Year ended | Year ended | ||
Notes | 31 January | 31 January | |
2025 | 2024 | ||
£ | £ | ||
Continuing operations | |||
Other income | |||
Administrative expenses | 4 | ( | ( |
Project development expenses | 4 | ( | ( |
Business development costs | ( | ||
Finance costs | ( | ( | |
Foreign exchange gains (losses) | ( | ||
Loss before taxation | ( | ( | |
Taxation | 7 | ||
Loss after taxation | ( | ( | |
Other Comprehensive Income | |||
Foreign exchange differences on translation of overseas subsidiaries | ( | ( | |
Total Comprehensive loss for the year | ( | ( | |
Earnings per share: | |||
Basic and diluted earnings per share (pence) | 8 | ( | ( |
Notes | 31 January | 31 January | |
2025 | 2024 | ||
£ | £ | ||
Non Current Assets | |||
Intangibles – Project development costs | 10 | ||
Total Non Current Assets | |||
Current assets | |||
Trade and other receivables | 12 | ||
Cash and cash equivalents | 13 | ||
Total Current Assets | |||
Total Assets | |||
Equity | |||
Share Capital | 15 | ||
Share Premium | 15 | ||
Share Based Payments | 15 | ||
Foreign Exchange Reserve | ( | ( | |
Retained Earnings | ( | ( | |
Total Equity | ( | ( | |
Current Liabilities | |||
Trade and other payables | 14 | ||
Short term borrowings | 17 | ||
Current and Total Liabilities | |||
Total Equity and Liabilities |
Consolidated Statement of Changes in Equity | ||||||
For the year ended 31 January 2025 | ||||||
Share | Foreign | |||||
Share | Share | Based | Exchange | Retained | ||
capital | Premium | Payments | Reserve | Earnings | Total | |
£ | £ | £ | £ | £ | £ | |
As at 1 February 2023 | ( | ( | ( | |||
Loss for the year | ( | ( | ||||
Foreign exchange losses on translation of overseas | ||||||
subsidiaries | ( | ( | ||||
Total Comprehensive income | ( | ( | ( | |||
Transactions with owners: | ||||||
Issue of shares | ||||||
Issue of options | ||||||
Issue of warrants | ||||||
Total transactions with owners | ||||||
Balance at 31 January 2024 | ( | ( | ( | |||
Share | Foreign | |||||
Share | Share | Based | Exchange | Retained | ||
capital | Premium | Payments | Reserve | Earnings | Total | |
£ | £ | £ | £ | £ | £ | |
As at 1 February 2024 | ( | ( | ( | |||
Loss for the year | ( | ( | ||||
Foreign exchange losses on translation of overseas | ||||||
subsidiaries | ( | ( | ||||
Total Comprehensive income | ( | ( | ( | |||
Transactions with owners: | ||||||
Share based payments | ||||||
Total transactions with owners | ||||||
Balance at 31 January 2025 | ( | ( | ( |
Year ended | Year ended | ||
Notes | 31 January | 31 January | |
2025 | 2024 | ||
£ | |||
£ | |||
Cash flows from Operating Activities | |||
Loss for the year after tax | ( | ( | |
Share based payments | |||
Financing costs | |||
Decrease in receivables | 12 | ||
Increase/(Decrease) in payables | 14 | ( | |
Net cash outflow from operating activities | ( | ( | |
Cashflows from Investing Activities | |||
Payments for intangible assets | 10 | ( | |
Net cash outflow from investing activities | ( | ||
Cash flows from financing activities | |||
Proceeds of borrowing | |||
Repayment of borrowings | ( | ||
Issue of shares (net of share issue expenses) | 15 | ||
Net cash inflow from financing activities | |||
Net (Decrease)/Increase in cash and cash | |||
equivalents during the year | ( | ||
Cash at the beginning of year | |||
Effect of foreign exchange on currency holdings | ( | ( | |
Cash and cash equivalents at the end of the year | 13 |
Subsidiary Name | Date | of | Percentage | Registered office address | Country | of | ||||
Incorporation | Interest | Incorporation | ||||||||
Tees Valley Lithium Ltd | 25 | February | 100% | 167-169 Great Portland Street, | United | |||||
2022 | London W1W 5PF | Kingdom | ||||||||
Alkemy Capital Services | 4 May 2022 | 100% | Level 4, 46 Colin Street, West | Australia | ||||||
Pty Ltd | Perth WA 6005, Australia | |||||||||
Port | Headland | Lithium | 22 September | 100% | Level 4, 46 Colin Street, West | Australia | ||||
Pty Ltd | 2022 | Perth WA 6005, Australia | ||||||||
Tees | Valley | Graphite | 20 | November | 100% | 167-169 Great Portland Street, | United | |||
Limited | 2023 | London W1W 5PF | Kingdom | |||||||
Year to January 2025 | UK | Australia | Total |
£ | £ | £ | |
Other Revenue | - | - | - |
Project Development | (133,686) | 68,410 | (65,276) |
Administration expenses | (1,079,659) | (147,325) | (1,226,984) |
Foreign exchange | 1,007 | - | 1,007 |
Finance costs | (135,073) | - | (135,073) |
Loss before tax | (1,347,411) | (78,915) | (1,426,326) |
Year to January 2024 | UK | Australia | Total |
£ | £ | £ | |
Other Revenue | 1,247 | - | 1,247 |
Business development | (1,852) | - | (1,852) |
Project Development | (349,836) | (284,452) | (634,288) |
Administration expenses | (1,295,137) | (159,058) | (1,454,195) |
Foreign exchange | (5,215) | - | (5,215) |
Finance costs | (1,697) | - | (1,697) |
Loss before tax | (1,652,490) | (443,510) | (2,096,000) |
2025 | 2024 | |
£ | £ | |
Employee benefit expense (note 6) | 214,895 | 302,733 |
Employee benefit – share based payments | 305,637 | 66,802 |
Advertising and marketing | 46,065 | 122,426 |
Regulatory compliance expense | 33,751 | 67,481 |
Share based payments – advisors | 54,221 | 115,348 |
Travel and accommodation | 9,593 | 37,704 |
Other professional fees | 503,302 | 696,744 |
Other operating expenses | 59,520 | 44,957 |
Total administrative expenses | 1,226,984 | 1,454,195 |
2025 | 2024 | |
£ | £ | |
Fees payable to the auditor for the audit of the Company | 50,500 | 47,350 |
Total auditor’s remuneration | 50,500 | 47,350 |
2025 | 2024 | |
£ | £ | |
Directors’ salaries | 156,547 | 128,589 |
Share based payments | 305,637 | 66,802 |
Staff salaries | 32,552 | 145,403 |
Recruitment and other staff costs | 3,808 | 920 |
Social security | 21,988 | 27,821 |
Total employee benefit expense | 520,532 | 369,535 |
2025 | 2024 | |
£ | £ | |
Current tax | - | 325,018 |
Total | - | 325,018 |
2025 | 2024 | |
£ | ||
£ | ||
Loss on ordinary activities before taxation | (1,426,326) | (2,096,000) |
Tax calculated at domestic rate applicable to UK standard rate for small | ||
companies of 19% | (271,002) | (398,240) |
Effects of: | ||
Expenses not deductible for tax purposes | 69,434 | 35,844 |
Tax losses carried forward on which no deferred tax asset is recognised | 201,568 | 37,378 |
Income tax credit | - | 325,018 |
2025 | 2024 | |
£ | £ | |
At the beginning of the year | 317,089 | 298,813 |
Additions in the year | 189,095 | 18,276 |
At the end of the year | 506,184 | 317,089 |
2025 | 2024 | |
£ | £ | |
Investment in Subsidiaries | 5 | 4 |
Loans to Subsidiaries | 3,265,993 | 2,943,949 |
Total | 3,265,998 | 2,943,953 |
2025 | 2024 | |
Group | £ | £ |
Prepayments | 20,089 | 47,537 |
VAT and GST recoverable | 26,894 | 73,660 |
Other receivables | 825 | 5,106 |
Total | 47,808 | 126,303 |
2025 | 2024 | |
Company | £ | £ |
Prepayments | 20,089 | 45,490 |
VAT and GST recoverable | 18,587 | 25,720 |
Other receivables | - | 2,500 |
Total | 38,676 | 73,710 |
2025 | 2024 | |
Group | £ | £ |
Cash at bank and on hand | 16,673 | 45,458 |
16,673 | 45,458 | |
2025 | 2024 | |
Company | £ | £ |
Cash at bank and on hand | 382 | 27,961 |
382 | 27,961 |
2025 | 2024 | |
Group | £ | £ |
Trade payables | 858,538 | 673,199 |
Other payables | 85,671 | 53,965 |
Accrued expenses | 557,757 | 180,045 |
Total trade and other payables | 1,501,966 | 907,209 |
2025 | 2024 | |
Company | £ | £ |
Trade payables | 471,471 | 364,948 |
Other payables | 4,503 | 7,365 |
Accrued expenses | 324,567 | 137,105 |
Total trade and other payables | 800,541 | 509,418 |
Number of | Share premium | Share based | ||
ordinary shares of | Share Capital | £ | payments | |
2p | £ | £ | ||
At 31 January 2023 | 7,199,998 | 144,000 | 2,413,243 | 63,221 |
Share issues | 1,614,853 | 32,297 | 1,968,497 | - |
Share issue expenses | - | - | (105,714) | - |
Issue of Options and Warrants | - | - | (14,400) | 196,550 |
At 31 January 2024 | 8,814,851 | 176,297 | 4,261,626 | 259,771 |
Issue of Options and Warrants | - | - | - | 429,258 |
At 31 January 2025 | 8,814,851 | 176,297 | 4,261,626 | 689,029 |
Date of grant | Tranche | Number of | Assumed | Risk free | Volatility (%) | FV |
Options | Exercise date | rate (%) | ||||
6 June 2023 | A | 143,335 | 6 June 2028 | 4.39 | 40.50 | £95,150 |
6 June 2023 | B | 143,334 | 6 June 2028 | 4.39 | 40.50 | £95,149 |
6 June 2023 | C | 143,331 | 6 June 2028 | 4.39 | 40.50 | £95,147 |
5 August 2024 | - | 500,000 | 5 August 2026 | 3.62 | 45.54 | £253,200 |
2025 | 2024 | |||
Weighted | Weighted | |||
average | average | |||
Number of | exercise | Number of | exercise | |
options | price | options | price | |
Company and Group | Number | Pence | Number | Pence |
Outstanding at the beginning of the period | 1,220,000 | 130.53 | 790,000 | 106.33 |
Granted during the year | 500,000 | 2 | 430,000 | 175 |
Lapsed during the period | (100,000) | (150) | - | - |
Outstanding at the end of the period | 1,620,000 | 98.92 | 1,220,000 | 130.53 |
Group | GBP | AUD | Total |
31 January 2025 | £ | £ | £ |
Trade and other receivables | 43,197 | 4,611 | 47,808 |
Cash and cash equivalents | 1,092 | 15,581 | 16,673 |
Trade and other payables | 1,333,565 | 168,401 | 1,501,966 |
Short-term borrowings | 599,391 | - | 599,391 |
Group | GBP | AUD | Total |
31 January 2024 | £ | £ | £ |
Trade and other receivables | 42,736 | 36,030 | 78,766 |
Cash and cash equivalents | 34,387 | 11,071 | 45,458 |
Trade and other payables | 697,889 | 209,320 | 907,209 |
Short-term borrowings | 102,289 | - | 102,289 |
Categories of financial instruments: | ||
2025 | 2024 | |
Group | £ | £ |
FINANCIAL ASSETS AT AMORTISED COST: | ||
Cash and cash equivalents | 16,673 | 45,458 |
Trade and other receivables (excluding prepayments) | 27,719 | 78,766 |
Total financial Assets at amortised cost | 44,392 | 124,224 |
FINANCIAL LIABILITIES AT AMORTISED COST: | ||
Trade and other payables | 1,501,966 | 907,209 |
Short term borrowings | 599,391 | 102,289 |
Total financial liabilities at amortised cost | 2,101,357 | 1,009,498 |
2025 | 2024 | |
Company | £ | £ |
FINANCIAL ASSETS AT AMORTISED COST: | ||
Cash and cash equivalents | 382 | 27,961 |
Trade and other receivables (excluding prepayments) | 18,587 | 28,221 |
Total financial Assets at amortised cost | 18,969 | 56,182 |
2025 | 2024 | |
£ | £ | |
FINANCIAL LIABILITIES AT AMORTISED COST: | ||
Trade and other payables | 800,541 | 509,418 |
Short term borrowings | 549,391 | 102,289 |
Total financial liabilities at amortised cost | 1,349,932 | 611,707 |