Year ended | Year ended | ||
| Notes | 31 January | 31 January | |
2026 | 2025 | ||
£ | £ | ||
Continuing operations | |||
Other income | |||
Administrative expenses | 4 | ( | ( |
Project development expenses | 4 | ( | ( |
Finance costs | ( | ( | |
Foreign exchange gains (losses) | ( | ||
Loss before taxation | ( | ( | |
Taxation | 7 | ||
Loss for the year 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 | |
2026 | 2025 | ||
£ | £ | ||
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 | 17 | ||
Share Premium | 17 | ||
Share Based Payments | 17 | ||
Foreign Exchange Reserve | ( | ( | |
Retained Earnings | ( | ( | |
Total Equity | ( | ( | |
Current Liabilities | |||
Trade and other payables | 14 | ||
Borrowings | 16 | ||
Total Current Liabilities | |||
Non Current Liabilities | |||
Borrowings | 16 | ||
Current and Total Liabilities | |||
Total Equity and Liabilities |
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 | ( | ( | ( |
Share | Foreign | |||||
Share | Share | Based | Exchange | Retained | ||
capital | Premium | Payments | Reserve | Earnings | Total | |
£ | £ | £ | £ | £ | £ | |
As at 1 February 2025 | ( | ( | ( | |||
Loss for the year | ( | ( | ||||
Foreign exchange losses on translation of overseas | ||||||
subsidiaries | ( | ( | ||||
Total Comprehensive income | ( | ( | ( | |||
Transactions with owners: | ||||||
Issue of shares | ||||||
Share based payments | ||||||
Total transactions with owners | ||||||
Balance at 31 January 2026 | 214,661 | 7,417,106 | ( | ( | (462,086) |
Year ended | Year ended | |||
Notes | 31 January | 31 January | ||
2026 | 2025 | |||
£ | £ | |||
Cash flows from Operating Activities | ||||
Loss for the year after tax | ( | ( | ||
Share based payments | ||||
Financing costs | ||||
Equity settled transactions | 17 | |||
Decrease in receivables | 12 | |||
(Decrease)/Increase 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 from borrowing | 16 | |||
Repayment of borrowings | 16 | ( | ||
Issue of shares (net of share issue expenses) | 17 | |||
Net cash inflow from financing activities | ||||
Net (Decrease)/Increase | in cash and cash | |||
equivalents during the year | ( | |||
Cash at the beginning of year | ||||
Ef fect of foreign exchange on currency holdings | ( | ( | ||
Cash and cash equivalents at the end of the year | 13 |
Year to January 2026 | UK | Australia | Total |
£ | £ | £ | |
Other income | 235 | - | 235 |
Project Development | (175,241) | - | (175,241) |
Administration expenses | (1,543,630) | (165,211) | (1,708,841) |
Foreign exchange | (20,973) | (50,318) | (71,291) |
Finance costs | (532,710) | - | (532,710) |
Loss before tax | (2,272,319) | (215,529) | (2,487,848) |
Year to January 2025 | UK | Australia | Total |
£ | £ | £ | |
Other income | - | - | - |
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) |
2026 | 2025 | |
£ | £ | |
Employee benefit expense (note 6) | 505,448 | 214,895 |
Employee benefit – share based payments | 151,210 | 305,637 |
Advertising and marketing | 59,032 | 46,065 |
Regulatory compliance expense | 90,318 | 33,751 |
Share based payments – advisors | 28,114 | 54,221 |
Travel and accommodation | 1,649 | 9,593 |
Other professional f ees | 815,873 | 503,302 |
Other operating expenses | 57,197 | 59,520 |
2026 | 2025 | |
£ | £ | |
Fees payable to the auditor f or the audit of the Company | 53,500 | 50,500 |
Total auditor’s remuneration | 53,500 | 50,500 |
2026 | 2025 | |
£ | £ | |
Directors’ salaries | 304,279 | 156,547 |
Share based payments | 151,210 | 305,637 |
Staff salaries | 146,217 | 32,552 |
Recruitment and other staff costs | 384 | 3,808 |
Social security | 54,568 | 21,988 |
Total employee benefit expense | 656,658 | 520,532 |
2026 | 2025 | |
£ | ||
£ | ||
Loss on ordinary activities before taxation | (2,487,848) | (1,426,326) |
Tax calculated at domestic rate applicable to UK standard rate for small | ||
companies of 25% (2025:19%) | (621,962) | (271,002) |
Ef fects of: | ||
Expenses not deductible f or tax purposes | 2,342 | 69,434 |
2026 | 2025 | |
£ | £ | |
Current tax | - | - |
Total | - | - |
Tax losses carried forward on which no deferred tax asset is recognised | 619,620 | 201,568 |
Income tax credit | - | - |
2026 | 2025 | |
£ | £ | |
At the beginning of the year | 506,184 | 317,089 |
Additions in the year | 3,251,385 | 189,095 |
At the end of the year | 3,757,569 | 506,184 |
2026 | 2025 | |
£ | £ | |
Investment in Subsidiaries | 5 | 5 |
Loans to Subsidiaries | 6,599,299 | 3,265,993 |
Total | 6,599,304 | 3,265,998 |
2026 | 2025 | |
Group | £ | £ |
Prepayments | 20,983 | 20,089 |
VAT and GST recoverable | 53,992 | 26,894 |
Other receivables | 66,302 | 825 |
Total | 141,277 | 47,808 |
2026 | 2025 | |
Company | £ | £ |
Prepayments | 19,642 | 20,089 |
VAT and GST recoverable | 4,421 | 18,587 |
Other receivables | 65,502 | - |
Total | 89,565 | 38,676 |
2026 | 2025 | |
Group | £ | £ |
Cash at bank and on hand | 153,286 | 16,673 |
£ | ||
2026 | 2025 | |
Group | £ | £ |
Trade payables | 1,809,127 | 858,538 |
Other payables | 201,866 | 85,671 |
Accrued expenses | 697,936 | 557,757 |
Total trade and other payables | 2,708,929 | 1,501,966 |
2026 | 2025 | |
Company | £ | £ |
Trade payables | 226,957 | 471,471 |
Other payables | 5,806 | 4,503 |
Accrued expenses | 347,875 | 324,567 |
Total trade and other payables | 580,638 | 800,541 |
2026 | 2025 | |
Group | £ | £ |
Interest expense | 162,292 | 44,102 |
Non interest finance costs | 370,418 | 90,971 |
Total trade and other payables | 532,710 | 135,073 |
2026 | 2025 | 2026 | 2025 | |
Group | Group | Company | Company | |
£ | £ | £ | £ | |
Current borrowings | 904,877 | 599,391 | 904,877 | 549,391 |
Non-current borrowings | 1,145,720 | - | 1,145,720 | - |
2,050,597 | 599,391 | 2,050,597 | 549,391 |
Reconciliation of movements in | ||
borrowings | Year to 2026 | Year to 2025 |
£ | £ | |
Opening position | 599,391 | 102,289 |
Additions | 2,182,896 | 420,850 |
Additions – non cash | 72,000 | 32,150 |
Interest accrued | 162,292 | 44,102 |
Cash repayments (including interest) | (424,926) | - |
Principle converted into equity | (541,056) | - |
Closing position | 2,050,597 | 599,391 |
Number of | Share premium | Share based | ||
ordinary shares of | Share Capital | £ | payments | |
2p | £ | £ | ||
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 |
Issue of Ordinary shares | 1,847,741 | 36,955 | 2,911,581 | - |
Issue of Warrants in the year | - | - | - | 194,800 |
IFRS 2 charge on staff | ||||
options | - | - | - | 167,823 |
At 31 January 2026 | 10,662,592 | 213,252 | 7,173,207 | 1,051,652 |
2026 | 2025 | |||
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 | 1,620,000 | 89.66 | 1,220,000 | 130.53 |
Granted during the year | - | 500,000 | 2 | |
Lapsed during the period | - | (100,000) | (150) | |
Outstanding at the end of the period | 1,620,000 | 89.66 | 1,620,000 | 98.92 |
Group | GBP | AUD | Total |
31 January 2026 | £ | £ | £ |
Trade and other receivables | 135,464 | 5,813 | 141,277 |
Cash and cash equivalents | 150,223 | 3,063 | 153,286 |
Trade and other payables | 2,267,853 | 441,076 | 2,708,929 |
Short-term borrowings | 659,570 | - | 659,570 |
Long-term borrowings | 1,145,719 | - | 1,145,719 |
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 |
Categories of financial instruments: | |||
2026 | 2025 | ||
Group | £ | £ | |
FINANCIAL ASSETS AT AMORTISED COST: | |||
Cash and cash equivalents | 153,286 | 16,673 | |
Trade and other receivables (excluding prepayments) | 141,277 | 27,719 | |
Total financial Assets at amortised cost | 294,563 | 44,392 | |
FINANCIAL LIABILITIES | AT AMORTISED COST: | ||
Trade and other payables | 2,010,993 | 1,501,966 | |
Short term borrowings | 904,877 | 599,391 | |
Long term borrowings | 1,145,719 | - | |
Total financial liabilities at amortised cost | 4,061,589 | 2,101,357 |
2026 | 2025 | |
Company | £ | £ |
FINANCIAL ASSETS AT AMORTISED COST: | ||
Cash and cash equivalents | 145,252 | 382 |
Trade and other receivables (excluding prepayments) | 69,923 | 18,587 |
Total financial Assets at amortised cost | 215,175 | 18,969 |
2026 | 2025 | ||
£ | £ | ||
FINANCIAL LIABILITIES | AT AMORTISED COST: | ||
Trade and other payables | 580,639 | 800,541 | |
Short term borrowings | 904,877 | 549,391 | |
Long term borrowings | 1,145,719 | - | |
Total financial liabilities at amortised cost | 2,631,235 | 1,349,932 |