THIS ANNOUNCEMENT CONTAINS INSIDE INFORMATION FOR THE PURPOSES
OF ARTICLE 7 OF REGULATION 2014/596/EU, WHICH IS PART OF DOMESTIC
LAW OF THE UNITED KINGDOM OF GREAT BRITAIN AND NORTHERN IRELAND
("UK") PURSUANT TO THE MARKET ABUSE (AMENDMENT) (EU EXIT)
REGULATIONS (SI 2019/310)
("UK MAR"). UPON THE PUBLICATION OF THIS ANNOUNCEMENT, THIS INSIDE
INFORMATION (AS DEFINED IN UK MAR) IS NOW CONSIDERED TO BE IN THE
PUBLIC DOMAIN.
30
September 2024
Supply@ME Capital
plc
(the "Company", "Supply@ME" or "SYME" and, together with its
subsidiaries, the "Group")
Unaudited interim results for
the six months ended 30 June 2024 and extension to the draw down
period under the Top-Up Shareholder Loan
Agreement
SYME, the fintech business which
provides an innovative fintech platform (the "Platform") for use by manufacturing and
trading companies to access Inventory Monetisation© ("IM") solutions enabling their
businesses to generate cashflow, announces its unaudited results
for the six months ended 30 June 2024 ("H1 2024") and entry into a deed of
amendment to the Top-Up Shareholder Loan Agreement which extends
the final draw date from 30 June 2025 through to 31 December 2025
("Extension Deed of
Amendment") - details of which are set out in Appendices 1
and 2 to this announcement, respectively.
Financial summary from the H1
2024 interim results:
· Group operating loss from continuing operations of £1.4
million in H1 2024 compared to £2.3 million in the six months ended
30 June 2023 ("H1
2023").
· This reduction of £0.9 million in the operating loss is due to
a significant focus on cost saving efforts by the Company which
largely commenced in the second half of 2023, together with a lower
level of corporate activities than took place during H1
2023.
· New equity funding executed during May 2024 resulted in gross
proceeds received of £1.6 million.
· The AvantGarde Group S.p.A ("TAG") has continued to make progress
with payments to the Group in connection with the amounts owed in
line with the various contractual funding arrangements in place
between itself and the Company. During H1 2024, a total of £1.2
million was received by the Group from TAG demonstrating TAG's
continued performance against its contractual commitments to the
Group, albeit on a delayed basis.
Operational
Highlights
· The client company pipeline KPI has increased from £330.7
million as at 19 April 2024 to £391.0 million as at 20 September
2024, this represents the potential value of warehoused goods
inventory to be monetised rather than pipeline revenue expected to
be earned by the Group.
· £124.0 million (32%) of the current pipeline KPI number as at
20 September 2024 is supported by signed letters of interest or
term sheets, this compares to 9% of the pipeline number reported at
19 April 2024.
· Growth of the pipeline KPI has been focused on Italian client
companies, which comprise 97% of the above pipeline KPI number
reported at 20 September 2024.
· Progress has been made in increasing the efficiency and client
experience of our due diligence processes, particularly for those
clients with 'generic goods' (finished goods, which these client
companies purchase and resell as part of their business
model).
· The monitoring and reporting capabilities of the Group have
been developed through improvements made to the monitoring module
and the strategic alliance with p-Chip Corporation ("p-Chip").
· Tools to manage and monitor the processes supporting the
trading of inventory using the Supply@ME Platform have also been
developed.
· Discussions have commenced with the Italian neo banking group
with regard to a programme of plain-vanilla inventory financing
transactions using the Supply@ME Platform, in addition to continued
consideration of the delivery of Inventory Monetisation
transactions as previously announced on 29 April 2024.
· The roll out of the security token framework is currently on
hold, awaiting further interest from inventory funders interested
in digital assets. This is due to the high costs associated with
the launch of this type of funding framework .
· Supply@ME, Banco BPM S.p.A ("BBPM") and the existing client of BBPM
(being a leading producer of the famous Italian cheeses within the
agrifood supply chain) ("WL Client
Company") continue to work closely together towards the
delivery of the White-Label transaction announced on 3 January
2024. Delays have occurred whilst the parties collaborate to
propose a scalable solution in relation to the remarketing
framework. This framework is required to mitigate against the risk
of unsold inventory that could potentially arise from IM
transactions with client companies within the agrifood supply
chains.
· There have been a number of team changes to date during 2024
which are outlined below.
Summary of H1 2024 financial
results
The below unaudited financial
summary is taken of the Group's condensed consolidated financial
statements for the six month period ended 30 June 2024. The numbers
in this summary and the financial review section (included in
Appendix 1 to this announcement) have been rounded to the nearest
million or thousand as appropriate.
Unaudited
consolidated financial
summary:
|
6 months to 30 June
2024
Unaudited
£m
|
6 months to 30 June
2023
Unaudited
£m
|
Continuing operations
|
|
|
Revenue from continuing
operations
|
0.1
|
0.1
|
Adjusted operating loss1
from continuing operations
|
(1.3)
|
(2.0)
|
Operating loss from continuing
operations
|
(1.4)
|
(2.3)
|
Loss from continuing
operations
|
(1.4)
|
(2.4)
|
Loss from discontinued
operations2
|
-
|
(0.2)
|
Total loss for the period
|
(1.4)
|
(2.6)
|
|
As at 30 June
2024
Unaudited
£m
|
As at 31 December
2023
Audited
£m
|
Total assets
|
2.1
|
2.2
|
Net
liabilities
|
(2.8)
|
(3.8)
|
1 Adjusted operating loss
is the operating (loss) from continuing operations before
impairment charges and fair value adjustments.
2 The discontinued operations reported in the comparative
interim six month period ended 30 June 2023 relates to the
operations of the TradeFlow Capital
Management Pte. Ltd. ("TradeFlow") and its subsidiaries (the
"TradeFlow Group"). The disposal of 81% of the TradeFlow
operations (the "TradeFlow
Restructuring") was completed on 30
June 2023.
Operational Pipeline
KPI
|
As at 20 September
2024
Unaudited
|
As at 19
April
2024
Unaudited
|
Warehoused Goods monetisation
pipeline
|
£391.0m
|
£330.7m
|
Percentage of the pipeline figure reported above which is
supported by a signed letter of interest or a signed term
sheet
|
32%
|
9%
|
Percentage of the pipeline figure contributed by the single
largest potential client
|
21%
|
57%
|
The pipeline KPI shown above
represents the current potential value of warehoused goods
inventory to be monetised rather than pipeline revenue expected to
be earned by the Group. As such, this provides a good indicator of
the level of demand for the Group's warehoused goods monetisation
services. This pipeline represents the value as at the most
practical date possible prior to the issue of this interim report
(being 20 September 2024). The Company expects that the increase of
the pipeline will be reflected in new due diligence activities over
the coming months and, accordingly, additional due diligence fees
for the Group's subsidiaries. In the case of positive due diligence
outcomes, such pipeline would then be expected to move into IM
phase at which stage the Group's subsidiaries will be able to
charge its IM fees (including origination fees, fees for the usage
of the Platform and IM servicing fees).
Entry into the Extension Deed
of Amendment
On 28 September 2023, the Company
and TAG entered into an English law governed top-up unsecured
shareholder loan agreement, pursuant to which TAG (an entity
ultimately beneficially wholly-owned and controlled by Alessandro
Zamboni, Chief Executive Officer of the Company) agreed to provide
the Company with a further facility of up to £3,500,000 to cover
the Company's working capital and growth needs up to 30 June 2025
(the "Top-Up Shareholder Loan
Agreement").
On 30 September 2024, the Company
and TAG entered into an English law governed deed of amendment,
which extended the final draw date under
the Top-Up Shareholder Loan Agreement from 30 June 2025 to 31
December 2025 (the "Extension Deed
of Amendment").
The entry by the Company and TAG
into the Extension Deed of Amendment
constituted a material related party transaction
for the purposes of DTR 7.3 and was, accordingly, voted upon by the
independent Directors (excluding Alessandro Zamboni, who,
constituted a "related party" (as such term is defined in IFRS)),
and the independent Directors consider the material related party
transaction in respect of the Extension
Deed of Amendment to be fair and reasonable
from the perspective of the Company and its Shareholders who are
not a related party.
Alessandro Zamboni, CEO, Supply@ME Capital
plc, said:
"Over the last six months the team has focused on improving
processes, particularly those that have been the focus of
discussions with potential inventory funders, for example
monitoring and tracking of inventory once it has been monetised and
ensuring the operational resilience of the Platform. The alliance
with p-Chip is a concrete example. These evolutions will help the
business move forward in developing a business line of pure
technology which can be offered to banks who wish to provide
inventory-based financial products to their clients. The increases
to the pipeline KPI number, has been driven largely from Italian
client companies and this continues to demonstrate that there is a
need for off-balance sheet facilities, in particular for
capital-intensive supply chains. I am looking forward to the
completion of the first White-Label transaction which will improve
the confidence of our various stakeholders in our innovative IM
model, and will create the basis for stable partnerships with
commercial and investment banks".
- Ends -
For the purposes of UK MAR, the
person responsible for arranging release of this announcement on
behalf of SYME is Alessandro Zamboni, CEO.
Enquiries
Alessandro Zamboni, CEO, Supply@ME
Capital plc, investors@supplymecapital.com
APPENDIX 1 - CEO REPORT AND INTERIM
FINANCIAL STATEMENTS
Chief Executive's
report
Delivery Model and Platform Updates
Supply@ME provides its innovative
fintech Platform for use by manufacturing and trading companies to
access IM solutions enabling their businesses to generate
cashflow without incurring debt. This is achieved by their existing
eligible inventory being added to the Platform and then monetised
via purchase by an independent stock (trading) company, who are in
turn is funded by a third party inventory funders ("IM Transactions").
The Group, through its subsidiaries,
provides the following pre and post inventory monetisation services
from which it generates revenues:
· Pre-Inventory Monetisation activities carried out directly
with the client company wishing to have their inventory monetised,
including due diligence in respect of the client company itself and
its potential eligible inventory, and origination of the IM
contracts between the client companies and the relevant independent
stock company; and
· Post-Inventory Monetisation activities carried out directly
with the relevant independent stock company including the usage of
the Supply@ME Platform under a Software as a Service ("SaaS") contract and the support and
administration activities such as the monitoring, controlling, and
reporting on the inventory monetised.
The elements of the model can be
flexed and adapted based on the requirements of the inventory
funders, particularly in the case of White-Label partners. For
example the level of due diligence required on a particular client
company may vary if it is already a client of a White-Label
inventory funder, or they may not require the use of a stock
company in a particular structure, in which case some of the
post-inventory monetisation fees (such as the SaaS license fee) may
be charged directly to the White-Label inventory funder rather than
to the relevant independent stock company.
Pre-Inventory Monetisation
Activities
During the first half of 2024, the
Supply@ME team have been focused on increasing the efficiency and
client experience of our due diligence processes. Inventory
assessment of a company with generic goods, once the client company
has shared all required data, can now be delivered significantly
faster than previously due to process refinements. This has been
achieved through using the unique abilities of Supply@ME to analyse
a client company's business, and inventory, in a more efficient and
targeted manner, to meet the requirements of the Inventory
Monetisation business model.
As outlined in the 2023 Annual
Report and Accounts, generic goods as referenced here are
finished goods which client companies purchase and
resell as part of their business model.
Post Inventory Monetisation
Activities
Post Inventory monetisation
activities within the Supply@ME business model have also been
improved to date during 2024. This has been achieved by the build
out of Group's monitoring and reporting capabilities through the
development of the monitoring module, the scoping and building out
of the formal workflow associated with the trading of inventory
using the Platform, and the formation of the strategic alliance
with p-Chip[1] which was announced by the
Company on 21 May 2024.
The monitoring module is capable of
digesting and conducting automated multi-dimension analysis of the
inventory data exported from the client company's Enterprise
Resource Planning ("ERP")
system to allow for comparison to Key Performance Indicators
("KPIs") and Key Risk
Indicators ("KRIs"). These
KPIs and KRIs are identified by the Group's internal monitoring
team using the in-depth knowledge of the client's business model
and the eligible inventory items gained during the due diligence
process. Additionally, the KPIs & KRIs are agreed with the
director of the independent stock company to ensure any specific
requirement of the inventory funder are also fulfilled. The overall
goal of monitoring activities is to enable Supply@ME to provide
data to the stock company director and the inventory funder, if
applicable, to make data driven decisions on a monthly basis with
respect to the items of inventory already monetised and which the
client company may request to be monetised in the future. The
Platform is able to provide this data at a detailed level, for
example, at the individual stock keeping unit ("SKU") level of inventory.
Another focus during the first half
of 2024 is the development of tools to manage and monitor the
Supply@ME processes supporting trading of inventory using the
Platform. This includes workflows related to the step-by-step
processes to deliver the inventory monetisation trading processes.
These processes are automated (where possible) to reduce human
error and encompass the required tasks to deliver our unique
trading services.
Additionally, following the
announcement made on 21 May 2024, the Company continues to work
with p-Chip to formalise and finalise a strategic alliance aimed at
establishing a framework for collaboration between the parties to
study the integration of the respective technologies. p-Chip is an
innovative identity solutions Company based in Chicago,
specialising in the development and application of micro
transponder technology for tracking physical products and
materials.
The agreement between the two
companies aims to deliver, through the co-development of ad
hoc intellectual property:
- the integration of p-Chip's indexing platform (hardware and
software) with Supply@ME processes and systems;
- the development of several use cases, pilot programmes and
go-to-market strategies.
The combination of p-Chip's
technology with the Platform will further strengthen the role of
Supply@ME, as the Platform and inventory service provider within
the Inventory Monetisation transactions, by further developing the
ability to monitor and inspect, with improved accuracy and new
anti-fraud enhancements, each inventory item monetised.
Business Lines Update
Open Market Inventory
Monetisation
Open Market IM transactions are
those originated by the Group from its internal pipeline and which
are funded by the independent stock company through use of funds
from third party investors.
On 29 April 2024, the Company
announced that it had entered into an agreement with Société
Financière Européenne S.A. ("SFE") and an Italian neo banking group
aimed at deploying an Inventory Monetisation programme. In
particular, the Italian neo banking group, through its investment
banking division, acting as arranger and, following the necessary
internal approvals, was expected to fund the senior notes and part
of the junior notes issued by securitisation special purpose
entities formed directly by the bank. Progress has been made
regarding the analysis of the IM model and how the securitisation
vehicle can fund the programme.
The Italian neo banking group has
recently also commenced discussions with the Group regarding first
prioritising a programme of plain-vanilla inventory financing
transactions using the Supply@ME Platform. This proposal has been
made by the banking group considering the expected increase in
appetite of some Italian corporates regarding inventory-backed
financing facilities that will leverage the Italian legislation
pegno non possessorio (the
"PNP Regulation"). By
taking advantage of this expected increase in demand, the aim is to
speed up the first transactions by the neo banking group using the
Platform. Following this, the volumes (including both the number of
transactions and value of inventory) would be expected to scale and
the bank also plans to evaluate the possibility to promote this
unique inventory financing facility via their digital
marketplaces.
In parallel, the neo banking group
will continue to work with Supply@Me with regard to deploying an IM
transaction programme as outlined in the RNS of 29 April 2024,
however they have recently indicated a preference to prioritise the
programme of plain-vanilla inventory financing activities as set
out above. More details will be provided in due course.
Additionally, to date during 2024
there has been an increase in funders interested in discussing the
potential of leveraging Supply@ME's unique business model to access
the relatively untapped asset of inventory. Momentum with these
potential inventory funders is supported by the structures and
processes established by Supply@ME in particular around the
Company's ability to effectively identify and monitor inventory
suitable for the requirements of specific inventory funders.
Progress in turning this increased interest into formal commitments
is taking time due to this being an innovative and a new asset
class. Despite this, Supply@ME perceives confidence from potential
inventory funders to be growing, albeit that most new inventory
funders are interested to first test the inventory monetisation
process with an initial single-name transaction or by funding an
initial small portfolio with just a few client companies that meet
their requirements.
Digital Assets &
Tokenisation
On the 5 April 2024 the Company
advised the market of the commitment achieved from an asset manager
specialised in digital assets to subscribe the first tranche of an
overall security token issuance to a value of USD$5 million. The
intent being to structure a security token framework with the CH
Trading Hub, owned by SFE, which will allow a first security token
issuance up to USD$100 million to be subscribed in tranches,
largely by institutional investors who are active in the digital
asset markets.
Research since this announcement has
highlighted that the digital asset market is still in its infancy,
with global governance protocols still being developed and
regulations evolving. This currently leads to high costs associated
with the launch of any new product. As such, at this stage further
commitments and subscription to the targeted security token above
the initial USD$5 million, are required to further develop this
business line and ensure its profitability for all parties
involved. The Group will provide further updates as they become
available.
White Label
The Group's first White-Label IM
agreement with BBPM was announced by the Company on 3 January 2024.
The commitment provided by BBPM is to fund an initial IM
transaction with an inventory value to be monetised up to
€10million of the WL Client Company.
Supply@ME, BBPM and the WL Client
Company are still working towards delivery of this programme. The
time since the agreement has been signed has been focused on
ensuring a sustainable and scalable remarketing solution for the
above transaction and, more extensively, to establish a scalable IM
product considering the important demand for off balance sheet
working capital facilities requested by the capital intensive
agrifood supply chain. The establishment of the remarketer for this
specific transaction has taken longer than anticipated due to the
desire to establish a remarketer relationship with a cheese
producer of a similar credit worthiness as the client
company.
The
Client Company Origination Update
In the 2023 Annual Report and
Accounts the pipeline KPI figure was £330.7m as at 19 April 2024,
noting that within this number there is one single client that
accounts for approximately 57% of the total pipeline. This pipeline
KPI represents the potential value of warehoused goods inventory to
be monetised rather than pipeline revenue expected to be earned by
the Group. As such, it provides an indicator of the level of demand
for the Group's warehoused goods monetisation services.
It was also outlined in the 2023
Annual Report and Accounts and the funding update of 28 February
2024, that the Group has been conducting a full review of its
pipeline and is progressing with requesting a formal letter of
interest ("LOI") from each client company in its
pipeline for which there is currently not a signed term sheet in
place. This process has commenced in order to allow the Group to
focus on those client companies within its pipeline who have signed
one of these two documents and to demonstrate a level of commitment
from both sides to move forwards with the onboarding process. As at
19 April 2024 approximately 9% of the £330.7m pipeline figures was
supported by either signed term sheets or the new signed letter of
interest.
For the purpose of this interim
report both comparisons will be shared. The total pipeline KPI
figure as at 20 September 2024 is £391.0m, this pipeline is
comprised of 25 different client companies and it is worthy of note
that the single client referenced above now comprises 21% of the
total pipeline as at 20 September 2024. The client companies making
up the total pipeline KPI figure come from a variety of different
industries.
Of the total pipeline KPI number
£124.0 million (32%) of the inventory is supported by either a
letter of interest or signed term sheet. This demonstrates client
companies progressing through the Supply@ME process towards either
the signing of a term sheet, commencement of the due diligence
process and finally Inventory Monetisation. Consideration should be
given to the fact that throughout the sales and onboarding process
there maybe reasons client companies do not continue in the process
and/or the volume of eligible inventory reduces. For example, they
may be unable to supply the detail of ERP inventory data required
to support the level of analysis underpinning the Supply@ME due
diligence service or, once this ERP data is supplied and analysed,
the volume of eligible inventory SKUs may reduce hence decreasing
the value of inventory in the Supply@ME pipeline in relation to
this client company.
Italy
During the first half of 2024, the
main focus of client company origination has continued to be Italy.
The eco-system of originator's who look to support their clients
with funding solutions is being further developed, especially given
the relationships the Company is developing with inventory funders
and the preferences they are expressing for client companies with
specific types of inventory. Over time this will be further honed
and developed.
This focus on Italy is demonstrated
by £381.1 million, (97%) of the overall pipeline KPI figure and
100% of the LOIs and term sheets signed, is inventory from Italian
companies, as at 20 September 2024. There is breadth to the
inventory types and business models within these client companies.
As outlined in the 2023 Annual Report and Accounts there are a
number of client company business models which are targets for the
Supply@ME model.
Generic Goods: Client companies who
trade finished goods, so purchase and resell specific
goods.
Orders Based Model: Client companies
who create or manufacture products "to order".
Maturing Goods: Client companies
with goods that mature over time and whose price appreciates or
gathers wealth as they mature, typically in the agri-food sector
such as cheese, wine or cured meats.
Manufacturing: Where a client
company takes raw materials and transforms them into finished
goods, Supply@ME has developed a methodology to identify eligible
items that includes both the raw materials (before transformation)
and the finished goods (after transformation).
UK
The focus on Italy as outlined above
has impacted on the value of the UK pipeline. This focus has partly
been driven by the interest demonstrated by inventory funders with
whom the Company is discussing the model, and balancing their
preferences in terms of client companies to fund with the
constraints Supply@ME has around costs. As such, the Group has
needed to be strategic and specific in its focus. As such, the UK
pipeline as at 20 September 2024 currently comprises of less than
1% of the overall pipeline number.
The ability for Supply@ME to deliver
in the UK has been advanced through development of the UK compliant
standard legal framework and the establishment of the UK based
stock company.
Once a larger amount of the Italian
pipeline has been monetised, it is anticipated that interest from
UK based companies will increase.
Rest of
Europe
The Group is able to deliver
Inventory Monetisation transaction in France, facilitated through
development of the French compliant standard legal framework and
the establishment of a French based stock company. Of the overall
pipeline KPI number as at 20 September 2024, £8.4 million (2%) of
the inventory to be monetised is in France. When there is an
inventory funder identified with appetite for this exposure, client
company and the associated return, focus will return to progressing
with this client.
As opportunities to expand into
other areas of Europe arise, Supply@Me will consider setting up the
necessary frameworks to allow the IM model to be used in other
European jurisdictions.
Team changes
During the first half of 2024 there
has been a reduction in the Group's overall cost base, some of
which has been supported by reduced staff costs. The departure of
Nicola Bonini, previous Group Head of Origination, in January 2024
has led to an increase in the prioritisation of generating a strong
sustainable client base in Italy, given this is where the members
of our sales and marketing team are currently based. A greater
focus has been placed on the originator eco-system and support of
an external contractor to build the pipeline, which assists in the
cash constrained environment as originators are rewarded on a
commission basis.
Stuart Nelson has retired on 30
September 2024. His responsibilities as Head of Enterprise Risk
Management have been redistributed within the Leadership Team. This
includes the other members of the Leadership Team taking
responsibility for risk in their respective specialist areas, with
the risk being assessed and reviewed regularly, including changes
to risk levels, along with current and potential
mitigants.
On 30 September 2024, Enrico
Camerinelli will depart the board of directors of the
Company (the "Board"). Enrico has been a valuable
Non-Executive Director since March 2020 and departs the Board in
order to be free to pursue other interests and opportunities. The
Board does not intend to replace Enrico at this time in view of
maintaining control over costs and considering that after Enrico's
departure the Board will still consist of a majority of independent
directors. An additional change made to the governance procedures
of the Company is Alexandra Galligan joining the Disclosure
Committee as a result of feedback from shareholders at the 2023
Annual General Meeting.
Corporate Funding
Details of the progress of the TAG
funding and new equity funding received during the six month period
30 June 2024 can be found in the Financial Review section of this
interim report.
Outlook
The goal for the Group is to start
generating a greater level of consistent revenue flow. In the
coming months, Supply@ME will look to finalise the first
transaction with BBPM aligned to the White-Label go to market
strategy. The discussions with the Italian neo banking group with
regard to initial inventory financing transactions being delivered
using the Supply@ME Platform will continue with the aim of further
progress with this banking group during the remainder of 2024. It
is expected that the Italian client company pipeline will start to
be serviced through the increased interest of inventory funders set
out above.
Financial
review
|
6 months to
30 June
2024
Unaudited
|
6 months to
30 June
2023
Unaudited
|
Movement
Unaudited
|
|
£000
|
£000
|
£000
|
Continuing operations
|
|
|
|
Revenue from continuing
operations
|
39
|
77
|
(38)
|
Operating loss from continuing operations before impairment
charges and fair value adjustments
|
(1,339)
|
(1,981)
|
642
|
Fair value adjustment to
investments
|
(47)
|
-
|
(47)
|
Impairment charges
|
(31)
|
(349)
|
318
|
Operating loss from continuing operations
|
(1,417)
|
(2,330)
|
913
|
Finance costs
|
(51)
|
(22)
|
(29)
|
Loss before tax from continuing operations
|
(1,468)
|
(2,352)
|
884
|
Income tax
|
97
|
(24)
|
121
|
Loss after tax from continuing operations
|
(1,371)
|
(2,376)
|
1,005
|
|
|
|
|
Discontinuing operations
|
|
|
|
Loss from discontinued
operations
|
-
|
(185)
|
185
|
Total loss for the year
|
(1,371)
|
(2,561)
|
1,190
|
|
|
|
|
|
6 months to
30 June
2024
Unaudited
|
6 months to
30 June
2023
Unaudited
|
Movement
|
|
Pence
|
Pence
|
Pence
|
Total basic and diluted loss per
share ("EPS")
|
(0.0022)
|
(0.0046)
|
0.0024
|
The Group's unaudited condensed
consolidated interim financial statements for the six month period
ended 30 June 2024 ("H1
2024") have
been prepared in line with International Accounting Standard IAS 34
("Interim Financial
Reporting"). In the
comparative period for the six month ended 30 June 2023
("H1
2023"), the
operations of TradeFlow Capital Management Pte. Limited
("TradeFlow") continued to be
classified as discontinued operations and assets held for resale in
line with the requirements of IFRS 5 ("Non-current Assets Held for
Sale and Discontinued Operations") from 1 January 2023 until the
date of completion of the disposal of the Company's 81% stake in
the ownership of TradeFlow (the
"TradeFlow Restructuring"), being 30 June 2023.
Revenue from continuing operations
|
6 months to
30 June
2024
Unaudited
|
6 months to
30 June
2023
Unaudited
|
Movement
Unaudited
|
|
£000
|
£000
|
£000
|
Revenue
|
|
|
|
Due Diligence fees
|
13
|
40
|
(27)
|
Inventory Monetisation
fees
|
26
|
37
|
(11)
|
Total revenue from continuing operations
|
39
|
77
|
(38)
|
The table above provides a break
down of the Group's revenue from Inventory Monetisation activities
during H1 2024. Revenue is recognised in accordance with IFRS 15
("Revenue from
Contracts with Customers") and more details on the Group's
revenue recognition policies can be found in the note 2 to the
Group's consolidated financial statements for the year ended 31
December 2023 (the "2023
Annual Report").
During H1 2024, the Group recognised
£39,000 (H1 2023:
£77,000) of Inventory Monetisation revenue, which it split 33%
(H1 2023: 52%)
related to due diligence fees, and the remaining 67%
(H1 2023: 48%)
relating to Inventory Monetisation fees.
In line with IFRS 15
("Revenue from
Contracts with Customers") the Group recognised the due
diligence revenues when the due diligence services have been
delivered and the Group's performance obligation has been
satisfied. During H1 2024, the Group has continued to carry out,
and charge for due diligence activities, and the £13,000 recognised
as revenue reflects the value of those due diligence activities
completed during H1 2024 (H1 2023: £40,000).
Following the announcement of the
first Italian IM transactions during 2022 and 2023, which were
facilitated using the Group's Platform, the Group recognised
Inventory Monetisation fees of £26,000 during H1 2024 (H1 2023:
£26,000). These fees related to the following
activities:
1) IM Platform usage fees - usage of the
Group's IM Platform, under a Software as a Service
("SaaS")
contract, by the independent stock (trading) company to facilitate
the purchase of the inventory from the client company. In line with
IFRS 15 ("Revenue
from Contracts with Customers") the Group recognised these revenues
over the time period they related to; and
2) IM service fees - the support and
administration activities, such as the monitoring of the inventory
purchased, that the Group performs in connection with the use of
the Group's IM Platform. In line with IFRS 15 ("Revenue from Contracts with Customers") the Group recognised these revenues over the time
period they related to.
There were no origination fees
recognised during H1 2024 (H1 2023: £11,000 which were also
included in the Inventory Monetisation fee category in the table
above).
These revenues are expected to grow
in future accounting periods in line with expected growth in both
the number of IM transactions that are facilitated using the
Group's IM Platform and, the quantum of inventory monetised by the
independent stock (trading) companies per transaction,
increases.
Operating loss from continuing operations before impairment
charges and fair value adjustments
During H1 2024, the Group has
continued to focus on improving the processes and workflows
required for due diligence, monitoring and reporting of the
inventory monetised over the Platform, as well as to support the
sale and purchase of the inventory using the Platform. A
significant amount of time and effort has also been spent in
discussions and collaborations with BBPM and the WL Client Company
in order to finalise the framework needed to deliver the Group's
first White-Label IM transaction and wider White-Label go-to-market
strategy. In addition, the Group has been working with a number of
different potential inventory funders who have shown interest in
the Group's business model and to gain a detailed understanding /
explore options for funding this new asset class. These activities
have been set out in more detail within the Chief Executive's
report section of this interim report.
The Group recorded an operating loss
from continuing operations before impairment charges and fair value
adjustments for H1 2024 of £1,339,000 (H1 2023: £1,981,000
loss). The major contributing factors that
resulted in the reduction of the operating loss from continuing
operations before impairment charges and fair value adjustments of
£642,000 are described below:
· an aggregate decrease in the loss from gross profit and
administration expenses of £893,000 from £1,473,000 recognised in
H1 2024, compared to £2,366,000 recognised in the H1 2023. This
decrease largely resulted from focused cost saving efforts that
were implemented during 2023, in particular in the second half of
the year when the Group experienced cash flow pressures as a result
of delayed contractual funding amounts due to the Group. In
particular:
- the professional and legal fees reduced by £766,000 during H1
2024 compared to H1 2023 as management made an effort to bring
certain activities in house, together with the fact that there were
less corporate activities undertaken compared to the same period in
2023, which saw the completion of the TradeFlow Restructuring on 30
June 2023, fund raising activities, and the issue of two
supplementary prospectus during the first half of 2023;
- staff costs reduced by £40,000 during H1 2024 compared to H1
2023 as certain staff members who left during the period were not
replaced; and
- contractor costs reduced by £153,000 in H1 2024 compared to H1
2023 as the Group ended certain agreements with contractors during
the second half of 2023 as the specific activities that were being
worked on came to an end.
- When the Group has sufficient cash balances in the future,
management will look to increase some of the above costs again in
order to support and drive growth and expansion.
- The decreases set out above were partially higher interest and
penalty costs incurred across the Group due to late payments being
made as a result of the delayed revenue generation and contractual
funding being received by the Group.
· A decrease of £251,000 in other operating income recognised
during H1 2024 of £134,000 compared to £385,000 recognised in H1
2023. The explanation for this decrease is set out as
follows:
- The majority of the H1 2023 other operating income arose as a
result of a settlement agreement reached with an existing supplier
to reduce the total amount payable by the Group in exchange for
payment of a lower agreed amount by a specific date. The difference
in the previous amount owed and the agreed final settlement amount
resulted in a gain recognised in the income statement of £376,000
in this period. There was no similar balance recorded in H1 2024;
and
- Instead, the other operating income recognised in H1 2024
related to £134,000 of interest income accrued from late payments
received from TAG in respect of the various contractual funding
arrangements currently in place with the Group. These funding
arrangements with TAG are set out in more detail in notes 3 and 24
to the interim financial statements that form part of this interim
report.
Impairment charges and fair value adjustments from continuing
operations
|
6 months to
30 June
2024
Unaudited
|
6 months to
30 June
2023
Unaudited
|
|
£000
|
£000
|
Impairment charges
|
31
|
349
|
Fair value adjustments to
investments
|
47
|
-
|
|
78
|
349
|
The impairment charges from
continuing operations of £31,000 recognised during H1 2024 (H1
2023: £349,000) relate to the impairment of the Group's internally developed IM platform as at 30 June 2024 in
line with the requirements of IAS 36 ("Impairment of
Assets"). This
followed the conclusion that indicators of impairment were present,
which included the losses that continued to be generated by the
assets held by the Group's Italian operating subsidiaries. In line
with the going concern statement, set out in note 4 to the
unaudited condensed consolidated interim financial statements for
the six month period ended 30 June 2024, there is currently a
material uncertainty with respect to both the future timing and
growth rates of the forecast cash flows arising from the use of the
internally developed IM Platform intangible asset. As such, the
Directors have prudently decided to continue to impair the full
carrying amount of this asset of £31,000 as at 30 June 2024 (31
December 2023: £349,000). The reduction in
the impairment charges in H1 2024 compared to H1 2023, is
consistent with the general cost control being exercised by the
Group, particularly since the second half of 2023, and the fact
that no contractual frameworks for new geographical regions have
needed to be developed during the first six months of 2024 together
with the standard Italian contractual framework now being in a more
stable state.
The fair value adjustment to the
investment in TradeFlow of £47,000 recognised during H1 2024 (H1
2023: £nil) reflects the worsening of the net liability position of
TradeFlow from 31 December 2023 to 30 June 2024, being the date at
which the last fair value adjustment was recorded, and the current
period end balance sheet date of 30 June 2024. The quantum of the
fair value adjustment has been determined with reference to the
change in value of the net liabilities of TradeFlow between these
two dates.
Taxation
The income tax credit of £97,000
recognised in H1 2024 represents a Research &
Development Tax Credit claimed by the Company
under the UK SME tax credit scheme during the first half of 2024,
but which was received in cash post 30 June 2024. This tax credit
related to the financial year ended 31 December 2022 and the
related claim was submitted and finalised in the six month period ended 30 June 2024. The Company is in the process of assessing
a further claim related to the financial year
ended 31 December 2023, however, as this is yet to be finalised and
submitted the impact has not been recognised in these interim
financial statements for the six
month period ended 30 June 2024.
The income tax expense for the
period ended 30 June 2023 primarily represents a tax charge of
£21,000 arising in respect of the gain on settlement of outstanding
creditor balance that has been referred to above.
Discontinued Operations included in H1 2023
As detailed above, the TradeFlow
operations have been classified as discontinued operations and
assets held for resale in line with the requirements of IFRS 5
("Non-current
Assets Held for Sale and Discontinued Operations") in the comparative six month period
ended 30 June 2023. Following the date of completion of the
TradeFlow Restructuring, being 30 June 2023, the Company's
ownership in TradeFlow reduced from 100% to 19%. As a result, from
this date, the results of the TradeFlow operations are no longer
included within the Group's consolidated financial income statement
and the assets and liabilities of
TradeFlow, including the intangible assets acquired on the
acquisition of TradeFlow in July 2021, are no longer included with
the consolidated assets and liabilities of the
Group.
Instead, following 30 June 2023, the
fair value of the remaining 19% ownership in TradeFlow is
recognised as an investment in the Group's balance sheet. As at 30
June 2024, this remaining investment in TradeFlow had a fair value
of £237,000 (31 December 2023: £284,000). This decrease of £47,000
has been detailed above.
Details of the results and net cash
flows from the TradeFlow operations which were included in the
comparative six month period ended 30 June 2023 are set out in
detail in note 26 to the 2023 Annual Report and Accounts. Details
of the profit on disposal of the 81% of TradeFlow as at 30 June 2023 are set out in note
22 to the condensed consolidated interim financial statements for
the six month period ended 30 June 2024.
Contractual funding facilities agreed with
TAG
During H1 2024, TAG continued to
perform against its contractual funding commitments to the Group,
albeit on a delayed basis. A total of £1,220,000 was received by
the Group from TAG during H1 2024 including:
· The remaining £550,000 that was due to the Company in respect
of the TAG unsecured working capital facility that was initially
agreed on 28 April 2023, and subsequently amended on 30 June 2023
(H1 2023: £nil). Following this, the full amount of £800,000, that
had been drawn down by the Company during 2023, had been fulfilled
by TAG. This facility was repaid by the Company in March 2024,
through the issue of 1,500,000,000 new ordinary shares issued to
TAG in exchange for the repayment of the principal amount due.
These new ordinary shares issued had a fixed subscription price of
0.053 pence per share; and
· Amounts totalling £670,000 that were due to the Company in
respect of the £2,000,000 receivable that was assumed by TAG as a
result of the TradeFlow Restructuring completed on 30 June 2023 (H1
2023: £nil). Of this amount, £570,000 was received in cash and the
remaining £100,000 was received by way of offset against amounts
owed by the Group to TAG including an amount of £58,000 that had
been accrued as at 31 December 2023. It should be noted that the
amounts offset were based on the total invoice amount including
VAT, compared to the amounts accrued and recognised as expenses
which exclude VAT.
It should be noted that late payment
interest is also still due to be paid by TAG. The total late
payment interest due from TAG which was outstanding as at 30 June
2024 was £136,000.
The delays in the payments due to
the Group from TAG has continued to put cash flow pressures on the
Group to date during 2024. The Board is continuing to closely
monitor the payments received from TAG and the representations made
to them by TAG, via Alessandro Zamboni. These representations
include information as to the expected timing of the continued
future fulfilment of the amounts due to the Group from TAG under
the contractual funding commitments currently in place, and the
actions that TAG itself is putting in place to allow them to
demonstrate their ongoing commitment to support the Company and to
provide the contractual payments. The delayed contractual payments
resulted from TAG experiencing delays in receiving expected
funding.
New
Equity Subscription Agreement
In addition to the TAG funding
outlined above, on 14 May 2024, the Company entered into a new
equity subscription agreement with a UK investment firm, pursuant
to which the UK investment firm committed to subscribe for
9,000,000,000 new ordinary shares of nominal value £0.00002 each
(the "Subscription
Shares"), on behalf of its private clients, at 0.01725 pence
per Subscription Share (the "New Equity
Subscription
Agreement"). The issue of the
Subscription Shares raised gross proceeds
of £1,552,500 (or £1,428,300 net of an 8% commission charge). These
Subscription Shares were admitted to standard segment of the Official List of the Financial Conduct
Authority and to trading on the main market for listed securities
of the London Stock Exchange on 28 May
2024.
Cash flow
The Group increased its net cash
balance (prior to any foreign exchange differences on
consolidation) by £399,000 during H1 2024 (H1 2023: £465,000
decrease) due to a combination of the following cash inflows and
outflows:
· cash inflow of £1,429,000, net of commission, during H1 2024
as receipts from the issue of new ordinary shares during H1 2024
under the New Equity Subscription Agreement referred to
above;
· inflows of £670,000 during H1 2024 from TAG in relation to the
repayment of the outstanding cash consideration that was due, and
which had been assumed by TAG, as a result of the TradeFlow
Restructuring; and
· cash inflows from long-term borrowing £447,000, net of
repayments, predominantly due to amounts received under the amended
TAG unsecured working capital facility agreed during 2023, less the
cash repayments made during H1 2024 in relation to the other
long-term bank borrowings held by the Group.
These net cash inflows were then
offset by the following items:
· net outflows from operating activities of £2,132,000 (H1 2023:
£2,143,000 net outflow); and
· net outflows due to net movements in non-current assets of
£15,000 during H1 2024, being the increased investment in the
Group's IM Platform of £34,000 (H1 2023: £388,000) offset by the
write off of other non-current assets of £19,000 (H1 2023:
£nil);
|
6 months to
30 June 2024
Unaudited
|
6 months to
30 June 2023
Unaudited
|
|
£000
|
£000
|
Net cash flows from operating
activities
|
(2,132)
|
(2,143)
|
Net cash flows from investing
activities
|
655
|
(712)
|
Net cash flows from financing
activities
|
1,876
|
2,390
|
Net
movement in cash and cash equivalents
|
399
|
(465)
|
Foreign exchange differences to cash
and cash equivalents on consolidation
|
-
|
(19)
|
Cash and cash equivalents at 1
January
|
5
|
581
|
Cash and cash equivalents as at 30 June
|
404
|
97
|
Net
liabilities
As at 30 June 2024 net liabilities
were £2,792,000 (31 December 2023: net liabilities of
£3,807,000).
The £1,015,000 decrease in net
liability position at 30 June 2024 compared to 31 December 2023 is
due to the following:
· the increase in cash and cash equivalents of £399,000 during
H1 2024 as a result for the factors referred to in the cash flow
section above;
· an increase in the trade and other receivables of £138,000 as
at 30 June 2024. The largest single movement related to the
£97,000 Research & Development Tax Credit claimed by the Company under the UK SME
tax credit scheme during the first half of 2024, but which was
received in cash post 30 June 2024;
· a decrease in trade and other payables of £730,000 as at 30
June 2024, largely as a result of an effort to settle a number of
the balances outstanding at 31 December 2023 using the cash inflows
received during H1 2024; and
· A decrease in long-term borrowings of £370,000
as at 30 June 2024, due to
the repayment of the TAG unsecured working
capital facility during H1 2024, the balance of which was £250,000
as at 31 December 2023, and the continued repayment of the
long-term loan facility in place with Banco BPM S.p.A via the
Group's subsidiary, Supply@ME Technologies S.r.l.
These increases in assets /
decreases in liabilities compared to 31 December 2023 were then
offset by:
· the decrease in the receivable from related party of
£563,000 as at 30 June 2024 compared by 31
December 2023, largely due to the repayments totalling £670,000
received from TAG during H1 2024 in
relation to the outstanding cash consideration that was due, and
which had been assumed by TAG, as a result of the TradeFlow
Restructuring. This was partially offset by the increase in
interest receivable from TAG as a result of continued late payments
against the contractually agreed payment dates;
· the decrease in the fair value of the remaining 19% investment
in TradeFlow of £47,000 as at 30 June 2024. This fair value adjustment reflects the worsening of the net
liability position of TradeFlow from 31 December 2023 to 30 June
2024; and
· other small movements which net to an overall increase in net
liabilities of £12,000 as at 30 June 2024.
Going Concern
The Board's assessment of going
concern and the key considerations thereto are set out in the note
4 to the unaudited condensed consolidated interim financial
statements for the six month period ended
30 June 2024.
Related Parties
Note 24 to the unaudited condensed consolidated interim financial statements
for the six month period ended 30 June 2024
contains details of the Group's related parties.
Subsequent
events
Note 25 to the unaudited condensed consolidated interim financial statements
for the six month period ended 30 June 2024
contains details of all material subsequent
events post 30 June 2024.
Principal Risks and
Uncertainties
Principal risks and uncertainties
which could have a material impact on the long-term performance of
the Company and its subsidiaries were set out in the Annual Report
and Accounts for the year ending 31 December 2023 and remain valid
at the date of this report.
The impact, likelihood,
vulnerability and speed of onset of each risk is regularly
reviewed, scored and ranked. The results of this assessment of
current risks and changes are then reported to and discussed at the
Audit Committee and reported to the Board, who have ultimate
responsibility in this area.
The risks and uncertainties at the
date of this report where the impact continues to be assessed as
'major' and the likelihood of the event occurring is assessed as
either 'possible', 'likely' or 'frequent' were:
Strategic
Risk
Future development and strategy
It has been assessed that there is
no change to the classification of this risk since the 2023 Annual
Report and Accounts. As the business model becomes more established
it is expected that this risk will reduce. Since the 2023 Annual
Report and Accounts there has been continued interest in the IM
model from both client companies seeking novel working capital
solutions and inventory funders interested in a new asset
class.
Inventory funding Risk
It has been assessed there is no
change to the classification of this risk since the 2023 Annual
Report and Accounts. Funders interested in providing capital for
inventory monetisation transactions is crucial to the Supply@ME's
business model. Despite there being no concrete announcements in
this area the team are in conversations with multiple inventory
funders as outlined elsewhere in this interim report.
Financial
Risk
Group funding risk
The ability for the Company to
continue to fund its operations whilst on its journey to break even
and beyond remains a key risk, and a risk which it is viewed has
increased since the 2023 Annual Report and Accounts. Required
increases in revenue flow are not yet present and there have been
significant delays in the flow of funding from the TAG contractual
funding facilities that are currently in place. In addition, the
current share price makes it more challenging to find meaningful
and prudent funding options for the Group at this time.
Additionally, it has also been
assessed that the following risks have increased in either their
likelihood of occurrence or their potential impact on the business
since the publication of the 2023 Annual Report and
Accounts:
Commercial legal risk and corporate legal and regulatory
risk have both increased due to the
cost constrained environment that the Group is currently operating
within, leading to reduced use of external lawyers. Once the
funding position of the Company improves this risk is expected to
reduce again.
Talent and diversity risk has
increased, there have been some senior departures to date during
2024 which have been outlined in the Team Changes section of this
interim report above. Also, the cost constrained environment is
impacting the tools available to reward and retain the current
employees. However, this view is slightly tempered with the level
of commitment to the Group of the remaining team and an increase in
engagement scores in the most recent employee engagement
survey.
It is considered that business continuity risk has reduced due to a significant
amount of work conducted in this area during H1 2024.
Directors Responsibility Statement
The Directors are responsible for
preparing the unaudited condensed consolidated interim financial
statements for the six month period ended 30 June 2024 in
accordance with applicable law and regulations. The Directors
confirm that, to the best of their knowledge, the unaudited
condensed consolidated interim financial statements have been
prepared in accordance with IAS 34 ("Interim Financial Reporting"),
as issued by the International Accounting Standards Board as
contained in UK-adopted International Financial Reporting
Standards, and give a true and fair view of the assets,
liabilities, financial position and profit or loss of the Company,
or the undertakings included in the consolidation as a whole, as
required by DTR 4.2.4R of the FCA's Disclosure Guidance and
Transparency Rules ("DTRs").
The Directors further confirm that
the unaudited condensed consolidated interim financial statements
include a fair review of the information required by DTR 4.2.7R and
DTR 4.2.8R namely:
· an indication of important events that have occurred during
the six month period ended 30 June 2024 and their impact on the
condensed consolidated interim financial statements for this
period, and a description of the principal risks and uncertainties
for the remaining six months of the financial year; and
· material related party transactions in the six month period
ended 30 June 2024 and any material changes in the related party
transactions described in the last annual report
In accordance with the DTR Rule
4.2.9(2)R, the Directors confirm that these unaudited interim
condensed consolidated financial statements have not been audited
or reviewed by auditors pursuant to the Financial Reporting Council
guidance on Review of Interim Financial Information.
The current directors are listed
below all of whom were directors during the whole of the period,
except as noted:
Albert Ganyushin
Alessandro Zamboni
Alexandra Galligan
David Bull
Enrico Camerinelli (resigned 30
September 2024)
By
Order of the Board
Alessandro Zamboni
Chief Executive Officer
UNAUDITED CONDENSED
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE 6 MONTH
PERIOD ENDED 30 JUNE 2024
|
|
6 months
to
30 June
2024
|
6 months
to
30 June
2023
|
|
|
Unaudited
|
Unaudited
|
|
Notes
|
£
'000
|
£
'000
|
|
|
|
|
Continuing operations
|
|
|
|
Revenue
|
5
|
39
|
77
|
Cost of sales
|
7
|
(232)
|
(185)
|
Gross loss
|
|
(193)
|
(108)
|
Administrative
expenses
|
7
|
(1,280)
|
(2,258)
|
Other operating income
|
8
|
134
|
385
|
Operating loss from continuing operations before impairment
charges and fair value adjustments
|
|
(1,339)
|
(1,981)
|
Impairment charges
|
12
|
(31)
|
(349)
|
Fair value adjustments to
investments
|
23
|
(47)
|
-
|
Operating loss from continuing
operations
|
|
(1,417)
|
(2,330)
|
Finance costs
|
6
|
(51)
|
(22)
|
Loss before tax from continuing
operations
|
|
(1,468)
|
(2,352)
|
Taxation
|
9
|
97
|
(24)
|
Loss for the period from continuing
operations
|
|
(1,371)
|
(2,376)
|
|
|
|
|
Discontinuing operations
|
|
|
|
Loss for the period from
discontinuing operations
|
22
|
-
|
(185)
|
Total loss for the period
|
|
(1,371)
|
(2,561)
|
|
|
|
|
Other comprehensive income
|
|
|
|
Exchange differences on translating
foreign operations
|
|
142
|
415
|
Total comprehensive loss for the period
|
|
(1,229)
|
(2,146)
|
|
|
|
|
Loss per share
|
|
Pence
|
Pence
|
Basic and diluted loss per share -
continuing operations
|
11
|
(0.0022)
|
(0.0043)
|
Basic and diluted loss per share -
discontinued operations
|
11
|
-
|
(0.0003)
|
Basic and diluted loss per share -
total
|
11
|
(0.0022)
|
(0.0046)
|
The above unaudited condensed consolidated statement of
comprehensive income should be read in conjunction with the
accompanying notes.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 30 JUNE
2024
|
|
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
Notes
|
£
'000
|
£
'000
|
Non-current assets
|
|
|
|
Intangible assets and
goodwill
|
12
|
-
|
-
|
Investment
|
23
|
237
|
284
|
Property, plant and equipment
|
|
1
|
3
|
Other non-current
assets
|
|
-
|
19
|
Total non-current assets
|
|
238
|
306
|
|
|
|
|
Current assets
|
|
|
|
Trade and other
receivables
|
13
|
1,164
|
1,026
|
Cash and cash
equivalents
|
|
404
|
5
|
Receivable from related
party
|
14
|
284
|
847
|
Total current assets
|
|
1,852
|
1,878
|
Total assets
|
|
2,090
|
2,184
|
|
|
|
|
Current liabilities
|
|
|
|
Trade and other
payables
|
15
|
3,839
|
4,569
|
Total current liabilities
|
|
3,839
|
4,569
|
Net
current liabilities
|
|
(1,987)
|
(2,691)
|
|
|
|
|
Non-current liabilities
|
|
|
|
Long-term
borrowings
|
16
|
470
|
840
|
Provisions
|
17
|
568
|
575
|
Deferred tax
liabilities
|
|
5
|
7
|
Total non-current liabilities
|
|
1,043
|
1,422
|
|
|
|
|
Net
liabilities
|
|
(2,792)
|
(3,807)
|
|
|
|
|
Equity attributable to owners of the
parent
|
|
|
|
Share capital
|
18
|
6,199
|
5,989
|
Share premium
|
|
27,363
|
25,396
|
Share-based payment
reserve
|
21
|
8,036
|
7,969
|
Other reserves
|
|
(10,906)
|
(11,048)
|
Retained losses
|
|
(33,484)
|
(32,113)
|
Total equity
|
|
(2,792)
|
(3,807)
|
The above unaudited condensed consolidated statement of
financial position should be read in conjunction with the
accompanying notes.
UNAUDITED CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE 6 MONTH PERIOD
ENDED 30 JUNE 2024
|
6 months
to
30 June
2024
Unaudited
|
6 months
to
30 June
2023
Unaudited
|
|
£
'000
|
£
'000
|
Cash flows from operating activities
|
|
|
Loss before interest and tax from
continuing operations
|
(1,417)
|
(2,330)
|
Loss before interest and tax from
discontinued operations
|
-
|
(115)
|
Total loss for the period before interest and
tax
|
(1,417)
|
(2,445)
|
Adjustments for non-cash
acquisition related costs
|
|
|
Amortisation of intangible assets
arising on acquisition
|
-
|
442
|
Adjustment for impairment
charge
|
|
|
Impairment charges
|
31
|
349
|
Adjustment for fair value on
investments
|
|
|
Fair value adjustments to
investments
|
47
|
-
|
Adjustments for non-cash
costs related to the disposal of the discontinued
operations
|
|
|
Foreign currency translation reserve
reclassified to other comprehensive income
|
-
|
62
|
Gain arising on restructuring of
discontinued operations
|
-
|
(718)
|
|
78
|
135
|
Other non-cash
adjustments
|
69
|
86
|
Other depreciation and
amortisation
|
5
|
43
|
Increase /(decrease) in
provisions
|
7
|
(21)
|
(Increase)/decrease in accrued
income
|
(2)
|
5
|
(Increase)/decrease in trade and
other receivables
|
(51)
|
426
|
(Decrease) in trade and other
payables
|
(661)
|
(572)
|
Other (increases) / decreases in net
working capital
|
(107)
|
224
|
Cash flows from operations
|
(2,079)
|
(2,119)
|
Interest paid
|
(53)
|
(24)
|
Net
cash flows from operating
activities
|
(2,132)
|
(2,143)
|
|
|
|
Cash flows from investing activities
|
|
|
Purchase of intangible
assets
|
(34)
|
(388)
|
Other movements in non-current
assets
|
19
|
-
|
Consideration received from related
party on disposal of discontinued operations
|
670
|
-
|
Cash outflow on disposal of
discontinued operations
|
-
|
(324)
|
Net
cash flows from investing activities
|
655
|
(712)
|
|
|
|
Cash flows from financing activities
|
|
|
Net cash inflow from new long-term
borrowings
|
550
|
405
|
Cash repayment of existing long-term
borrowings
|
(103)
|
(33)
|
Cash inflow from issue of new
ordinary shares
|
1,553
|
2,274
|
Other finance costs paid in
cash
|
-
|
(1)
|
Share issue costs paid in
cash
|
(124)
|
(255)
|
Cash flows from financing activities
|
1,876
|
2,390
|
|
|
|
Net movement in cash and cash
equivalents
|
399
|
(465)
|
Foreign exchange differences to cash
and cash equivalents on consolidation
|
-
|
(19)
|
Cash and cash equivalents as at 1
January
|
5
|
581
|
Cash and cash equivalents at the end of the
period
|
404
|
97
|
|
|
|
The above unaudited condensed consolidated statement of cash
flows should be read in conjunction with the accompanying
notes.
NOTES TO THE UNAUDITED
CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS FOR THE 6 MONTH PERIOD ENDED 30 JUNE
2024
1 Company
information
Supply@ME Capital plc (the
"Company") is a public limited company incorporated in England and
Wales. The address of its registered office 27/28 Eastcastle
Street, London, W1W 8DH, United Kingdom. Supply@ME Capital's
ordinary shares are admitted to listing on the standard segment of
the Official List of the Financial Conduct Authority and to trading
on the main market for listed securities of the London Stock
Exchange.
These unaudited condensed
consolidated interim financial statements of the Company and its
subsidiaries (the "Group")
have been approved for issue by the board of directors of the
Company (the "Board")
on 30 September 2024.
2 Basis of
preparation
Accounting
convention
These unaudited condensed
consolidated interim financial statements for the
six month reporting period
ended 30 June 2024 have been prepared in accordance with Accounting Standard IAS 34
("Interim Financial Reporting") as
contained in UK-adopted International Accounting
Standards.
The interim report does not include
all the notes of the type normally included in annual audited
financial statements. Accordingly, this report is to be read in
conjunction with the annual report and accounts for the year ended
31 December 2023 (the "2023 Annual
Report"),
which was prepared in accordance with UK-adopted International
Accounting Standards, and any public announcements made by the
Company during the interim reporting period.
The accounting policies adopted are
consistent with those of the previous financial year and
corresponding interim reporting period.
The preparation of the interim
financial statements requires management to make judgements,
estimates and assumptions that affect the application of accounting
policies and the reported amounts of assets and liabilities, income
and expense. Actual results may differ from these estimates, and
will seldom equal the estimated results. In preparing these interim
financial statements, the significant judgements made by management
in applying the Group's accounting policies were the same as those
that applied to the 2023 Annual Report.
New and amended standards
adopted by the group
No new or amended standards became
applicable that have a significant impact on the Group's interim
condensed consolidated financial statements for the six month
period ended 30 June 2024. The Group did not have to change its
accounting policies or make retrospective adjustments as a result
of adopting any new or amended standards in the current interim
reporting period.
3 Significant changes in the current
reporting period
Below provides a summary of the
significant changes and events that occurred during the six month
period ended 30 June 2024.
New Equity Subscription
Agreement
On 14 May 2024, the Company entered
into a new equity subscription agreement with a UK investment firm,
pursuant to which the UK investment firm committed to subscribe for
9,000,000,000 new ordinary shares of nominal value £0.00002 each
(the "Subscription
Shares"), on behalf of its private clients, at 0.01725 pence
per Subscription Share (the "New Equity
Subscription
Agreement"). The issue of the
Subscription Shares raised gross proceeds
of £1,552,500 (or £1,428,300 net of 8% commission charged). These
Subscription Shares were admitted to standard segment of the Official List of the Financial Conduct
Authority and to trading on the main market for listed securities
of the London Stock Exchange on 28 May
2024.
In addition to the commission
charged on the issue on the Subscription Shares, 450,000,000 new
warrants were required to be issued under the New Equity
Subscription Agreement (the "New
Warrants"). The New Warrants are each exercisable into one
new ordinary share at a price equal to 0.01725 pence each up to a
final exercise date of 28 May 2029.
As at 30 June 2024, the Group had a
total of 450,000,000 warrants remaining outstanding
as there had been no conversion of the New
Warrants into new ordinary shares between the date of issue and 30
June 2024.
The AvantGarde Group S.p.A
("TAG") unsecured Working Capital loan
agreement
On the 28 April 2023, the Company
and TAG, the Group's major shareholder, entered into a fixed term
unsecured working capital loan agreement (the "TAG Unsecured Working Capital
facility"). Under the TAG Unsecured Working Capital
facility, TAG committed to provide, subject to customary
restrictions, a facility of up to £2,800,000, in tranches up to 31
January 2024, to cover the Company's interim working capital and
growth needs. Following this, in
conjunction with the disposal of the 81%
stake in ownership of TradeFlow Capital Management Pte. Limited
("TradeFlow") (the "TradeFlow Restructuring"), which was completed on 30 June
2023, the £2,000,000 receivable by the Company that was assumed by
TAG from the Buyers, was offset against the obligations of TAG
under TAG Unsecured Working Capital facility. The amendment to the
TAG Unsecured Working Capital facility was agreed on 30 June 2023
and this reduced the obligations to fund the Company under the TAG
Unsecured Working Capital facility to up to £800,000 (the
"amended TAG Unsecured Working
Capital facility").
On 30 June 2023, the Company issued
a draw down notice to TAG under the amended TAG Unsecured Working
Capital facility for the full £800,000 available. As at 31 December
2023, £250,000 had been received from TAG in respect of this
facility, and during the current interim six month period ended 30
June 2024, the remaining £550,000 was received from TAG.
Subsequent to TAG satisfying the
full amount of £800,000 drawn down by the Company under the amended
TAG Unsecured Working Capital facility, the Company and TAG signed
a second deed of amendment agreement dated 26 March 2024, which
allowed the full outstanding amount of the amended TAG Unsecured
Working Capital facility to be extinguished by the issue of
1,500,000,000 new ordinary shares of
nominal value £0.00002 each, which were
issued to TAG on 28 March 2024. These new ordinary shares issued
had a fixed subscription price of 0.053 pence per share.
The sums drawn under the amended TAG
Unsecured Working Capital facility attracted a non-compounding
interest rate of 10% per annum. The interest payable by the Company
to TAG as at 26 March 2024 was £20,000 and this was settled on 26
March 2024 through the offset of interest receivable by the Company
from TAG under the other contractual funding arrangements currently
in place with TAG.
Top-Up Shareholder Loan
Agreement
On 28 September 2023, the Company
and TAG entered into an English law governed top-up unsecured
shareholder loan agreement (the "Top-Up Shareholder Loan Agreement"), pursuant to which TAG agreed to
provide the Company with a further facility of up to £3,500,000 to
cover the Company's working capital and growth needs up to 30 June
2025 (the "Top-Up
Facility").
Details of this Top-Up Facility are set out in the 2023 Annual
Report.
During the six month period ended 30
June 2024 the Company issued draw down notices to TAG for an
aggregate amount of £1,073,000, bringing the total amount drawn
down under the Top-Up Shareholder Loan Agreement to £2,042,000 as
at 30 June 2024 (31 December 2023: amount drawn down of £969,000).
The total amount drawn remained unpaid as at 30 June 2024, and no
amounts have been received prior to the
release of these interim financial statements.
In addition, on 30 September 2024, the Company and TAG entered into an
English law governed deed of amendment, which extended
the final date that the Company is able to issue a
draw down notice under the Top-Up Shareholder Loan Agreement from
30 June 2025 to 31 December 2025 (the "Extension Deed of
Amendment").
The Company has been charging a late
fee calculated at a compounding rate of 15% per annum on any
amounts that have been drawn down by the Company but not received
by the relevant due date, in accordance with the contractual
arrangements. As a result of the late payment by TAG of the amounts
drawn down, the Group recognised interest income of £111,000 in the
six month period ended 30 June 2024 in relation to the Top-Up
Shareholder Loan Agreement.
TAG and TradeFlow
Restrucutring
As set out above, on 30 June 2023,
TAG assumed the remaining £2,000,000 consideration arising from the
TradeFlow Restructuring, to be receivable by the Group from the
Buyers, by way of a debt novation deed (the "Deed of
Novation"). The £2,000,000 was
to be repaid by TAG to SYME in multiple tranches, with the final
tranche being payable by 31 January 2024. As at 30 June 2024 an
amount of £102,000 remained outstanding under the Deed of Novation
(31 December 2023: outstanding amount of £772,000).
The total payment of the £1,898,000
received prior to 30 June 2024 (including £1,228,000 received
during 2023 and £670,000 received during the first half of 2024),
was paid through a split of £1,341,000 in cash, £421,000 by way of
formal debt novation agreements with specific suppliers whereby the
debt held by the Group was novated to TAG with no recourse to the
Group, and £136,000 by way of offset against amounts owed by the
Group to TAG.
As set out in note 25, subsequent to
30 June 2024 and prior to release of these interim financial
statements TAG has repaid a further £24,000 under the Deed of
Novation through offsets against invoiced amounts owed by the Group
to TAG.
The Company has been charging a late
fee to TAG in terms of overdue payments of this particular
receivable balance, and this late fee is calculated at a
compounding rate of 15% per annum on any amounts of the instalments
not transferred to the Company by the relevant due date, in
accordance with the contractual arrangements. During the six month
period ended 30 June 2024, the Group recognised £23,000 of interest
income in relation to the late payments by TAG in respect of this
particular receivable balance.
4 Going
Concern
At the 30 June 2024 the Group had
cash and cash equivalents of £404,000 (31 December 2023: £5,000
cash and cash equivalents) and consolidated net current liabilities
of £1,987,000 (31 December 2023: £2,691,000). The Group has posted a
total loss for the six month period ended 30 June 2024 of £1,371,000
(for the six
month period ended 30 June 2023: total loss
£2,561,000) and the retained losses were £33,484,000 as at 30 June
2024 (31 December 2023: retained
losses £32,113,000).
During the six month period ended 30
June 2024 the Company continued to source additional funding with
the primary aim of allowing it to meet its ongoing working capital
requirements as it seeks
to deploy an increasing number of IM transactions.
In sourcing this new funding, the Company has also sought to
improve the Company's overall capitalisation by raising the
additional funding through a new subscription of equity, details of
which have been set out in note 3 above.
In addition, the Company and its
Board has continued to work closely with TAG to ensure delivery
against the contractual funding commitments that were agreed during
2023, albeit on a delayed basis. Details of these
contractual commitments,
being a) the amended TAG Unsecured Working Capital facility, b) the Top-Up
Shareholder Loan Agreement and c) the Deed
of Novation, and of the amounts received from TAG, totalling
£1,220,000, during the six month period ended 30 June 2024 can be
found in note 3 above and also in note 24
to these condensed consolidated interim financial
statements.
The Board believe that the continued
delivery of funds from TAG
demonstrates the ongoing commitment from
TAG to support the Group and to provide the funds due under its
contractual commitments with the Company, albeit on a delayed
payment schedule. The Board is continuing
to closely monitor the payments received from TAG and the
representations made to them by TAG, via Alessandro Zamboni. These
representations include information as to the expected timing of
the continued future fulfilment of the amounts due to the Group
from TAG under the contractual funding commitments currently in
place, and the actions that TAG itself is putting in place to allow
them to demonstrate their ongoing commitment to support the Company
and to provide the contractual payments. The delayed contractual
payments resulted from TAG experiencing delays in receiving
expected funding.
Taking into account the factors
above and in order to consider their assessment of the Group as a
going concern, the Directors have reviewed the forecast cashflows
for the next 12 months from approval of these condensed
consolidated interim
financial statements. The cashflow forecasts take into account that
the Group meets its day to day working capital requirement through
its available and committed cash resources. The Directors have
prepared the forecast using their best estimates, information and
judgements at this time, including the receipt of any outstanding
contractual funding amounts to be received from TAG under the TAG
Top-Up Shareholder Loan Agreement and the Extension Deed of
Amendment.
The Directors have also considered
the expected cashflows arising from the use of the Group's
innovative Platform to facilitate inventory monetisation
transactions. This reflects the fact that
the Directors expect the Group to continue to prove the concept of
its business model and to fully operationalise in the near
future.
Despite the facts outlined above,
there is currently an absence of a historical track record relating
to multiple Inventory Monetisation transactions being facilitated
by the Group's Platform and the Group being cash flow positive. As
such the Directors have prudently identified uncertainty in the
cash flow model. This uncertainty arises with respect to both the
future timing and growth rates of the forecast cashflows arising
from the Group's multiple Inventory Monetisation revenue streams.
In this regard, if these future revenues are not secured as the
Directors envisage, it is possible that the Group will have a
shortfall in cash and require additional funding during the
forecast period. In addition, the cash inflows from the TAG Top-Up
Shareholder Loan Agreement have not yet been fully received. These
amounts have been factored into the cash flow forecasts in line
with contractual commitments received from the counterparties
and/or the latest updates from TAG. As such there is a risk that
these cash flows might not be received or might not reach the Group
in the time frame expected despite the contractual commitments in
place.
On the basis of the factors
identified in the above paragraph, the Directors believe there are
material uncertainties which may cast significant doubt upon the
entities ability to continue as a going concern.
The Directors do however remain
confident in the business model and believe the Group could be
managed in a way to allow it to meet its ongoing commitments and
obligations through mitigating actions including cost saving
measures and securing alternative sources of funding should this be
required.
As such the Directors consider it
appropriate to prepare these interim unaudited condensed
consolidated financial statements on a going concern basis, taking
into account the material uncertainties noted above, and have not
included the adjustments that would result if the Company and Group
were unable to continue as a going concern.
5 Revenue and operating
segments
IFRS 8 ("Operating segments") requires the Group's
operating segments to be established on the basis of the components
of the Group that are evaluated regularly by the chief operating
decision maker, which has been determined to be the Board of
Directors. At this early stage of development, the Group's
structure and internal reporting are continually
developing.
For the current and comparative six
month periods ended 30 June 2024 and 30 June 2023 respectively, the
Board considered that the Group has operated in a single business
segment from its continuing operations, being Inventory
Monetisation, alongside the head office costs (largely compromising
the Company). This follows the classification of the
TradeFlow operations as being discontinued under IFRS 5
("Non-current assets held for sale and
discontinued operations") for the purposes
of the consolidated annual financial
statement for the year ended 31 December 2022 and through to 30
June 2023, which was the point in time that the TradeFlow
Restructuring was completed. Further details of the discontinued
operations and the TradeFlow Restructuring can be found in note 22
to these unaudited condensed
consolidated interim financial
statements.
The key metrics assessed by the
Board include revenue and operating loss from continuing operations
before impairment charges and fair value adjustments which are
presented below. Revenue is presented on basis of IFRS 15
("Revenue from Contracts") revenue recognition and by service
line.
|
Inventory
Monetisation
Unaudited
|
Head
office
Unaudited
|
Consolidated Group -
continuing operations
Unaudited
|
Six
months to 30 June 2024
|
£'000
|
£'000
|
£'000
|
Revenue from continuing operations
|
|
|
|
Due Diligence fees
|
13
|
-
|
13
|
Inventory monetisation
fees
|
26
|
-
|
26
|
Revenue from continuing operations
|
39
|
-
|
39
|
Operating loss from continuing operations before impairment
charges and fair value adjustments
|
(481)
|
(858)
|
(1,339)
|
|
|
|
|
|
Inventory
Monetisation
Unaudited
|
Head
office
Unaudited
|
Consolidated Group -
continuing operations
Unaudited
|
As
at 30 June 2024
|
£'000
|
£'000
|
£'000
|
Balance sheet
|
|
|
|
Assets
|
1,083
|
1,007
|
2,090
|
Liabilities
|
(3,842)
|
(1,040)
|
(4,882)
|
Net
(liabilities)
|
(2,759)
|
(33)
|
(2,792)
|
All the Group's revenue from due
diligence fees is recognised at a point in time. All of the revenue
generated from inventory monetisation fees in the six month period ended 30 June 2024 is generated from usage of the Group's IM Platform and
services provided by the Group in connection with the IM
transaction. The £26,000 of inventory monetisation fees is
recognised over time and the amount recognised in the current
financial period relates to the performance obligations satisfised
during the six month period ended 30 June 2024.
Geographical
analysis
The Group's inventory monetisation
operation is currently predominately located in Europe, while the
investment advisory operations (classified as a discontinued
operation) were predominately located in Singapore for the six
months ended 30 June 2023.
Comparative segmental reporting
|
Inventory
Monetisation
Unaudited
|
Head
office
Unaudited
|
Consolidated Group -
continuing operations
Unaudited
|
Six
months to 30 June 2023
|
£'000
|
£'000
|
£'000
|
Revenue from continuing
operations
|
|
|
|
Due Diligence fees
|
40
|
-
|
40
|
Inventory monetisation
fees
|
37
|
-
|
37
|
Revenue from continuing operations
|
77
|
-
|
77
|
Operating loss from continuing operations before impairment
charges
|
(489)
|
(1,492)
|
(1,981)
|
|
|
|
|
|
Inventory
Monetisation
Unaudited
|
Head
office
Unaudited
|
Consolidated Group -
continuing operations
Unaudited
|
As
at 30 June 2023
|
£'000
|
£'000
|
£'000
|
Balance sheet
|
|
|
|
Assets
|
852
|
2,554
|
3,406
|
Liabilities
|
(4,332)
|
(1,182)
|
(5,514)
|
Net
assets /(liabilities)
|
(3,480)
|
1,372
|
(2,108)
|
All the Group's revenue from due
diligence fees is recognised at a point in time. Of the revenue
generated from inventory monetisation fees, £11,000 is generated
from origination fees which is recognised at a point in time, and
the remaining £26,000 is generated from usage of the Group's IM
Platform and services provided by the Group in connection with the
IM transaction. This £26,000 of inventory monetisation fees is
recognised over time and the amount recognised in the current
financial period relates to the performance obligations satisfised
during the six month period ended 30 June 2023.
|
Inventory
Monetisation
Audited
|
Head office
Audited
|
Consolidated Group -
continuing operations
Audited
|
As
at 31 December 2023
|
£ 000
|
£ 000
|
£ 000
|
Balance sheet
|
|
|
|
Assets
|
971
|
1,213
|
2,184
|
Liabilities
|
(4,321)
|
(1,670)
|
(5,991)
|
Net
(liabilities)
|
(3,350)
|
(457)
|
(3,807)
|
Geographical
analysis
The Group's inventory monetisation
operation is currently predominately located in Europe, while the
investment advisory operations (classified as a discontinued
operation) were predominately located in
Singapore for the six month period ended 30 June 2023.
6 Finance costs from continuing
operations
|
|
6 months
to
30 June
2024
Unaudited
|
6 months
to 30 June 2023 Unaudited
|
|
|
£
'000
|
£
'000
|
Interest expense - long-term
borrowings
|
|
42
|
21
|
Other interest
expense
|
|
9
|
1
|
Total finance costs
|
|
51
|
22
|
Included with the interest expense
related to long-term borrowings is an amount of £13,000
(six month period ended 30 June 2023:
£nil) accrued in relation to the TAG Unsecured
Working Capital facility.
7 Operating loss from continuing
operations
The Group's operating loss from
continuing operations before impairment charges and fair value
adjustments has been arrived at after charging:
|
|
6 months
to
30 June
2024
Unaudited
|
6 months
to
30 June
2023
Unaudited
|
|
|
£
'000
|
£
'000
|
Amortisation of internally developed
IM platform
|
|
3
|
39
|
Depreciation
|
|
2
|
2
|
Staff costs
|
|
872
|
912
|
Professional and legal
fees
|
|
299
|
1,065
|
Contractor costs
|
|
30
|
183
|
Insurance
|
|
48
|
46
|
Training and recruitment
costs
|
|
3
|
2
|
Long-term incentive plan
("LTIP")
|
|
15
|
44
|
In addition to the above, the Group
incurred the following costs from continuing operations relating to
impairment charges and fair value adjustments as detailed
below:
|
6 months
to
30 June
2024
Unaudited
|
6 months
to
30 June
2023
Unaudited
|
|
£
'000
|
£
'000
|
Impairment charges (note
12)
|
31
|
349
|
Fair value adjustments to
investments (note 23)
|
47
|
-
|
Total impairment charges and fair value
adjustments
|
78
|
349
|
|
The following acquisition related
costs, impairment charges, and costs/(gains) relating to the
restructuring of the TradeFlow ownership, have been recognised in
the discontinued operations during the comparative six month period
ended 30 June 2023:
|
|
6 months
to
30 June
2024
Unaudited
|
6 months
to
30 June
2023
Unaudited
|
|
£
'000
|
£
'000
|
Amortisation of intangible assets
arising on acquisition
|
-
|
442
|
Foreign currency translation gain
reclassified to other comprehensive income
|
-
|
62
|
Profit on disposal of 81% of
TradeFlow
|
-
|
(718)
|
|
-
|
(214)
|
8 Other operating income from continuing
operations
|
6 months
to
30 June
2024
Unaudited
|
6 months
to
30 June
2023
Unaudited
|
|
£
'000
|
£
'000
|
Interest income
|
134
|
9
|
Gain arising on settlement of
outstanding creditor balance
|
-
|
376
|
Total other operating income from continuing
operations
|
134
|
385
|
The interest income of £134,000
recognised in the current six month period ended 30 June 2024
relates to interest accrued as receivable from TAG as a result of
the late payments received in connection with the TAG Top-Up
Shareholder Loan Agreement and the Deed of Novation.
The interest income of £9,000
recognised in the comparative six month period ended 30 June 2023
related to late payment interest accrued as receivable from a third
party. The £376,000 gain arising on settlement of outstanding
creditor balance recognised in the six month period ended 30 June
2023 related to a settlement agreement reached with an existing
creditor. Further details of this amount can be found in note 5 of
the 2023 Annual Report.
9 Taxation from continuing
operations
The income tax credit of £97,000
recognised for the six month
period ended 30 June 2024 represents a Research
& Development Tax Credit claimed by the
Company under the UK SME tax credit scheme. This tax credit related
to the financial year ended 31 December 2022 and the related claim
was submitted and finalised in the six
month period ended 30 June 2024, with the
cash being received post the period end. The Company
is in the process
of assessing a
further claim related to the financial year ended 31 December 2023,
however, as this is yet to be finalised and submitted the impact
has not been recognised in these interim financial
statements for the six month
period ended 30 June 2024.
The income tax expense for the
period ended 30 June 2023 primarily represents a tax charge of
£21,000 arising in respect of the gain on settlement of outstanding
creditor balance as described in note 8 above.
To date any accumulated tax losses
resulting from net losses generated have not been recognised in the
statement of financial position given the Group does not have a
track record of generating profits against which these accumulated
losses could be offset.
10 Dividends
During the six month period ended 30
June 2024 the Group did not pay a dividend (six month period ended
30 June 2023: no dividend).
The Directors do not foresee a
dividend being payable in the next financial year as the Group will
be concentrating on growing its market share and enhancing its
technology and capabilities.
11 Earnings / (loss) per share
The calculation of the basic
earnings/(loss) per share ("EPS")
is based on the loss for the six month period of £1,371,000 (H1
2023 - loss £2,561,000) and on a weighted average number of
ordinary shares in issue of 63,638,729,365 (H1 2023:
55,136,008,130). The basic EPS is (0.0022) pence (H1 2023:
(0.0046)).
The calculation of the basic EPS
from continuing operations is based on the loss for the six month
period from continuing operations of £1,371,000 (H1 2023 - loss
£2,376,000) and on a weighted average number of ordinary shares in
issue of 63,638,729,365 (H1 2023:
55,136,008,130).
The basic EPS from continuing operations is
(0.0022) pence (H1 2023 - (0.0043) pence).
The calculation of the basic EPS
from discontinued operations is based on the loss for the six month
period from discontinued operations of £nil (H1 2023 - loss
£185,000) and on a weighted average number of ordinary shares in
issue of 63,638,729,365 (H1 2023: 55,136,008,130). The
basic EPS from discontinued operations is nil pence (H1 2023 -
(0.0003) pence).
The Company has share warrants and
employee share scheme options in issue as at 30 June 2024, which
would dilute the EPS if or when they are exercised in the future. A
summary of these is set out below and further detail of these share
warrants and employee share options can be found in note
21.
|
30 June
2024
Unaudited
|
30 June
2023
Unaudited
|
|
No.
|
No.
|
Warrants and employee share options
|
|
|
Share warrants -
issued
|
9,747,605,235
|
9,372,584,030
|
Share warrants - to be
issued
|
2,250,000,000
|
2,250,000,000
|
Long-term incentive plan
("LTIP")
options
|
1,075,128,404
|
1,195,831,529
|
Total
|
13,072,733,639
|
12,818,415,559
|
No dilution per share was calculated
for either period in the table above as with the reported loss they
are all anti-dilutive.
12 Intangible assets
|
Internally developed IM
platform
|
|
£'000
|
Cost or valuation
|
|
At 1 January 2023
|
3,669
|
Additions
|
388
|
At 30 June 2023
|
4,057
|
Amortisation
|
|
At 1 January 2023
|
818
|
Charge for the
period
|
39
|
At 30 June 2023
|
857
|
Impairment
|
|
At 1 January 2023
|
2,851
|
Impairment charges
|
349
|
At 30 June 2023
|
3,200
|
Net
book value
|
|
At
30 June 2023 (Unaudited)
|
-
|
|
|
Cost or valuation
|
|
At 1 January
2024
|
4,127
|
Additions
|
34
|
At 30 June 2024
|
4,161
|
Amortisation
|
|
At 1 January 2024
|
892
|
Charge for the
period
|
3
|
At 30 June 2024
|
895
|
Impairment
|
|
At 1 January
2024
|
3,235
|
Impairment charges
|
31
|
At 30 June 2024
|
3,266
|
Net
book value
|
|
At
30 June 2024 (Unaudited)
|
-
|
Impairment assessment -
Internally developed IM Platform
The Directors considered the
continued current period losses of the Group's Italian subsidiary,
to which the Internally developed IM platform relates, and the full
impairment of this intangible asset in the prior years, as
impairment indicators and therefore, in accordance to IAS 36
("Impairment of Assets"), considered if at 30 June 2024 this
intangible asset required further impairment in relation to the
additions made during the period, or if some so the prior
impairment charges could be reversed.
The full going concern statement,
set out in note 4 to these unaudited condensed consolidated interim
financial statements, noted there is currently an absence of a
historical recurring track record relating to inventory
monetisation transactions being facilitated by the Group's
Platform, the generation of the full range of fees from the use of
its Platform from more than a limited number of inventory
monetisation transactions, and the Group being cash flow positive.
As such the Directors have identified a material uncertainty in
relation to the going concern statement. The Directors have also
concluded that these uncertainties also apply to the discounted
cash flow model used in this impairment test also. In particular,
there is uncertainty that arises with respect to both the future
timing and growth rates of the forecast discounted cash flows
arising from the use of the Internally developed IM Platform
intangible asset.
As such, the Directors have decided
to continue to impair the full carrying amount of this asset as at
30 June 2024. This impairment loss may subsequently be reversed and
if so, the carrying amount of the asset will be increased to the
revised estimate of its recoverable amount, but so that the
increased carrying amount does not exceed the carrying amount that
would have been determined had no impairment loss been recognised
for the investment in prior years.
13 Trade and other
receivables
|
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
|
£
'000
|
£
'000
|
|
|
|
|
Trade receivables
|
|
26
|
15
|
Other receivables
|
|
1,108
|
976
|
Prepayments
|
|
30
|
35
|
Total trade and other receivables
|
|
1,164
|
1,026
|
14 Receivable from related party
|
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
|
£
'000
|
£
'000
|
|
|
|
|
Receivable from related
party
|
|
102
|
772
|
Interest receivable from related
party
|
|
136
|
22
|
Other related party
receivable
|
|
46
|
53
|
Receivables from related party
|
|
284
|
847
|
Receivable from related
party
This balance represents the amount
receivable from TAG under the Deed of Novation which created the
obligation for TAG to settle the £2,000,000 cash payment that was
due from the buyers to the Company as a result of the sale of the
81% majority stake in TradeFlow.
Total payments of £1,898,000
received prior to 30 June 2024 (including £1,228,000 received
during 2023 and £670,000 received during the first half of 2024),
was paid through a split of £1,341,000 in cash, £421,000 by way of
formal debt novation agreements with specific suppliers whereby the
debt held by the Group was novated to TAG with no recourse to the
Group, and £136,000 by way of offset against amounts owed by the
Group to TAG
As set out in note 25, subsequent to
30 June 2024 and prior to release of these interim financial
statements TAG has repaid a further £24,000 under the Deed of
Novation through offsets against invoiced amounts owed by the Group
to TAG.
Interest receivable from
related party
This represents the interest that is
receivable from TAG relating to the late payments under both the
TAG Top-Up Shareholder Loan Agreement and the Deed of Novation.
These interest amounts have been calculated at a compounding rate
of 15% per annum on the individual overdue amounts. As at 30 June
2024, the full amount of this interest receivable from the related
party remained outstanding.
Other related party
receivable
In relation to the Group debt that
was formally novated to TAG in lieu of a cash payment under the
Deed of Novation, as at 30 June 2024, the Group held an amount
receivable from TAG for the value of £46,000 (31 December 2023:
£53,000). This primarily related to withholding tax amounts on
certain "proforma" invoices that had been novated, as the supplier
invoice settled by TAG was net of the withholding tax amount and
such remains due from TAG to the Group as at 30 June
2024.
15 Trade and other payables
|
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
|
£
'000
|
£
'000
|
Trade payables
|
|
872
|
1,314
|
Other payables
|
|
739
|
943
|
Current portion of long-term bank
borrowings
|
|
192
|
192
|
Social security and other payroll
taxes
|
|
1,798
|
1,566
|
Accruals
|
|
193
|
488
|
Contract
liabilities
|
|
45
|
59
|
Accrued interest payable to related
party
|
|
-
|
7
|
Total trade and other payables
|
|
3,839
|
4,569
|
16 Long-term Borrowings
|
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
|
£
'000
|
£
'000
|
Non-current portion of long-term
bank borrowings
|
|
470
|
590
|
Working capital loan due to
TAG
|
|
-
|
250
|
Total long-term borrowings
|
|
470
|
840
|
Non-current portion of
long-term bank borrowings
During October 2022, the Company
announced that its subsidiary, Supply@ME Technologies S.r.l, had
entered into a new long-term loan facility with Banco BPM S.p.A
(the "Banco BPM Facility").
The obligations of Supply@ME Technologies S.r.l under the Banco BPM
Facility are guaranteed by the Company. The key commercial terms of
the Banco BPM Facility include:
a. €1 million
in principal amount;
b. 275 basis
points over Euribor interest rate; and
c. a five-year
repayment term (the final payment to be made on 11 October 2027),
including an initial six months of interest only repayments,
followed by 54 months of combined principal and interest
repayments.
Fees totalling €52,000 were incurred
in connection with the arrangement of the Banco BPM Facility. These
costs have been capitalised and will be spread over the term of the
Banco BPM Facility. The amount include in the table above
represents the non-current portion of the Banco BPM Facility. The
current portion is set out in note 15 above.
Working capital loan due to
TAG
On the 28 April 2023, the Company
and TAG, the Group's major shareholder, entered into a fixed term
unsecured working capital loan agreement (the "TAG Unsecured Working Capital
facility"). Under the TAG Unsecured Working Capital
facility, TAG committed to provide, subject to customary
restrictions, a facility of up to £2,800,000, in tranches up to 31
January 2024, to cover the Company's interim working capital and
growth needs.
Following this, in conjunction
with the TradeFlow
Restructuring, which was completed on 30 June 2023, the £2,000,000
receivable by the Company that was assumed by TAG from the buyers,
was offset against the obligations of TAG under TAG Unsecured
Working Capital facility. The amendment to the TAG Unsecured
Working Capital facility was agreed on 30 June 2023 and this
reduced the obligations to the Company under the TAG Unsecured
Working Capital facility to up to £800,000 (the "amended TAG Unsecured Working Capital
facility").
On 30 June 2023, the Company issued
a draw down notice to TAG under the amended TAG Unsecured Working
Capital facility for the full £800,000 available. As at 31 December
2023, £250,000 had been received from TAG in respect of this
facility, and during the six month period ended 30 June 2024, the
remaining £550,000 was received from TAG.
Subsequent to TAG satisfying the
full amount of £800,000 drawn down by the Company under the amended
TAG Unsecured Working Capital facility, the Company and TAG signed
a second deed of amendment agreement dated 26 March 2024, which
allowed the full outstanding amount of the amended TAG Unsecured
Working Capital facility to be extinguished by the issue of
1,500,000,000 new ordinary shares of
nominal value £0.00002 each, which were
issued to TAG on 28 March 2024. These new ordinary shares issued
had a fixed subscription price of 0.053 pence per share.
17 Provisions
|
Post-employment
benefits
|
Provision for risks and
charges
|
Provision for VAT and
penalties
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
At 31 December 2023
(Audited)
|
44
|
194
|
337
|
575
|
Fx translation
adjustment
|
-
|
(5)
|
(8)
|
(13)
|
Carrying amount at 1 January
2024
|
44
|
189
|
329
|
562
|
Released to profit and
loss
|
-
|
-
|
-
|
-
|
Provided for during the
period
|
9
|
-
|
-
|
9
|
Paid at the end of the employment
relationship
|
(3)
|
-
|
-
|
(3)
|
At
30 June 2024 (Unaudited)
|
50
|
189
|
329
|
568
|
Post-employment
benefits
Post-employment benefits include
severance pay and liabilities relating to future commitments to be
disbursed to employees based on their permanence in the company.
This entirely relates to the Italian subsidiary where severance
indemnities are due to each employee at the end of the employment
relationship. Post-employment benefits relating to severance
indemnities are calculated by estimating the amount of the future
benefit that employees have accrued in the current period and in
previous years using actuarial techniques. The calculation is
carried out by an independent actuary using the "Projected Unit Credit Method".
Provision for risks and
charges
Provision for risks and charges
includes the estimated amounts of penalties for payment
delays in connection with
the tax and social
security payables recorded in the Italian
subsidiary financial statements which, at the period
end date, are
overdue.
Provision for VAT and
penalties
In advance of the Group's first
monetisation transaction, a number of advance payments have been
received by the Group's Italian subsidiary from potential client
companies in accordance with agreed contractual terms. These
payments have been recognised as revenue in accordance with local
accounting rules. These advance payments, for which an invoice has
not yet been issued, have been made exclusive of VAT. As at 30 June
2024, the Group has included a provision relating to a potential
VAT liability, including penalties, in respect of these advance
payments of £191,000 (31 December 2023: £196,000).
At the point in the future when the
associated monetisation transaction takes place, the potential VAT
liability will be settled by the Group. At this same point in time,
the Directors expect to be able to recover the VAT from the client
companies as invoices in respect of the monetisation transactions
are issued. The timing of these future monetisation transactions
currently remains uncertain and as such no corresponding VAT
receivable has been recognised as at 30 June 2023, however there is
a contingent asset of £137,000 as at 30 June 2024 (31 December
2023: £140,000) in respect of this.
An additional amount of £144,000 was
added to the provision during the second half of 2022 to reflect
the fact that the Italian intercompany invoice was issued late, and
this balance reflects potential VAT penalties that may arise due to
the timing of the invoice. This balance remains provided for at 30
June 2024, however has been revalued to £138,000 as at 30 June 2024
(31 December 2023: revalued to £141,000).
From time to time, during the course
of business, the Group maybe subject to disputes which may give
rise to claims. The Group will defend such claims vigorously and
provision for such matters are made when costs relating to
defending and concluding such matters can be measured reliably.
There were no cases outstanding as at 30 June 2024 that meet the
criteria for a provision to be recognised.
18 Share capital
Allotted, called up and fully paid
shares
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
No.
000
|
£
'000
|
No.
000
|
£
'000
|
Ordinary shares of £0.00002
each
|
71,732,142
|
1,434
|
61,232,096
|
1,224
|
Deferred shares of £0.04000
each
|
63,084
|
2,523
|
63,084
|
2,523
|
2018 deferred shares of £0.01000
each
|
224,194
|
2,242
|
224,194
|
2,242
|
Total
|
72,019,420
|
6,199
|
61,519,374
|
5,989
|
New
shares allotted during the six month period ended 30 June
2024
New ordinary shares issued to
TAG in connection with the settlement of the
TAG
Unsecured Working Capital facility
Subsequent to TAG satisfying the
full amount of £800,000 drawn down by the Company under the amended
TAG Unsecured Working Capital facility, the Company and TAG signed
a second deed of amendment agreement dated 26 March 2024, which
allowed the full outstanding amount of the amended TAG Unsecured
Working Capital facility to be extinguished by the issue of
1,500,000,000 new ordinary shares of
nominal value £0.00002 each, which were
issued to TAG on 28 March 2024. These new ordinary shares issued
had a fixed subscription price of 0.053 pence per share.
New ordinary shares issued in
connection with New Equity Subscription
Agreement
On 14 May 2024, the Company entered
into a new equity subscription agreement with a UK investment firm,
pursuant to which the UK investment firm committed to subscribe for
9,000,000,000 new ordinary shares of nominal value £0.00002 each
(the "Subscription
Shares"), on behalf of its private clients, at 0.01725 pence
per Subscription Share. The issue of the Subscription Shares was
made for gross proceeds of £1,552,500 (or £1,428,300 net of a 8%
commission charged). These Subscription Shares were admitted
to standard segment of the Official List of
the Financial Conduct Authority and to trading on the main market
for listed securities of the London Stock Exchange
on 28 May 2024.
New ordinary shares issued to
fulfil the conversion of Open Offer
warrants
Further to the issue of new ordinary
shares on the 18 August 2022 as a result of the Open Offer, the
Company also issued 320,855,008 warrants to certain qualifying
shareholders who participated in its open offer (the
"Open Offer
Warrants").
Following the issue of the Open Offer Warrants, certain holders
have elected to exercise their Open Offer Warrants and this
resulted in a total of 45,827 new ordinary shares being issued
during the six month period to 30 June 2024 in relation to Open
Offer Warrant conversion.
Rights, preferences and
restrictions
Ordinary shares have the
following rights, preferences, and
restrictions:
The ordinary shares carry rights to
participate in dividends and distributions declared by the Company
and each share carries the right to one vote at any general
meeting. There are no rights of redemption attaching to the
ordinary shares.
Deferred shares have the
following rights, preferences, and
restrictions:
The deferred shares carry no rights
to receive any dividend or distribution and carry no rights to vote
at any general meeting. On a return of capital, the Deferred
shareholders are entitled to receive the amount paid up on them
after the Ordinary shareholders have received £100,000,000 in
respect of each share held by them. The Company may purchase all or
any of the Deferred shares at an appropriate consideration of
£1.
2018 Deferred shares have the
following rights, preferences, and
restrictions:
The deferred shares carry no rights
to receive any dividend or distribution and carry no rights to vote
at any general meeting.
Reconciliation of allotted, called up and fully paid
shares
|
As at 30 June
2024
|
|
No.
000
|
£
000
|
As at 1 January 2024
(Audited)
|
61,519,374
|
5,989
|
New ordinary shares issued to TAG in
connection with the settlement of TAG Working Capital
facility
|
1,500,000
|
30
|
New ordinary shares issued in
connection with the New Equity Subscription Agreement dated 14 May
2024
|
9,000,000
|
180
|
New ordinary shares issued to fulfil
the conversion of Open Offer Warrants during the
period
|
46
|
-
|
As
at 30 June 2024 (Unaudited)
|
72,019,420
|
6,199
|
19 Financial instruments
Financial assets at amortised cost
|
Carrying
value
|
Fair
value
|
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Cash and cash
equivalents
|
404
|
5
|
404
|
5
|
Trade receivables
|
26
|
15
|
26
|
15
|
Receivable from related
party
|
284
|
847
|
284
|
847
|
Other receivables
|
1,101
|
974
|
1,101
|
974
|
|
1,815
|
1,841
|
1,815
|
1,841
|
Valuation methods and
assumptions:
The directors believe due to their
short term nature, the fair value approximates to the carrying
amount.
Financial liabilities at amortised
cost
|
Carrying value
|
Fair value
|
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
30 June
2024
Unaudited
|
31 December
2023
Audited
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Long-term
borrowings
|
662
|
1,032
|
662
|
1,032
|
Trade payables
|
872
|
1,314
|
872
|
1,314
|
Other payables
|
739
|
943
|
739
|
943
|
|
2,273
|
3,289
|
2,273
|
3,289
|
Valuation methods and
assumptions:
The directors believe that the fair
value approximate to their carrying values.
The Group has no derivative
financial instruments as at 30 June 2024 (31 December 2023:
£nil) .
20 Financial risk management
Note 22 to the 2023 Annual Report
includes the Group's objectives, policies and processes for
managing its capital, its financial risk management objectives,
details of its financial instruments and its exposure to interest
rate risk, credit risk, foreign exchange risk and liquidity
risk.
21 Share-based payments
Share warrants issued in
connection with the New Equity Subscription
Agreement
As set out in note 3 to these
interim condensed consolidated financial statements, on the 14 May
2024, the Company announced it had and entered into the New Equity
Subscription Agreement with a UK investment firm, pursuant to which
the UK investment firm committed to subscribe for 9,000,000,000
Subscription Shares. Under the New Equity Subscription Agreement,
new warrants were required to be issued to the UK investment firm
at a ratio of one warrant for every twenty subscription shares
issued under the New Equity Subscription Agreement. This
resulted in an obligation for the Group to issue 450,000,000 new
warrants to the UK investment firm ("New Warrants") which existed at 30 June
2024. These New Warrants are each
exercisable into one new ordinary share at a price equal to 0.01725
pence per share up to a final exercise date of 28 May
2029.
As these share warrants were issued
as a cost of issuing new ordinary shares to the UK investment firm
they fall into of scope of IFRS 2 ("Share-based
payments"). As
such, the Directors were required to determine the fair value of
the equity-settled share-based payments at the date on which they
were granted. The fair value was determined using a Black-Sholes
model which required certain judgements to be made in
determining the most appropriate inputs to be used. The key
judgemental point was the expected volatility rate of the Company's
share price over the relevant period prior to the grant of the
warrants. The volatility rate assumption applied in the model for
the New Warrants was 82.5%. This was based on the actual volatility
of the Company's shares over the historical period from March 2020
(the date of the reverse take over) to the valuation date.
The total fair value of the New
Warrants was £52,000 and this amount has been fully recognised
during the six month period ended 30 June 2024. Given this amount
directly related to the cost of issuing new ordinary shares to the
UK investment firm, the total amount of £52,000 was offset against
the share premium balance specifically created in connection with
the relevant issue of Subscription Shares in accordance with IAS 32
("Financial Instruments").
Share warrants issued
to Mercator
During 2021 the Group entered into a
funding facility with Mercator Capital Management Fund LP
("Mercator") which required
share warrants to be issued representing 20% of the face value of
any loan notes or convertible loans issued in connection with this
facility. These warrants have a term of 3 years from issue and an
exercise price of 130% of the lowest closing VWAP over the ten
trading days immediately preceding the issue of the warrants.
Further details of this funding facility can be found in the notes
17 and 24 to the 2023 Annual Report.
The total number of share warrants
issued under the arrangement with Mercator during the years ended
31 December 2021 and 2022 was 961,832,433 (the "Mercator Warrants"). Details of the outstanding
Mercator Warrants are set out in the table below. There have been
no movement in these Mercator Warrants during the six month period
ended 30 June 2024, however as announced by the Company on 23
November 2023 and further on 28 March 2024 the Company approved the
transfer of Mercator Warrants from Mercator to independent
third-party purchasers.
Date of issue
|
Number of warrants outstanding at 30 June
2024
Unaudited
No.
|
Exercise price
|
Expiry date
|
1 October
2021
|
443,726,031
|
£0.00316
|
1 October 2024
|
1 November
2021
|
29,197,856
|
£0.00314
|
1 November
2024
|
1 December
2021
|
49,867,625
|
£0.00184
|
1 December
2024
|
4 January
2022
|
77,763,767
|
£0.00174
|
4 January
2025
|
2 February
2022
|
79,179,799
|
£0.00171
|
2 February
2025
|
4 March
2022
|
105,948,198
|
£0.00128
|
4 March 2025
|
10 June
2022
|
176,149,158
|
£0.00085
|
10 June 2025
|
Total
|
961,832,433
|
|
|
The total fair value of the above
Mercator Warrants has been fully expensed in the prior periods. No
further costs have been recognised in the six month period ended 30
June 2024 (six months ended 30 June 2023: £nil), and none of these
warrants have been converted during the current interim period (six
months ended 30 June 2023: nil converted).
Share warrants issued to
Venus Capital under 2022 Capital Enhancement
Plan
On the 27 April 2022, the Group
announced it had entered into a subscription agreement with Venus
Capital S.A ("Venus
Capital"). Under the terms of this subscription agreement
the Group issued a total of 8,175,000,000 share warrants to Venus
Capital during the year ended 31 December 2022, and as at the 30
June 2024, these all remain outstanding. The initial terms of the
warrants specified that they could be exercised at any time up
to 31 December 2025 and have an exercise price of 0.065 pence per
warrant, however this expiry date was extended to 31 December 2026
through a deed of amendment dated 26 April 2023.
As these share warrants were issued
as a cost of issuing new ordinary shares to Venus Capital, they
fall into of scope of IFRS 2 ("Share-based payments") and the total
fair value of these was fully recognised during 2022.
No further costs have been recognised in the six
month period ended 30 June 2024 (six months ended 30 June 2023:
£nil).
Share warrants issued to
retail shareholders under the Open Offer
On 22 July 2022, the Group announced
an Open Offer, giving existing shareholders the opportunity to
subscribe for up to 641,710,082 new ordinary shares in the Group.
Following the closing of the Open Offer, on 18 August 2022, the
Group announced it would allot and issue 641,710,082 new ordinary
shares to those qualifying
shareholders.
In addition, the Group also issued
320,855,008 warrants to the qualifying shareholders on the basis of
one warrant for every two ordinary shares received as a result of
the Open Offer. The initial terms of the warrants specified that
they could be exercised at any time up to 31 December 2025 and
have an exercise price of 0.065 pence per warrant, however this
expiry date was extended to 31 December 2026 through a deed of
amendment dated 26 April 2023.
As these share warrants were issued
as a cost of issuing the new Open Offer ordinary shares they fall
into of scope of IFRS 2 ("Share-based payments") and the total fair
value of these was fully recognised during 2022.
No further costs have been recognised in the six
month period ended 30 June 2024 (six months ended 30 June 2023:
£nil).
Subsequent to the issue of the Open
Offer warrants, and prior to 30 June 2024, a cumulative amount of
160,082,206 (31 December 2023:160,036,379) of these warrants have been
converted in exchange for new ordinary shares and as at 30 June
2024 there is a balance of 160,772,802 (31
December 2023: 160,818,629) Open Offer
warrants which remained outstanding. On the exercise of the
Open Offer warrants, the fair value amount is reclassified from the
share-based payment reserve to retained losses in the relevant
period in the Groups statement of changes
in equity.
Share warrants issued to
Venus Capital under April 2023 Equity Subscription
Agreement
On the 28 April 2023, the Company
announced it had and entered into a new subscription agreement with
Venus Capital details of which are set out in note 15 to the 2023
Annual Report. Under this subscription agreement, 2,250,000,000 new
warrants were required to be issued to Venus Capital ("New Venus Warrants"). This
resulted in an obligation for the Group to issue the New Venus
Warrants which existed at 30 June 2024. These New Venus Warrants
are each exercisable into one new ordinary share
at a price equal to 0.065 pence per share up to a final exercise
date of 31 December 2026.
As these share warrants were issued
as a cost of issuing new ordinary shares to Venus Capital they fall
into of scope of IFRS 2 ("Share-based
payments"). As such, the Directors were
required to determine the fair value of the equity-settled
share-based payments at the date on which they were
granted. The total fair value of the New Venus Warrants was
£1,717,000 and this amount has been fully recognised during
the six month period ended 30 June
2023.
Given this amount directly related
to the cost of issuing new ordinary shares to Venus Capital, the
total amount of £1,717,000 was
offset against the share premium balance
during the financial year ended 31 December 2023 in accordance with IAS 32 ("Financial
Instruments"). This amount was offset against the related share
premium that was created in connection with the relevant issue of
ordinary share to Venus Capital. No further amounts have been
recognised in the six month period ended 30 June 2024.
Extension to the expiry date
of the warrants issued in connection with the Open Offer carried
out on 17 August 2022 and the warrants issued to Venus Capital
during 2022
As outlined above, both of these
warrants had been valued previously in line with IFRS 2
("Share-based payments"). The modification to the expiry date was
also valued in line with IFRS 2. The change in the fair value due
to the extension of the expiry date on those warrants still
outstanding at the time of modification of £346,000 was fully
recognised during the six month
period ended 30 June 2023.
Given this amount directly related
to the cost of issuing new ordinary shares in the past to
Venus Capital or under the Open Offer, the amount of £132,000 was
offset against the share premium balance in accordance with IAS 32
("Financial Instruments")
and the remaining fair value amount of
£214,000 was recognised in retained losses during the six month period ended 30 June
2023. No further
amounts have been recognised in the six month period ended 30 June
2024.
Further details can be found in the
notes 24 to the 2023 Annual Report.
A summary of the share warrants
outstanding as at 30 June
2024 is detailed in the table
below:
|
Number of warrants
outstanding at 30 June 2024
No.
Unaudited
|
Number of warrants
outstanding at 31 December 2023
No.
Audited
|
Share warrants issued to
Mercator
|
961,832,433
|
961,832,433
|
Share warrants issued to
Venus Capital
|
8,175,000,000
|
8,175,000,000
|
Share warrants to be issued to Venus
Capital
|
2,250,000,000
|
2,250,000,000
|
Share warrants issued to retail
shareholders
|
160,772,802
|
160,818,629
|
Share warrants issued in connection
with May 2024 New Equity Subscription Agreement
|
450,000,000
|
-
|
Total
|
11,997,605,235
|
11,547,651,062
|
A summary of the fair value of the
share warrants recorded during the period are detailed in the table
below:
|
6 months
to
30 June
2024
Unaudited
|
6 months
to
30 June
2023
Unaudited
|
|
£'000
|
£'000
|
Share warrants to be issued to Venus
Capital
|
-
|
1,717
|
Increase in fair value of
outstanding warrants issued to Venus Capital and retail
shareholders as a result of expiry date extension
|
-
|
346
|
Share warrants issued in connection
with New Equity Subscription Agreement dated May 2024
|
52
|
-
|
Total
|
52
|
2,063
|
Employee share scheme
awards
October 2022 Employee share scheme
On 31 October 2022, the Group
awarded an long-term incentive plan ("LTIP") conditional on performance
conditions to certain employees, being the achievement of specified
Total Shareholder Return ("TSR") (market condition) performance,
as well as continued employment. Full details of these October 2022
share awards including the targets, vesting period and
determination of the fair value at grant date can be found in note
24 to the 2023 Annual Report.
These awards will be equity-settled
by award of ordinary shares. The total share-based payment charge
recognised in the condensed consolidated statement of comprehensive
income for the six month period ended 30 June 2024 in relation to
the October 2022 employee share scheme options is £29,000 (six
month period ended 30 June 2023: £33,000). As all social security
charges with respect to the share awards will be the responsibility
of the employee, no expense has been recognised by the Group in
respect of these charges.
May 2023 Employee share scheme
On 19 May 2023, the Group awarded
its second LTIP conditional on performance conditions to certain
employees, being the achievement on continued employment, the
achievement of performance conditions relating to the specified
Total Shareholder Return ("TSR") (market condition) performance
(50%) and the specific GBP amount of inventory monetised
(non-market condition) (50%). Each of the performance conditions
relate to a three-year period over the 2023, 2024 and 2025
financial years and the required performance is as follows:
- with respect to the TSR element the adjusted share price
measurement period is the average closing mid-market price of the
share price over a three-month period ending on the last dealing
day of the performance period, being 31 December 2025. If the
average share price during the measurement period is 0.15p then 25%
of the aware will vest, and this increases on a straight-line basis
to 0.3p for 100% of vesting; and
-
with respect to the GBP amount of Inventory
Monetised the measurement period is by the end of the performance
period, being 31 December 2025. 25% of the award will vest if £300m
of inventory is monetised (in aggregate) over the three year
performance period, increasing on a straight line to 100% of the
award to vest if £400m of inventory is monetised (in aggregate)
over the same three year performance period.
As with the October 2022 LTIP award
in addition to the satisfaction of the performance conditions set
out above, the Group's Remuneration Committee must also be
satisfied that the potential level of vesting of the LTIP is
appropriate in all circumstances.
The vesting date of these share
awards is 19 May 2026, and the continued employment covers up until
this date. The share awards issued to the Chief Executive Officer
are subject to an additional two years holding period following the
vesting date.
For those share schemes with market
related vesting conditions, the fair value is determined using the
Monte Carlo model at the grant date. For those share schemes with
non-market vesting conditions, the fair value is determined using
the Black Scholes model at the grant date. The additional holding
period applicable to the share awards issued to the Chief Executive
Officer have been valued using the Finnerty model. Further
details of the inputs to the models used for these
May 2023 share awards be found in note 24 to the 2023 Annual
Report.
These awards will be equity-settled
by award of ordinary shares. The total share-based payment amount
recognised consolidated statement of comprehensive income for the
six month period to 30 June 2024 in relation to the May 2023
employee share scheme options was a credit of £14,000 (six month
period ended 30 June 2023: a debit of £11,000). As all social
security charges with respect to the share awards will be the
responsibility of the employee, no expense has been recognised by
the Group in respect of these charges.
In calculating the credit recognised
in comprehensive income for the current interim period, the Board
made the judgement that the Inventory Monetisation target of the
May 2023 LTIPs was highly unlikely to be met by the end of the
performance period, and as such a true up adjustment was required
to ensure the cumulative amounts charged to comprehensive income
since grant date reflected this judgement. This resulted in a
credit of £14,000 to comprehensive income for the six month period
to 30 June 2024.
22 Discontinued operations and TradeFlow
Restructuring
During the second half of 2022, the
Board began the process of the TradeFlow Restructuring, and as such
in the financial statements for the year ended 31 December 2022 it
was considered that the TradeFlow operations meet the criteria to
be classified as held for sale at the balance sheet date in
accordance with IFRS 5 ("Non-current Assets Held for Sale and
Discontinued Operations") for the first time. This is due to the
fact that as at this date the details of the TradeFlow
Restructuring had all been agreed in principle between the parties
and was expected to be completed post year-end. As a result, the
TradeFlow operations were available for immediate sale in its
present condition, and it was highly probably that that sale would
be completed at 31 December 2022. With the classification as
discontinued operations, the TradeFlow operations have been
excluded from the segmental reporting note (note 5).
Subsequently, on 30 June 2023 the
Company announced that had entered into relevant binding commercial
agreements to complete the TradeFlow Restructuring. The rationale
behind the completion of the TradeFlow Restructuring is to better
serve the needs of the Group's client companies and funders of both
businesses, and to create value for the Company's shareholders by
eliminating any perception of conflicts of interest between the two
businesses and provide both businesses with greater commercial
opportunities through the clear differentiation of responsibilities
of the individual entities.
The TradeFlow Restructuring resulted
in the Group reducing its ownership in TradeFlow from 100% to 19%
by selling 81% of the issued share capital in TradeFlow to the
Buyers. The consideration for the Group's 81% stake in TradeFlow
was £14,386,100 of which £12,386,100 was netted off against
potential future amounts owed by the Group to the buyers under the
terms of an earn-out letter relating to the original acquisition of
TradeFlow in July 2021.
This resulted in a remaining
£2,000,000 consideration to be receivable by the Group. On the 30
June 2023, the Group's major shareholder, TAG, assumed the
obligation of the buyers to pay the Company the remaining
£2,000,000 by way of the Debt Novation Deed. The £2,000,000 was to
be repaid by TAG to SYME in multiple tranches, with the final
tranche being payable by 31 January 2024. In consideration for
assuming the £2,000,000 obligation of the Buyers, TAG acquired
1,026,525,520 existing ordinary shares of nominal value £0.00002
each in the capital of the Company from the
Buyers.
The accounting for the TradeFlow
Restructuring was reflected in the comparative condensed
consolidated financial statements for the six month period ended 30
June 2023 and in note 26 of the 2023 Annual Report. During the
period from 1 January 2023 and up until the date of completion of
the TradeFlow Restructuring, being 30 June 2023, the TradeFlow
operations continued to meet the criteria to be classified as held
for sale in accordance with IFRS 5 ("Non-current Assets Held for
Sale and Discontinued Operations"). The TradeFlow operations
contributed a loss of £185,000 (inclusive of the profit on disposal
of 81% of TradeFlow referred to below) in the period from 1 January
2023 to 30 June 2023.
From 30 June 2023, the assets and
liabilities of TradeFlow, including the intangible assets acquired
on the acquisition of TradeFlow in July 2021, are no longer
consolidated by the Group, and instead fair value of the remaining
19% investment of £352,000 was recognised on the balance sheet,
together with the outstanding consideration to be received from TAG
as at 30 June 2023. The difference between these items resulted in
profit on disposal of 81% of TradeFlow recorded in the condensed
consolidated financial statements for the six month period ended 30
June 2023 of £718,000.
The results, and net cash flows,
from the TradeFlow operations which were included in the
comparative six month period ended 30 June 2023 are set out in
detail in note 26 to the 2023 Annual Report.
The calculation of the profit on
disposal of the 81% of as at
30 June 2023 is shown below:
|
6 months
to
30 June
2023
|
|
£
'000
|
Accounting fair value of the 81%
ownership of the TradeFlow operations disposed of by the
Group
|
2,000
|
Accounting fair value of 19%
ownership of the TradeFlow operations retained by the
Group
|
352
|
|
2,352
|
Less:
|
|
Accounting fair value of net assets
disposed of by the Group
|
(1,634)
|
Profit on disposal of 81% of TradeFlow
|
718
|
In relation to the items set out in
the table above, further details regarding the calculation of the
fair value of the 19% ownership of the TradeFlow operations
retained by the Group, and the major classes of assets and
liabilities of the TradeFlow operations as at 30 June 2023,
immediately prior to the finalisation of the TradeFlow
Restructuring, are set out in detail in notes 27 and 26 to the 2023
Annual Report.
23 Investments
The fair value of the 19% investment
in the equity instruments of TradeFlow was initially
recorded at 30 June
2023 having regard to the accounting consideration received for the
disposal of 81% of the Groups holding in TradeFlow as adjusted for
an appropriate discount for loss of control. Further details of
this calculation are included within note 26 to the 2023 Annual
Report.
At the 31 December 2023, a fair
value adjustment of £68,000 was recorded on
the basis of the movement in TradeFlow's net liabilities between 30 June 2023 and 31 December
2023. During the six month period ended 30 June 2023,
an additional fair value adjustment of
£47,000 was recorded following the same basis of the movement in
TradeFlow's net liabilities between 31 December 2023, and the
balance sheet date, being 30 June 2024.
24 Related party transactions
During the six month period to 30
June 2024, the following are treated as related
parties:
Alessandro
Zamboni
Alessandro Zamboni is the Chief
Executive Officer of the Group and is also the sole director of the
AvantGarde Group S.p.A ("TAG") as well as holding numerous directorships across companies
including RegTech Open Project plc.
TAG and the Group's operating
subsidiaries
Alessandro Zamboni is the CEO of the
Group and is also the sole director of TAG. As at 30 June 2024 TAG
held 22.58% of the total ordinary shares in issued in Supply@ME
Capital plc (as at 31 December 2023:
24.00%).
Following the reverse takeover in
March 2020, the Group entered into a Master Service Agreement with
TAG in respect of certain shared service to be provided to the
Group. During the six month period ended 30 June
2024, the Group
incurred expenses of £23,000 (six month period ended 30 June 2023:
£25,000) to TAG in respect of this agreement. Additionally,
during the six month period ended 30 June 2024, the Group also
incurred costs of £13,000 from TAG (six month period ended 30 June
2023: £8,000) in relation certain ICT services provided.
As at 30 June 2024 there is an
outstanding amount owed by the Group of £11,000 to TAG in relation
to the services outlined above (31 December
2023: outstanding amount owed to TAG of
£58,000).
TAG and TradeFlow
Restrucutring
As set out in notes 3, 14 and 22 of
these interim condensed consolidation financial statements, on 30
June 2023, TAG assumed the remaining £2,000,000 consideration
arising from the TradeFlow Restructuring, to be receivable by the
Group, from the buyers of TradeFlow, by way of a debt novation deed
("Deed of
Novation").
The £2,000,000 was to be repaid by TAG to the Company in multiple
tranches, with the final tranche being payable by 31 January 2024.
As at 30 June 2024 an amount of £102,000 remained outstanding (31
December 2023: £772,000).
The cumulative payment of £1,898,000
received prior to 30 June 2024 (including £1,228,000 received
during 2023 and £670,000 received during the first half of 2024),
was paid through a split of £1,341,000 in cash, £421,000 by way of
formal debt novation agreements with specific suppliers whereby the
debt held by the Group was novated to TAG with no recourse to the
Group, and £136,000 by way of offset against amounts owed by the
Group to TAG.
As set out in note 25, subsequent to
30 June 2024 and prior to release of these interim financial
statements TAG has repaid a further £24,000 under the Deed of
Novation through offsets against invoiced amounts owed by the Group
to TAG.
In relation to the Group debt that
was novated to TAG in lieu of a cash payment, as at 30 June 2024
the Group held an amount receivable from TAG on its balance sheet
for the value of £46,000 (31 December 2023: £53,000). This
primarily related to withholding tax amounts on certain "proforma"
invoices that had been novated, as the supplier invoice settled by
TAG was net of the withholding tax amount and such remains due from
TAG to the Group as at 30 June 2024.
The Company has been charging a late
fee to TAG in terms of overdue payments of this particular
receivable balance, and this late fee is calculated at a
compounding rate of 15% per annum on any amounts of the instalments
not transferred to the Company by the relevant due date. During the
six month period ended 30 June 2024, the Group recognised £23,000
of interest income (six month period ended 30 June 2023: £nil) in
relation to the late payments by TAG of this particular receivable
balance. As at 30 June 2024, a combined amount of £136,000 of late
payment interest remained outstanding from TAG (31 December 2023:
£22,000).
TAG Unsecured Working
Facility
As set out in note 3 above, on the
28 April 2023, the Company and TAG entered into a fixed term
unsecured working capital loan agreement (the "TAG Unsecured Working Capital
facility"). Under the TAG Unsecured Working Capital
facility, TAG was to provide, subject to customary restrictions, a
facility of up to £2,800,000, in tranches up to 31 January 2024, to
cover the Company's interim working capital and growth needs. In
conjunction with the TradeFlow Restructuring, which was completed
on 30 June 2023, the £2,000,000 receivable by the Company that was
assumed by TAG, was offset against the current obligations of TAG
under TAG Unsecured Working Capital facility. The amendment to the
TAG Unsecured Working Capital facility was agreed on 30 June 2023
and this reduced the obligations to the Company under the TAG
Unsecured Working Capital facility to up to
£800,000.
Subsequent to TAG satisfying the
full amount of £800,000 drawn down by the Company under the amended
TAG Unsecured Working Capital facility, on 26 March 2024, the
Company and TAG signed a second deed of amendment agreement, which
allowed the full outstanding amount of the amended TAG Unsecured
Working Capital facility to be extinguished by the issue of
1,500,000,000 new ordinary shares of
nominal value £0.00002 each which were
issued to TAG on 28 March 2024. These new ordinary shares issued
had a fixed subscription price of 0.053 pence per share.
At the time of settlement an amount
of £20,000 in interest was due to TAG in respect of the Working
Capital facility. This was agreed to be offset against the interest
receivable due from TAG in relation to late payment of Top-Up
Shareholder Loan Agreement and Deed of Novation.
Top-Up Shareholder Loan
Agreement
On 28 September 2023, the Company
and TAG entered into an English law governed top-up unsecured
shareholder loan agreement (the "Top-Up Shareholder Loan Agreement"), pursuant to which TAG agreed to
provide the Company with a further facility of up to £3,500,000 to
cover the Company's working capital and growth needs up to 30 June
2025 (the "Top-Up
Facility").
Details of this Top-Up Facility are set out below:
·
The Company has the ability to draw down up to
£3.5 million in monthly instalments over the period to 30 June
2025;
·
On a monthly basis the Board will assess (acting
in good faith and in its sole and absolute discretion) if the
Group's projected cash balance on the last business day of the
coming calendar month will be less than £250,000 following the
Group's scheduled balance of receipts and payments for the next
month by reference to, inter alia, the Group's contracted
receivables, revenues and payables due for receipt or payment in
the next month, the Group's contracted fixed operating expenditure
and/or capital expenditure due for payment in the next month, the
cash inflows in the next month arising from any warrants that have
been contractually exercised and any projected unrestricted cash
amounts resulting from any contractually agreed alternative equity,
debt or hybrid financing (including, but not limited to, pursuant
to a pre-emptive offering of ordinary shares and a non-pre-emptive
offering of ordinary shares) for such month;
·
If the above assessment results in the Group's
projected cash balance on the last business day of the coming
calendar month being less than £250,000, the Company may draw down
an amount under the TAG Top-Up Shareholder Loan Agreement which is
no greater than the GBP amount to ensure that the Group's bank
balances in the coming month shall be equal to £250,000;
·
Repayment of any sum drawn down under the TAG
Top-Up Shareholder Loan Agreement will be due five calendar years
(calculated on the basis of a year of 360 days) from the date which
funds are received by the Company subject to the relevant draw down
request;
·
Any sums drawn down by the Company under the TAG
Top-Up Unsecured Shareholder Loan will attract a non compounding
interest rate of 10% per annum, and any principal amount (excluding
accrued interest) outstanding on a relevant due date shall attract
a compounding rate of 15% per annum thereafter. Interest will be
due to be paid annually on 31 March of each relevant calendar
year.
During the six month period ended to
30 June 2024 the Company issued draw down notices to TAG for an
aggregate amount of £1,073,000, bringing the total amount drawn
down under the Top-Up Shareholder Loan Agreement to £2,042,000 (31
December 2023: amount drawn down of £969,000). The total amount
drawn remained unpaid as at 30 June 2024, and no amounts have been
received prior to the release of these
interim financial statements.
As a result of the late payment of
the amounts drawn down by TAG, the Group recognised an interest
income of £111,000 in the six month period ended 30 June 2024 (six
month period ended 30 June 2023: £nil). As set out above, as at 30
June 2024, a combined amount of £136,000 of late payment interest
remained outstanding from TAG (31 December 2023:
£22,000).
TradeFlow Capital Management
Pte. Ltd. ("TradeFlow")
On 30 June 2023, TradeFlow
entered into a three-year White-Label licence agreement with
Supply@ME Technologies S.r.l., a wholly owned subsidiary of the
Group, with respect to use of the Platform, on a non-exclusive
basis and limited to the Asia Pacific region, for a total
consideration of £1,000,000 payable over a three-year period. As at
31 December 2023, no amounts had been billed in respect of this
contract, and no revenues have been recognised as the two parties
had been undergoing discussions regarding the point in time when
the access to the Platform would be activated.
During the current six month period
ended 30 June 2024, TradeFlow have provided a termination notice to
the Supply@ME Technologies S.r.l. in respect of the this contract.
The Board are currently evaluating the cost / benefit analysis of
challenging this notice of termination, including the likely
recoverability of amounts should any challenge be successful in the
future. As such, during the six month period ended 30 June 2024, no
amounts have been billed in respect of this contract, and no
revenues have been recognised.
SFE Société Financière
Européenne SA
Commencing in 2023, the Group has
been collaborating with a group of private investors and subject
matter experts of working capital solutions to launch an
independent Swiss-based trading business (the "the CH Trading Hub") which has replaced
the Cayman-based global inventory fund ("GIF"), previously advised by TradeFlow
Capital Management Pte. Ltd. The CH Trading Hub, owned by Société
Financière Européenne S.A. ("SFE"), has assumed control of the
independent stock companies from the GIF and will purchase / set up
additional stock companies in order to manage the overall trading
businesses using the Platform and the associated services provided
by the Group.
Alessandro Zamboni, the CEO of SYME
Group, has, along with a number of other investors, a personal
non-controlling interest in SFE. During the year ended 31 December
2023, no transactions were directly entered into between the Group
and SFE. During the six month period ended 30 June 2024, this also
continued to be the case, however it is noted that:
·
in early January 2024, both the Group and SFE
where parties to the term sheet that was signed with respect to the
commitment for the first White-Label transaction;
·
in late April 2024, both the Group and SFE
where parties to an agreement that was signed with an Italian neo
banking group to launch an Inventory Monetisation programme;
and
·
SFE now owns the Stock Company that has monetised
the inventory from the first two IM transactions that have been
facilitated over the Group's Platform.
25 Events occurring after the reporting
period
Shares issued post 30 June
2024 relating to Open Offer Warrant
Conversions
On 9 July 2024, the Company
announced the exercise of 8,869 Open Offer Warrants by certain
Qualifying Shareholders, and the issue of 8,869 Open Offer Warrant
Shares.
TAG and TradeFlow
Restrucutring
Subsequent to 30 June 2024 and prior
to release of these interim financial statements TAG has repaid a
further £24,000 under the Deed of Novation through offsets against
invoiced amounts owed by the Group to TAG.
Top-Up Shareholder Loan
Agreement
Subsequent
to 30 June 2024, and prior to the release of these interim
financial statements no payments have been received by the Company
from TAG. During this same period,
the Company issued no further draw down notices to
TAG.
In addition, on 30 September 2024, the Company and TAG entered into an
English law governed deed of amendment, which extended
the final date that the Company is able to issue a
draw down notice under the Top-Up Shareholder Loan Agreement from
30 June 2025 to 31 December 2025 (the "Extension Deed of
Amendment").
Cautionary Statement
These Interim Results have been
prepared in accordance with the requirements of English Company Law
and the liabilities of the Directors in connection with these
Interim Results shall be subject to the limitations and
restrictions provided by such law.
These Interim Results are prepared
for and addressed only to the Group's shareholders as a whole and
to no other person. The Group, its Directors, employees, agents, or
advisers do not accept or assume responsibility to any other person
to whom these Interim Results are shown or into whose hands it may
come, and any such responsibility or liability is expressly
disclaimed.
These Interim Results contain
forward looking statements, which are unavoidably subject to risk
and uncertainty because they relate to events and depend upon
circumstances that will occur in the future. It is believed that
the expectations set out in these forward-looking statements are
reasonable, but they may be affected by a wide range of variables
which could cause future outcomes to differ from those foreseen.
All statements in these Interim Results are based upon information
known to the Group at the date of this report. Except as required
by law, the Group undertakes no obligation to publicly update or
revise any forward-looking statement, whether as a result of new
information, future events or otherwise.
APPENDIX 2 - ENTRY INTO EXTENSION DEED OF
AMENDMENT
On 28 September 2023, the Company
and TAG entered into an English law governed Top-Up Shareholder
Loan Agreement pursuant to which TAG shall provide, subject to
customary restrictions, the top-up loan facility of up to
£3,500,000 to cover the Company's working capital and growth needs
up to 30 June 2025 ("Top-Up Shareholder Loan
Agreement").
The Company may draw down under the
Top-Up Shareholder Loan Agreement on a monthly basis if the Board
assess (acting in good faith and in its sole and absolute
discretion) that the Group's projected cash balance on the last
Business Day of the coming calendar month will be less than
£250,000 following the Group's scheduled balance of receipts and
payments for the next month by reference to, inter alia, the
Group's contracted receivables, revenues and payables due for
receipt or payment in the next month, the Group's contracted fixed
operating expenditure and/or capital expenditure due for payment in
the next month, the cash inflows in the next month arising from any
warrants that have been contractually exercised and any projected
unrestricted cash amounts resulting from any contractually agreed
alternative equity, debt or hybrid financing (including, but not
limited to, pursuant to a pre-emptive offering of Ordinary Shares
and a non-pre-emptive offering of Ordinary Shares) for such month.
In such circumstances, the Company may draw down an amount under
the Top-Up Shareholder Loan Agreement which is no greater than the
GBP amount to ensure that the Group's bank balances in the coming
month shall be equal to £250,000.
The due date for repayment by the
Company of each respective amount (if any) drawn under the Top-Up
Shareholder Loan Agreement shall be five calendar years (calculated
on the basis of a year of 360 days) from the day on which the funds
are received by the Company subject to the relevant drawn down
request. Any sums drawn under the Top-Up Shareholder Loan Agreement
shall attract a non-compounding interest rate of 10% per annum, and
any principal amount (excluding accrued interest) outstanding on
the relevant due date shall attract a compounding interest rate of
15% per annum thereafter.
Additionally, a late payment fee
shall be calculated at a compounding rate of 15% per annum on any
amounts that have been drawn down by the Company under the
Top-Up Shareholder Loan Agreement
but not received by the relevant due
date.
Pursuant to the Top-Up Shareholder
Loan Agreement, the Company gave certain customary warranties and
undertakings to TAG, and TAG gave certain customary warranties to
the Company.
On 30 September 2024, the Company
and TAG entered into an English law governed deed of amendment,
which extended the final date that the
Company is able to issue a draw down notice under the Top-Up
Shareholder Loan Agreement from 30 June 2025 to 31 December 2025
(the "Extension Deed of
Amendment").