THIS ANNOUNCEMENT CONTAINS INSIDE
INFORMATION FOR THE PURPOSES OF THE MARKET ABUSE REGULATION (EU)
596 / 2014 WHICH FORMS PART OF UNITED KINGDOM LAW BY VIRTUE OF THE
EUROPEAN UNION (WITHDRAWAL) ACT 2018, AS AMENDED. UPON THE
PUBLICATION OF THIS ANNOUNCEMENT, THIS INSIDE INFORMATION IS NOW
CONSIDERED TO BE IN THE PUBLIC DOMAIN.
Light
Science Technologies Holdings plc
("LSTH", "Light Science", the "Company" or
the "Group")
Final
Results & Notice of AGM
Record
Revenue, Margin Growth and Strong Progress towards
Profitability
Light Science Technologies
Holdings plc (AIM: LST), comprising three divisions: controlled
environment agriculture ("CEA"); contract electronics manufacturing
("CEM") and passive fire protection ("PFP"), announces its audited results for the year ended 30 November
2023.
The Company will be posting its
annual report & accounts, together with notice of AGM, to
shareholders later today, with this document now available on its
website.
Financial
Highlights
· Record revenue of £9.30m, up 13.8% (2022: £8.17m)
· Gross margins increased to 23.4% (2022: 17.7%)
· Reduced loss before tax of £1.14m (2022: £2.72m)
· Successful
£1.45m (net proceeds) fundraise facilitating product
development and CEA IP protection
Operational Highlights
· CEM division continued strong revenue growth, up 13% to
£9.09m (2022: £8.04m)
· Acquisition of Tomtech by the CEA division
o Earnings enhancing and complementary CEA addition, further
strengthening product range and market reach
· Acquisition of Injecta Fire Barrier trade and assets,
creating new PFP division
o Earnings enhancing and expected near-term cash-generative
acquisition of scalable trade; addressing UK potential market value
up to £50bn*
o Creating a balanced
portfolio of companies providing near-term revenue and cash-flow
opportunities
Post-Period Highlights
· Strengthened Board positions Group
for continued growth
o Graham Cooley appointed as Non-Executive Chairman bringing
invaluable public company experience
o Richard Mills appointed as Independent Non-Executive Director
significantly expanding global CEA reach
· £188k CEA grant award funded by DEFRA & Innovate
UK
· £130K CEM first order received from sports entertainment
market segment
· £600k Injecta Fire Barrier contract commenced
· Recently agreed terms with Close Brothers for updated debt
facilities, providing group-wide financing underpinned by an
additional £850,000 group facility: subject to contract, expected
during May 2024.
o Provides increased financial resilience and positions the
Group to exploit future growth initiatives
Investor Presentation: 16:00, Wednesday 8
May
Management will be providing a
presentation and hosting an investor Q&A session on the
Company's results and future prospects at 16:00 today. Investors
can sign up for free and register to meet LSTH via the following
link: https://www.investormeetcompany.com/light-science-technologies-holdings-plc/register-investor
Questions can be submitted
pre-event via the platform or by emailing lst@walbrookpr.com,
or in real time during the presentation via the "Ask a Question"
function.
Institutional
Investor Meetings:
The Company will be in London for meetings during the
week commencing 13 May 2024. If you would like to meet with
management, please contact aimeemccusker@oberoninvestments.com.
Simon Deacon, CEO of Light Science Technologies Holdings plc,
commented: "We are very pleased to
report significant operational progress in the period, with strong
progress across all parts of the business delivering record Group
revenues which exceeded internal management
expectations.
"The CEM division continues to underpin Group revenue
generation and present significant growth opportunities in new and
existing markets, whilst the PFP and CEA divisions offer exciting,
and potentially very lucrative, growth opportunities in the medium
to long term.
"We move forward with a significantly strengthened corporate
team and long-term global structural drivers that complement our
business model. The Light Science management team is committed to
growing a complementary portfolio of companies that is diverse,
operationally self-funding, and delivers for its
shareholders."
*Estimators price cladding replacement at 10 times government
budget (theconstructionindex.co.uk)
For additional information please contact:
Light Science Technologies Holdings plc
|
www.lightsciencetechnologiesholdings.com
|
Simon Deacon, Chief Executive
Officer
Jim Snooks, Chief Financial
Officer
Andrew Hempsall, Chief Operating
Officer
|
via Walbrook PR
|
|
|
Strand Hanson Limited (Nominated & Financial
Adviser)
Ritchie Balmer / James Harris /
Rob Patrick
|
Tel: +44 (0) 20 7409
3494
|
|
|
Oberon Capital (Broker)
Mike Seabrook / Nick
Lovering
|
Tel: +44 (0) 203 179
5300
|
|
|
Walbrook PR Ltd (Media & Investor
Relations)
|
Tel: +44 (0)20 7933 8780
or lst@walbrookpr.com
|
Nick Rome / Joe Walker
|
|
Notes to
Editors:
About Light Science
Technologies Holdings plc (www.lightsciencetechnologiesholdings.com)
Light Science Technologies
Holdings plc operates through three divisions: controlled
environment agriculture ("CEA"); contract electronics manufacturing
("CEM"); and passive fire protection ("PFP"). The company is
involved in the design, manufacturing, and installation of products
and customized solutions spanning various industry sectors,
including commercial horticulture, pest control, lighting, audio,
gas detection, and fire protection. With a focus on addressing
global challenges related to food security, climate change, and
fire protection, the Group is committed to developing robust
solutions in these rapidly growing market sectors.
LSTH is the holding company for
Light Science Technologies Ltd ("Light Science Technologies") and
Tomtech (UK) Limited ("Tomtech") in the CEA division; UK Circuits
and Electronics Solutions Limited ("UK Circuits") in the CEM
division; and LSTH IFB Limited ("LSTH IFB") in the PFP
division.
Controlled Environment
Agriculture
The Group's tailored solutions
encompass control systems, grow lights, sensor technology, venting,
and irrigation systems, catering to both UK and global customers.
Key markets include indoor, vertical, glasshouses, polytunnels, and
medicinal farming. Driving factors comprise global food and water
shortages, a growing population, government policies promoting
sustainable growth methods, heightened scrutiny of food
production's impact on climate change, and a shift away from
processed foods. Key markets span the Americas, Australasia, and
select locations in the Middle East.
The sensorGROW technology enables
real-time monitoring of essential air zone growing factors such as
carbon dioxide, air humidity, air pressure, air temperature, and
light. In development, it aims to extend monitoring to soil
temperature, soil moisture, and soil electroconductivity. This
empowers farmers to enhance resource management, saving costs on
water, nutrients, fertilizers, and energy, while simultaneously
increasing yields and cultivating healthier crops. Learn more
here https://lightsciencetech.com/sensorgrow/
. The nurturGROW sustainable grow lighting
product range, applicable to greenhouses, vertical farming,
polytunnels, and medicinal plants, addresses a robust market with
an anticipated global worth exceeding US$6.5 billion by 2026.
Explore solutions here https://lightsciencetech.com/solutions/greenhouse/
Through Tomtech, the Group stands
out as a UK leader in control systems for commercial greenhouses
and polytunnels. Tomtech enables growers in optimizing and
automating cultivation environments, leading to superior crop
growth. The product range includes control systems, software,
irrigation, lighting, sensors, and venting, applicable across
various crops, ultimately improving yields and profitability.
Discover more here https://www.tomtech.co.uk/
Contract Electronics
Manufacturing (https://www.ukcircuits.co.uk/)
UK Circuits serves as the Group's
profitable and revenue-strong CEM-focused division. It excels in
designing, procuring, and manufacturing high-quality CEM products,
with a specialization in Printed Circuit Boards. These products
find application across diverse sectors such as audio, automotive,
electronics, gas detection, lighting, pest control,
telecommunications, and, more recently, in the CEA
market.
Passive
Fire Protection (https://injectafirebarrier.com/)
LSTH IFB offers a practical and cost-effective
solution to rectify non-compliant public and private buildings,
spanning residential, commercial, and industrial sectors, with
regard to fire safety regulations-a challenge addressed by a £5.1
billion allocation from the UK government. Serving as the UK's
premier independent approved installer, LSTH IFB utilizes the
ground-breaking Injectaclad fire-resistant graphite barrier system.
This system is retroactively installed within building cavities,
reinstating fire-resistant performance and containing the spread of
fire and smoke compliant with regulatory requirements. This
innovative solution stands out as an appealing alternative to the
more costly and disruptive method of removing external facades and
installing traditional fire barriers. With a proven track record in
the passive fire protection market and a robust sales pipeline,
LSTH IFB targets a UK market potentially valued at up to £50
billion**.
Chairman's statement
I am pleased to present the Light Science
Technologies Holdings plc Annual Report for the year ended 30
November 2023. I am also delighted to have joined the Board as
Non-Executive Chairman, together with Richard Mills who became an
independent Non-Executive Director, post period end.
This year has been marked by
significant achievements and strategic developments for the
Company. I am delighted to report a commendable sales growth of
13.0% (FY22: 9.2%) for our Contract Electronics Manufacturing
("CEM") division, contributing to the Group's overall revenue
growth of 13.8% and resulting in a record turnover. Our Group gross
profit margin has grown to a robust 23.4% (FY22: 17.7%), reflecting
the improved efficiency and competitiveness of our operations in a
still challenging supply chain and inflationary environment during
2023.
Throughout the year, we continued
to execute our growth strategy, culminating in the successful
earnings enhancing acquisitions of Tomtech, which was integrated
into our Controlled Environment Agriculture ("CEA") division, and
the assets and trade of Injecta Fire Barrier, which now forms our
Passive Fire Protection ("PFP") division. These acquisitions
strategically expanded our portfolio and market presence,
positioning us for sustained growth and success in the years to
come.
Our business model integrates both
organic growth and strategic bolt-on acquisitions, providing a
balanced approach to expansion. We operate three distinct but
complementary divisions, each contributing to the financial
stability and potential of the Company. Our immediate objective is
to attain positive cash flow in the near term.
Additionally, we have successfully
undertaken proactive measures to enhance our financial resilience
and facilitate sustainable and scalable cash generation in the near
to mid-term. These efforts, which included a successful fundraise
of £1.45 million net proceeds and recently, negotiating a
credit-backed agreement with our incumbent debt provider, Close
Brothers, to restructure our Group debt facilities - helping fund
further product development and IP protection - and cost reduction
initiatives, underscore our commitment to delivering long-term
value to our shareholders.
The momentum achieved during the
year sets us up well for the current year, which has seen forward
orders and stock levels in the CEM division reverting towards
pre-pandemic levels. This division has recently received a new
order worth £130,000 in the sports entertainment market segment,
with potential for significant follow-on revenues. In March 2024,
our CEA division was awarded a product development grant worth
£188,251, while our PFP division has continued work on its first
project order, worth approximately £600,000.
Our short term strategy has focused
on lowering our cost base and driving revenue growth. We believe
that the combination of steps taken during the year and the growth
dynamics of our target markets present us with a compelling
opportunity to further grow our footprint as we provide solutions
to a range of potential end customers ensuring that the Company is
well placed to grow revenues, margins and cash flow.
Graham Cooley
Non-Executive Chairman
7 May 2024
Chief Executive's
report
This was a very encouraging year
of progress for operational achievements within our Company - with
a focus on setting the foundations for the business to move towards
becoming cashflow positive in the near-term, creating a springboard
for sustainable long term growth.
The combination of growing
revenues and margins and a lower cost base meant that losses for
the year were significantly reduced, positioning the Company to
further strengthen its balance sheet with the aim of creating an
operationally self-funded business.
Strong organic and acquisitive
growth
I am proud to report robust sales
growth of 13.0% from our CEM division, contributing significantly
to the Group's overall revenue growth of 13.8%. This achievement is
a testament to the dedication and hard work of our operations team,
who have consistently delivered high-quality products and services
to our customers. Having invested in new plant and equipment, as
well as our continued investment in staff training, further margin
improvement is expected within this division.
While the CEM division contributed
the majority of revenues during the year, the Company took a number
of steps to broaden growth opportunities, which are expected to see
a rebalancing of divisional contributions as the Company further
develops its operations.
Throughout the year, the focus was
on optimising our operational processes to drive efficiency and
enhance customer satisfaction. These efforts were significantly
bolstered by the strategic acquisitions of Tomtech and the assets
and trade of Injecta Fire Barrier, which have both expanded our
capabilities and strengthened our market position, importantly
adding near-term revenues and further enhancing the Company's
growth opportunities.
Tomtech is increasingly providing
commercial and operational synergies within our CEA division -
introducing new revenue streams and cross-selling opportunities,
while the Injecta Fire Barrier trade and assets provide a whole new
platform for growth within our PFP division. Given the timing of
these acquisitions, which were completed in September 2023 and
November 2023 respectively, the benefits are yet to materially feed
through to the bottom line, with results for H1 2024 expected to
reflect the initial benefit of our rebalanced portfolio.
In addition, we have implemented
rigorous cost reduction initiatives and successfully completed a
fundraise. Recently we negotiated a credit-backed agreement with
our incumbent debt provider, Close Brothers, to restructure our
Group debt facilities, to further bolster our financial position
and support future growth initiatives. These actions demonstrate
our commitment to operational excellence and long-term value
creation for our shareholders.
Significant CEA Growth
Opportunities
It's worth noting the substantial
global growth in the controlled environment agriculture and
vertical farming markets, which present significant opportunities
for our Company. As the agriculture industry increasingly adopts
sustainable growing methods, our technology solutions are
well-positioned to meet the evolving needs of these market
segments.
We have established a number of
core product lines and our broadened technology base means that we
are well placed to take advantage of growing requirements for
digitisation. Equally, we are positioned to benefit from cross
selling opportunities offered by the Tomtech acquisition while the
global market provides a strong backdrop for us to develop
international partnership agreements - an area Richard Mills is focused on helping the Company
exploit.
The combination of Light Science
Technologies' expertise and modern technology and Tomtech's product
range positions the Company at the forefront of the next generation
of smart farming products, which can optimise inputs of seeds,
fertilisers chemicals, water and more, to meet the individual needs
of farmers' growing environments and enabling them to maximise crop
yields, which gives them better financial control and improves
sustainability.
As such, we believe that the
Company is strongly positioned at the forefront of growing demand
for innovative solutions that tackle energy, labour, food security
and global cultivation challenges.
Portfolio Approach
Furthermore, we remain excited by
the potential for growth across all parts of the business. The CEA
opportunity is underpinned by growing public and governmental
recognition of the need to re-think the way we approach sustainable
food production and the importance of locally supplied
produce.
We are delighted by the strong
margin improvement within the CEM division, where expanded capacity
and increased automation are helping gain further traction, while
more generally, reduced supply chain constraints are underpinning
an improved backdrop.
Meanwhile, the creation of our PFP
division positions the Company strongly within a high demand sector
with significant levels of committed government funding.
Importantly, this is a near-term cash generative and scalable
operation, which is well placed to take advantage of the growing
fire safety retrofit market in the UK. The PFP quoted pipeline of
sales opportunities currently stands over £9 million and we remain
optimistic about securing new contracts, with our reach stretching
the length and breadth of mainland UK.
The Fire Safety Act 2021 and
Building Safety Act 2022 (which came into force on 1 October 2023)
will lead, in the Board's view, to Government pressuring
developers, building owners, housing associations etc. to undertake
remediation works.
Board Changes
I am delighted to note the
strengthening of our Board post-year end with the addition of
Graham Cooley as Non-Executive Chairman and Richard Mills as an
Independent Non-Executive Director - both highly experienced
individuals who bring diverse expertise and perspectives to our
leadership team. Their contributions will be invaluable as we
navigate the evolving landscape of our industry. At the same time,
I would like to thank Myles Halley and Robert Naylor for their
valued contributions to the Company, including their oversight of
admission to trading on AIM, both of whom have stepped down from
the Board.
Financial
Review
Income Statement
The CEM division saw revenue
growth of 13.0% from £8.04 million to £9.09 million, with an
improved gross margin facilitated by an easing of supply chain
constraints and an enhanced ability to pass on inflationary
increases to the end customer. Gross margin increased to 22.6% from
16.7%, and the Board continues to take various actions aimed at
maintaining and improving margin generation, against the risk of
persisting inflationary pressures.
The CEA division saw revenue
growth of 73.5% from £0.13 million to £0.22 million, following the
acquisition and integration of Tomtech into the division in
September 2023, in the backdrop of the continued challenging macro
trends experienced during the year, leading a number of potential
customers to continue delaying projects.
The cost reduction programme saw a
29% decrease in administrative expenses from £4.26 million to £3.03
million, helping to reduce the Group's loss before tax by 58.2%
from £2.72 million to £1.14 million, ahead of internal management
expectations. This was achieved despite exceptional non-recurring
administrative expenses of £0.26 million from acquisition costs and
product-specific impairment charges, due to a change in scope
resulting from the impact of the energy crisis, on projected
payback of the advanceGROW product in development.
Balance Sheet
The Group continued to invest in
developing the CEA division's core product offering, leading to
additions in the year of £592,000 in intangible development assets.
As development of the sensorGROW and advanceGROW products were
partly covered by UKRI grants, a further £140,000 of grant income
has been deferred within the year in relation to these intangible
assets, shown separately within other payables.
Additionally, there was further
investment in the CEM division's plant and machinery, to drive
efficiency and improve gross margins, totalling c.£110,000 in the
year with a further £39,000 committed at year end.
As supply chain shortages started
to ease towards the year end, and with the improved visibility and
control facilitated by our MRP system, inventory levels reduced to
£1.40 million from £1.58 million in 2022. Inventory is
predominantly allocated to specific customer orders and the
year-end stock-take loss amounted to 0.045%, showing excellent
efficiency and accuracy of our MRP system.
Cash and cash equivalents
increased to £0.98 million (2022: £0.59 million) at the year end,
such increase derived from the net proceeds of the fundraise
undertaken in April 2023; cash acquired as part of the Tomtech
acquisition; and a positive contribution from net cash flow from
operating activities. Net debt decreased to £1.38 million (2022:
£2.35 million).
Acquisitions
The Company completed two
earnings-enhancing acquisitions, Tomtech (UK) Limited, with
excellent synergies with the Group's CEA division; and the trade
and assets of Injecta Fire Barrier, to form a new Passive Fire
Protection division for the Group.
Total consideration for Tomtech
amounts to £0.52 million payable over 30 months (£0.37 million of
which remains payable), with the business already contributing
£0.11 million to the Group's profit by the year end
date.
Contingent consideration for the
Injecta Fire Barrier business is up to £1.75 million, fair valued
at £1.0 million. The business was purchased close to the year-end
so there was insufficient time to mobilise and generate revenue or
profit for the Group, but it is expected to deliver near-term cash
generation.
Debt Refinancing
After the year end, the Company
negotiated and recently received a credit-backed offer (legal
documentation to be completed imminently), from its CEM division's
incumbent debt provider, Close Brothers, to convert the existing
facilities into Group-wide facilities, and to draw £850,000 in the
form of a new term loan, to provide growth and working capital
wherever it may be required in the Group. This allows the Group to
exploit potential opportunities presented to its divisions.
Completion of the refinancing is expected during May
2024.
Outlook
Looking forward, I am optimistic
about the future prospects of Light Science Technologies Holdings
plc. Our Company's key strengths, including our sustainable
products, established platform business, early mover advantage,
scalability, and strong IP protection, position us for continued
success and growth in the dynamic markets we serve.
We have established a portfolio of
businesses that have a market potential worth of over $100 billion:
in the CEA sector, the cumulative smart agriculture sales growth
for the nine years from 2023 to 2032 is expected to be $55 billion
with a 12% CAGR**; in the PFP sector, the market is potentially
worth £50 billion*. We have a quoted pipeline of sales
opportunities within the CEA division worth nearly £40 million and
over £9 million in the PFP division.
Our focus in each of our divisions
is to grow revenue, margins and global opportunities. This will be
achieved via organic growth as well as strategic acquisitions, at
the same time as creating a network of global distributors within
our CEA division, expanding our reach but keeping costs under
control, focusing on fastest growing countries first which have
more pressured food security issues.
I would like to express my
gratitude to our shareholders, employees, customers, and partners
for their continued support and dedication. Together, we will
continue to drive innovation, excellence, and value creation across
all facets of our business.
Simon Deacon
Chief Executive Officer
7 May 2024
*Estimators price cladding replacement at 10 times government
budget (theconstructionindex.co.uk)
**Smart
Agriculture Market Size & Share, Growth Report 2032
(gminsights.com)
Consolidated Statement of
Comprehensive Income
For the year ended 30 November
2023
|
|
2023
|
2022
|
Notes
|
£
|
£
|
Revenue
|
3
|
9,295,160
|
8,166,769
|
Cost of sales
|
|
(7,122,419)
|
(6,723,400)
|
Gross profit
|
|
2,172,741
|
1,443,369
|
Administrative expenses
|
|
(3,026,483)
|
(4,263,454)
|
Non-recurring administrative
expenses
|
|
(255,363)
|
-
|
Other operating income
|
|
249,197
|
209,786
|
Operating loss
|
4
|
(859,908)
|
(2,610,299)
|
Finance costs
|
|
(279,077)
|
(112,167)
|
Loss on ordinary activities before taxation
|
|
(1,138,985)
|
(2,722,466)
|
Income tax credit
|
5
|
213,376
|
235,147
|
Loss for the year and total comprehensive income for the
year
|
|
(925,609)
|
(2,487,319)
|
Attributable to:
The owners of the
company
|
|
(953,164)
|
(2,502,748)
|
Non-controlling
interests
|
|
27,555
|
15,429
|
|
|
(925,609)
|
(2,487,319)
|
|
|
|
|
Loss per share
|
|
|
|
Basic and diluted
(pence)
|
6
|
(0.36)
|
(1.51)
|
Consolidated Balance
Sheet
As at 30 November 2023
|
30 November
2023
|
30 November
2022
|
|
£
|
£
|
Assets
Non-current
assets
|
|
|
Goodwill
|
920,867
|
-
|
Intangible assets
|
1,560,130
|
708,343
|
Property, plant and
equipment
|
854,512
|
777,919
|
Right-of-use assets
|
423,881
|
658,680
|
|
3,759,390
|
2,144,942
|
Current
assets
|
|
|
Inventories
|
1,399,597
|
1,583,349
|
Trade and other
receivables
|
2,154,961
|
2,569,651
|
Corporation tax
receivable
|
37,897
|
177,795
|
Cash and cash
equivalents
|
981,357
|
590,673
|
|
4,573,812
|
4,921,468
|
Total assets
|
8,333,202
|
7,066,410
|
Liabilities
Current
liabilities
|
|
|
Borrowings
|
(1,779,712)
|
(2,007,947)
|
Trade and other payables
|
(1,878,435)
|
(2,079,134)
|
Consideration payable
|
(364,580)
|
-
|
Lease liabilities
|
(101,240)
|
(221,773)
|
|
(4,123,967)
|
(4,308,854)
|
Non-current
liabilities
|
|
|
Borrowings
|
(180,555)
|
(397,222)
|
Trade and other payables
|
(240,017)
|
(111,787)
|
Consideration payable
|
(1,017,406)
|
-
|
Lease liabilities
|
(303,978)
|
(313,060)
|
|
(1,741,956)
|
(822,069)
|
Total liabilities
|
(5,865,923)
|
(5,130,923)
|
Net assets
|
2,467,279
|
1,935,487
|
Capital and reserves attributable to the owners of the
company
Share capital
Share premium account
Merger reserve
Share based payment
reserve
|
3,330,055
5,520,243
(3,478,435)
546,614
|
1,741,500
5,654,011
(3,478,435)
726,000
|
Warrant reserve
|
159,593
|
159,593
|
Retained earnings
|
(3,980,645)
|
(3,209,481)
|
|
2,097,425
|
1,593,188
|
Non-controlling interests
|
369,854
|
342,299
|
Total equity
|
2,467,279
|
1,935,487
|
Consolidated Statements of
Changes in Equity
For the year ended 30 November
2023
|
Share
capital
£
|
Share premium
account
|
Share based payment
reserve
|
Warrant
reserve
|
Merger
reserve
|
Retained
earnings
|
Non-
controlling
interests
|
Total
equity
|
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
|
At
30 November 2022
|
1,741,500
|
5,654,011
|
726,000
|
159,593
|
(3,478,435)
|
(3,209,481)
|
342,299
|
1,935,487
|
|
|
|
|
|
|
|
|
|
Transactions with shareholders
|
|
|
|
|
|
|
|
|
Share based payments
|
-
|
-
|
2,614
|
-
|
-
|
-
|
-
|
2,614
|
Shares issued during the
year
|
1,588,555
|
(133,768)
|
-
|
-
|
-
|
-
|
-
|
1,454,787
|
Share based payments - lapsed
options
|
-
|
-
|
(182,000)
|
-
|
-
|
182,000
|
-
|
-
|
Total transactions with shareholders
|
1,588,555
|
(133,768)
|
(179,386)
|
-
|
-
|
182,000
|
-
|
1,457,401
|
Comprehensive income
|
|
|
|
|
|
|
|
|
Loss for the year
|
-
|
-
|
-
|
-
|
-
|
(953,164)
|
27,555
|
(925,609)
|
Total comprehensive income
|
-
|
-
|
-
|
-
|
-
|
(953,164)
|
27,555
|
(925,609)
|
At
30 November 2023
|
3,330,055
|
5,520,243
|
546,614
|
159,593
|
(3,478,435)
|
(3,980,645)
|
369,854
|
2,467,279
|
|
Share
capital
|
Share premium
account
|
Share based payment
reserve
|
Warrant
reserve
|
Merger
reserve
|
Retained
earnings
|
Non-
controlling
interests
|
Total
equity
|
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
At
30 November 2021
|
1,741,500
|
5,654,011
|
220,363
|
159,593
|
(3,478,435)
|
(706,733)
|
326,870
|
3,917,169
|
|
|
|
|
|
|
|
|
|
Transactions with shareholders
|
|
|
|
|
|
|
|
|
Share based payments
|
-
|
-
|
505,637
|
-
|
-
|
-
|
-
|
505,637
|
Total transactions with shareholders
|
-
|
-
|
505,637
|
-
|
-
|
-
|
-
|
505,637
|
Comprehensive income
|
|
|
|
|
|
|
|
|
Loss for the year
|
-
|
-
|
-
|
-
|
-
|
(2,502,748)
|
15,429
|
(2,487,319)
|
Total comprehensive income
|
-
|
-
|
-
|
-
|
-
|
(2,502,748)
|
15,429
|
(2,487,319)
|
At
30 November 2022
|
1,741,500
|
5,654,011
|
726,000
|
159,593
|
(3,478,435)
|
(3,209,481)
|
342,299
|
1,935,487
|