| 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 |