SND Sondrel (holdings) Plc

Chief Financial Officer's Review 

Revenue  

£'000	2023	2022
Consultancy	2,136	4,439
ASIC projects	7,290	12,839
Total	9,426	17,278

Consultancy revenues decreased to £2.1m (2022: £4.4m) as the Group focused on developing the ASIC projects business for the future.  Despite the decision to focus on ASIC projects revenue it also declined from £12.8m to £7.3m due to project delays and lack of new business sales.  The major revenue contributor in the year was the large automotive ASIC project that started in October 2022 and which taped out in April 2024. This was delayed having originally been expected to be completed by the end of 2023, and this meant that approximately £2.7m of revenue was deferred into 2024. There were no new ASIC projects won during 2023. 

Margins 

The majority of the Group's direct cost base relates to engineering headcount and software. During the first half of 2023, revenues and margins were broadly on plan, but the delays in the delivery of the large automotive ASIC project reduced revenues and depressed margins in the second half. Contract wins in the first half of 2024 have improved gross margins and are expected to return to normal trading levels during by the end of the year.  

Administrative Expenses  

Administrative expenses decreased by 17% to £6.5m (2022: £7.8m), driven predominantly by the inclusion of IPO related costs of £1.4m in the prior year. Underlying administrative expenses (excluding depreciation, amortisation and exceptional items) increased by 1% to £6.1m (2022: £6.0m).  

Foreign Exchange  

The Group had 71% (2022: 70%) of revenues invoiced in currencies other than GBP.  The Group's cost base has been predominantly in GBP and USD, which has historically provided a natural hedge to currency exchange risk as revenues have also been predominantly denominated in USD and GBP.  However, during 2022 a new Euro contract led to significant revenues being denominated in Euros. Exchange rate losses of £0.1m (2022: loss of £0.5m) reflected the reduction in volatility of the key currency pairs (GBP-USD and GBP-EUR) year on year. 

Adjusted EBITDA and Statutory Loss Before Tax 

Adjusted EBITDA (earnings before interest, tax, exceptional items, depreciation and amortisation) is considered by the Board to better represent the ongoing operating performance of the Group as it removes the impact of significant one-off items and smooths the impact of the cash outlay on the Groups design software. Adjusted EBITDA worsened in the year to a loss of £4.7m  (FY22: loss £1.1m). See note 7 to the financial statements for further information.  

Statutory loss before tax of £18.0 million (2022: Loss £6.4 million) includes significant cash and non-cash expenditure items, and these are reconciled to adjusted EBITDA as follows:  

£'000			2023	2022
Statutory loss before tax			(17,979)	(6,412)
IPO costs[1]			-	1,393
Adjusted loss before tax			(17,979)	(5,019)
Interest			656	1,175
Depreciation			457	394
Amortisation of intangible assets			12,150	2,384
Adjusted EBITDA			(4,715)	(1,066)

 

Research and development 

Total expenditure on research and development in the year was £9.7m (2022: £8.1m) of which £0.6m (2022: £0.6m) was on internal research and development to increase the engineering differentiation and capability to efficiently deliver new technologies. Research & development costs of £0.5m (2022: £0.2m) were capitalised during the year relating to the commencement of an automotive development programme. Costs incurred relating to the development of internal process improvements are not able to be reliably measured and have therefore been expensed through the P&L. 

Due to the nature of the work the Group is entitled to claim R&D tax credits. The amount recoverable this year is £1.2m (2022: £1.0m)  

Depreciation and Amortisation   

Depreciation and amortisation of £12.6m (2022: £2.8m) principally comprises the amortisation of the intangible software assets. The significant increase in amortisation of the intangible software was due to an accelerated charge to recognise the limited utility of the remaining asset following a reduction in design activity. The terms of the software asset have been renegotiated since year end, allowing the business to recover the lost utility by extending the period over which the asset can be used.

Interest 

Finance costs in the year were £0.7m (2022: £1.2m). The interest charged under IFRS 16 in respect on the liability arising on the purchase of the software asset was £0.5m (2022: £0.9m). 

Taxation  

No provision for tax has been made in the period (2022: £Nil) due to the available tax losses carried forward of £6.9m. 

No asset has been recognised in relation to the recovery of these tax losses. The forecast revenues and profits in the business have reduced materially in the last year and as a result it is not now expected that they will all be utilised in the foreseeable future. As a result, the asset of £3.2m held on the prior year balance sheet has now been written off to the income statement in the current period.  

Earnings per share  

Loss per share was 24.6 pence (2022: loss per share 5.6 pence).  

Dividend 

The retained earnings position of the Group is insufficient for the Board to consider a dividend for the year. In any event, the Group is primarily seeking to achieve capital growth for shareholders rather than an income. It is the board's intention during the current phase of the Group's development to retain any distributable profits that arise from the business to the extent they are generated.  

Balance sheet 

The Group's balance sheet position showed a net deficit at 31 December 2023 of £13.4m (2022: net assets of £8.5m).  

Fixed assets 

Intangible assets 

The intangible asset of £2.9m (FY22: £14.5m) arises from the recognition of long term right-of-use software assets and the capitalisation of £0.5m of research and development. The amortisation associated with the software asset was £12.0m (FY22: £2.4m). 

Management has accelerated the amortisation to reflect the reduced utility of the software asset following the reduced level of design anticipated over the remaining life of the asset. Since the end of 2023, the terms of the right-of-use software asset have been renegotiated allowing the business to recover the lost utility over an extended period of use.

Tangible assets 

Tangible assets of £0.5m (FY22: £0.9m) comprise mainly of right-of-use assets relating to office leases and other office equipment.

Cash flow and net debt 

At 31 December 2023 the cash balance was £0.0m (2022: £4.4m).   

The Group repaid its shareholder loan of £0.7m during the year but drew down a short-term loan by way of advance against expected R&D tax credit receipts of £0.9m, leaving a net debt position of £1.0m (2022: Net cash £3.7m). 

Risks and uncertainties 

The Board continually assesses and monitors the key risks of the business. The key risks that could affect the Group's performance, and the factors that mitigate these risks, are set out on pages 10 to 12 of the 2023 annual report and accounts. 

 

Nick Stone 

Interim Chief Financial Officer 

17 July 2024 

 

 

Sondrel (Holdings) plc

Consolidated Statement of Profit and Loss and Other Comprehensive Income

For the year ended 31 December 2023

 

		2023		2022
				as restated
	Note	£		£
Revenue	6	9,425,753		17,277,631
Cost of sales		(21,759,584)		(15,664,557)
Gross (loss)/profit		(12,333,831)		1,613,074
Administrative expenses		(6,525,540)		(7,814,885)
Other operating income	10	1,536,129		965,655
Operating loss	10	(17,323,242)		(5,236,156)
Finance costs	11	(655,797)		(1,175,510)
Finance income	12	305		30
Loss before tax		(17,978,734)		(6,411,636)
Tax (charge)/credit	13	(3,541,379)		3,219,735
Loss for the year attributable to the owners of the parent		(21,520,113)		(3,191,901)
Other comprehensive income/(expense)
Items that may be reclassified to profit and loss in subsequent periods (net of tax):
Exchange differences on translation of foreign operations		22,268		(39,079)
Other comprehensive income/(expense) for the year (net of tax)		22,268		(39,079)
Total comprehensive expense for the year attributable to the owners of the parent		(21,497,845)		(3,230,980)
Losses per share attributable to the owners of the parent
Basic	14	(0.25)		(0.06)
Diluted	14	(0.25)		(0.06)

All activity in both the current and the prior year relates to continuing operations.

The notes form part of the consolidated financial statements.

 

Sondrel (Holdings) plc

Consolidated Statement of Financial Position

As at 31 December 2023

 

 

		2023		2022
				as restated
	Note	£		£
Non-current assets
Property, plant and equipment	15	339,965		293,914
Right-of-use assets	16	502,567		637,100
Intangible assets	17	2,938,841		14,547,870
Deferred tax assets	21	-		3,199,744
Total non-current assets		3,781,373		18,678,628
Current assets
Inventories	18	-		1,044,069
Trade and other receivables	19	2,181,558		10,197,124
Cash and cash equivalents	20	2,146		4,449,812
Income tax receivable		735,488		149,853
Total current assets		2,919,192		15,840,858
Total assets		6,700,565		34,519,486
Current liabilities
Trade and other payables	22	5,701,773		10,162,935
Short-term borrowings	23	859,800		-
Short-term lease liabilities	24	8,086,429		4,805,956
Total current liabilities		14,648,002		14,968,891
Non-current liabilities
Borrowings	23	-		700,000
Lease liabilities	24	5,378,108		10,292,172
Deferred tax liabilities	21	28,414		74,933
Total non-current liabilities		5,406,522		11,067,105
Total liabilities		20,054,524		26,035,996
Net (liabilities)/assets		(13,353,959)		8,483,490
Equity
Issued share capital	27	87,462		87,462
Share premium	28	18,286,562		18,286,562
Foreign currency translation reserve	28	(33,329)		(55,597)
Share-based payment reserve	28	470,656		812,676
Retained deficit	28	(32,165,310)		(10,647,613)
Total equity		(13,353,959)		8,483,490

 

The consolidated financial statements were approved and authorised for issue by the Board on 17 July 2024 and were signed on its behalf by:

David Mitchard 
Non-Executive Chairman and Interim Chief Executive Officer

The notes form part of the consolidated financial statements.

 

Sondrel (Holdings) plc

Consolidated Statement of Changes in Equity

For the year ended 31 December 2023

 

 

	Note	Share capital	Share premium	Foreign currency translation reserve	Share-based payment reserve	Retained deficit	Total
		£	£	£	£	£	£
Balance at 1 January 2022		8,345	122,431	(16,518)	1,236,397	(7,927,194)	(6,576,539)
Loss for the year		-	-	-	-	(3,191,901)	(3,191,901)
Other comprehensive expense		-	-	(39,079)	-	-	(39,079)
Total comprehensive expense for the year		-	-	(39,079)	-	(3,191,901)	(3,230,980)
Share issues	27	36,364	18,164,131	-	-	-	18,200,495
Exercise of share options	26	1,029	-	-	(513,206)	513,206	1,029
Bonus issues	27	41,724	-	-	-	(41,724)	-
Share-based payment charge	26	-	-	-	89,485	-	89,485
Total transactions with owners		79,117	18,164,131	-	(423,721)	471,482	18,291,009
At 31 December 2022		87,462	18,286,562	(55,597)	812,676	(10,647,613)	8,483,490
Loss for the year		-	-	-	-	(21,520,113)	(21,520,113)
Other comprehensive income		-	-	22,268	-	-	22,268
Total comprehensive income/(expense) for the year		-	-	22,268	-	(21,520,113)	(21,497,845)
Share-based payment (credit)/charge	26	-	-	-	(342,020)	2,416	(339,604)
Total transactions with owners		-	-	-	(342,020)	2,416	(339,604)
At 31 December 2023		87,462	18,286,562	(33,329)	470,656	(32,165,310)	(13,353,959)

 

 

The notes form part of these consolidated financial statements.

 

 

Sondrel (Holdings) plc

Consolidated Statement of Cash Flows

For the year ended 31 December 2023

 

		2023		2022
				as restated
	Note	£		£
Cash used in operations	29	(2,738,412)		(4,952,766)
Tax received		1,346,899		202,222
Net cash outflow from operating activities		(1,391,513)		(4,750,544)
Cash flows from investing activities
Purchase of property, plant and equipment		(148,338)		(204,194)
Purchase of intangible assets		(512,948)		(239,373)
Interest received		305		30
Net cash outflow from investing activities		(660,981)		(443,537)
Cash flows from financing activities
Proceeds from issue of share capital		-		18,200,495
Proceeds from exercise of share options		-		1,029
Proceeds from borrowings		2,027,610		-
Repayment of borrowings		(1,912,810)		(1,791,667)
Payment of principal portion of lease liabilities	24	(1,918,114)		(4,336,531)
Interest paid on lease liabilities	24	(574,652)		(954,611)
Other interest paid		(36,200)		(231,103)
Net cash (outflow)/inflow from financing activities		(2,414,166)		10,887,612
Net (decrease)/increase in cash and cash equivalents		(4,466,660)		5,693,531
Cash and cash equivalents at the beginning of the financial year	20	4,449,812		(1,243,719)
Foreign exchange differences on cash balances		18,994		-
Cash and cash equivalents at the end of the financial year	20	2,146		4,449,812

The notes form part of the consolidated financial statements.

 

 

 

Sondrel (Holdings) plc

Notes to the Consolidated Financial Statements

For the year ended 31 December 2023

 

1	General information

 

The financial information of the Group set out above does not constitute statutory accounts for the purposes of Section 435 of the Companies Act 2006.  Whilst the financial information included in this announcement has been prepared in accordance with UK adopted international accounting standards, in conformity with the requirements of the Companies Act 2006, that are relevant to companies that report under these standards, this announcement does not itself contain sufficient information to comply with those standards. This financial information has been prepared in accordance with the accounting policies set out in the 2023 Annual Report.

 

Sondrel (Holdings) plc (the "Company") is a public limited company, limited by shares, which is listed on AIM, part of the London Stock Exchange. The Company is incorporated, domiciled and registered in England and Wales, with registration number 07275279. The address of its registered office is Sondrel House, Theale Lakes Business Park, Moulden Way, Sulhamstead, Reading, RG7 4GB.

 

The Group's principal activity is the execution of system-on-chip IC designs, and associated engineering services, with particular focus on AI, video, automotive and Internet of Things related applications.

 

2	Material accounting policies

 

2.1 Basis of preparation

 

The consolidated financial statements of the Group have been prepared in accordance with UK-adopted International Accounting Standards.

         

The consolidated financial statements have been prepared on a historical cost basis and are presented in pounds sterling which is also the Group's functional currency. All amounts are rounded to the nearest pound sterling unless stated otherwise.

 

2.2 Basis of consolidation

 

The consolidated financial statements present the results of the Company and its subsidiaries ("the Group") as if they formed a single entity. Where the Company has control over an investee, it is classified as a subsidiary.

 

When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies in line with the Group's accounting policies. All intra-group assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.

 

2.3 Going concern

 

At 31 December 2023, the Group had cash reserves of £2,146 (2022: £4,449,812) and net current liabilities of £11,728,810 (2022: net current assets of £871,967).  As a consequence of delays in meeting project milestones in a key ASIC project, the cash position of the Group at the year-end was insufficient to meet supplier payments and the monthly payroll as they fell due. Since the year-end, the Group has completed a fund-raising process which raised £8.5m, and successfully renegotiated with a key supplier to improve the repayment terms of a material liability. These two measures have restored the Group's cash position and outlook.

 

The Directors have prepared detailed future forecasts for the Group and Parent taking into account post year-end trading conditions which carefully considers the Group and Parent's ability to meet future forecasted cash requirements.

 

The Directors have reviewed cash flow forecasts for the Group and Parent covering a period of at least 12 months from the date of approval of the financial statements, and together with the projected revenue and available cash reserves, which indicate that sufficient funding is available to support ongoing trading activity and investment plans for the Group and Parent.  However, management have also considered scenarios with reduced revenue forecasts in which the Group would need additional support in order to continue trading.  The Directors have considered the relative likelihood of the different scenarios occurring and believe that the Group is most likely to be able to continue trading within its existing funding constraints and has therefore prepared the financial statements on a going concern basis, but recognise that there is a material uncertainty that may cast significant doubt on the Group's and Parent company's ability to continue as a going concern without the certainty of an increased revenue stream.

 

The accounts do not contain adjustments that would be required were the entity not considered to be a going concern.

 

The Group's Directors continue to monitor and evaluate performance by:

 

•    performing ongoing reviews and close management of the cost base in response to market activity; and

•    maintaining strong relationships and open communication with all stakeholders to ensure their ongoing support.

 

As part of normal business practice, the Group prepares monthly detailed financial forecasts which incorporate year-to-date performance and scenario planning.

 

2.4 Summary of material accounting policies

 

The following are the material accounting policies applied by the Group in preparing its consolidated financial statements:

 

(a)   Revenue from contracts with customers

The Group is in the business of providing ASIC and system-on-chip and associated engineering services.

 

Revenue from contracts with customers is recognised in accordance with the five-step model as outlined in IFRS 15.

 

Project revenue

The Group provides services to customers in project arrangements, covering the Design phase, New Product Integration ("NPI") phase and Production phase.

 

There are situations where contracts with customers for these phases are entered into simultaneously. Where this is the case, and the contracts are negotiated as a package with a single commercial objective, they are accounted for as a single contract.

 

In order to identify the performance obligations in the contract, the Directors assess the services provided in the contracts and whether they are capable of being distinct and distinct in the context of the contract. The Group has identified that the Design service, NPI service and Production service are separate performance obligations. The Production services represent a service offering provided by the Group which has not generated revenue for the Group in the year ended 31 December 2023.

 

Where the contracts with customers contain more than one performance obligation, any discount provided to the customer in the contract is allocated on a proportionate basis over all performance obligations within the contract.

 

When project contracts contain only one performance obligation, and are not combined with other performance obligations, the consideration for the contract is fixed and contains no variable components.

 

The Group does not enter into any arrangements with customers which include a significant financing component.

 

The service provided to customers does not create an asset with an alternative use to the Group and the Group has an enforceable right to payment for performance completed at contracted rates which include cost plus a reasonable profit margin. Therefore, the Group recognises revenue from these performance obligations over time.

 

In order to determine a measure of progress of satisfaction of the Design and NPI performance obligations, the Group uses the input method based on time incurred, as this best reflects the progress of satisfaction of the performance obligations and the delivery of the output to the customer.

 

Contract variations are treated as modifications, as there is only one performance obligation to the design phase of a contract, any variations to scope cannot be distinct and are recognised on a cumulative catch-up basis.

 

 

Consultancy revenue

The Group provides consultants to provide services to customers. Each of these consultancy arrangements are separate performance obligations. The customer simultaneously receives and consumes the benefits provided by the Group's performance and so the Group recognises revenue for this performance obligation over time.

 

The majority of contracts with customers are for fixed price consideration with no variable components. Certain contracts contain fixed rebates payable to the customer for which no distinct service is provided by the Group. These rebates constitute a form of variable consideration and are recognised as a reduction to the revenue. 

 

Contract balances

 

Contract assets / receivables

A contract asset is initially recognised for revenue earned from services in advance of an invoice being issued where the Group does not have an enforceable right for payment for work performed. Where the Group does have an enforceable right for payment for work performed, unbilled revenue is recognised as other contract receivables. Upon the issuance of an invoice, the amount recognised is reclassified to trade receivables.

 

Contract cost - costs to obtain a contract

Costs to obtain a contract relate to sales commission paid which would not be payable if the contract has not been obtained.  This cost is recognised as an asset and amortised over the duration of the contract. Where the amortisation period of the asset would be one year or less, the cost is recognised as an expense when incurred.

 

Contract cost - costs to fulfil a contract

Costs to fulfil a contract mainly relate to direct labour costs and software tools which are expensed as incurred. The Group does not incur costs to fulfil their obligations under a contract once it is obtained, but before transferring goods or services to the customer and therefore no contract cost asset is recognised.

 

Contract liabilities

A contract liability is recognised if a payment is received or a payment is due (whichever is earlier) from a customer before the Group transfers the related services. Contract liabilities are recognised as revenue when the Group performs under the contract.

 

(a)   Leases

The Group assesses at contract inception whether a contract is, or contains, a lease. That is, if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.

 

Group as a lessee

The Group applies a single recognition and measurement approach for all leases, except for short-term leases and leases of low-value assets. The Group recognises lease liabilities representing obligations to make lease payments and right-of-use assets representing the right to use the underlying assets.

 

Right-of-use assets

The Group recognises right-of-use assets at the commencement date of the lease (i.e. the date the underlying asset is available for use). Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. Where impairment indicators exist, the right-of-use asset will be assessed for impairment.

 

Right-of-use assets that relate to tangible assets have been presented separately on the Consolidated Statement of Financial Position as they are a material balance within the property, plant and equipment total.

 

Depreciation of right-of-use assets is included within administrative expenses and is calculated on a straight-line basis over the shorter of the lease term and the estimated useful lives of the assets as follows:

 

	Property	-	2 - 5 years straight line
	Motor vehicles	-	3 years straight line
	IT equipment	-	3 years straight line

 

Included within intangible assets on the Consolidated Statement of Financial position is a right-of-asset relating to a single lease over software licences. Management have chosen not to present this within right-of-use assets as they consider the presentation within intangible assets to more accurately reflect the nature of the underlying asset. See note 2.4 (k) for more details.

 

Lease liabilities

At the commencement date of the lease, the Group recognises lease liabilities measured at the present value of lease payments to be made over the lease term. The lease payments include fixed payments (including in-substance fixed payments) less any lease incentives receivable and variable lease payments that depend on an index or a rate.

 

In calculating the present value of lease payments, the Group uses its incremental borrowing rate at the lease commencement date because the interest rate implicit in the lease is not readily determinable. Interest on the lease liability is recognised using the effective interest rate method and is recorded within finance costs.

 

Short-term leases and leases of low-value assets

The Group has elected not to recognise right-of-use assets and lease liabilities for short-term leases or leases of low-value assets, being those leases with a term of 12 months or less, or a value of £1,000 for less respectively. The Group recognises the lease payments associated with these leases as an expense on a straight-line basis over the lease term.

 

 

(b)   Employee benefits

Short-term employee benefits including holiday pay and annual bonuses are accrued as services are rendered.

 

Contributions to defined contribution pension schemes are charged to profit and loss as they become payable in accordance with the rules of the scheme. Differences between contributions payable in the year and those actually paid are shown as either accruals or other receivables in the Consolidated Statement of Financial Position.

 

(c)    Share-based payments

Employees (including senior executives) of the Group receive remuneration in the form of share-based payments, whereby employees render services as consideration for equity instruments (equity-settled transactions).

 

The cost of equity-settled transactions is determined by the fair value at the date when the grant is made using an appropriate valuation model, further details of which are given in note 26.

 

That cost is recognised as an expense, together with a corresponding increase in equity, over the period in which the service and, where applicable, the performance conditions are fulfilled (the vesting period). The cumulative expense recognised for equity-settled transactions at each reporting date until the vesting date reflects the extent to which the vesting period has expired and the Group's best estimate of the number of equity instruments that will ultimately vest.

 

Where an award is cancelled by the entity or forfeited by the counterparty, any remaining element of the fair value of the award is expensed immediately through profit and loss.

 

(d)   Interest

Interest income and expense is recognised using the effective interest rate basis.

 

(e)   Taxation

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit and loss, except if it arises from transactions or events that are recognised in other comprehensive income or directly in equity. In this case, the tax is recognised in other comprehensive income or directly in equity respectively.

 

Current tax

Current tax is based on the taxable profit for the year and is calculated using the tax rates in force or substantively enacted at the reporting date. Taxable profit differs from accounting profit either because some income and expenses are never taxable or deductible, or deductible in other years.

 

 

Deferred tax

Deferred tax is recognised in respect of all temporary differences between the carrying value of assets and liabilities in the Consolidated Statement of Financial Position and the corresponding tax base, with the exception of temporary differences arising from goodwill or from the initial recognition (other than in a business combination) of assets and liabilities in a transaction that affects neither the taxable profit nor the accounting profit.

 

Deferred tax is calculated at the tax rates that are expected to apply to the period when the asset is realised or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted by the reporting date.

 

The measurement of deferred tax assets and liabilities reflect the tax consequences that would follow the manner in which the Group expects, at the end of the reporting period, to recover or settle the carrying amount of its asset and liabilities.

 

Deferred tax assets are recognised only to the extent that the Group considers that it is probable (i.e. more likely than not) that there will be sufficient taxable profits available for the asset to be utilised within the same tax jurisdiction. Deferred tax assets and liabilities are offset only when there is a legally enforceable right to offset current tax assets against current tax liabilities, they relate to the same tax authority and the Group's intention is to settle the amounts on a net basis.

 

Tax credits

The Group makes claims for research and development tax relief in the UK under both the Research and Development Expenditure Credit (RDEC) scheme and the small or medium-sized enterprise (SME) research and development tax relief scheme. Claims under the RDEC scheme are recognised in other operating income.  Enhanced expenditure relief under the SME scheme is recognised within the taxation charge / credit.

 

Research and development tax credits are recognised in the period in which the costs are incurred, and the claim submitted on the basis of an established record of successful research and development tax credit claims for the work undertaken by the employees of the Group.

 

 

(f)    Foreign currencies

The presentational currency of the Group is pound sterling, which is also the Group's functional currency.

 

Transactions and balances

All translation differences are taken to profit and loss, except to the extent that they relate to gains or losses on non-monetary items recognised in other comprehensive income, when the related translation gain or loss is also recognised in other comprehensive income.

 

Consolidation

On consolidation, the assets and liabilities of foreign operations are translated into sterling at the rate of exchange prevailing at the reporting date, with the exception of share capital and fixed assets which are translated at historic rates at the date of the original transaction. Their statements of profit and loss are translated at exchange rates prevailing at the dates of the transactions. The exchange differences arising on translation for consolidation are recognised in other comprehensive income and the foreign currency translation reserve.

 

(g)   Property, plant and equipment

Property, plant and equipment is stated at cost, less accumulated depreciation and any accumulated impairment losses. Cost includes the original purchase price of the asset and the costs attributable to bringing the asset to its working condition for its intended use.

 

Depreciation is included within administrative expenses and is calculated on a straight-line basis over the estimated useful lives of the assets, as follows:

 

Office equipment

-

3 - 10 years straight line

 

Additions to property, plant and equipment are depreciated from the date the asset becomes available for intended use.

 

The residual values, useful lives and methods of depreciation of property, plant and equipment are reviewed at each financial year end and adjusted prospectively, if appropriate.

 

 

 

 

(h)   Intangible assets

Intangible assets are initially recognised at cost and subsequently carried at cost less any accumulated amortisation and accumulated impairment losses.

 

Intangible assets with finite lives are amortised over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortisation period and the amortisation method for an intangible asset with a finite useful life are reviewed at least at the end of each reporting period. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset are considered to modify the amortisation period or method, as appropriate, and are treated as changes in accounting estimates.

 

Research and development

Research expenditure relates primarily to new internal process improvements that will bring tangible benefits to future product development. Expenditure on the research phase of projects is recognised as an expense as incurred. 

 

Costs that are directly attributable to a project's development phase are recognised as intangible assets, provided they meet the following recognition requirements:

 

·       the development costs can be measured reliably;

·       the project is technically and commercially feasible;

·       the Group intends to and has sufficient resources to complete the project;

·       the Group has the ability to use or sell the developed software; and

·       the developed software will generate probable future economic benefits

 

Development costs not meeting these criteria for capitalisation are expensed as incurred.

 

The key judgement areas are the ability to measure the future economic benefits reliably and determining the period over which these benefits are delivered. The Group measures each research and development project on its own merits.

 

The main costs attributed to development costs are that of payroll, third party contractors and third-party software.

 

Under IAS 38, at the point where activities no longer relate to development but to maintenance, capitalisation is discontinued.

 

 

 

Amortisation is included within cost of sales and is recognised as follows:

 

	Software licences	-	on a usage basis over the length of licence agreement. Licence agreements have lives of between 1 and 3 years.
	Development costs	-	not amortised until brought into use. The useful life is considered to be 3 years.

 

In any situation where there is a change in the pattern in which economic benefits are derived by the Group from an intangible asset, management will review whether an accelerated amortisation is required.

 

(i)    Impairment of non-financial assets

Non-financial assets are assessed at each reporting date to determine whether there is any indication that the assets are impaired. Where there is any indication that an asset may be impaired, the carrying value of the asset is tested for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the purposes of assessing impairment, the assets of the whole business are grouped together since there are no smaller groups of assets with separately identifiable cash flows. Non-financial assets that have been previously impaired are reviewed at each reporting date to assess whether there is any indication that the impairment losses recognised in prior periods may no longer exist or may have decreased.

 

(j)    Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and demand deposits.

 

(k)   Financial instruments

Financial assets

Financial assets comprise trade and other receivables and cash and cash equivalents.

 

Impairment

For trade receivables, contract receivables and contract assets, the Group applies a simplified approach in calculating expected credit losses (ECLs). Therefore, the Group recognises a loss allowance based on lifetime ECLs at each reporting date. The Group has established a provision matrix that is based on its historical credit loss experience, adjusted for forward-looking factors specific to the debtors and the economic environment. The Group considers a financial asset in default when contractual payments are 60 days past due.

 

Financial liabilities

Financial liabilities comprise trade and other payables and loans and borrowings and are recognised initially at fair value net of directly attributable transaction costs (if any), and subsequently at amortised cost.

 

Modification of financial liabilities

Where there is a modification to a financial liability, the discounted present value of the cash flows under the new terms, using the original effective interest rate, is compared to the discounted present value of the remaining cash flows of the original liability. If the difference is greater than 10%, this is considered to be a substantial modification, resulting in a derecognition of the original liability and the recognition of a new liability.

 

Equity

Equity instruments issued are recorded at fair value on initial recognition net of transaction costs.

 

(l)    Borrowings

Interest bearing borrowings are initially recorded at the value of the amount received, net of attributable transaction costs. Interest bearing borrowings are subsequently stated at amortised cost with any difference between cost and redemption value being recognised in the Consolidated Statement of Profit and Loss and Other Comprehensive Income over the period of the borrowing using the effective interest method.

 

(m)  Accounting standards issued

The Group has applied the following standards and amendments for the first time for its annual reporting period commencing 1 January 2023:

·       Amendments to IAS 1 - Presentation of Financial Statements and IFRS Practice Statement 2 - Making Materiality Judgements: Disclosure of material accounting policies

·       Amendment to IAS 8 - Accounting Policies, Changes in Accounting Estimates and Errors: Definition of accounting estimates

·       Amendment to IAS 12 - Income Taxes: Deferred tax assets and liabilities arising from a single transaction

·       Amendment to IAS 12 - Income Taxes: International tax reform and temporary exception for deferred tax assets and liabilities related to the OECD pillar two income taxes

 

These amendments listed above did not have any impact on the amounts recognised in prior periods and are not expected to significantly affect the current or future periods.

 

(n)   Standards in issue but not yet effective

At the date of authorisation of these financial statements there were amendments to standards which were in issue, but which were not yet effective, and which have not been applied.

 

Effective for periods beginning on or after 1 January 2024:

·       Amendment to IAS 1 - Presentation of Financial Statements: Non-current liabilities with covenants 

·       Amendments to IAS 7 - Statement of Cash Flows and IFRS 7 - Financial Instruments: Supplier finance

 

Effective for periods on or after 1 January 2025:

·       Amendments to IAS 21 - The Effects of Changes in Foreign Exchange Rates: Lack of exchangeability

 

Effective for periods on or after 1 January 2027:

·       IFRS 18 - Presentation and Disclosure in Financial Statements

·       IFRS 19 - Subsidiaries without Public Accountability

 

These amendments listed above are not expected to have a material impact on the Group in the current or future reporting periods and on foreseeable future transactions, except for IFRS 18 which will impact presentation of the financial statements.

 

3	Key sources of estimation uncertainty and significant accounting judgements

 

In the application of the Group's accounting policies, which are described in note 2, the Directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

3.1 Significant accounting judgements

 

Operating segments

The Directors have assessed that there is only one reportable segment. This is based on the fact that all strategic decisions are managed centrally and not by location, the Group provides similar products and services to all its customers and all results are reported on a group basis. 

 

Impairment review

IAS 36 requires an impairment review to be carried out at each reporting date. Management consider the lower than expected performance in 2023 is an indicator that some assets may be impaired. 

 

In making this impairment review, management must assess whether the carrying value of an asset or group of assets is higher than the recoverable amount (i.e. the higher of the value in use and fair value less cost to sell), and in making this assessment significant judgements are required to determine whether the recoverable amount of an asset can be determined in isolation or in a group, and in estimating the value in use and fair value fair value less cost to sell of an asset or group of assets.

 

While Sondrel identifies revenue streams as separate components, none of its assets contribute separately to a particular or single revenue stream and therefore the assets contribute collectively to each revenue stream. As the assets cannot be allocated to separate independent revenue streams within the business, the business itself is judged to be one CGU as this is the smallest group generating cash flows the assets can be attributed to.

 

Management have judged that the market capitalisation of the Group is the best proxy for fair value less cost to sell of the CGU, and as this exceeds the carrying value of the CGU, no impairment is required at CGU level.

 

Intangible assets - capitalisation of development costs

The capitalisation of development costs is subject to a review as to whether it meets the criteria for capitalisation. In making this judgement, the Group evaluates, amongst other factors, whether there are any future economic benefits beyond the current period, such as the ability to use the assets on future projects and therefore enhance future revenues, or the ability to use such assets internally, for example to reduce delivery costs and enhance profits. The Group also evaluates management's ability to measure reliably the expenditure attributable to the project. Judgement is therefore required in determining the practice for capitalising development costs.

 

 

 

Deferred tax assets on losses

Deferred tax assets on losses are recognised for the Group to the extent that it is regarded as more likely than not that they will be recovered. Recoverability is based on the forecast of future profitability commencing in 2024. Such forecasts are subject to an element of judgement regarding future revenues and expenditure. Although the Directors expect to return to a profit in the short term, they are not satisfied that the deferred tax asset can be fully recovered in the short to medium term and have therefore decided to derecognise the deferred tax asset arising from brought forward losses, resulting in a charge of £2.9 million.

 

Revenue

In accordance with the policy on revenue recognition, management are required to judge the level of completion of the contract in order to recognise both income and cost. The overall recognition of revenue will depend on the nature of the project and whether it is billed on a time and materials basis or, otherwise, on completion of pre-agreed project objectives.

 

The Group maintains complete and accurate records of employees' time and expenditure for each project. This information is regularly assessed to determine the level of project completion, and thereby whether it is appropriate to recognise any profits.

 

3.2 Key sources of estimation uncertainty

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

Amortisation rate for licences

During 2023 the Group acquired licences with a value of £18,374 (2022: £7,346,912). These licences are amortised based on expected usage of the licences over the period of the contract. The amortisation rate is continually reassessed in accordance with changes to expected future project activity.

 

In the normal course of business, the Group had amortised the asset at a rate consistent with the rate of consumption of the asset. At the year-end, management's estimate of future activity over the remaining lifetime of the asset was such that management no longer expected to be able to fully utilise the remainder of the asset.  Management have estimated the future economic benefits from software licenses given expected future ASIC project activity as anticipated at year end, and recognised an accelerated amortisation charge that results in a net book value that is equivalent to the expected future economic benefits from software licenses.  The resulting accelerated amortisation charge of £4,938,521 is similar in nature to an impairment charge.

 

The carrying amount of licences as at 31 December 2023 was £2,303,559 (2022: £14,308,497).

 

 

4	Prior year restatement

 

Revenue and costs from agency relationships with suppliers

During the year, it came to the attention of the Directors that the Group has, from time-to-time, acted in an agency capacity for a certain supplier. In the prior year accounts, the costs of this supplier's services were included in cost of sales and the gross revenue arising from these services were recognised in revenue. The revenue should have been disclosed on a net basis which has resulted in the following adjustment:

 

Consolidated Statement of Profit and Loss and Other Comprehensive Income (extract):

 

		As previously reported	Adjustment	As restated
	Year ended 31 December 2022	£	£	£
	Revenue	17,510,825	(233,194)	17,277,631
	Cost of Sales	(15,897,751)	233,194	(15,664,557)
		___________	___________	___________

 

This adjustment has no impact on the Consolidated Statement of Financial Position, the Consolidated Statement of Cash Flows nor the Consolidated Statement of Changes in Equity.

 

 

Re-presentation of a lease liability

In the prior year, the lease liability related to the software licence intangible right-of-use asset was presented within other payables. To present this lease liability consistently with other financial liabilities measured at amortised cost, the Directors have chosen to present this within lease liabilities for the current and comparative periods. The adjustment affects both the Consolidated Statement of Financial Position presentation and the Consolidated Statement of Cash Flows presentation as shown in the tables below. There is no impact to the Consolidated Statement Profit and Loss and Other Comprehensive Income.

 

Consolidated Statement Financial Position (extract):

 

		As previously reported	Adjustment	As restated
	As at 31 December 2022	£	£	£
	Current liabilities
	Trade and other payables	14,677,767	(4,514,832)	10,162,935
	Short-term lease liabilities	291,124	4,514,832	4,805,956
		_________	_________	_________
	Non-current liabilities
	Other payables	9,984,228	(9,984,228)	-
	Lease liabilities	307,944	9,984,228	10,292,172
		_________	_________	_________

 

Consolidated Statement of Cash Flows (extract):

 

		As previously reported	Adjustment	As restated
	Year ended 31 December 2022	£	£	£
	Cash flows from investing activities
	Purchase of intangible assets	(4,306,066)	4,066,693	(293,373)
		____  _ ___	____  _ ___	____  _ ___
	Net cash outflow from investing activities	(4,510,230)	4,066,693	(443,537)
		_________	_________	_________
	Cash flows from financing activities
	Payment of principal portion of lease liabilities	(269,838)	(4,066,693)	(4,336,531)
	Interest paid	(1,160,881)	929,778	(231,103)
	Interest paid on lease liabilities	(24,833)	(929,778)	(954,611)
		____  _ ___	____  _ ___	____  _ ___
	Net cash inflow from financing activities	14,954,305	(4,066,693)	10,887,612
		_________	_________	_________

 

5	Segment information

 

The Group considers there to be only one business segment which is monitored and reported to the Chief Operating Decision Maker ('CODM'), being the Board of Directors. This judgement is based on the fact that the Group provides similar products and services to all its customers, and the key performance indicators monitored by the CODM are total revenue and profit/(loss) for the year.

 

Revenue from transactions with major customers comprises the following, each percentage reflects a different customer:

 

	2023	2023	2022	2022
	Major customer percentage revenue	Revenue	Major customer percentage revenue	Revenue
			as restated	as restated
	%	£	%	£
	43	4,080,763	41	7,150,114
	19	1,801,002	16	2,732,508
	14	1,274,537	13	2,272,916
	___________	___________	___________	___________

 

Revenue is split geographically as follows (for more information on revenue see note 6):

 

		2023	2022
			as restated
		£	£
	UK	2,511,520	5,042,111
	USA	2,434,412	3,742,760
	China	399,058	825,267
	Germany	4,080,763	7,150,116
	Rest of World	-	517,377
		______  _ ___	______  _ ___
	Total revenue	9,425,753	17,277,631
		___________	___________

 

Non-current assets excluding deferred tax are split as follows:

 

		2023	2022
		£	£
	UK	3,699,097	15,422,036
	Morocco	53,087	38,538
	Rest of World	29,189	18,310
		______  _ ___	______  _ ___
	Total non-current assets	3,781,373	15,478,884
		___________	___________

 

Further detail on the movement in non-current assets is provided in Notes 15, 16 and 17

 

6	Revenue from contracts with customers

 

In the following table, revenue is disaggregated by major products/service lines and primary geographical market. All revenue is recognised over time.

 

		2023	2022
			as restated
		£	£
	Major service lines
	ASIC projects	7,289,616	12,605,506
	Consultancy	2,136,137	4,672,125
		______  _ ___	______  _ ___
	Total	9,425,753	17,277,631
		___________	___________

 

The Group has recognised the following assets and liabilities related to contracts with customers:

 

		2023	2022
		£	£
	Trade receivables	1,618,522	3,138,895
	Contract receivables	312,588	5,972,166
	Contract liabilities	(435,386)	(5,753,646)
		___________	___________

 

Customers are typically invoiced on the basis of milestones set out in the contracts. These milestones do not correspond with the timing of satisfaction of performance obligations. The differences in the timing between the agreed invoicing schedule and the satisfaction of performance obligations result in the recognition of a contract receivable for services performed but not yet invoiced. A contract liability is recognised for consideration received but services not yet performed. Invoices are raised at agreed dates throughout the duration of the Projects and monthly in arrears for Consultancy arrangements. Payment is typically due within 30 days of issue of the invoice.

 

The movement on these balances during 2023 was the result of the reduced level of activity at year end relative to the prior year end. Existing contracts were fulfilled, and new contracts were entered into during these periods.

 

The following table shows how much of the revenue recognised in the current reporting period relates to carried-forward contract liabilities:

 

		2023	2022
		£	£
	Revenue recognised in the year that was included in the contract liability balance at the beginning of the year	5,567,618	114,613
		___________	___________

 

There was no revenue recognised in the year arising from performance obligations satisfied in previous periods (2022: £nil).

 

The following table shows unsatisfied performance obligations resulting from project works continuing into 2024. The largest three balances from individual projects amount to £2.0m, £0.5m, £0.1m (2022: £6.9m, £1.9m and £1.4m):

 

		2023	2022
		£	£
	Transaction price relating to performance obligations that are unsatisfied (or partially unsatisfied) at the year end	5,150,674	11,623,495
		___________	___________

 

The entire amount of 5,150,674 held at 31 December 2023 is expected to be recognised in 2024.

 

The Group is applying the practical expedient to not disclose the transaction price relating to the Consultancy performance obligation because the performance obligation is part of a contract that has an original expected duration of one year or less.

                             

7	Alternative performance measures

 

The Group's primary results measure, which is considered by the Directors of Sondrel (Holdings) plc to better represent the ongoing operating performance of the Group, is adjusted EBITDA which is set out below. EBITDA is a commonly used measure in which earnings are stated before net finance income, amortisation and depreciation as a proxy for cash generated from trading.

 

These items are included in normal operating costs, however as they are considered significant cash and non-cash expenditure items, they are separately disclosed because of their nature. It is the Group's view that excluding them from the operating loss gives a better representation of the ongoing trading performance of the business in the year.

 

 

In the prior year, the Directors also used an adjusted loss figure to understand how much of the prior year loss was generated by the one-off exceptional IPO costs, which are not considered trading expenditure. There were no IPO costs in the current year.

 

		2023	2022
		£	£
	Statutory loss before tax	(17,978,734)	(6,411,636)
	IPO costs	-	1,393,265
	Depreciation	456,895	394,022
	Amortisation	12,150,250	2,384,795
	Finance costs	655,797	1,175,510
		______  _ ___	______  _ ___
	Adjusted EBITDA	(4,715,792)	(1,064,044)
		___________	___________
	Statutory loss before tax	(17,978,734)	(6,411,636)
	IPO costs	-	1,393,265
		______  _ ___	______  _ ___
	Adjusted loss	(17,978,734)	(5,018,371)
		___________	___________

 

8

Employees

 

		2023	2022
	The average number of employees, including Directors, during the year was:	Number	Number
	Sales, administration and management	47	43
	Engineering	119	138
		______  _ ___	______  _ ___
	Total number of employees	166	181
		___________	___________
	Staff costs, including Directors, consist of:	£	£
	Wages and salaries	7,646,669	8,705,322
	Social security costs	830,013	934,739
	Defined contribution pension costs	251,060	393,765
	Share-based payments	(339,604)	89,485
		______  _ ___	______  _ ___
	Total staff costs	8,388,138	10,123,311
		___________	___________

 

 

The Group makes contributions to defined contribution personal pension schemes for employees and Directors. The assets of the schemes are separate from those of the Group. Pension contributions totalling £71,249 (2022: £55,842) were payable to the schemes at the year-end and are included in trade and other payables.

 

See note 26 for explanation of share-based payment charge.

 

9	Directors' remuneration

 

The remuneration of the Directors and other key management personnel was as follows:

 

		2023	2022
		£	£
	Group
	Directors
	Salaries	633,917	598,057
	Social security costs	85,866	90,353
	Pension contributions	14,426	14,284
	Settlements	112,873	-
	Share-based payments	(265,493)	69,259
		______  _ ___	______  _ ___
	Total	581,589	771,953
		___________	___________
	Other key management personnel
	Salaries	790,317	600,594
	Social security costs	105,919	75,605
	Pension contributions	25,405	29,858
	Share-based payments	(6,972)	65,967
		______  _ ___	______  _ ___
	Total	914,669	772,024
		___________	___________

 

Other key management personnel are members of the Senior Leadership Team, not including senior engineering management.

 

See note 26 for explanation of share-based payment charge.

 

Included in the above is the remuneration of the highest paid Director as follows:

 

		2023	2022
		£	£
	Salary	280,000	440,000
	Social security costs	37,385	61,266
		______  _ ___	______  _ ___
	Total	317,385	501,266
		___________	___________

 

During the year pension contributions of £14,426 (2022: £14,284) were made in respect of 1 Director (2022: 1).

 

10	Operating loss
		2023	2022
		£	£
	This has been arrived at after charging/(crediting):
	Research and development expenditure comprising:
	- Salaries included in cost of sales	241,980	3,829,011
	- Salaries included in administrative expenses	37,254	1,002,240
	- Contractor costs	-	269,559
	- Other costs included in cost of sales	164,340	2,865,355
	- Other costs included in administrative expenses	13,733	104,055
	Depreciation of property, plant and equipment	119,272	83,845
	Depreciation of right-of-use assets	337,623	310,177
	Regular amortisation of intangible assets	7,211,729	2,384,795
	Accelerated amortisation charge (see Note 3.2 for more detail)	4,938,521	-
	Foreign exchange (gain)/loss	117,668	534,514
	Expected credit losses of trade receivables and contract assets	(71,569)	91,306
	(Profit)/loss on disposal of property plant and equipment	(1,848)	397
	(Profit)/Loss on disposal of right-of-use assets	(4,704)	6,600
	Expense relating to short-term leases and leases of low-value assets	158,472	95,379
	IPO and related other costs	-	1,427,028
	Inventory recognised as an expense	1,044,069	-
	Recruitment costs	259,686	132,556
	Redundancy costs	667,312	20,702
	Other operating income:
	- Tax credit in relation to research and development expenditure	(1,536,129)	(965,655)
	Fees payable to the Company's auditor for the audit of the parent and consolidated financial statements	25,250	20,000
	Fees payable to the Company's auditor for other services:
	- Audit of the Company's subsidiaries pursuant to legislation	123,313	97,625
	- Audit-related assurance services	-	10,000
	- Fees payable for prior year tax compliance services	-	17,250
		___________	___________

 

Total research and development expenditure for the year was £457,307 (2022: £8,070,220).

 

 

 

11	Finance costs
		2023	2022
		£	£
	Interest payable on bank loan	3,858	193,902
	Loan interest payable	77,287	37,201
	Interest expense on lease liabilities	574,652	944,407
		______  _ ___	______  _ ___
	Total	655,797	1,175,510
		___________	___________

 

 

12		Finance income
			2023		2022
			£		£
		Interest receivable	305		30
			______  _ ___		______  _ ___
		Total	305		30
			___________		___________

 

 

13	Taxation
		2023	2022
		£	£
	Current tax
	UK current tax on loss for the year	(112,708)	(149,853)
	Adjustments in respect of previous years	375,118	-
	Foreign tax on income for the year	125,744	54,929
		______  _ ___	______  _ ___
	Total current tax charge/(credit)	388,154	(94,924)
	Deferred tax (note 23)
	Origination and reversal of timing differences	3,218,036	(3,124,811)
	Adjustments in respect of previous years	(64,811)	-
		______  _ ___	______  _ ___
	Total deferred tax charge/(credit)	3,153,225	(3,124,811)
		______  _ ___	______  _ ___
	Total tax charge/(credit)	3,541,379	(3,219,735)
		___________	___________

 

 

The standard rate of corporation tax in the UK for the year was 23.52% (2022: 19%). The differences between the total tax shown above and the amount calculated by applying the standard rate of UK corporation tax to the loss before tax are as follows:

 

		2023	2022
		£	£
	Loss before tax	(17,978,734)	(6,411,636)
		______  _ ___	______  _ ___
	Loss at the standard rate of corporation tax in the UK of 23.52% (2022: 19%)	(4,228,697)	(1,218,211)
	Effect of:
	Expenses not deductible for tax purposes	24,510	307,182
	Non-taxable income	(79,877)	(5,383)
	Adjustments in respect of prior periods	310,307	-
	Share option exercise relief	-	(113,250)
	Additional deduction for R&D expenditure	(115,511)	(110,986)
	Surrender of tax losses for R&D tax credit refund	(112,708)	258,368
	Previously unrecognised deferred taxes on losses	-	(1,730,511)
	Derecognition of previously recognised deferred taxes on losses	2,947,216	-
	Previously unrecognised deferred taxes on share-based payments		(317,340)
	Derecognition of previously recognised deferred taxes on share-based payments	317,340
	Deferred tax movement not recognised	4,501,827	-
	Difference in overseas tax rates	3,062	10,894
	Change in tax rates on deferred tax	(2,754)	(320,479)
	Other	(23,336)	19,981
		______  _ ___	______  _ ___
	Total tax charge/(credit) for the year	3,541,379	(3,219,735)
		___________	___________

 

Factors that may affect future tax charge

In the Spring Budget 2021, the UK Government announced that from 1 April 2023 the corporation tax rate would increase to 25% (rather than remaining at 19%, as previously enacted). This new law was substantively enacted on 24 May 2021. For the financial year ended 31 December 2023, the current weighted averaged tax rate was 23.52%. Deferred taxes at the balance sheet date have been measured using these enacted tax rates and reflected in these financial statements.

 

 

14	Loss per share

 

Basic loss per share is calculated by dividing the loss attributable to ordinary shareholders of the Group by the weighted average number of ordinary shares outstanding during the period.

 

		2023	2022
	Loss for the year (£)	(21,520,113)	(3,191,901)
	Weighted average number of shares	87,461,772	57,444,856
		______  _ ___	______  _ ___
	Basic loss per share (£)	(0.25)	(0.06)1
		___________	___________

 

Diluted loss per share is determined by adjusting the loss attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding, taking into account the effects of all potential dilutive ordinary shares, including options.

 

		2023	2022
	Loss for the year (£)	(21,520,113)	(3,191,901)
	Weighted average number of shares	87,461,772	57,444,856
		______  _ ___	______  _ ___
	Weighted average number of diluted shares	87,461,772	57,444,856
		______  _ ___	______  _ ___
	Diluted loss per share (£)	(0.25)	(0.06)0
		___________	___________

 

In both 2022 and 2023, the Group made a loss and so the share options are anti-dilutive. As such they are not taken into account in determining the weighted average number of shares for calculating the diluted loss per share. As a result, the diluted loss per share is equal to the basic loss per share.

 

 

15	Property, plant and equipment

 

						Office equipment
						£
	Cost
	At 1 January 2022					831,028
	Additions					204,194
	Disposals					(1,134)
	Foreign exchange differences					(56,516)
						____  _ ___
	At 31 December 2022					977,572
	Additions					155,098
	Disposals					(21,530)
	Foreign exchange differences					24,850
						____  _ ___
	At 31 December 2023					1,135,990
						____  _ ___
	Depreciation
	At 1 January 2022					655,847
	Depreciation charge for the year					83,845
	Disposals					(737)
	Foreign exchange differences					(55,297)
						____  _ ___
	At 31 December 2022					683,658
	Depreciation charge for the year					119,272
	Disposals					(19,682)
	Foreign exchange differences					12,777
						____  _ ___
	At 31 December 2023					796,025
						____  _ ___
	Net book value
	At 31 December 2023					339,965
						_________
	At 31 December 2022					293,914
						_________

 

Depreciation charges for the year have been charged through administrative expenses in the Consolidated Statement of Profit and Loss and Other Comprehensive Income.

 

16	Right-of-use assets

 

			Property	Motor vehicles	IT equipment	Total
			£	£	£	£
	Cost
	At 1 January 2022		1,392,380	31,093	212,656	1,636,129
	Additions		393,983	-	1,255	395,238
	Disposals		(797,991)	-	-	(797,991)
	Foreign exchange differences		33,253	-	-	33,253
			________	________	________	________
	At 31 December 2022		1,021,625	31,093	213,911	1,266,629
	Additions		252,787	-	-	252,787
	Disposals		(388,049)	-	(50,274)	(438,323)
	Foreign exchange differences		(54,956)	-	-	(54,956)
			________	________	________	________
	At 31 December 2023		831,407	31,093	163,637	1,026,137
			________	________	________	________
	Depreciation
	At 1 January 2022		1,016,739	15,291	78,934	1,110,964
	Depreciation charge for the year		245,495	10,374	54,308	310,177
	Disposals		(791,391)	-	-	(791,391)
	Foreign exchange differences		(221)	-	-	(221)
			________	________	________	________
	At 31 December 2022		470,622	25,665	133,242	629,529
	Depreciation charge for the year		284,722	5,428	47,473	337,623
	Disposals		(388,049)	-	(51,197)	(439,246)
	Foreign exchange differences		(4,336)	-	-	(4,336)
			________	________	________	________
	At 31 December 2023		362,959	31,093	129,518	523,570
			________	________	________	________
	Net book value
	At 31 December 2023		468,448	-	34,119	502,567
			________	________	________	________
	At 31 December 2022		551,003	5,428	80,669	637,100
			________	________	________	________

 

Depreciation charges for the year have been charged through administrative expenses in the Consolidated Statement of Profit and Loss and Other Comprehensive Income.

 

 

 

17	Intangible assets

 

			Software licences	Development costs	Total
			£	£	£
	Cost
	At 1 January 2022		12,511,589	-	12,511,589
	Additions		7,346,912	239,373	7,586,285
	Disposals		(1,186,586)	-	(1,186,586)
			____  _ ___	____  _ ___	____  _ ___
	At 31 December 2022		18,671,915	239,373	18,911,288
	Additions		18,374	522,847	541,221
			____  _ ___	____  _ ___	____  _ ___
	At 31 December 2023		18,690,289	762,220	19,452,509
			____  _ ___	____  _ ___	____  _ ___
	Amortisation
	At 1 January 2022		3,165,209	-	3,165,209
	Amortisation charge for the year		2,384,795	-	2,384,795
	Disposals		(1,186,586)	-	(1,186,586)
			____  _ ___	____  _ ___	____  _ ___
	At 31 December 2022		4,363,418	-	4,363,418
	Amortisation charge for the year		7,084,791	126,938	7,211,729
	Accelerated amortisation charge for the year (see Note 3.2 for more detail)		4,938,521		4,938,521
			____  _ ___	____  _ ___	____  _ ___
	At 31 December 2023		16,386,730	126,938	16,513,668
			____  _ ___	____  _ ___	____  _ ___
	Net book value
	At 31 December 2023		2,303,559	635,282	2,938,841
			_________	_________	_________
	At 31 December 2022		14,308,497	239,373	14,547,870
			_________	_________	_________

 

 

Amortisation charges for software licences represent cost relating directly to the Group's revenue and, therefore, they have been charged through cost of sales in the Consolidated Statement of Profit and Loss and Other Comprehensive Income.

 

At the year-end, after performing an impairment review, management concluded that no impairment was required in accordance with IFRS however, management considered that there had been a change in the expected pattern of consumption of the future economic benefits from software licenses and recognised an accelerated amortisation charge of £4,938,521 (2022: £nil) in addition to the regular amortisation charged in the year.  The accelerated amortisation charge which reflected the reduced utility that the Group expected to get from the asset over its remaining lifetime given the reduced level of design activity experienced by the Group is similar in nature to an impairment charge (see Note 3.2 for more detail).

 

18	Inventories

 

		2023	2022
		£	£
	Work in progress	-	1,044,069
		____  _ ___	____  _ ___
	Total	-	1,044,069
		_________	_________

 

Work in progress represents goods purchased but not yet invoiceable. The balance of £1,044,069 for the year ended 31 December 2022 relates to a single customer contract which was completed during the current year.

 

19	Trade and other receivables
		2023	2022
	Current trade and other receivables	£	£
	Trade receivables	1,638,259	3,138,895
	Contract receivables	312,588	5,972,166
		____  _ ___	____  _ ___
		1,950,847	9,111,061
	Allowance for expected credit losses	(19,737)	(91,306)
		____  _ ___	____  _ ___
		1,931,110	9,019,755
	Other receivables	9,816	827,928
	Prepayments and accrued income	240,632	349,441
		____  _ ___	____  _ ___
	Total	2,181,558	10,197,124
		_________	_________

 

The Group measures the loss allowance for accounts receivable at an amount equal to lifetime expected credit losses. The expected credit losses on accounts receivable are estimated using a provision matrix prepared by reference to the past account aging records of the debtor and an analysis of the debtor's current financial position, adjusted for factors that are specific to the debtor and an assessment of the gross domestic product growth rate, unemployment rate and industrial indicators at the reporting date.

 

The Group estimates expected credit losses based on the number of days that receivables are past due. As the Group's historical credit losses experience does not show significantly different loss patterns for different customer segments, the provision for losses based on past due status of receivables is not further distinguished between the Group's different customer base; poor credit rating customers that have accounts receivable balances past due over 90 days are provided with full amount of loss allowance.

 

See note 25 for the provision matrix on expected credit losses.

 

 

20	Cash and cash equivalents

 

Cash and cash equivalents for the purpose of the statement of cash flows, comprises:

 

		2023	2022
		£	£
	Cash at bank and in hand	2,146	4,449,812
		____  _ ___	____  _ ___
	Total	2,146	4,449,812
		_________	_________

Cash at bank earns interest at floating rates based on daily bank deposit rates.

 

21	Deferred taxation

 

		Property, plant and equipment	Share-based payments	Short-term timing differences	Losses	Total
		£	£	£	£	£
	Net asset at 1 January 2022	-	-		-	-
	(Charge)/credit to Consolidated Statement of Profit and Loss and Other Comprehensive Income	(41,792)	317,340	(33,141)	2,882,404	3,124,811
		____  ___	____  _ _	____  _ _	____   ___	___ _ ___
	Net (liability)/asset at 31 December 2022	(41,792)	317,340	(33,141)	2,882,404	3,124,811
	Credit/(charge) to Consolidated Statement of Profit and Loss and Other Comprehensive Income	15,976	(317,340)	30,543	(2,882,404)	(3,153,225)
		________	________	________	________	________
	Net liability at 31 December 2023	(25,816)	-	(2,598)	-	(28,414)
		________	________	________	________	________

 

The deferred tax balances at 31 December 2023 have been calculated on the basis that the associated assets or liabilities will unwind at 25% (2022: 25%).

 

Deferred tax assets not recognised

The Group has not recognised a deferred tax asset in respect of losses in the current year. The losses amount to £29,806,109 and there is no certainty that all or any of this amount will be capable of being relieved in future periods. The equivalent deferred tax asset at 25% is £7,451,527.

 

 

22	Trade and other payables
		2023	2022
			as restated
	Current trade and other payables	£	£
	Trade payables	2,491,093	586,072
	Social security and other taxes	822,606	432,596
	Accruals	1,952,688	3,390,621
	Contract liabilities	435,386	5,753,646
		____  _ ___	____  _ ___
	Total	5,701,773	10,162,935
		_________	_________

 

Trade payables are non-interest bearing and are normally settled on 60-day terms.

 

Re-presentation of other payables

Both the prior year current other payables balance of £4,514,832 and non-current other payables balance of £9,984,228 have been re-presented in these financial statements as lease liabilities. See notes 4 and 24 for more details.

 

23	Borrowings
		2023	2022
	Short-term borrowings included under current liabilities	£	£
	Bank loans	859,800	-
		________	________
	Total	859,800	-
		________	________
	Non-current borrowings
	Shareholder loan	-	700,000
		________	________
	Total	-	700,000
		________	________

 

Bank loans relate to a short-term loan secured against the value of the R&D tax credit receivable from HMRC. The interest is payable at a rate of 16% and the loan is due to be repaid during 2024.

 

The shareholder loan was unsecured, attracted interest at a rate of 4% and was scheduled to be fully repaid in 2025, however it was repaid in full during 2023.

 

 

24	Lease liabilities

 

		2023	2022
			as restated
		£	£
	Maturity analysis - contractual undiscounted cash flows
	In one year or less	8,814,289	5,661,408
	Between one and five years	5,481,977	10,985,590
		________	________
	Total undiscounted lease liabilities at 31 December	14,296,266	16,646,998
		________	________
	Short-term lease liabilities included within current liabilities	8,086,429	4,805,956
	Non-current lease liabilities	5,378,108	10,292,172
		________	________
	Lease liabilities included in the Consolidated Statement of Financial Position	13,464,537	15,098,128
		________	________
	Amounts recognised in the Consolidated Statement of Profit and Loss and Other Comprehensive Income
	Interest expense on lease liabilities	574,652	944,407
	Depreciation expense on right-of-use assets	337,623	310,177
	Amortisation expense on right-of-use assets within intangible assets	12,023,312	2,384,795
	Expense relating to short-term leases and leases of low-value assets	158,472	95,379
		________	________
	Net amount recognised in the Consolidated Statement of Profit and Loss and Other Comprehensive Income	13,094,059	3,734,758
		________	________
	Amounts recognised in the Consolidated Statement of Cash Flows
	Payment of principal portion of lease liabilities	1,918,114	4,336,531
	Interest paid on lease liabilities	574,652	954,611
		________	________
	Total cash outflow recognised under cash flows from financing activities	2,492,766	5,291,142
		________	________

 

 

25	Financial instruments

         

    The Group's financial liabilities comprise trade and other payables, lease liabilities and borrowings. The main purpose of these financial liabilities is to finance the Group's operations. The Group's financial assets include trade and other receivables, and cash and cash equivalents that derive directly from its operations. The carrying value of all financial assets and liabilities held at amortised cost are considered by the Directors to be a reasonable approximation of their fair value.

 

		Financial assets measured at amortised cost
			2023	2022
			£	£
	Current financial assets
	Cash and cash equivalents		2,146	4,449,812
	Trade receivables		1,638,259	3,138,895
	Other receivables		9,816	-
	Contract receivables		312,588	5,972,166
			____  _ ___	____  _ ___
	Total		1,962,809	13,560,873
			_________	_________

 

		Financial liabilities measured at amortised cost
			2023	2022
				as restated
			£	£
	Current financial liabilities
	Trade payables		2,491,093	586,072
	Accruals		1,952,688	3,390,621
	Contract liabilities		435,386	5,753,646
	Short-term borrowings		859,800	-
	Short-term lease liabilities		8,086,429	4,805,956
			____  _ ___	____  _ ___
	Total		13,825,396	14,536,295
			_________	_________
	Non-current financial liabilities
	Borrowings		-	700,000
	Lease liabilities		5,378,108	10,292,172
			____  _ ___	____  _ ___
	Total		5,378,108	10,992,172
			_________	_________

 

Financial instruments risk management objectives and policies

The main risks arising from the Group's operations are market risk, credit risk and liquidity risk, however other risks are also considered below. The Group's senior management oversees the management of these risks. The Board of Directors reviews and agrees policies for managing each of these risks, which are summarised below.

 

Market risk

Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. The Group's exposure to market risk comprised of only currency risk.

 

 

Foreign currency risk

Foreign currency risk is the risk that the fair value or future cash flows of an exposure will fluctuate because of changes in foreign exchange rates. The Group's exposure to the risk of changes in foreign exchange rates relates primarily to the Group's operating activities (when revenue or expense is denominated in a foreign currency).

 

The financial assets and liabilities that are exposed to currency risk are trade receivables, trade payables and other payables.

 

The Group's exposure to foreign currency risk at the end of the reporting period, expressed in GBP, was as follows:

 

		2023		2022
		USD	EUR	USD	EUR
		£	£	£	£
	Trade and other receivables	50,523	792,818	310,056	1,437,161
	Cash and cash equivalents	-	-	307,994	1,749
	Trade and other payables	(2,059,512)	(761,698)	(40,303)	(86,191)
		________	________	________	________
	Total	(2,008,989)	31,120	577,747	1,352,719
		________	________	________	________

 

The following tables demonstrate the sensitivity of profit and equity to a reasonably possible change in USD and EUR exchange rates, with all other variables held constant. The Group's exposure to foreign currency changes for all other currencies is not material.

 

		Change in USD rate	Effect on profit before tax and equity	Change in EUR rate	Effect on profit before tax and equity
			£		£
	As at 31 December 2023	2%	40,180	2%	622
		________	________	________	________
	As at 31 December 2022	2%	11,555	2%	26,790
		________	________	________	________

 

Credit risk

Credit risk is the risk that a counterparty will not meet its obligations under a financial instrument or customer contract, leading to a financial loss. The carrying amount of the Group's financial assets represents its maximum exposure to credit risk.

 

Customer credit risk is managed centrally subject to the Group's established policy, procedures and control relating to customer credit risk management. Outstanding customer receivables and contract receivables are regularly monitored.

 

 

An impairment analysis is performed at each reporting date using a provision matrix to measure expected credit losses. The provision rates are based on days past due for groupings of the various customers.  In making this assessment, the Group considers historical experience of write-offs, which are insignificant, and forward-looking information available at the time of the assessment.  Forward-looking information considered includes the future prospects of the industries in which the Group's debtors operate, obtained from Management's knowledge, as well as consideration of various external sources of actual and forecast economic information that relate to the Group's core operations.

 

Generally, trade receivables are written-off if past due for more than one year and are not subject to enforcement activity. The maximum exposure to credit risk at the reporting date is their carrying value.

 

The Group has assessed the credit risk of its financial assets and has determined that an ECL of £19,737 is required at the year-end (2022: £91,306).

 

The Group's provision matrix is as follows:

 

		Current	< 30 days	31-60 days	> 60 days	Total
	31 December 2023
	Expected credit loss % range	1.0%	1.0%	1.0%	1.0%
	Gross carrying amount - trade receivables (£)	976,646	11,739	327,097	322,777	1,638,259
	Gross carrying amount - contract receivables (£)	312,588	-	-	-	312,588
		1,289,234	11,739	327,097	322,777	1,950,847
	Loss allowance	12,902	118	3,365	3,352	19,737
		Current	< 30 days	31-60 days	> 60 days	Total
	31 December 2022
	Expected credit loss % range	1.0%	1.0%	1.1%	1.0%
	Gross carrying amount - trade receivables (£)	2,438,200	592,624	-	108,071	3,138,895
	Gross carrying amount - contract receivables (£)	5,972,166	-	-	-	5,972,166
		8,410,366	592,624	-	108,071	9,111,061
	Loss allowance	84,180	6,004	-	1,122	91,306

 

 

 

Liquidity risk

Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group's approach to managing its liquidity is to ensure, as far as possible, that it has sufficient liquidity available to meet its liabilities when due, both under normal and adverse economic conditions, without incurring unacceptable losses or risking damage to its reputation. The Group monitors and manages cash within its banking facilities and includes a cashflow forecast in its budgets and its sensitivity analysis.

 

The following table details the contractual maturity of the Group's financial liabilities based on the dates the liabilities are due to be settled:

	Within 1 year	1 to 2 years	2 to 5 years	Total contractual cash flows	Carrying amount
	£	£	£	£	£
Trade payables	2,491,093	-	-	2,491,093	2,491,093
Accruals	1,952,688	-	-	1,952,688	1,952,688
Contract liabilities	435,386	-	-	435,386	435,386
Borrowings	859,800	-	-	859,800	859,800
Lease liabilities	8,814,289	5,481,977	-	14,296,266	13,464,537
	___  _ ___	___  _ ___	__  _ ___	____ ___	___ _ ___
At 31 December 2023	14,553,256	5,481,977	-	20,035,233	19,203,504
	________	________	_______	________	________

 

 

	Within 1 year	1 to 2 years	2 to 5 years	Total contractual cash flows	Carrying amount
As restated:	£	£	£	£	£
Trade payables	586,072	-	-	586,072	586,072
Accruals	3,390,621	-	-	3,390,621	3,390,621
Contract liabilities	5,753,646	-	-	5,753,646	5,753,646
Borrowings	700,000	-	-	700,000	700,000
Lease liabilities	5,661,408	5,652,151	5,333,439	16,646,998	15,098,128
	___  _ ___	___  _ ___	___ _ ___	___  _ ___	___  _ ___
At 31 December 2022	16,091,747	5,652,151	5,333,439	27,077,337	25,528,467
	________	________	_______	________	________

 

Capital risk management

The Group's main objective when managing capital is to protect returns to shareholders. In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders or issue new shares. The Group meets its objectives for managing capital by re-investing profits to enhance future growth.

The Group considers its capital to include capital and net debt.

 

26	Share-based payments

 

The Group has an HMRC approved share options scheme for certain employees. Each option entitles the holder to purchase one share at a set exercise price and is an equity-settled transaction. Options are forfeited if the employee leaves the Group before the options vest. The options would only vest on change of ownership of the Group.

 

The Group uses the Black Scholes model in arriving at the fair value at grant date for the options granted in the period due to no market conditions being attached to the shares.

 

The following principal assumptions have been used in the valuations at grant date for each option:

 

		Range
	Share price[2] at grant date	£0.30 - £0.64
	Volatility	4.0% - 47.8%
	Option life	0.11 - 10 years
	Dividend yield	0%
	Risk-free rate	0.71% - 4.46%
	Exercise price3 at grant date	£0.001 - £0.59
	Fair value per option at grant date	£0.13 - £0.39

 

The expected volatility was determined by calculating the historical volatility of the Group's share price over the previous period corresponding with the expected vesting period, with the share price determined by applying a revenue multiple. The total expense in respect of the options amounted to a credit of £339,604 (2022: charge of £89,485).  The credit in 2023 arises following the reversal of accumulated charges related to options which lapsed in 2023.

 

 

 

A reconciliation of share option movements over the year to 31 December 2023 is shown below:

 

	Group and Company	2023		2022
		Weighted average exercise price	Number of options	Weighted average exercise price	Number of options
		(pence)		(pence)
	Outstanding at the beginning of the year	0.18	3,440,000	1.16	741,575
	Granted during the year	0.58	637,597	0.23	4,579,450
	Forfeited during the year	0.25	(1,340,000)	1.50	(851,575)
	Exercised during the year	-	-	0.001	(1,029,450)
		___  _ ___	___  _ ___	___  _ ___	___  _ ___
	Outstanding at the end of the year	0.33	2,737,597	0.18	3,440,000
		___  _ ___	___  _ ___	___  _ ___	___  _ ___
	Exercisable at the end of the year	0.25	2,100,000	0.18	3,440,000
		___  _ ___	___  _ ___	___  _ ___	___  _ ___

 

The weighted average remaining contractual life for the share options outstanding at the end of the year was 6 years (2022: 7 years).

 

The range of exercise prices for options outstanding at the end of the year was £0.25 - £0.59 (2022: £0.25).

 

Phantom share scheme

Certain employees have been awarded phantom shares. When a release event occurs, an award will be settled in cash to the extent that the current share price exceeds the exercise price of the award.

 

175,000 phantom share awards were granted in the year (2022: nil) at an exercise price of £0.585. They are accounted for as cash settled share-based payments. At the year end the Group recognised a liability of £2,416 (2022: £nil).

 

27	Share capital
		Allotted, called up and fully paid
		2023	2022	2023	2022
		Number	Number	£	£
	Ordinary shares of £0.001 each	87,461,772	87,461,772	87,462	87,462
		___  _ ___	___  _ ___	___  _ ___	___  _ ___
	Total	87,461,772	87,461,722	87,462	87,462
		________	________	________	________

 

Prior to 8 September 2022, there were two distinct classes of shares; Ordinary and Ordinary A.

 

Ordinary A shares were prescribed one vote per share. Ordinary shares did not hold the right to attend or vote at general meetings. The Ordinary shares had second right on wind up to the assets of the Company.

 

 

On 8 September 2022, the Company issued and allotted 40,889,430 A Ordinary shares at a price of £0.001 per share, for no consideration. The Company also issued and allotted 834,475 Ordinary shares at a price of £0.001 per share, for no consideration. This bonus share issue, carried out on a 5 for 1 basis via capitalisation from retained earnings of the Company, was done in order to increase the share capital to meet the minimum requirements of £50,000 for registration to plc status. Immediately following that issue and allotment, the issued share capital of the Company was comprised of 50,068,686 shares.

Pursuant to the IPO placing on 21 October 2022, all A Ordinary shares were reclassed as Ordinary shares.

 

On the same day, 36,363,636 Ordinary shares were issued and allotted at a price of £0.001 per share, for total consideration of £0.55 per share, to certain new investors. Additionally, 1,029,450 share options over Ordinary shares were exercised by a Company employee at an exercise price of £0.001 per share.

 

Immediately following this issue and allotment, the Company's issued share capital increased to 87,461,772 Ordinary shares. All shares are equally eligible to receive dividends, the repayment of capital on winding up of the Company and represent one vote at the shareholders' meeting of the Company.

 

See note 33 for detail on post year-end share issues.                                                                                                                                                                                                                                                                                                                                                        

28

Reserves

 

Share premium

This reserve represents the excess paid for share capital over and above the nominal value of the share capital.

 

Foreign currency translation reserve

This reserve contains movements in relation to translation of foreign operations.

 

Share-based payment reserve

This reserve contains movements in relation to share-based payments.

 

Retained deficit

This reserve relates to movements in the cumulative profits and losses less amounts distributed to shareholders. The Directors have proposed that there will be no final dividend in respect of the year ended 31 December 2023 (2022: £nil).

 

29	Notes to the Cash Flow Statement

 

          Reconciliation of cash used in operations

		2023	2022
		£	£
	Cash flows from operating activities
	Loss after taxation	(21,520,113)	(3,191,901)
	Adjustments for:
	Depreciation of property, plant and equipment	119,272	83,845
	Depreciation of right-of-use assets	337,623	310,177
	Amortisation of intangible assets	12,150,250	2,384,795
	Profit on disposal of property, plant and equipment	1,848	397
	Profit on disposal of right-of-use assets	4,704	6,600
	Unrealised foreign currency gains	49,556	(71,333)
	Finance costs	655,797	1,175,510
	Finance income	(305)	(30)
	Tax charge/(credit)	3,541,379	(3,219,735)
	Share-based payment (credit)/charge	(339,604)	89,485
	Working capital adjustments:
	Decrease/(increase) in trade and other receivables	5,694,878	(7,340,209)
	(Decrease)/increase in trade and other payables	(4,477,766)	5,863,702
	Decrease/(increase) in inventories	1,044,069	(1,044,069)
		___  _ ___	___  _ ___
	Cash used in operations	(2,738,412)	(4,952,766)
		________	________

 

          Reconciliation of net debt

		1 January 2023 (as restated)	Cash flows	Non-cash changes	31 December 2023
		£	£	£	£
	Cash and cash equivalents	4,449,812	(4,466,660)	18,994	2,146
	Bank loans	(700,000)	(82,458)	(77,342)	(859,800)
	Lease liabilities	(15,098,128)	2,492,766	(859,175)	(13,464,537)
		___  _  ___	___  _  ___	___  _  ___	___  _  ___
	Total	(11,348,316)	(2,056,352)	(917,523)	(14,322,191)
		________	________	________	________

 

          All bank loans are presented gross of capitalised loan costs.

 

30	Related party transactions

 

Group

Transactions with key management personnel

Key management personnel information is disclosed in Note 9.

 

Other transactions

Nigel Vaughan, a Director of the Company prior to the IPO, provided services via a consultancy agreement though Vaughan Management Solutions Limited (a company wholly owned by Nigel Vaughan). The value of the services provided during the year was £nil (2022: £19,644). The amount outstanding as at 31 December 2023 was £nil (2022: £9,999). On the successful IPO, Nigel Vaughan was appointed a non-executive Director and is now paid directly through the Company run payroll.

 

At 31 December 2023, the Group had a loan of £nil (2022: £700,000) owed to a shareholder of the Group. The loan was unsecured, incurred interest at a rate of 4% per annum, and was repaid in January 2023. During the year, £1,500 of interest (2022: £27,923) was paid and recognised within interest payable. The shareholder divested its shareholding in full in December 2023. The Group also sells to and purchases services from the same party. No sales were made in 2023 (2022: £nil). The purchases relate to the EDA software used in the Group's project work. The total value of these services and amounts outstanding at the end of the year are summarised in the following table:

 

		2023	2022
		£	£
	Purchases	247,574	403,962
	Amounts payable at the end of the year	143,628	7,038
		________	________

 

31	Commitments and contingencies

 

There were no commitments or contingencies at the reporting date.

 

32	Ultimate controlling party

 

In the opinion of the Directors, Rox Equity Partners Limited is the ultimate controlling party.

 

33	Events after the reporting period

 

Adjusting post balance sheet event - Fund raise

On 13 June 2024, the Group completed a fund-raising process, raising a total of £8.5m from ROX Equity Partners ("ROX").  The first £2.9m was initially received in the form of convertible debt, which was converted to equity at the same time as the fund raise completed with the issue of a further £5.6m equity.  The success of this fund-raising process was key to management's decision to prepare accounts on the going concern basis.

 

 

Non-adjusting post balance sheet event - Renegotiation of key supply contract

On 27 March 2024, management concluded negotiations with a supplier in respect of existing and future supply arrangements under an addendum to an existing supply contract. The licenses available to the Group under this contract are recognised as an intangible asset, and the contractual payments due are included in financial liabilities. At the year-end, management recognised an accelerated amortisation charge of £4.9m which reflected the reduced utility that the Group expected to get from the asset over its remaining lifetime given the reduced level of design activity experienced by the Group.

 

Under the addendum, contractual payments have been rescheduled, requiring a remeasurement of the financial liability, and the lifetime of the asset has been extended. On re-measurement the value of the liability has been reduced by £3.3m. Management now expect to recover the full benefit of the "lost" utility over the extended lifetime of the asset.

There are no other events subsequent to the reporting date which would have a material impact on the financial statements.

 

34	Parent company guarantees

 

The Company is providing Sondrel Ventures Ltd (as disclosed in note 6 of the Company financial statements and which is included within these Group consolidated financial statements) with guarantee of its debts in the form prescribed by Section 479C of the Companies Act 2006 ("the Act") such that it can claim exemption from requiring an audit in accordance with section 479A of the Act. This guarantee covers all of the outstanding actual and contingent liabilities of that company as at 31 December 2023.