Directors | Marcus Yeoman - Non-Executive Chairman |
Charles Wood - Executive Director | |
Sarah Cope - Non-Executive Director | |
Company Secretary | Orana Corporate LLP |
Company number | 13078596 |
Registered office | Eccleston Yards |
25 Eccleston Place | |
London SW1W 9NF | |
Principal place of business / | Eccleston Yards |
operations | 25 Eccleston Place |
London SW1W 9NF | |
Independent Auditors | RPG Crouch Chapman LLP |
40 Gracechurch Street | |
London | |
EC3V 0BT | |
Broker | Global Investment Strategy |
200 Aldersgate St, Barbican | |
London EC1A 4HD | |
Bankers | Alpha FX |
2 Eastbourne Terrace | |
London WC 6LG | |
Website | https://medcaw-invest.com/ |
Page | |
Chairman's statement | 5 |
Strategic report | 7 |
Directors' report | 11 |
Independent auditors' report | 19 |
Statement of comprehensive income | 25 |
Statement of financial position | 26 |
Statement of changes in equity | 27 |
Statement of cashflow | 28 |
Notes to the financial statements | 29 |
Chairman's Statement |
● | Cancellation of the Company's listing on the Main Market of the London Stock Exchange | |
● | Admission of the enlarged group to trading on AIM | |
● | An associated equity fundraise of approximately £2 million to support the enlarged group's strategy and working capital requirements |
Significant events / decisions | Key s172 matter(s) affected | Actions and Steps | ||
The Company is continuing to review potential acquisition targets | Shareholders | The board are focused on sourcing and securing suitable acquisition and investment opportunities to benefit shareholders by increasing the Company's market value. | ||
Change of investment strategy | Shareholders | The Company has changed its initial investment strategy from life sciences to natural resources. |
Key performance indicators |
Male | Female | ||
Directors | 2 | 1 |
Number of Shares | Percentage Holding | |
KIPLING HOUSE INVESTMENTS LIMITED | 3,347,538 | 15% |
SEBASTIAN MARR | 2,634,069 | 12% |
ALAN MCLEISH | 2,427,038 | 11% |
MR JAMES SHEEHAN | 1,558,000 | 7% |
AINSLIE CAPITAL LIMITED | 1,056,000 | 5% |
CLIVE ROBERTS | 727,676 | 3% |
The Board holds regular scheduled and other timely board meetings as needs arise which require the attention of the Directors. From the Company's IPO, the Board have been responsible for the management of the business of the Company, setting the strategic direction of the Company and establishing the policies of the Company. It is the Board's responsibility to oversee the financial position of the Company and monitor the business and affairs of the Company, on behalf of the Shareholders to whom they are accountable. |
● | a schedule of matters reserved for the approval of the Board; | |
● | evaluation, approval procedures and risk assessment for acquisitions; and | |
● | close involvement of the Directors in the day-to-day operational matters of the Company. |
Sarah Cope | £24,000 per annum |
Charlie Wood | £24,000 per annum |
Marcus Yeoman | £24,000 per annum |
Implementation Report |
Percentage of | |||
issued share | |||
capital 28th | |||
Ordinary | February 2026 | ||
Shares | Warrants | % | |
Sarah Cope | 176,000 | - | 0.80 |
Charlie Wood* | 1,056,000 | - | 4.77 |
Marcus Yeoman | 126,808 | - | 0.57 |
1,358,808 | - | 6.14 |
Interests of Employees |
● | Select suitable accounting policies and then apply them consistently; | |
● | Make judgements and accounting estimates that are reasonable and prudent; | |
● | Ensure statements comply with UK adopted international accounting standards in conformity with the Companies Act 2006 for the year; and | |
● | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
initially presented on the website. Visitors to the website need to be aware that legislation in the United Kingdom covering the preparation and dissemination of the financial statements may differ from legislation in their jurisdiction. |
Opinion |
● | the financial statements give a true and fair view of the state of the company's affairs as at 31 December 2025, and of the company's loss for the year then ended; | |
● | the financial statements have been properly prepared in accordance with UK adopted international reporting standards; and | |
● | the financial statements have been prepared in accordance with the requirements of the Companies Act 2006. |
● | Discussions with management regarding the future funding plans of the Company and obtained an update of the status of such activities. |
● | Reviewed managements budgets and forecasts for the company – including future forecast cashflows and budgets. | |
● | Discussing with management the assumptions used in the above-mentioned forecasts and budgets and obtaining details to support these key assumptions. | |
● | Subjected budgets and forecasts to sensitivity analysis. | |
● | Reviewed minutes of board meetings held during the year and any subsequent to the year end. | |
● | Reviewed post year-end financial statements for each entity and comparing actual performance to managements assessments. | |
● | Reviewed evidence of upcoming plans for their reverse takeover. | |
● | Reviewed any additional financial and non-financial subsequent events which may be identified post the year end in relation to going concern. |
Key audit matter | How our work addressed this matter | |
Convertible Loan Notes The financial position of the Convertible Loan Notes are disclosed in detail in Note 15. | ● | Reviewed instrument creation documents and investor agreements. |
● | Reviewed accounting treatment judgements made by management by reference to IFRS 9 and IAS 32. | |
On 10 September 2025, the Company issued unsecured convertible loan notes with a total principal value of £550,000. The treatment of convertible loan note financial instruments can be technically complex and requires significant judgement in valuation made by the Company. There is a risk that the value of these instruments could be materially misstated. Given the company's level of activity, valuation is unlikely to be significant but will need to be considered. | ● | Discussed with management the assumptions and key estimates used in the accounting of the instruments, we compared with estimates produced by the audit team using third party observable inputs. Estimates tested focussed on the discount rate used, in which management were challenged on the estimate. |
● | Verification of cash investments against bank statements. | |
● | Reviewed adequacy and completeness of disclosures in the financial statements in respect of convertible loan notes including accounting policies. |
Materiality | £9,000 (2024: £12,000) | |
Basis for determining materiality | Materiality was determined as 3% on loss before tax. | |
Rationale for the benchmark applied | Loss before tax was deemed to be the most appropriate benchmark for a listed trading Company with recurring losses, and of the assessed risk profile. | |
Performance materiality | £6,750 (2024: £9,000) | |
Basis for determining performance materiality | Performance materiality was set out as 75% (2024: 75%) of overall materiality to reduce the risk that undetected misstatements at the Company level exceed overall materiality. | |
Rationale for the percentage applied for performance materiality | In determining the performance materiality, we have considered the following factors: | |
● | The level of significant judgements and estimates; | |
● | The risk assessment and aggregation of risk and the effectiveness of controls; | |
● | The control environment and the Company's financial reporting controls; and | |
● | The stability of key management personnel. | |
We agreed with the Audit Committee that we would report on all differences in excess of £450. We also report to the Audit Committee on financial statement disclosure matters identified when assessing the overall consistency and presentation of the financial statements. |
● | the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and | |
● | the strategic report and the directors' report have been prepared in accordance with applicable legal requirements. |
● | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or | |
● | the parent company financial statements and the part of the directors' remuneration report to be audited are not in agreement with the accounting records and returns; or | |
● | certain disclosures of directors' remuneration specified by law are not made; or | |
● | we have not received all the information and explanations we require for our audit. |
● | We obtained an understanding of the legal and regulatory frameworks within which the Company operates focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context were the Companies Act 2006, IFRS, Listing rules and tax legislation. | |
● | We inspected correspondence with regulators and tax authorities. | |
● | We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be the override of controls by management. Our audit procedures to respond to these risks included enquiries of management about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals and reviewing accounting estimates for biases. | |
● | We challenged management on assumptions and judgements made by them in their accounting estimates. |
● | We designed our audit procedures to ensure the audit team considered whether there were any indications of non-compliance by the company with those laws and regulations. These procedures included, but were not limited to: | ||
o | Enquiries of management; and | ||
o | Review of legal correspondence. | ||
Year ended | Year ended | ||
31 | 31 | ||
December | December | ||
2025 | 2024 | ||
Note | £ | £ | |
Revenue | |||
Administrative expenses | 4 | ( | ( |
Impairment | 11 | ( | |
Operating loss | ( | ( | |
Finance income/(expense) | 11/15 | ( | |
Loss before taxation | ( | ( | |
Income tax | 7 | ||
Loss for the year and total comprehensive loss for the year | ( | ( | |
Basic and diluted loss per Ordinary Share (pence) | 8 | ( | ( |
As at 31 December 2025 | As at 31 December 2024 | ||
Note | £ | £ | |
ASSETS | |||
Current assets | |||
Cash and cash equivalents | 9 | ||
Other current assets | 10 | ||
Loan notes | 11 | ||
Total assets | |||
Liabilities | |||
Current liabilities | |||
Trade & other payables | 12 | ||
Other current liabilities | 15 | ||
Total liabilities | |||
Net (Liabilities) / Assets | ( | ( | |
EQUITY AND LIABILITIES | |||
Equity attributable to owners | |||
Ordinary share capital | 13 | ||
Share premium | 13 | ||
Share based payment reserve | 14 | ||
Convertible Loan Note reserve | 15 | ||
Accumulated losses | ( | ( | |
Total equity and liabilities | ( | ( |
Share Capital | Share Premium | Share based payment reserve | Other reserves | Retained Earnings | Total Equity | |
£ | £ | £ | £ | £ | £ | |
Balance at 31 December 2023 | ( | |||||
Loss for period | ( | ( | ||||
Other comprehensive income | ||||||
Total comprehensive income for year | ( | ( | ||||
Transactions with owners in own capacity | ||||||
Ordinary Shares issued in the | ||||||
period | ||||||
Transactions with owners in own capacity | ||||||
Balance at 31 December 2024 | ( | ( | ||||
Loss for period | ( | ( | ||||
Other comprehensive income | ||||||
Total comprehensive income for year | ( | ( | ||||
Transactions with owners in own capacity | ||||||
Convertible loan notes issued | ||||||
Transactions with owners in own | ||||||
capacity | ||||||
Balance at 31 December 2025 | ( | ( |
Note | Year ended 31 December | Year ended 31 December | |
2025 | 2024 | ||
£ | £ | ||
Cash flows from operating activities | |||
Loss before income tax | ( | ( | |
Adjustments for: | |||
Impairment | 11 | ||
Adjustments for changes in working capital: | |||
(Increase)/ Decrease in trade and other receivables | ( | ||
Increase in trade and other payables | |||
Interest income | ( | ||
Net cash used in operating activities | ( | ||
Cash flows from financing activities | |||
No financing activities in the year | |||
Net cash from financing activities | |||
Cash flows from investing activities | |||
Loan notes | 11 | ( | |
Proceeds from issue of convertible loan note | 15 | ||
Net cash used in investing activities | ( | ||
Net decrease in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year |
The Share premium account includes any premiums received on the initial issuing of the share capital. Any transaction costs associated with the issuing of shares are deducted from the Share premium account, net of any related income tax benefits. |
a) | Classification |
● | those to be measured subsequently at fair value (either through OCI or through profit or loss); |
● | those to be measured at amortised cost; and |
● | those to be measured subsequently at fair value through profit or loss. |
b) | Recognition |
c) | Measurement |
arising on derecognition is recognised directly in profit or loss and presented in other gains/(losses) together with foreign exchange gains and losses. Impairment losses are presented as a separate line item in the statement of profit or loss. |
d) | Impairment |
Separation of convertible loan note into liability and equity components |
Standard | Effective date | Overview |
Amendments to IAS 21 Lack of Exchangeability | 1 January 2025 (early adoption permitted) | An entity is impacted by the amendments when it has a transaction or an operation in a foreign currency that is not exchangeable into another currency at a measurement date for a specified purpose. A currency is exchangeable when there is an ability to obtain the other currency (with a normal administrative delay), and the transaction would take place through a market or exchange mechanism that creates enforceable rights and obligations. For further details see in brief INT2023-19. |
Standard | Effective date | Overview | |
Amendment to IFRS 9 and | 1 January 2026 | These amendments: | |
IFRS 7 Classification and Measurement of Financial Instruments | (early adoption permitted) | ● | clarify the requirements for the timing of recognition and derecognition of some financial assets and liabilities, with a new exception for some financial liabilities settled through an electronic cash transfer system; |
● | clarify and add further guidance for assessing whether a financial asset meets the solely payments of principal and interest (SPPI) criterion; | ||
● | add new disclosures for certain instruments with contractual terms that can change cash flows (such as some instruments with features linked to the achievement of environment, social and governance (ESG) targets); and | ||
● | make updates to the disclosures for equity instruments designated at Fair Value through Other Comprehensive Income (FVOCI). For further details see In brief INT2024-14. | ||
IFRS 18 Presentation and Disclosure in Financial Statements | 1 January 2027 (early adoption permitted) | This is the new standard on presentation and disclosure in financial statements, with a focus on updates to the statement of profit or loss. The key new concepts introduced in IFRS 18 relate to: | |
● | the structure of the statement of profit or loss; | ||
● | required disclosures in the financial statements for certain profit or loss performance measures that are reported outside an entity's financial statements (that is, management-defined performance measures); and | ||
● | enhanced principles on aggregation and disaggregation which apply to the primary financial statements and notes in general. | ||
For further details see In brief INT2024-06. | |||
Year ended | Year ended | |
31 December 2025 | 31 December 2024 | |
£ | £ | |
Directors' fees* | (182,454) | 72,000 |
Professional Fees (Legal & accounting) | 178,193 | 105,217 |
Listing expenses | 39,622 | 47,468 |
Other administrative expenses | 47,131 | 15,532 |
Insurance | 35,993 | 26,880 |
118,485 | 267,097 |
No of employees | Year ended | Year ended |
31 December 2025 | 31 December 2024 | |
Management | 3 | 3 |
3 | 3 |
£ | £ | |
Wages and salaries | (182,454) | 72,000 |
(182,454) | 72,000 | |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Fees to directors | (182,454) | 72,000 |
(182,454) | 72,000 |
Year ending 31 | Year ending 31 | |
December 2025 | December 2024 | |
£ | £ | |
Fees payable to the Company's auditor for the audit of the Company | 26,500 | 30,000 |
26,500 | 30,000 |
As at 31 | As at 31 | ||
December 2025 | December 2024 | ||
£ | £ | ||
A reconciliation of the tax charge / credit appearing in the income statement to the tax that would result from applying the standard rate of tax to the results for the year is: | |||
Loss per accounts | (144,478) | (432,360) | |
Tax credit at the standard rate of corporation tax in the UK of 19% | (27,451) | (82,148) | |
Adjustment for items disallowable for tax | - | - | |
Tax losses for which no deferred tax is recognised | 27,451 | 82,148 | |
Tax expense recognised in accounts | - | - |
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Loss attributable to shareholders of Medcaw Investments Plc | (144,478) | (432,360) |
Weighted number of ordinary shares in issue | 22,132,095 | 22,132,095 |
Basic & dilutive earnings per share from continuing operations - pence | (0.65) | (1.95) |
As at | As at | |
31 December 2025 | 31 December 2024 | |
£ | £ | |
Cash at bank | 320,829 | 72,286 |
320,829 | 72,286 |
As at 31 December | As at 31 December | |
2025 | 2024 | |
£ | £ | |
Prepayments | 684 | 24,746 |
VAT | 43,642 | 1,445 |
44,326 | 26,191 |
As at 31 December | As at 31 December | |
2025 | 2024 | |
£ | £ | |
Loan note | - | 315,173 |
Interest receivable | - | 38,727 |
Provision for doubtful debts | - | (353,900) |
- | - |
As at 31 December | As at 31 December | |
2025 | 2024 | |
£ | £ | |
Trade payables | 63,195 | 16,327 |
Accruals | 33,749 | 245,454 |
96,944 | 261,781 |
Ordinary Shares | Share Capital | Share Premium | Total | |
£ | £ | £ | ||
At 31 December 2023 | 22,132,095 | 221,320 | 1,005,110 | 1,226,430 |
Issue of ordinary shares | - | - | - | - |
Share issue costs | - | - | - | - |
At 31 December 2024 | 22,132,095 | 221,320 | 1,005,110 | 1,226,430 |
Issue of ordinary shares | - | - | - | - |
Share issue costs | - | - | - | - |
At 31 December 2025 | 22,132,095 | 221,320 | 1,005,110 | 1,226,430 |
2025 | 2024 | |
£ | £ | |
Opening balance | 14,903 | 14,903 |
Broker warrants | - | - |
Advisor warrants | - | - |
Adviser warrants | - | - |
At 31 December | 14,903 | 14,903 |
As at 31 December 2025 | ||
Weighted average exercise price | Number of warrants | |
Brought forward at 1 January 2024 | 5.3p | 1,900,000 |
Expired during the year | 5p | (1,600,000) |
Expired during the year | 8p | (300,000) |
Cancelled | - | - |
Granted in year | - | - |
Vested in year | - | - |
Outstanding at 31 December 2025 | - | - |
Exercisable at 31 December 2025 | - | - |
31 December 2025 | |
£ | |
Current liability | |
Liability (fair value) | 498,291 |
Accrued interest | 25,993 |
524,284 | |
Equity | |
Conversion (option) | 51,709 |
51,709 | |
Total Convertible Loan Note Value | 585,779 |
31 December 2025 | 31 December 2024 | |
£ | £ | |
Financial Assets at amortised cost | ||
Cash and cash equivalents | 320,829 | 72,286 |
Loan note | - | - |
320,829 | 72,286 | |
Financial Liabilities at amortised cost | ||
Trade and other payables | 63,195 | 16,327 |
63,195 | 16,327 |
Total | Within 2 months | Within 2-6 months | |
£ | £ | £ | |
At 31 December 2025 | |||
Trade payables | 63,195 | 63,195 | - |
Accruals | 33,749 | 33,749 | - |
Total | Within 2 months | Within 2-6 months | |
£ | £ | £ | |
At 31 December 2024 | |||
Trade payables | 16,327 | 16,327 | - |
Accruals | 245,454 | 245,454 | - |
not completed as at 31 December 2025 and does not give rise to an adjusting event. It is disclosed here as a non-adjusting post-balance sheet event in accordance with IAS 10. |
● | the cancellation of the Company's listing on the Main Market of the London Stock Exchange; | |
● | the admission of the enlarged group to trading on AIM; and | |
● | an associated equity fundraise to support the enlarged group's strategy and working capital requirements. |