| 18 month | |||
| period ended | |||
| Year ended 28 | 28 February | ||
| February 2026 | 2025 | ||
| Notes | £ | £ | |
Revenue | 15 | ||
Cost of sales | 16 | ( | ( |
| Gross (loss) / profit | ( | ||
Administrative expenses | 17 | ( | ( |
Other expenses | 18 | ( | ( |
Downward revaluation of Bitcoin | 19 | ( | |
Foreign currency gain | 19 | ||
| Loss from operating activities | ( | ( | |
Impairment of Tokenomic investment | 20 | ( | ( |
Profit on disposal of investment in quoted companies | 21 | ||
(Loss) Profit on disposal of Bitcoin | 22 | ( | |
Finance costs | 23 | ( | |
| Loss before tax | ( | ( | |
Income tax (expense) / credit | 24 | ( | |
Loss for the year | ( | ( | |
| Basic earnings per share | |||
Basic loss per share (pence) | 27 | (1.80) | (25.05) |
| Total basic loss per share | ( | ( | |
| Diluted earnings per share | |||
Diluted loss per share (pence) | 27 | (1.80) | (25.05) |
Total diluted loss per share | ( | ( | |
| Other comprehensive income net of tax | |||
| Components of other comprehensive income that will not be reclassified to profit | |||
| or loss | |||
(Losses) / gains on revaluation reserve | ( | ||
- Arising on the revaluation of intangible assets at fair value through other comprehensive income, net of tax | |||
Total other comprehensive income (loss) net of tax | 25 | ( | |
Total comprehensive income (loss) | ( | ( |
| 2026 | 2025 | ||
| Notes | £ | £ | |
| Assets | |||
| Non-current assets | |||
Property, plant and equipment | 5 | ||
Intangible assets | 6 | ||
Deferred tax assets | 8 | ||
Prepayments | 9 | ||
| Total non-current assets | |||
| Current assets | |||
Prepayments | 9 | ||
Cash and cash equivalents | 10 | ||
| Total current assets | |||
Total assets | |||
| Equity and liabilities | |||
| Equity | |||
Called up share capital | 11 | ||
Accumulated loss | ( | ( | |
Revaluation reserve | 12 | ||
Total equity | |||
| Liabilities | |||
| Current liabilities | |||
Trade and other payables | 13 | ||
Total equity and liabilities |
| Called up share | Share based | Revaluation | Accumulated | ||
| capital | payment | reserve | loss | Total | |
| £ | reserve | £ | £ | £ | |
Balance at 1 September 2023 as previously reported | ( | ||||
Loss for the period | ( | ( | |||
Other comprehensive income | |||||
| Total comprehensive income for the year | ( | ( | |||
Issue of equity net of issue costs | |||||
Share-based payments | ( | ||||
Balance at 28 February 2025 | ( | ||||
Balance at 1 March 2025 | ( | ||||
| Changes in equity | |||||
Loss for the year | ( | ( | |||
| Other comprehensive income | ( | ( | |||
| Total comprehensive income for the year | ( | ( | ( | ||
Issue of equity net of issue costs | |||||
Issue of equity to settle directors' loans | |||||
Fair value of shares issued to settle borrowings | |||||
Balance at 28 February 2026 | ( |
| 12 month | 18 month | ||
| period ended | period ended | ||
| 28 February | 28 February | ||
| 2026 | 2025 | ||
| Notes | £ | £ | |
| Cash flows used in operations | |||
Cash paid to suppliers and employees | ( | ( | |
| Net cash flows used in operations | ( | ( | |
| Cash flows used in investing activities | |||
Purchase of property, plant and equipment | 5 | ( | ( |
Proceeds from sales of intangible assets | |||
Purchase of intangible assets | 6 | ( | |
Proceeds from sales of investments in quoted companies | 21 | ||
| Cash flows used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from issuing shares | |||
Proceeds from borrowings | |||
Cash flows from financing activities | |||
Net (decrease) / increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the year | |||
Cash and cash equivalents at end of the year | 10 |
| Bitcoin Mining | ||
| machines | Total | |
| £ | £ | |
| Reconciliation for the year ended 28 February 2026 | ||
| Balance at 1 March 2025 | ||
At cost | 784,674 | 784,674 |
| Accumulated depreciation | (160,325) | (160,325) |
Carrying amount | 624,349 | 624,349 |
| Movements for the year ended 28 February 2026 | ||
Additions from acquisitions | 114,135 | 114,135 |
Depreciation | (156,819) | (156,819) |
Impairment loss recognised in profit or loss | (581,665) | (581,665) |
| Property, plant and equipment at the end of the year | - | - |
| Closing balance at 28 February 2026 | ||
At cost | 898,809 | 898,809 |
| Accumulated depreciation and impairment | (898,809) | (898,809) |
Carrying amount | - | - |
| Reconciliation for the period ended 28 February 2025 | ||
| Balance at 1 September 2023 | ||
At cost | 265,871 | 265,871 |
Accumulated depreciation | (30,635) | (30,635) |
Carrying amount | 235,236 | 235,236 |
| Movements for the period ended 28 February 2025 | ||
Additions from acquisitions | 519,442 | 519,442 |
Depreciation | (129,690) | (129,690) |
Assets written off | (639) | (639) |
Property, plant and equipment at the end of the year | 624,349 | 624,349 |
| Closing balance at 28 February 2025 | ||
At cost | 784,674 | 784,674 |
| Accumulated depreciation | (160,325) | (160,325) |
Carrying amount | 624,349 | 624,349 |
| Depreciation and impairment losses have been included under the following expenditures: | ||
| Cost of sales | ||
Bitcoin Mining machines | 156,819 | 129,690 |
• | |
• | |
• | |
| Binance digital | Fidelity digital | Tokenomic | |||
| Bitcoin mined | asset | asset | digital asset | Total | |
| £ | £ | £ | £ | £ | |
| Reconciliation for the year ended | |||||
| 28 February 2026 | |||||
| Balance at 1 March 2025 | |||||
At cost | 92,076 | 304,901 | - | 37,061 | 434,038 |
Accumulated impairment | - | - | - | (35,084) | (35,084) |
Carrying amount | 92,076 | 304,901 | - | 1,977 | 398,954 |
| Movements for the year ended 28 | |||||
| February 2026 | |||||
| Opening balance fair value | |||||
adjustment | 34,021 | 65,224 | - | - | 99,245 |
Mined Bitcoin | 1,168,829 | - | - | - | 1,168,829 |
Bitcoin acquisitions | - | - | 6,474,350 | - | 6,474,350 |
Downward revaluation of Bitcoin | - | (143,504) | (2,195,477) | - | (2,338,981) |
Disposals/transfers/write-downs | (1,278,671) | (5,833) | (529,996) | (1,977) | (1,816,477) |
Intangible assets at the end of the year | 16,255 | 220,788 | 3,748,877 | - | 3,985,920 |
| Closing balance at 28 February | |||||
| 2026 | |||||
At cost or revaluation | 16,255 | 220,788 | 3,748,877 | 37,061 | 4,022,981 |
| Accumulated impairment | - | - | - | (37,061) | (37,061) |
Carrying amount | 16,255 | 220,788 | 3,748,877 | - | 3,985,920 |
| Movements for the period ended | |||||
| 28 February 2025 | |||||
Opening balance and acquisitions | 92,076 | 292,294 | - | 37,061 | 421,431 |
Impairment loss recognised in profit or loss | - | (123,173) | - | - | (123,173) |
Revaluation increase (decrease) | - | (24,220) | - | (35,084) | (59,304) |
Disposals | - | 160,000 | - | - | 160,000 |
Intangible assets at the end of the year | 92,076 | 304,901 | - | 1,977 | 398,954 |
+10% change | -10% change | |
Asset type | £ | £ |
| Bitcoin | 404,442 | (404,442) |
| Level 1 | Level 2 | Level 3 | Total | ||
| £ | £ | £ | £ | ||
| Year ended 28 February 2026 | |||||
Bitcoin | 3,985,920 | - | - | 3,985,920 | |
| Period ended 28 February 2025 | |||||
Bitcoin | 396,977 | - | - | 396,977 | |
Tokenomic | - | 1,977 | - | 1,977 | |
396,977 | 1,977 | - | 398,954 |
| Deferred tax assets: | ||
| - Deferred tax asset to be recovered within 12 months | - | 3,125 |
- | 3,125 | |
| Net deferred tax assets | - | 3,125 |
| Deferred tax | Total | |
| £ | £ | |
Opening balance at 1 March 2025 | 3,125 | 3,125 |
(Charged) / credited to profit or loss | (3,125) | (3,125) |
Closing balance at 28 February 2026 | - | - |
Opening balance at 1 September 2023 | - | - |
(Charged) / credited to profit or loss | 3,125 | 3,125 |
Closing balance at 28 February 2025 | 3,125 | 3,125 |
| Prepayments comprise the following balances | |||||||||
Prepayments - hosting and mining-related operating costs | 204,313 | 139,587 | |||||||
Security deposits comprise non-refundable advance payments under long-term service agreements for future operating costs associated | |||||||||
| with the Group's Bitcoin mining operations. These advance payments | |||||||||
| are classified as non-current assets as the related services are expected | |||||||||
| to be consumed beyond twelve months from the reporting date. | |||||||||
These advance payments primarily relate to long-term hosting, energy, and | infrastructure | support | agreements | with | third-party | service | |||
providers. The costs will be statement over the term of the respective agreements, in line with the receipt of services. | systematically expensed to the income | ||||||||
| The Group assesses these balances for recoverability at each reporting | |||||||||
date | with | consideration given | to | supplier | performance, | contractual | |||
enforceability, and service continuity. No impairment losses have been recognised as of the reporting date | |||||||||
Prepayment - administrative costs | 39,154 | 24,466 | |||||||
| Administrative and operation prepayments primarily consist of upfront | |||||||||
costs for insurance, software subscriptions, professional fees and other contracted services | |||||||||
At the reporting date, the Group had not identified any indicators of impairment or non-recoverability for these prepayments. | 243,467 | 164,053 | |||||||
Non-current assets | 204,313 | 96,022 | |||||||
Current assets | 39,154 | 68,031 | |||||||
243,467 | 164,053 |
| Cash | ||
| Balances with banks | 35,843 | 855,484 |
| Issued | |||
358 846 093 | (2025 - 253 701 022) fully paid up ordinary shares | 28,412,976 | 19,701,636 |
| Share reconciliation | ||
Shares - beginning of the year / period | 253,701,022 | 116,491,839 |
Issued | 105,145,071 | 137,209,183 |
| Shares - closing | 358,846,093 | 253,701,022 |
Movement in ordinary share capital | Date | Shares | Issue price (£) | £ |
Issued ordinary shares to EBT | 28 May 2025 | 50,740,204 | - | - |
WRAP capital raise | 20 June 2025 | 22,028,474 | 0.01375 | 3,028,915 |
Direct subscription | 24 June 2025 | 4,000,000 | 0.01375 | 550,000 |
WRAP capital raise | 09 July 2025 | 3,783,733 | 0.01850 | 699,991 |
Direct subscription | 17 July 2025 | 1,621,621 | 0.01850 | 300,000 |
Accelerated book build | 16 July 2025 | 11,538,462 | 0.01300 | 1,500,000 |
J Edelman - loan shares | 05 February 2026 | 5,716,289 | 0.14124 | 807,357 |
D Lenigas - loan shares | 05 February 2026 | 5,716,289 | 0.14124 | 807,357 |
105,145,072 | 7,693,620 |
| Revaluation reserve | - | 176,784 |
| Attributable to | |||
| Revaluation | owners of the | ||
| reserve | parent | Total | |
| £ | £ | £ | |
| Other comprehensive income for the year ended 28 February 2026 | |||
| accumulated as follows: | |||
Revaluation surplus reversed through OCI | (176,784) | (176,784) | (176,784) |
| Other comprehensive income for the period ended 28 February 2025 | |||
| accumulated as follows: | |||
Revaluation surplus arising through OCI | 176,784 | 176,784 | 176,784 |
Trade and other payables | 89,368 | 153,037 |
Accrued liabilities | 298,939 | 80,600 |
Other payables | 3,810 | 6,655 |
| Total trade and other payables | 392,117 | 240,292 |
| At amortised | ||
| cost | Total | |
| £ | £ | |
| Year ended 28 February 2026 | ||
Trade and other payables excluding non-financial liabilities (Note 13) | 392,117 | 392,117 |
| Items of income, expense, gains or losses | ||
Net gains or net losses through profit or loss | 1,647,005 | 1,647,005 |
| Year ended 28 February 2025 | ||
Trade and other payables excluding non-financial liabilities (Note 13) | 240,290 | 240,290 |
Block rewards and transaction fees | 1,169,168 | 957,473 |
Contracts with customers | 1,169,168 | 957,473 |
Power and hosting costs | 1,332,715 | 656,074 |
Depreciation of Bitcoin mining machines | 156,819 | 129,690 |
| Total cost of sales | 1,489,534 | 785,764 |
Accounting fees | 63,583 | 35,529 |
Advertising and marketing | 79,569 | 231,530 |
Auditors remuneration - Fees | 82,500 | 83,131 |
Bank fees | 12,858 | 28,985 |
Consulting and professional | 561,238 | 539,579 |
General expenses | 108,807 | 53,570 |
Secretarial fees | 2,129 | - |
Membership and subscriptions | 12,654 | 7,256 |
| Telecommunication | 47 | - |
Total administrative expenses | 923,385 | 979,580 |
Compliance | 13,393 | 17,254 |
Cryptocurrency costs | 17,788 | 3,290 |
Directors' remuneration | 411,501 | 292,663 |
Impairment costs - Bitcoin mining machines | 581,665 | - |
Insurance | 20,065 | 25,766 |
Investor relations | 95,908 | 11,961 |
Listing fees | 163,677 | 206,693 |
Penalties | 576 | - |
Printing and stationery | 64 | - |
Repairs and maintenance | 155 | 16,867 |
Research and development costs | (3,980) | 136,149 |
Share based payments | - | 14,007,856 |
Share registry costs | 38,423 | 40,349 |
Taxes on purchases - unclaimable | 70,649 | 110,986 |
Travel - Overseas | 67,107 | 45,696 |
| Total other expenses | 1,476,991 | 14,915,530 |
| Gain or (loss) on foreign exchange differences on | ||
liabilities | 49,856 | - |
Downward fair value adjustment on Bitcoin held | (2,162,198) | - |
| Total other gains and (losses) | (2,112,342) | - |
| Impairment of investment in Tokenomic Coin | (1,977) | (35,084) |
Gain on the disposal of quoted companies | 261,622 | - |
Arising on the disposal of Bitcoin | (136,710) | 160,900 |
Trade and other payables | 236 | - |
Group loan liabilities | 1,647,005 | - |
Shareholder loan liabilities | 106,601 | - |
| Total finance costs | 1,753,842 | - |
| Deferred tax | ||
Originating and reversing temporary differences - Vinanz (UK) Limited | 3,125 | (3,125) |
Total income tax expense / (credit) | 3,125 | (3,125) |
| Gross other | Net other | |
| comprehensive | comprehensive | |
| income | income | |
| £ | £ | |
| Year ended 28 February 2026 | ||
Revaluation reserve | 176,784 | 176,784 |
Total other comprehensive income | 176,784 | 176,784 |
| Period ended 28 February 2025 | ||
Revaluation reserve | (176,784) | (176,784) |
Total other comprehensive income | (176,784) | (176,784) |
| The earnings and weighted average number of | ||
| ordinary shares used in the calculation of basic | ||
| earnings per share are as follows: | ||
Loss for the year (period) attributable to owners of the Group for continuing operations | (6,467,116) | (15,594,460) |
| Earnings used in the calculation of basic earnings per | ||
| share for continuing operations | (6,467,116) | (15,594,460) |
Weighted average number of ordinary shares used in the calculation of basic earnings per share | 358,846,093 | 62,243,329 |
| The earnings used in the calculation of diluted | ||
| earnings per share are as follows: | ||
| Earnings used in the calculation of basic earnings per | ||
share for continuing operations | (6,467,116) | (15,594,460) |
Weighted average number of ordinary shares used in the calculation of diluted earnings per share | 358,846,093 | 62,243,329 |
Total anti dilutive potential ordinary shares | - | - |
| Australian | Canadian | |||
| US Dollars | Dollars | Dollars | Pounds Sterling | |
| 28 February 2026 | £ | £ | £ | £ |
Trade receivables | 126,629 | - | 77,684 | - |
Trade payables | 6,785 | 30,497 | - | 53,900 |
| Australian | Canadian | |||
| US Dollars | Dollars | Dollars | Pounds Sterling | |
| 28 February 2025 | £ | £ | £ | £ |
| Trade receivables | 96,022 | - | - | - |
Trade payables | 68,717 | 15,703 | 47,358 | 23,078 |
Parent Entity | London Bitcoin Company Limited |
Subsidiary | Vinanz (UK) Limited |
| Directors | ||||
| emoluments | ||||
| paid / receivable | ||||
| for services as | ||||
| director from | Share based | Total | ||
| Year ended February 2026 | company | payments | remuneration | |
| Name | £ | £ | £ | |
David Lenigas | 162,000 | - | 162,000 | |
Jeremy Edelman | 162,000 | - | 162,000 | |
Mahesh Pulandaran | 20,000 | - | 20,000 | |
Robert Scott | 67,500 | - | 67,500 | |
Total directors emoluments | 411,500 | - | 411,500 |
| Directors | |||
| emoluments | |||
| paid / receivable | |||
| for services as | |||
| director from | Share based | Total | |
| company | payments | remuneration | |
| £ | £ | £ | |
David Lenigas | 132,000 | 4,726,967 | 4,858,967 |
Jeremy Edelman | 132,000 | 4,726,967 | 4,858,967 |
Mahesh Pulandaran | 28,663 | - | 28,663 |
Robert Scott | - | - | - |
| Total directors emoluments | 292,663 | 9,453,934 | 9,746,597 |
| Directors whose | ||
| loans were | ||
| settled by | Total | |
| shares | £ | |
| Year ended 28 February 2026 | ||
| Related party transactions | ||
D Lenigas - loans settled | 754,057 | 754,057 |
D Lenigas - interest on loan | 53,300 | 53,300 |
J Edelman - loan settled | 754,057 | 754,057 |
| J Edelman - interest on loan | 53,300 | 53,300 |