Name | ||||
Country of | ||||
incorporation | ||||
Holding | ||||
Ownership | Nature of Business | |||
Mode Global Limited | United Kingdom | Direct | ||
100% | Holding Company | |||
JGOO Limited | United Kingdom | Indirect | ||
100% | ||||
Global Payments | ||||
Platform | ||||
Fibermode Limited | United Kingdom | Indirect | ||
100% | ||||
Mode Digital Wallet | ||||
(including | ||||
Cryptocurrency) | ||||
Greyfoxx Limited | United Kingdom | Indirect | ||
100% | Mode for Business | |||
Fibere Limited | United Kingdom | Indirect | ||
100% | Mode Store |
Financial assets | ||
31-Dec- | ||
22 | ||
31-Dec- | ||
21 | ||
£’000 | £’000 | |
Cash and cash equivalents | 814 | 4,155 |
Treasury BTC | 45 | 463 |
Trade receivables – net of provision | - | 13 |
Other receivables | 176 | 1,116 |
Financial assets | 1,035 | 5,747 |
Financial liabilities | ||
Convertible Loan Notes | 1,622 | - |
Trade payables | 805 | 708 |
Other payables | 143 | 127 |
Accruals | 40 | 508 |
Financial liabilities | 2,609 | 1,344 |
2022 | Within 1 year | 1-2 years | 2-5 years |
£’000 | £’000 | £’000 | |
Trade and other payables | 2,609 | - | - |
Total | 2,609 | - | - |
2021 | |||
Within 1 | |||
year | |||
1-2 years | 2-5 years | ||
£’000 | £’000 | £’000 | |
Trade and other payables | 1,344 | - | - |
Total | 1,344 | - | - |
31-Dec-22 | ||||
JGOO | Fibermode | Other | Total | |
£’000 | £’000 | £’000 | £’000 | |
Revenue | 927 | 154 | - | 1,081 |
Cost of sales | (916) | (96) | - | (1,012) |
Gross Profit | 11 | 58 | - | 69 |
Administrative expenses | (414) | (762) | (5,762) | (6,938) |
Operating Loss | ||||
(405) | (704) | (5,762) | (6,869) | |
Assets | 68 | 619 | 380 | 1,067 |
Liabilities | 3,366 | 6,428 | (7,185) | 2,609 |
Equity | (3,298) | (5,809) | 7,565 | (1,542) |
Total Liabilities & Equity | 68 | 619 | 380 | 1,067 |
31-Dec-21 | ||||
JGOO | Fibermode | Other | Total | |
£’000 | £’000 | £’000 | £’000 | |
Revenue | 721 | 656 | (64) | 1,313 |
Cost of sales | (694) | (452) | (5) | (1,151) |
Gross Profit / (Loss) | 27 | 204 | (69) | 162 |
Administrative expenses | (936) | (2,466) | (5,980) | (9,382) |
Operating Loss | ||||
(909) | (2,262) | (6,049) | (9,220) | |
Assets | 188 | 911 | 4,868 | 5,967 |
Liabilities | 2,585 | 5,040 | (6,281) | 1,344 |
Equity | (2,397) | (4,129) | 11,149 | 4,623 |
Total Liabilities & Equity | 188 | 911 | 4,878 | 5,967 |
Year to 31 | ||
December 2022 | ||
Year to 31 | ||
December 2021 | ||
£’000 | £’000 | |
Operating loss is stated after charging: | ||
Directors Fees | 150 | 132 |
Consulting and advisory fees | 1,367 | 530 |
Premises | 102 | 80 |
Software costs | 669 | 872 |
Advertising | 182 | 1,394 |
Legal and professional fees | 556 | 639 |
Audit fees | 35 | 26 |
Share option expense | - | 743 |
Other administrative expenses | 3,879 | 4,966 |
Total administrative expenses | 6,938 | 9,382 |
Year ended | Year ended | |
31-Dec-22 | 31-Dec-21 | |
Number | Number | |
Directors (including non-executive directors) | 6 | 6 |
Administrative | 33 | 38 |
Total | 39 | 44 |
2022 | Male | Female |
Number | Number | |
Directors (including non-executive directors) | 5 | 1 |
Administrative | 19 | 14 |
Total | 24 | 15 |
Year ended | Year ended | |
31-Dec-22 | 31-Dec-21 | |
£’000 | £’000 | |
Salaries and wages (including directors) | 2,226 | 3,048 |
Social security costs | 280 | 335 |
Pension Costs | 28 | 36 |
Share Based Remuneration | (981) | 743 |
Staff costs | 1,553 | 4,162 |
Year ended | Year ended | ||
31-Dec-22 | 31-Dec-21 | ||
£’000 | £’000 | ||
Salaries/fees | 295 | 484 | |
Social security costs | 40 | 45 | |
Other benefits and pension contributions | 3 | 5 | |
Share Based Remuneration | - | 389 | |
Total | 338 | 923 |
Year ended | Year ended | |
31-Dec-22 | 31-Dec-21 | |
£’000 | £’000 | |
Highest paid Director | 172 | 374 |
Year ended 31 | ||
December 2022 | ||
Year ended 31 | ||
December 2021 | ||
£’000 | £’000 | |
Total current tax (Relief for R&D) | (520) | (269) |
Factors affecting the tax charge for the | ||
period | ||
Loss on ordinary activities before taxation | (6,933) | (9,215) |
Loss on ordinary activities before taxation | ||
multiplied by standard rate of UK corporation tax | ||
of 19% (2020: 19%) | ||
(1,317) | (1,751) | |
Effects of: | ||
Non-deductible expenses | - | 143 |
Depreciation | 54 | 5 |
Research & Development tax credits | (520) | (269) |
Tax losses carried forward | 1,264 | 1,602 |
Current tax charge/(credit) for the period | (520) | (269) |
Year ended | Year ended | |
31-Dec-22 | 31-Dec-21 | |
Basic and diluted | ||
Loss for the period and earnings used in basic & | ||
diluted EPS (£) | ||
(6,414,636) | ||
(8,946,882) | ||
Weighted average number of shares used in | ||
basic and diluted EPS | ||
104,791,280 | ||
89,593,045 | ||
Loss per share (p) | (6) | (10) |
31-Dec-22 | 31-Dec-21 | |
£’000 | £’000 | |
At period start (1 January) | 463 | 832 |
Additions | 41 | 1,933 |
Revaluation | (369) | (261) |
Disposals | - | (2,041) |
Reclassification to inventory | (135) | - |
At period end (31 December) | - | 463 |
31-Dec-22 | 31-Dec-21 | |
£’000 | £’000 | |
At period start (1 January) | 33 | 14 |
Additions | - | 29 |
Revaluation | (6) | - |
Depreciation | (16) | (10) |
At period end (31 December) | 11 | 33 |
31-Dec-22 | 31-Dec-21 | |
£’000 | £’000 | |
Trade receivables | - | 13 |
Other receivables | 86 | 1,117 |
Prepayments | - | 40 |
VAT Receivable | 90 | 90 |
Total | 176 | 1,260 |
31-Dec-22 | 31-Dec-21 | |
£’000 | £’000 | |
Cash at bank and in hand | 814 | 4,155 |
31-Dec-22 | 31-Dec-21 | |
£’000 | £’000 | |
Trade payables | 805 | 708 |
Other payables | 143 | 127 |
Accruals | 40 | 509 |
987 | 1,344 |
Ordinary shares | |||||
Nominal | |||||
value/share | |||||
Share | |||||
capital | Share premium | ||||
Total | |||||
consideration | |||||
Number | £ | £’000 | £’000 | £’000 | |
At 31 | |||||
December | |||||
2021 | |||||
91,446,096 | 0.01 | ||||
915 | 16,721 | 17,636 | |||
Ordinary Shares | |||||
issued on Placing | 11,455,147 | 0.01 | 114 | 329 | 443 |
At 31 | |||||
December | |||||
2022 | |||||
102,901,243 | 0.01 | 1,029 | 17,050 | 18,080 |
Unapproved Options | ||
Number of share options | ||
(millions) | ||
Average Exercise | ||
price per share (£) | ||
Outstanding as at 31 December 2021 | 8,737,063 | 0.50 |
Granted during the period | 5,100,000 | 0.075 |
Exercised during the period | - | |
- | ||
Forfeited during the period | (13,414,244) | |
0.075 | ||
Outstanding as at 31 December 2022 | 422,819 | 0.50 |
Current Price (£) on date issued | 0.55 |
Option Exercise Price (£) | 0.5 |
Expected Life of Options in years | 4 |
Volatility | 59% |
Dividend Yield | - |
Risk free interest rate | 0.72% |
Share premium | Amount subscribed for share capital in excess of nominal |
value. | |
Retained earnings | Retained earnings represent all other net gains and losses |
and transactions with shareholders (example dividends) not | |
recognised elsewhere. | |
Revaluation Reserve | Revaluation Reserve is the excess over nominal value for the |
purchased Intangible Bitcoin Assets | |
Group Reorganisation Reserve | The consolidation of Mode Global Limited and its subsidiaries |
resulted in the elimination of the parent’s investment in the | |
subsidiaries, and the recognition of a group reorganisation | |
reserve |
Share Based Payment Reserve | Cumulative estimated expense amount based on the price of |
MGH’s share options |
Related Party | Convertible Loan Note | |
Subscribed (£) | ||
Outstanding Convertible | ||
Loan Notes (£) | ||
Liwathon Limited | £550,000 | £436,067 |
Linley Limited | £500,000 | £305,944 |
Rita Liu (Chief Executive | ||
Officer) | ||
£20,000 | £20,000 | |
Michael Robertson (Non- | ||
executive director) | ||
£20,000 | £20,000 | |
David Shrier (Non-executive | ||
director) | ||
£25,000 | £25,000 |