| Page | |
|---|---|
| Balance Sheet | 1—2 |
| Notes to the Financial Statements | 3—6 |
| 2026 | 2025 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 4 |
|
|
||
| Tangible Assets | 5 |
|
|
||
| Investments | 6 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 7 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 8 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 9 |
( |
|
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital |
|
|
|||
| Share premium account |
|
|
|||
| Other reserves |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 59,962,017 | 36,657,897 | |||
|
Director
|
|
|
| Fixtures & Fittings |
|
| Computer Equipment |
|
| Other | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 February 2025 |
|
||
| As at 31 January 2026 |
|
||
| Amortisation | |||
| As at 1 February 2025 |
|
||
| Provided during the period |
|
||
| As at 31 January 2026 |
|
||
| Net Book Value | |||
| As at 31 January 2026 |
|
||
| As at 1 February 2025 |
|
||
| Fixtures & Fittings | Computer Equipment | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost | |||
| As at 1 February 2025 |
|
|
|
| Additions |
|
|
|
| Disposals |
( |
( |
( |
| As at 31 January 2026 |
|
|
|
| Depreciation | |||
| As at 1 February 2025 |
|
|
|
| Provided during the period |
|
|
|
| Disposals |
( |
( |
( |
| As at 31 January 2026 |
|
|
|
| Net Book Value | |||
| As at 31 January 2026 |
|
|
|
| As at 1 February 2025 |
|
|
|
| Unlisted | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 February 2025 |
|
| As at 31 January 2026 |
|
| Provision | |
| As at 1 February 2025 |
|
| As at 31 January 2026 |
|
| Net Book Value | |
| As at 31 January 2026 |
|
| As at 1 February 2025 |
|
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Trade debtors |
|
|
|
| Prepayments and accrued income |
|
|
|
| Other debtors |
|
|
|
| Corporation tax recoverable assets |
|
|
|
| VAT | - |
|
|
| Amounts owed by subsidiaries |
|
|
|
|
|
|
||
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other taxes and social security |
|
|
|
| Accruals |
|
|
|
| Pension payable |
|
|
|
| Deferred income |
|
|
|
|
|
|
||
| 2026 | 2025 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Provisions |
|
|
|
|
2026
|
2025
|
|||
|
Number of share options
|
Weighted average exercise price (£)
|
Number of share options
|
Weighted average exercise price (£)
|
|
|
Outstanding at beginning of year
|
232,404
|
£5.23
|
127,456
|
£2.24
|
|
Adjustment for bonus issue
|
21,860,161
|
-
|
-
|
-
|
|
Granted during the year
|
8,644,589
|
£0.08
|
236,134
|
£5.04
|
|
Forfeited or cancelled during the year
|
(1,005,995)
|
£0.06
|
(124,556)
|
£1.40
|
|
Exercised during the year
|
(4,481,084)
|
£0.06
|
(5,355)
|
£0.85
|
|
Expired during the year
|
-
|
-
|
(1,275)
|
£0.01
|
|
Outstanding at the end of the year
|
25,250,075
|
£0.06
|
232,404
|
£5.23
|
|
Exercisable at the end of the year
|
10,833,062
|
£0.04
|
101,969
|
£3.36
|
|
Previously reported £
|
Adjustment £
|
Restated £
|
|
|
Statement of financial position at 31 January 2025
|
|||
|
Share based payment reserve
|
883,760
|
1,851,009
|
2,734,769
|
|
Share premium
|
49,556,359
|
189,604
|
49,745,963
|
|
Retained earnings
|
(13,782,224)
|
(2,040,613)
|
(15,822,838)
|