| Associated British | |||
| Engineering Plc | |||
| Akoris Trading | |||
| Limited | |||
| Consolidated | |||
| £’000 | £’000 | £’000 | |
| External Sales | - | - | - |
| Segment result Loss Before Interest | (63) | (1) | (64) |
| Net Finance Expenses | - | - | - |
| Taxation | - | - | - |
| Loss after tax | (63) | (1) | (64) |
| Balance Sheet | |||
| Segment Assets | 287 | 26 | 303 |
| Associated British | |||
| Engineering Plc | |||
| Akoris Trading | |||
| Limited | |||
| Consolidated | |||
| £’000 | £’000 | £’000 | |
| External Sales | - | - | - |
| Segment result Loss Before Interest | (102) | (0) | (102) |
| Net Finance Expenses | - | - | - |
| Taxation | - | - | - |
| Loss after tax | (102) | (0) | (102) |
| Balance Sheet | |||
| Segment Assets | 391 | 27 | 418 |
Year | ||
ended | ||
Year | ||
ended | ||
30 | ||
Sep | ||
30 | ||
Sep | ||
202 | ||
5 | ||
| £’000 | ||
| 2024 | ||
| £’000 | ||
| Staff costs (note 4) | - | - |
Exchange | ||
Loss/( | ||
Gain | ||
) | ||
12 | ||
16 | ||
| Listing costs | 13 | 15 |
| Other expenses | 40 | 38 |
| 65 | 69 |
Year | ||
ended | ||
Year Ended | ||
30 | ||
Sep | ||
30 | ||
Sep | ||
202 | ||
5 | ||
202 | ||
4 | ||
| Operating profit/ (loss) is stated after charging | ||
£’000 | ||
| £’000 | ||
Fees | ||
payable | ||
to | ||
the | ||
Company’s | ||
auditor | ||
for | ||
the | ||
audit | ||
of | ||
the | ||
Company’s | ||
| annual accounts | ||
| PLC audit costs | ||
| 24 | 11 | |
| The audit of the Company’s subsidiaries pursuant to legislation | 1 | 1 |
Year | ||
Year | ||
ended | ||
| 30 Sep | ||
| ended | ||
| 30 Sep | ||
202 | ||
5 | ||
202 | ||
4 | ||
£’000 | ||
| £’000 | ||
| Wages and salaries and staff costs | - | - |
| Social security costs | ||
- | ||
| - | ||
| - | - |
| Year | Year | |
ended | ||
E | ||
nded | ||
30 | ||
Sep | ||
30 | ||
Sep | ||
202 | ||
5 | ||
| Number | ||
| 2024 | ||
| Number | ||
By | ||
activity | ||
| Administration | ||
3 | ||
| 3 | ||
| 3 | 3 |
| KEY MANAGEMENT COMPENSATION | ||
| Year | ||
| ended | ||
| 30 Sep | ||
| 2025 | ||
| £’000 | ||
| Year | ||
| ended | ||
| 30 Sep | ||
| 2024 | ||
| £’000 | ||
| Remuneration of Group directors | - | - |
30 Sep | ||
| 202 | ||
5 | ||
£’000 | ||
| 30 Sep | ||
| 2024 | ||
| £’000 | ||
| Financial Income and Interest | ||
- | ||
| - |
| The tax charge is set out below: | ||
30 | ||
Sep | ||
| 2025 | ||
| £’000 | ||
| 30 Sep | ||
| 2024 | ||
| £’000 | ||
| Current tax: | ||
| United Kingdom corporation tax at 25% (2024: 25%) | - | - |
| Total current tax and tax on profit on ordinary activities | - | - |
| 30 Sep | ||
| 2025 | ||
£’000 | ||
| 30 Sep | ||
| 2024 | ||
| £’000 | ||
| (Loss)/profit on ordinary activities before tax | (64) | (59) |
| (Loss)/profit on ordinary activities multiplied by standard rate | ||
| of Corporation tax in the UK of 25% | ||
| (2024: 25%) | ||
( | ||
16 | ||
) | ||
| (11) | ||
| Effects of: | ||
| Losses carried forward | ||
16 | ||
| 11 | ||
| Taxation credit in the consolidated income statement | - | - |
2025 | ||||||
2024 | ||||||
Weighted | ||||||
Weighted | ||||||
Average | ||||||
Per | ||||||
shares | ||||||
Average | ||||||
Per | ||||||
shares | ||||||
number | ||||||
of | ||||||
amount | ||||||
number | ||||||
of | ||||||
amount | ||||||
Loss | ||||||
| £’000 | ||||||
shares | ||||||
pence | ||||||
| Loss | ||||||
| £’000 | ||||||
| shares | pence | |||||
| Basic and diluted | ||||||
(loss) | ||||||
/profit | ||||||
per | ||||||
share | ||||||
( | ||||||
64 | ||||||
) | ||||||
2,048,990 | ||||||
( | ||||||
3.09 | ||||||
) | ||||||
( | ||||||
6 | ||||||
9) | ||||||
2,048,990 | ||||||
( | ||||||
3.37 | ||||||
) |
| Plant and | ||
| machinery | ||
| Total | ||
| COST | ||
£’000 | ||
£’000 | ||
| At 1 October 2023 | ||
| Additions | ||
| 2 | ||
| - | ||
| 2 | ||
| - | ||
| At 30 September 2024 | ||
| 2 | 2 | |
| Additions | ||
| - | ||
- | ||
| At 30 SEPTEMBER 2025 | 2 | 2 |
| ACCUMULATED DEPRECIATION | ||
| At 1 October 2023 | ||
| Charge for period | ||
| 2 | ||
| - | ||
| 2 | ||
| - | ||
At | ||
30 | ||
September | ||
2024 | ||
2 | ||
2 | ||
Charge | ||
for | ||
period | ||
- | ||
- | ||
| At 30 September 2025 | 2 | 2 |
| CARRYING AMOUNTS | ||
At | ||
30 | ||
SEPTEMBER | ||
2025 | ||
| - | ||
- | ||
| At 30 September 2024 | - | |
- | ||
| At 30 September 2023 | ||
- | ||
- |
2025 | ||
| £’000 | ||
| 2024 | ||
| £’000 | ||
| Listed Securities (quoted) | ||
22 | ||
| 21 | ||
| Opening balance | ||
21 | ||
| Revaluations | ||
1 | ||
| Disposals | ||
0 | ||
| Closing balance | ||
22 |
2025 | ||
2024 | ||
£'000 | ||
£’000 | ||
Other | ||
receivables | ||
22 | ||
| 23 | ||
Total receivables | ||
22 | ||
23 |
| 13. CALLED UP SHARE CAPITAL | 2025 | 2024 |
| £’000 | £’000 | |
| Nominal value: | ||
| Allotted and fully paid: | ||
| 2,048,990 ordinary shares of £0.025 each | ||
51 | ||
| 51 | ||
| 1,313,427 deferred shares of £1.975 each | ||
2,594 | ||
| 2,594 | ||
2,645 | ||
| 2,645 | ||
Carrying | ||
value: | ||
| Equity shares: | ||
| 2,048,990 ordinary shares of £0.025 each | ||
51 | ||
| 51 |
Ordinary | |||||
| Shares | |||||
Ordinary | |||||
| Shares | |||||
Deferred | |||||
| Shares | |||||
Deferred | |||||
| Shares | |||||
Share | |||||
| Premium | |||||
No. | |||||
£’000 | |||||
No. | |||||
£’000 | |||||
£’000 | |||||
Balance | |||||
at | |||||
30 | |||||
September | |||||
2025 | |||||
(£0.025/£1.975 | |||||
shares) | |||||
2,048,990 | |||||
51 | |||||
1,313,427 | |||||
2,594 | |||||
5,370 |
| 16. PAYABLES | 2025 | 2024 |
| £’000 | £’000 | |
| Current | ||
| Trade payables | 2 | 1 |
| Other payables | 20 | 21 |
| Accruals | 37 | 29 |
| 59 | 51 |
2025 | ||||
2024 | ||||
| Loans and | ||||
| Receivables | ||||
| £’000 | ||||
| Fair | ||||
| value | ||||
| Profit or | ||||
| loss | ||||
£’000 | ||||
| Loans and | ||||
| receivables | ||||
| £’000 | ||||
| Fair value | ||||
| Profit or | ||||
| loss | ||||
| £’000 | ||||
| Financial assets: | ||||
| Financial investments | ||||
| 22 | ||||
| 21 | ||||
Trade | ||||
and | ||||
other | ||||
receivables | ||||
| 22 | - | 23 | - | |
Cash | ||||
318 | ||||
- | ||||
374 | ||||
- | ||||
| Total current assets | 340 | 22 | 397 | 21 |
Total Assets | ||||
| 362 | ||||
22 | ||||
| 418 | 21 | |||
| Trade and other payables | ||||
59 | ||||
- | ||||
| 51 | - | |||
Total | ||||
current | ||||
59 | ||||
- | ||||
| 51 | - | |||
Total Liabilities | ||||
59 | ||||
- | ||||
51 | ||||
- |
Level | ||||
1 | ||||
Level | ||||
2 | ||||
Level | ||||
3 | ||||
Total | ||||
| £’000 | £’000 | £’000 | £’000 | |
| Financial assets | ||||
| Quoted securities | 22 | - | - | 22 |
Group | ||
2025 | ||
| 2024 | ||
£’000 | ||
| £’000 | ||
| Arising from Trading Losses | ||
565 | ||
| 549 | ||
| Arising from Capital Losses | ||
1,989 | ||
| 1,989 | ||
| £2,554 | £2,548 |
| Company | % Holding | Activity | Registered | |
Office | ||||
| Country of | ||||
Incorporation | ||||
| Akoris Trading | ||||
| Limited | ||||
| 99.7% | ||||
| Commodity, natural | ||||
| Resource finance | ||||
| Trading and investment | ||||
| 61-65 Church Street, | ||||
| Harston Cambridge | ||||
| CB22 7NP | ||||
| England | ||||
| And | ||||
| Wales |
| ASSETS | |||
| Note | |||
| 2025 | |||
| £’000 | |||
| 2024 | |||
| £’000 | |||
Non | |||
- | |||
current | |||
assets | |||
| FVTOCI – Financial Assets | |||
| 10 | 22 | 21l | |
| Current assets | |||
| Trade and other receivables | 11 | 22 | 23 |
| Cash and cash equivalents | |||
292 | |||
| 347 | |||
| 314 | 370 | ||
| Total assets | 336 | 391 | |
| EQUITY AND LIABILITIES | |||
| Called up share capital | 15 | 51 | 51 |
Deferred | |||
shares | |||
15 | |||
2,594 | |||
2,594 | |||
Share | |||
premium | |||
account | |||
5,370 | |||
5,370 | |||
Other | |||
reserve | |||
212 | |||
212 | |||
- | |||
| Retained earnings | |||
(7,949) | |||
| (7,885) | |||
| Total equity | 278 | 342 | |
| LIABILITIES | |||
| Current liabilities | |||
| Trade and other payables | 12 | 58 | |
49 | |||
| Total liabilities | 58 | ||
49 | |||
| Total equity and liabilities | 336 | 391 |
Share | ||||||
Share | ||||||
Deferred | ||||||
Other | ||||||
Retained | ||||||
Total | ||||||
Capital | ||||||
Premium | ||||||
shares | ||||||
reserve | ||||||
earnings | ||||||
Equity | ||||||
| £’000 | ||||||
| £’000 | £’000 | |||||
£’000 | ||||||
| £’000 | ||||||
£000 | ||||||
| Balance at 1 October 2023 | ||||||
51 | ||||||
5,37 | ||||||
0 | ||||||
| 2,594 | ||||||
212 | ||||||
| (7,783) | 444 | |||||
| Profit/(Loss) for the period | ||||||
| - | ||||||
| - | ||||||
| (69) | (69) | |||||
| Comprehensive adjustment for Financial Value of Investments (*) | ||||||
| (33) | ||||||
(33) | ||||||
| Other Comprehensive Income Adjustments | ||||||
nil | ||||||
| nil | ||||||
nil | ||||||
| Balance at 1 October 2024 | ||||||
51 | ||||||
| 5370 | 2594 | |||||
212 | ||||||
| (7885) | ||||||
342 | ||||||
Trading | ||||||
Loss | ||||||
for | ||||||
the | ||||||
year | ||||||
( | ||||||
65 | ||||||
) | ||||||
( | ||||||
65 | ||||||
) | ||||||
Fair Value through | ||||||
Comprehensive Income on Financial | ||||||
Assets | ||||||
(*) | ||||||
1 | ||||||
1 | ||||||
Other | ||||||
Comprehensive Income Adjustment | ||||||
nil | ||||||
nil | ||||||
nil | ||||||
-------------- | ||||||
-------------- | ||||||
-------------- | ||||||
-------------- | ||||||
-------------- | ||||||
-------------- | ||||||
Balance | ||||||
at | ||||||
30 | ||||||
September | ||||||
2025 | ||||||
51 | ||||||
5370 | ||||||
2594 | ||||||
212 | ||||||
(7,9 | ||||||
49 | ||||||
) | ||||||
278 | ||||||
====== | ||||||
====== | ||||||
====== | ||||||
====== | ||||||
====== | ||||||
====== |
| Company | % Holding | Activity | Registered | |
Office | ||||
| Country of | ||||
Incorporation | ||||
| Akoris Trading | ||||
| Limited | ||||
| 99.7% | ||||
| Commodity, natural | ||||
| Resource finance | ||||
| Trading and investment | ||||
| 61-65 Church Street, | ||||
| Harston Cambridge | ||||
| CB22 7NP | ||||
| England | ||||
| And | ||||
| Wales |
2025 | ||
| £’000 | ||
| 2024 | ||
| £’000 | ||
| Listed securities | 22 | 21 |
| Financial assets | |
| £’000 | |
| Opening balance | 21 |
| Net fair value (loss)/gain | 1 |
| Disposals | - |
| Closing balance | 22 |
2025 | ||
2024 | ||
| Amounts falling due within one period | ||
£’000 | ||
| £’000 | ||
| Trade and other receivables | 22 | 23 |
| 22 | 23 |
| Amounts falling due within one period | ||
2025 | ||
| £’000 | ||
| 2024 | ||
| £’000 | ||
| Trade Payables | 2 | |
| Other payables | 20 | 21 |
| Accruals and deferred income | ||
36 | ||
| 28 | ||
58 | ||
49 |
| 2025 | ||
| £’000 | ||
| 2024 | ||
| £’000 | ||
| Arising from trading losses | 412 | 388 |
| Arising from capital losses | ||
1,989 | ||
| 1,989 | ||
| 2,401 | 2,377 |
| 9. CALLED UP SHARE CAPITAL | 2025 | 2024 |
| £’000 | £’000 | |
| Nominal value: | ||
| Allotted and fully paid: | ||
| 2,048,990 ordinary shares of £0.025 each | 51 | 51 |
| 1,313,427 deferred shares of £1.975 each share premium | 2,594 | 2,594 |
| 2,645 | 2,645 | |
| Carrying value: | ||
| Equity shares: | ||
| 2,048,990 ordinary shares of £0.025 each | 51 | 51 |