:ShareCapital2023-12-3108616455core:SharePremium2023-12-3108616455core:RetainedEarningsAccumulatedLosses2023-12-3108616455core:ShareCapitalbus:Consolidated2024-01-012024-12-3108616455core:SharePremiumbus:Consolidated2024-01-012024-12-3108616455core:ShareCapitalbus:Consolidated2025-01-012025-12-3108616455core:SharePremiumbus:Consolidated2025-01-012025-12-3108616455core:ShareCapital2024-01-012024-12-3108616455core:SharePremium2024-01-012024-12-3108616455core:ShareCapital2025-01-012025-12-3108616455core:SharePremium2025-01-012025-12-3108616455core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3108616455core:RetainedEarningsAccumulatedLosses2025-01-012025-12-3108616455bus:Consolidated2023-12-3108616455core:IntangibleAssetsOtherThanGoodwill2025-01-012025-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilar2025-01-012025-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditure2025-01-012025-12-3108616455core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3108616455core:PlantMachinery2025-01-012025-12-3108616455core:FurnitureFittings2025-01-012025-12-3108616455core:ComputerEquipment2025-01-012025-12-3108616455core:UKTaxbus:Consolidated2025-01-012025-12-3108616455core:UKTaxbus:Consolidated2024-01-012024-12-3108616455core:ForeignTaxbus:Consolidated2025-01-012025-12-3108616455core:ForeignTaxbus:Consolidated2024-01-012024-12-3108616455bus:Consolidated12025-01-012025-12-3108616455bus:Consolidated12024-01-012024-12-3108616455bus:Consolidated22025-01-012025-12-3108616455bus:Consolidated22024-01-012024-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2024-12-3108616455bus:Consolidated2024-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-31086164552024-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3108616455core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2025-01-012025-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3108616455core:ExternallyAcquiredIntangibleAssets2025-01-012025-12-3108616455core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2025-01-012025-12-3108616455core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2025-01-012025-12-3108616455core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3108616455core:PlantMachinerybus:Consolidated2024-12-3108616455core:FurnitureFittingsbus:Consolidated2024-12-3108616455core:ComputerEquipmentbus:Consolidated2024-12-3108616455core:MotorVehiclesbus:Consolidated2024-12-3108616455core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-12-3108616455core:PlantMachinerybus:Consolidated2025-12-3108616455core:FurnitureFittingsbus:Consolidated2025-12-3108616455core:ComputerEquipmentbus:Consolidated2025-12-3108616455core:MotorVehiclesbus:Consolidated2025-12-3108616455core:PlantMachinery2024-12-3108616455core:FurnitureFittings2024-12-3108616455core:ComputerEquipment2024-12-3108616455core:PlantMachinery2025-12-3108616455core:FurnitureFittings2025-12-3108616455core:ComputerEquipment2025-12-3108616455core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-01-012025-12-3108616455core:PlantMachinerybus:Consolidated2025-01-012025-12-3108616455core:FurnitureFittingsbus:Consolidated2025-01-012025-12-3108616455core:ComputerEquipmentbus:Consolidated2025-01-012025-12-3108616455core:MotorVehiclesbus:Consolidated2025-01-012025-12-3108616455core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3108616455core:PlantMachinerybus:Consolidated2024-12-3108616455core:FurnitureFittingsbus:Consolidated2024-12-3108616455core:ComputerEquipmentbus:Consolidated2024-12-3108616455core:MotorVehiclesbus:Consolidated2024-12-3108616455core:PlantMachinery2024-12-3108616455core:FurnitureFittings2024-12-3108616455core:ComputerEquipment2024-12-3108616455core:Subsidiary12025-01-012025-12-3108616455core:Subsidiary22025-01-012025-12-3108616455core:Subsidiary32025-01-012025-12-3108616455core:Subsidiary42025-01-012025-12-3108616455core:Subsidiary52025-01-012025-12-3108616455core:Subsidiary62025-01-012025-12-3108616455core:Subsidiary112025-01-012025-12-3108616455core:Subsidiary222025-01-012025-12-3108616455core:Subsidiary332025-01-012025-12-3108616455core:Subsidiary442025-01-012025-12-3108616455core:Subsidiary552025-01-012025-12-3108616455core:Subsidiary662025-01-012025-12-3108616455core:CurrentFinancialInstrumentsbus:Consolidated2025-12-3108616455core:CurrentFinancialInstruments2025-12-3108616455core:CurrentFinancialInstruments2024-12-3108616455core:CurrentFinancialInstrumentsbus:Consolidated12025-12-3108616455core:CurrentFinancialInstrumentsbus:Consolidated12024-12-3108616455core:CurrentFinancialInstruments22025-12-3108616455core:CurrentFinancialInstruments22024-12-3108616455core:Non-currentFinancialInstrumentsbus:Consolidated2025-12-3108616455core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3108616455core:Non-currentFinancialInstruments2025-12-3108616455core:Non-currentFinancialInstruments2024-12-3108616455core:WithinOneYearbus:Consolidated2025-12-3108616455core:WithinOneYearbus:Consolidated2024-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12025-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYear22025-12-3108616455core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3108616455bus:PrivateLimitedCompanyLtd2025-01-012025-12-3108616455bus:FRS1022025-01-012025-12-3108616455bus:Audited2025-01-012025-12-3108616455bus:ConsolidatedGroupCompanyAccounts2025-01-012025-12-3108616455bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP