Period to | ||
Notes | 31 January | |
2022 | ||
£ | ||
Continuing operations | ||
Administrative expenses | 4 | ( |
Project Development expenses | ( | |
Loss before taxation | ( | |
Taxation | 7 | |
Loss after taxation for the period | ( | |
Total Comprehensive loss for the period | ( | |
Earnings per share: | ||
Basic and diluted earnings per share (pence) | 8 | ( |
Notes | 31 January | |
2022 | ||
£ | ||
Current assets | ||
Trade and other receivables | ||
Cash and cash equivalents | 10 | |
Current and Total Assets | ||
Equity | ||
Share Capital | 12 | |
Share Premium | 12 | |
Retained Earnings | ( | |
Total Equity | ||
Current Liabilities | ||
Trade and other payables | 11 | |
Current and Total Liabilities | ||
Total Equity and Liabilities |
Share | Retained | |||
Share capital | Premium | Earnings | Total | |
£ | £ | £ | £ | |
On incorporation | ||||
Loss for the period | ( | ( | ||
Total Comprehensive income | ( | ( | ||
Transactions with owners: | ||||
Issue of shares | ||||
Total transactions with owners | ||||
Balance at 31 January 2022 | ( |
Period to | ||
Notes | 31 January | |
2022 | ||
£ | ||
Cash flows from Operating Activities | ||
Loss for the year before tax | ( | |
Increase in receivables | ( | |
Increase in payables | ||
Net cash outflow from operating activities | ( | |
Cash flows from financing activities | ||
Issue of shares (net of share issue expenses) | ||
Net cash inflow from financing activities | ||
Net increase in cash and cash equivalents during the period | ||
Cash at the beginning of period | - | |
Cash and cash equivalents at the end of the period | 10 |
2022 | |
£ | |
Employee benefit expense (note 6) | 156,897 |
Advertising and Marketing | 3,200 |
Regulatory compliance expense | 77,871 |
Audit | 30,000 |
Legal fees | 50,000 |
Other professional fees | 124,253 |
Other operating expenses | 24,682 |
Total administrative expenses | 466,903 |
2022 | |
£ | |
Fees payable to the auditor for non-audit services | 28,200 |
Fees payable to the auditor for the audit of the Company | 30,000 |
Total auditor’s remuneration | 58,200 |
2022 | |
£ | |
Directors’ salaries | 20,467 |
Staff salaries | 21,247 |
Recruitment costs | 114,000 |
Social security | 1,183 |
Total employee benefit expense | 156,897 |
2022 | |
£ | |
Current tax | - |
Total | - |
2022 | |
£ | |
Loss on ordinary activities before taxation | (797,650) |
Tax calculated at domestic rate applicable to UK standard rate for small companies of 19% | (151,554) |
Effects of: | |
Expenses not deductible for tax purposes | - |
Tax losses carried forward on which no deferred tax asset is recognised | 151,554 |
Income tax credit | - |
2022 | |
£ | |
Cash at bank and on hand | 1,113,923 |
1,113,923 |
2022 | |
£ | |
Trade payables | 331,997 |
Other payables | 3,394 |
Accrued expenses | 177,161 |
Total trade and other payables | 512,552 |
Number of | ordinary shares of Share Capital | Share premium | |
2p | £ | £ | |
At 21 January 2021 | 3,000,000 | 60,000 | - |
Share issues | 2,999,999 | 60,000 | 1,440,000 |
Share issue expenses | - | - | (160,906) |
At 31 January 2022 | 5,999,999 | 120,000 | 1,279,094 |
Categories of financial instruments: | |
2022 | |
£ | |
FINANCIAL ASSETS AT AMORTISED COST: | |
Cash and cash equivalents | 1,113,923 |
2022 | |
£ | |
FINANCIAL LIABILITIES AT AMORTISED COST: | |
Trade and other payables | 512,552 |