Group | Company | ||||
Notes | |||||
Year ended 31 | Year ended 31 | Year ended 31 | Year ended 31 | ||
December 2025 | December 2024 | December 2025 | December 2024 | ||
£ | £ | £ | £ | ||
Non-Current Assets | |||||
Property, plant & equipment | - | - | |||
Investments | 10 | 1,824,267 | 869,370 | ||
Total non-current assets | 1,824,267 | 869,370 | |||
Current Assets | |||||
Trade and other receivables | 11 | 261,299 | 261,297 | ||
Cash and cash equivalents | 12 | 88,181 | 97,738 | ||
Total current assets | 349,480 | 359,035 | |||
Total Assets | 2,173,747 | 1,228,405 | |||
Current Liabilities | |||||
Trade and other payables | 13 | 460,624 | 72,307 | ||
Total Liabilities | 460,624 | 72,307 | |||
Net (Liabilities)/Assets | ( | ( | 1,713,123 | 1,156,098 | |
Equity attributable to owners of the Parent | |||||
Share capital | 15 | 148,064 | 104,912 | ||
Share premium | 15 | 6,095,921 | 4,830,375 | ||
Other reserves | 16 | 6,965 | 6,965 | ||
Retained earnings | ( | ( | (4,537,827) | (3,786,154) | |
Total Equity | ( | ( | 1,713,123 | 1,156,098 |
Group | ||||
Continuing Operations | Notes | Year ended 31 December | Year ended 31 December | |
2025 | 2024 | |||
£ | £ | |||
Other operating income | 6 | |||
Gross Profit | ||||
Administration expenses | 7 | ( | ( | |
Operating Loss | ( | ( | ||
Net finance costs | ||||
Loss before Taxation | ( | ( | ||
Income tax | 9 | |||
Loss for the year from continuing operations | ( | ( | ||
Loss attributable to: | - | |||
- | owners of the Parent | ( | ( | |
( | ( | |||
Other Comprehensive Income: | ||||
Items that may be subsequently reclassified to profit or loss | ||||
Exchange differences on translating foreign operations | ( | |||
Total Comprehensive Income | ( | ( | ||
Attributable to: | ||||
- | owners of the Parent | ( | ( | |
Total Comprehensive Income from continuing operations | ( | ( | ||
Earnings per share (pence) from continuing operations | ||||
attributable to owners of the Parent – Basic & Diluted | 18 | ( | ( | |
Share | Share | Other | Retained | ||
capital | premium | reserves | losses | Total equity | |
£ | £ | £ | £ | £ | |
As at 1 January 2024 | ( | ||||
Loss for the period | ( | ( | |||
Other comprehensive income | |||||
Exchange differences on translating foreign | |||||
operations | |||||
Total comprehensive income for the period | ( | ( | |||
Transactions with owners | |||||
Issue of ordinary shares | |||||
Cost of capital – share issue costs | ( | ( | |||
Warrants granted during the year | |||||
Total transactions with owners | |||||
As at 31 December 2024 | ( | ( | |||
As at 1 January 2025 | ( | ( | |||
Loss for the period | ( | ( | |||
Other comprehensive income | |||||
Exchange differences on translating foreign | ( | ( | |||
operations | |||||
Total comprehensive income for the period | ( | ( | ( | ||
Transactions with owners | |||||
Issue of ordinary shares | |||||
Cost of capital – share issue costs | ( | ( | |||
Total transactions with owners | |||||
As at 31 December 2025 | ( | ( |
Group | Company | ||||
Notes | Year ended 31 | Year ended 31 | Year ended 31 | Year ended 31 | |
December 2025 | December 2024 | December 2025 | December 2024 | ||
£ | £ | £ | £ | ||
Cash flows from operating activities | |||||
Loss after taxation | ( | ( | (751,673) | (552,552) | |
Adjustments for: | |||||
Depreciation & amortisation | - | - | |||
Share based payments | - | 6,965 | |||
(Increase)/decrease in trade and other receivables | 11 | ( | (2) | (116,959) | |
Increase/(decrease) in trade and other payables | 13 | 388,317 | (44,707) | ||
Net cash used in operating activities | ( | ( | (363,358) | (707,253) | |
Cash flows from investing activities | |||||
Loans granted to subsidiaries | 10 | (954,897) | (99,183) | ||
Net cash used in investing activities | (954,897) | (99,183) | |||
Cash flows from financing activities | |||||
Net proceeds from issue of shares net of issue costs | 15 | 1,308,698 | 656,635 | ||
Net cash generated from financing | 1,308,698 | 656,635 | |||
activities | |||||
Net decrease in cash and cash | ( | ( | (9,557) | (149,801) | |
equivalents | |||||
Cash and cash equivalents at beginning | 97,738 | 247,539 | |||
of year | |||||
FX on cash | ( | - | - | ||
Cash and cash equivalents at end of year | 12 | 88,181 | 97,738 |
Standard | Impact on initial application | Effective date |
IFRS 10 (Amendments) | Consolidated Financial Statements | 1 January 2026 |
IAS 7 (Amendments) | Statement of Cash Flows | 1 January 2026 |
IFRS 7 | Financial Instruments: Disclosures and its | 1 January 2026 |
accompanying Guidance on implementing IFRS 7 | ||
IFRS 9 | Financial Instruments | 1 January 2026 |
Currency | Total | |||
GBP | EUR | USD | ||
2025 | 2025 | 2025 | 2025 | |
Currency of net monetary assets | £ | £ | £ | £ |
Pound Sterling | 85,354 | - | - | 85,354 |
Euro | 33 | 23,611 | - | 23,644 |
US Dollar | 2,794 | - | - | 2,794 |
At 31 December 2025 | 88,181 | 23,611 | - | 111,792 |
Currency | Total | |||
GBP | EUR | USD | 2024 | |
2024 | 2024 | 2024 | ||
Currency of net monetary assets | £ | £ | £ | £ |
Pound Sterling | 92,501 | - | - | 92,501 |
Euro | 1,848 | 179,959 | - | 181,807 |
US Dollar | 3,389 | 985 | - | 4,374 |
At 31 December 2024 | 97,738 | 180,944 | - | 278,682 |
2025 | 2024 | |
£ | £ | |
Pound Sterling 10% weakening against Euro | (2,364) | (18,181) |
Pound Sterling 10% strengthening against Euro | 2,364 | 18,181 |
Pound Sterling 20% weakening against Euro | (4,729) | (36,361) |
Pound Sterling 20% strengthening against Euro | 4,729 | 36,361 |
Belgium | UK | US | Total | |
2025 | £ | £ | £ | |
£ | ||||
Other operating income | 585,607 | - | - | 585,607 |
Administrative expenses | (1,210,623) | (784,792) | (7,756) | (2,003,171) |
Loss from operations per reportable | (625,016) | (784,792) | (7,756) | (1,417,564) |
segment | ||||
Reportable segment assets | 310,012 | 141,485 | 889 | 452,386 |
Reportable segment liabilities | 542,547 | 460,624 | - | 1,003,171 |
Belgium | UK | US | Total | |
2024 | £ | £ | £ | £ |
Other operating income | 320,471 | - | - | 320,471 |
Administrative expenses | (1,254,901) | (649,844) | (2,961) | (1,907,706) |
Loss from operations per reportable | (934,430) | (649,844) | (2,961) | (1,587,235) |
segment | ||||
Reportable segment assets | 218,086 | 166,867 | 955 | 385,908 |
Reportable segment liabilities | 716,609 | 72,307 | - | 788,916 |
Group | ||
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Grant income | 585,607 | 320,471 |
585,607 | 320,471 |
Group | ||
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Directors’ fees | 363,995 | 325,793 |
Directors’ pensions | - | 1,306 |
Directors’ social security contributions | 29,967 | 19,653 |
Fees payable to the Company’s auditors for the audit of the Parent Company and group financial statements | 55,000 | 57,500 |
Professional, legal and consulting fees | 298,479 | 188,522 |
PR and marketing | 92,891 | 97,049 |
Accounting related services | 16,654 | 6,551 |
Insurance | 21,713 | 22,347 |
Office and administrative expenses | 7,172 | 16,310 |
IT and software services | 8,447 | 7,893 |
Travel and entertainment | 6,336 | 6,403 |
Research and development costs | 1,110,486 | 1,151,461 |
Other expenses | (9,062) | 5,714 |
Depreciation | 1,093 | 1,204 |
Total administrative expenses | 2,003,171 | 1,907,706 |
Group | Company | |||
Tax recognised in profit or loss | 2025 | 2024 | 2025 | 2024 |
£ | £ | £ | £ | |
Current tax | - | - | - | - |
Deferred tax | - | - | - | - |
Total | tax | charge | in | the | Statement | Of | ||||
Comprehensive Income | - | - | - | - |
Group | 2025 | 2024 |
£ | £ | |
Loss before tax | (1,417,564) | (1,587,235) |
Tax at the weighted average rate of 23.7% (Company: 25%) | (335,490) | (375,646) |
Expenditure not deductible for tax purposes | 273 | 301 |
Net tax effect of losses carried forward on which no deferred tax asset is recognised | 335,217 | 375,345 |
Income tax for the year | - | - |
Company | ||
2025 | 2024 | |
£ | £ | |
Shares in subsidiary undertakings | ||
At beginning of the period | 869,370 | 770,187 |
Additions to investments | - | - |
Additions to loans | 954,897 | 99,183 |
Loan reassignment | - | - |
Loans receivable | - | - |
At period end | 1,824,267 | 869,370 |
Share capital | ||||||
Country of | Share capital | held by | Principal | Registered office address | ||
Name of subsidiary | incorporation | held by Group | Company | activities | ||
Genflow | United | Holding | Harvard Square, One | |||
Biosciences Inc. | States | £20,383 | 100% | company | Miffin Place #400, Cambr | |
idge, MA 02138 | ||||||
Genflow | Belgium | £684,183 | 100% | Research and | Rue Auguste Piccard 48 | |
Biosciences SRL | development | 6041 | Gosselies |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
VAT receivable | 28,107 | 31,757 | 10,859 | 195 |
Prepayments | 44,096 | 68,653 | 40,361 | 66,850 |
Other receivables | 267,325 | 4,749 | 2,084 | 2,084 |
Amounts owed by Group companies | - | - | 207,995 | 192,168 |
339,528 | 105,159 | 261,299 | 261,297 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
UK Pounds | 53,304 | 69,129 | 261,299 | 261,297 |
Euros | 285,335 | 35,075 | - | - |
US Dollars | 889 | 955 | - | - |
Current receivables | 339,528 | 105,159 | 261,299 | 261,297 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
UK Pounds | 85,354 | 92,501 | 85,354 | 92,501 |
Euros | 23,644 | 182,792 | 33 | 1,848 |
US Dollars | 2,794 | 3,389 | 2,794 | 3,389 |
Cash at bank and in hand | 111,792 | 278,682 | 88,181 | 97,738 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
Trade payables | 646,660 | 368,897 | 134,152 | 16,610 |
Other payables | 17,299 | 17,243 | 3,305 | 3,197 |
Deferred income | 16,045 | 330,474 | - | - |
Accrued expenses | 323,167 | 72,302 | 323,167 | 52,500 |
1,003,171 | 788,916 | 460,624 | 72,307 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
UK Pounds | 460,624 | 72,307 | 460,624 | 72,307 |
Euros | 542,547 | 716,609 | - | - |
Current payables | 1,003,171 | 788,916 | 460,624 | 72,307 |
31 December 2025 | 31 December 2024 | |||
Group | At amortised | At amortised | ||
Assets per Statement of Financial Position | cost | Total | cost | Total |
Trade and other receivables (excluding | 295,432 | 295,432 | 36,506 | 36,506 |
prepayments) | ||||
Cash and cash equivalents | 111,792 | 111,792 | 278,682 | 278,682 |
Total | 407,224 | 407,224 | 315,188 | 315,188 |
Liabilities per Statement of Financial Position | ||||
Trade and other payables | 1,003,171 | 1,003,171 | 778,916 | 778,916 |
Total | 1,003,171 | 1,003,171 | 778,916 | 778,916 |
31 December 2025 | 31 December 2024 | |||
Company | At amortised | At amortised | ||
Assets per Statement of Financial Position | cost | Total | cost | Total |
Trade and other receivables (excluding | 220,938 | 220,938 | 194,447 | 194,447 |
prepayments) | ||||
Cash and cash equivalents | 88,181 | 88,181 | 97,738 | 97,738 |
Total | 309,119 | 309,119 | 292,185 | 292,185 |
Liabilities per Statement of Financial Position | ||||
Trade and other payables | 460,624 | 460,624 | 72,307 | 72,307 |
Total | 460,624 | 460,624 | 72,307 | 72,307 |
Company | Number of shares | Ordinary | Share | Total |
shares | premium | £ | ||
£ | £ | |||
At 1 January 2024 | 292,506,618 | 87,752 | 4,190,900 | 4,278,652 |
Issue of new shares – 9 April 2024 | 57,200,000 | 17,160 | 697,840 | 715,000 |
Cost of Capital – 9 April 2024 | - | - | (58,365) | (58,365) |
At 31 December 2024 | 349,706,618 | 104,912 | 4,830,375 | 4,935,287 |
At 1 January 2025 | 349,706,618 | 104,912 | 4,830,375 | 4,935,287 |
Issue of new shares – 10 April 2025 | 41,341,324 | 12,402 | 421,682 | 434,084 |
Issue of new shares – 9 May 2025 | 62,500,000 | 18,750 | 481,250 | 500,000 |
Issue of new shares – 1 October 2025 | 40,000,000 | 12,000 | 428,000 | 440,000 |
Cost of Capital | (65,386) | (65,386) | ||
At 31 December 2025 | 493,547,942 | 148,064 | 6,095,921 | 6,243,985 |
Foreign currency | ||||
translation | Merger reserve | Share option | ||
Group | differences | reserve | Total | |
£ | £ | £ | £ | |
At 31 December 2023 | 49,240 | 170,248 | - | 219,488 |
Currency translation differences | 5,418 | - | - | 5,418 |
As at 31 December 2023 - Restated | 54,658 | 170,248 | - | 224,906 |
Currency translation differences | 20,934 | - | - | 20,934 |
Options granted | - | - | 6,965 | 6,965 |
As at 31 December 2024 | 75,592 | 170,248 | 6,965 | 252,805 |
Currency translation differences | (38,911) | - | - | (38,911) |
As at 31 December 2025 | 36,681 | 170,248 | 6,965 | 213,894 |
Warrants | ||||
Grant Date | Expiry Date | Exercise price in £ per | 31 December | 31 December |
share | 2025 | 2024 | ||
4 April 2024 | 4 April 2027 | 0.02 | 27,860,000 | 27,860,000 |
8 May 2025 | 8 May 2028 | 0.015 | 62,500,000 | - |
9 October 2025 | 9 October 2027 | 0.012 | 40,000,000 | - |
130,360,000 | 27,860,000 |
2024 | Warrants | |
Granted on: | 04/04/2024 | |
Life (years) | 3 years | |
Exercise price (pence per share) | 2p | |
Risk free rate | 3.99% | |
Expected volatility | 34.16% | |
Expected dividend yield | - | |
Marketability discount | 20% | |
Total fair value (£000) | 7 | |
2025 | 2024 | |||||||
Weighted | Weighted | |||||||
Number | average | Number | average | |||||
exercise | exercise price | |||||||
price (£) | (£) | |||||||
Outstanding at beginning of period | 27,860,000 | 0.02 | - | - | ||||
Granted | 102,500,000 | 0.013 | 27,860,000 | 0.02 | ||||
Outstanding as at period end | 130,360,000 | 0.015 | 27,860,000 | 0.02 | ||||
Exercisable at period end | 130,360,000 | 0.015 | 27,860,000 | 0.02 | ||||
2025 | 2024 | |||||||
Weighted | Weighted | Weighted | Weighted | |||||
Range of | Weighted | average | average | Weighted | average | average | ||
exercise | average | Number of | remaining | remaining | average | Number of | remaining | remainin |
prices (£) | exercise | shares | life | life | exercise | shares | life | g life |
price (£) | expected | contracted | price (£) | expected | contracte | |||
(years) (years) | (years) | d (years) | ||||||
0 – 0.05 | 0.015 | 130,360,000 | 2 | 2 | 0.02 | 27,860,000 | 2.66 | 2.66 |