REG - Trafalgar PropertyGp - Final Results
22/10/2025 07:00
For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20251022:nRSV2842Ea&default-theme=true
RNS Number : 2842E Trafalgar Property Group PLC 22 October 2025
22 October 2025
TRAFALGAR PROPERTY GROUP PLC
("Trafalgar", the "Company" or "Group")
Final Results for the year ended 31 March 2025
Trafalgar (AIM:TRAF), the AIM quoted residential and assisted living property
developer, announces its final results for the twelve months ended 31 March
2025.
The Company's Annual Report has been posted to shareholders, a copy can also
be found on the Company's website.
Enquiries:
Trafalgar Property Group plc +44 (0) 1732 700 000
Paul Treadaway
SPARK Advisory Partners Limited - AIM Nominated Adviser +44 (0) 203 368 3550
Matt Davis
Peterhouse Capital Limited - Broker +44 (0) 20 7409 0930
Duncan Vasey/Lucy Williams
Notes to Editors:
Trafalgar Property Group plc
For further information visit www.trafalgarproperty.group
(http://www.trafalgarproperty.group/)
CHAIRMAN'S STATEMENT
On behalf of the Board, I present Trafalgar Property Group Plc (the Group)
results for the year ended 31 March 2025. The overall result continues to be
disappointing, as can be seen in the attached Accounts and Strategic Report.
However, we continue to seek property opportunities with planning permission
having been granted for the construction of two, four-bedroomed detached
properties at the Talbot Park, Tunbridge Wells site. The property at
Speldhurst, held on the balance sheet at the end of last year, was eventually
sold after the year end at £715,000.
During the year the company issued 226,250,000 new ordinary shares at a
price of £0.00044 per share to satisfy the 2024 CLN with C C Johnson.
The potential reverse takeover referred to in the results to 31 March 2024 did
not complete but costs were covered by funding provided by the target company.
The board continues to seek other opportunities for the group as indicated in
the RNS issued in July 2025 and referred to in Post Balance Sheet Events on
page 10.
Financials
The year under review saw the Group turnover at £600 (2024: £nil), with a
loss after tax of £400,266 (2024: Loss £516,723).
Management have performed a review of the assets and liabilities of the
underlying subsidiaries which form the value of the anticipated profits on
ongoing developments.
Due to the uncertainties and timing of the construction of new developments
and the potential sale of those properties, it has been agreed by management
not to include any future anticipated profits of developments in their
assessment.
The cash on the balance sheet at the end of the year was £27,429 (2024:
£8,906) and the Group continues to have sufficient bank facilities for all
current day to day activities.
Business Environment and Outlook
No new directors were appointed to the Group in the year, but Paul Elliott was
appointed a director of Trafalgar Property Group PLC on 6(th) May 2025.
The effects of market forces and the property market in general together with
the UK having been in a period of high inflation and high cost of living have
had a significant effect on the property sector and the business of the group.
However, the Bank of England are slowly reducing the cost of borrowing with a
recent 0.25% reduction in base rate. It is hoped therefore that the market for
property will start to improve as demonstrated by the increase in property
prices albeit a challenge for many potential buyers still adjusting to recent
higher mortgage costs. Like most businesses, we are aware of our need to
conduct ourselves carefully to preserve the health of our staff and customers
and to conserve our cash reserves.
Paul Treadaway
Paul Treadaway
Chairman
21 October 2025
CHIEF EXECUTIVE OFFICER 'S REPORT
Business review, results and dividends
All trading and property assets of Trafalgar Property Group Plc (Group) are
held in the name of the Group or its subsidiaries as follows:
Trafalgar New Homes Limited (TNH)
Trafalgar Retirement+ Limited (TR+)
Selmat Limited (Selmat)
Combe Bank Homes (Oakhurst) Limited (Oakhurst)
Combe Homes (Borough Green) Limited (Borough Green)
Life Hydroponic Assets Ltd
TNH continues to be the main trading subsidiary but given the lack of activity
in Selmat, Life Hydroponic Assets Ltd and TR+ it was decided that an
impairment provision be made against the inter company accounts with TPG
together with provision against the associated management charges issued by
TPG. The effects on the company balance sheet can be seen in note 9 to the
company accounts.
Mortgage of £963,750 (2024 - £450,100) exist on the properties held by TNH
at the balance sheet date. Following the sale of the Speldhurst property after
the year end the mortgages have been reduced by £600,000.
As stated in an RNS dated July 2025, the company acquired from Paul Elliott (a
director from 6(th) May 2025) a 10% equity interest in Hilton House, a
commercial property in Stockport to be converted to residential, for £350,000
to be satisfied by the issuance of 366,666,667 new ordinary shares at £0.0003
each amounting to £110,000 leaving Paul, at the time, with 29.43% of the
fully diluted share capital. The balance of £240,000 will be satisfied
through the issue of an unsecured CLN at £0.0003 strike price.
The current principal activity of the Group continues to be that of a regional
property developer focused upon Kent, Surrey, Sussex and the M25 ring south of
London together with investment in residential property, which have a rental
income of £600 (2024: £nil). As stated previously the Group is now
considering other property opportunities in other regions of the UK. The
consolidated results of the year's trading are shown below. The consolidated
loss for the year was £400,266 (2024: Loss £516,723). Management believes
the key indicators of performance for the Group are the revenue and
profitability achieved during the year.
Principal risks & uncertainties
Set out below are certain risk factors which could have an impact on the
Group's long-term performance. The factors discussed below should not be
regarded as a complete and comprehensive statement of all potential risks and
uncertainties facing the Group.
The principal risks and uncertainties facing the Group are:
1. Direct costs may escalate and eat into gross profit margins due to
unexpected interest rate movements and high inflation rates putting pressure
on material costs.
2. There may be uncertainty in obtaining adequate finance thus putting
pressure on the going concern of the Group.
3. Heavy overheads may be incurred especially when projects have been
completed and before others have been commenced.
4. The Group could commit too much to future capital projects.
5. The Group's reliance on key members of staff.
6. The market may deteriorate, damaging liquidity of the Group and
future revenues.
7. The potential conversion of the property in Stockport may not
complete.
The Group considers that it mitigates these risks with the following policies
and actions:
1. The Group affords its bankers and other lenders a strong level of asset
and income cover and maintains good relationships with a range of funding
sources from which it is able to secure finance on favourable terms for the
initial purchase of potential development sites. The Plc also has access to
shareholder funding via placing of shares in the market. A full statement
regarding going concern is shown in the accounting policies on page 23.
2. Direct costs are outsourced on a fixed price contract basis, thereby
passing on to the contractor all risk of cost overspend, including from
increased material, labour or other costs.
3. Most other professional services are also outsourced, thus providing a
known fixed cost before any project is taken forward and avoiding the risk
that can arise in employing in-house professionals at a high unproductive
overhead at times when activity is slack.
4. Buying decisions for capital projects are taken at Board level, after
careful research by the Directors personally, who have substantial experience
in various business sectors and markets.
The Group has focused on a niche market sector of new home developments in the
range of four to twenty units. Within this unit size, competition to
purchase development sites from land buyers is relatively weak, as this size
is unattractive to major national and regional house builders who require a
larger scale to justify their administration and overheads, whilst being too
many units for the smaller independent builder to finance or undertake as a
project. Many competitors who also focus on this niche have yet to
recapitalise and are unable to raise finance.
5. Many of the activities are outsourced and each of the Directors is
fully aware of the activities of all members.
6. The Group has a corporate governance policy appropriate for a small
publicly listed Company with ambitions substantially to raise its profile
within the wider investor community.
7. The directors will consider alternative business opportunities and will
underpin any cash flow implications by arranging loans with the target
companies to be used for any abort fees.
Operations review
A summary of the results for the year is as follows:-
2025 2024
£ £
Revenue for the year 600 -
Gross (loss)/profit (131,319) 78
Administrative expenses (385,650) (379,627)
Other Income 136,306 17,158
Impairment of asset - (25,000)
Interest payable and similar charges (20,369) (129,333)
Loss after taxation (400,266) (516,723)
Group turnover for the year amounted to £600 (2024: £nil), as there was
rental income received while given the remaining investment property had been
disposed of during 2024 and this had been written down to its sale value in
the 2023 accounts.
Other Income relates to the funding provided by the target company relating to
the proposed reverse takeover which covered abort fees included within
Administrative Expenses.
.
After taking into account the overheads of the Group, there was a loss
recorded for the year of £400,266 (2024: Loss £516,723).
There will be no tax charge and the Company now has tax losses being carried
forward of £7,104,503 (2024: losses £6,704,650).
The loss per share during the year was (0.05p), (2024: loss per share 0.15p).
Directors' duties under S172
The Directors believe that, individually and together, they have acted in a
way that they have consider, in good faith, would be most likely to promote
the success of the Company for the benefit of its members as a whole, having
regard, amongst other things, to:
a. the likely consequences of any decision in the long term,
b. the interests of the Company's employees,
c. the need to foster the Company's business relationship with suppliers,
customers and others,
d. the impact of the Company's operations on the community and environment,
e. the desirability of the Company maintaining a reputation for high standards
of business conduct, and
f. the need to act fairly between members of the Company.
The Board of Directors is collectively responsible for formulating the
Company's strategy, which is to invest in property development but will also
consider other opportunities where those prospects will better deliver growth
to its shareholders as indicated by the RNS issued 29 May 2024 where the
directors were in early stage discussions with Ecap Esport Ltd for a potential
reverse takeover. Of course, the Board cannot predict the future but aims to
make decisions that it considers are in the best interest of all shareholders
at the time.
The Board engages with its stakeholders in a number of pre-planned ways, these
include; review meetings with our brokers and advisors, shareholders have the
ability to email the Company directly and the Board will reply to questions
within the regulatory limits, the Company issues RNS communications on a
regular basis and the Company's web site is continuously updated to inform our
stakeholders. The Company's annual report is also an opportunity to update our
stakeholders.
Our employees are one of the primary assets of our business and will be
critical to the future success of the Company. First and foremost, the
Directors strive to ensure a safe working environment for all its staff and
contractors, and we are proud of our safety achievements in 2024/25. We also
seek to reward employees with remuneration packages which align the interests
of the Company and its shareholders with those of the employees. Employees are
also provided with challenging work and external training opportunities to
ensure their continual development.
The Directors believe they have acted in the way they consider most likely to
promote the success of the Company for the benefit of its members as a whole,
as required by Section 172 (1) of the Companies Act 2006.
Key performance indicators (KPIs)
Management are closely involved in the day to day operations of the Group and
constantly monitor cashflows and expenditure. However, Management believe
the key indicators of performance for the Group are the revenue and
profitability achieved during the period together with the net liability
position. These measures are disclosed above in the operations review.
Development Pipeline & outlook
During the year planning permission was received on the Talbot Park, Tunbridge
Wells site for two four-bedroomed detached properties. The properties are now
being built through a third party building construction company who are taking
the risks of the build and providing the finances to undertake the work.
Shortly after the year end we acquired a 10% equity interest in Hilton House
Stockport, a commercial property to be converted to residential, from Paul
Elliott who was appointed a director on 6(th) May 2025.
Paul Treadaway
Paul Treadaway
CEO
21 October 2025
DIRECTORS' REPORT
The Directors present their Report and Audited Financial Statements for the
year ended 31 March 2025.
Results and dividends
The results for the year are set out on page 19.
The Directors do not recommend the payment of a final dividend for the year
(2024: nil).
Directors
The following Directors have held office since 1 April 2024 and have all
served for the entire accounting year:
N A C Lott
P A Treadaway
G M Thorneycroft
Dr P F Challinor
The Company has in place an insurance policy in relation to Directors
indemnity during both years.
Conflicts of interest
Under the articles of association of the Company and in accordance with the
provisions of the Companies Act 2006, a Director must avoid a situation where
he has, or can have, a direct or indirect interest that conflicts, or possibly
may conflict with the Company's interests. However, the Directors may
authorise conflicts and potential conflicts, as they deem appropriate. As
a safeguard, only Directors who have no interest in the matter being
considered will be able to take the relevant decision, and the Directors will
be able to impose limits or conditions when giving authorisation if they think
this is appropriate. During the financial year ended 31 March 2025, the
Directors have authorised no such conflicts or potential conflicts.
Directors' interests in the shares of the Company, including family interests,
at 31 March 2025 were as follows: -
Directors' interests in shares 31.03.2025 31.03.2024
Ordinary shares - 0.1p each Ordinary shares - 0.1p each
N A C Lott 50,000 50,000
P A Treadaway 133,409,829 133,409,829
G M Thorneycroft 23,327,273 23,327,273
31.03.2025 31.03.2024
Deferred shares - 0.9p each Deferred shares - 0.9p each
No. held No. held
N A C Lott 550,000 550,000
P A Treadaway 10,648,466 10,648,466
Other substantial shareholdings
As at 17 October 2025, being the latest practicable date before the issue of
these financial statements, the Company had been notified of the following
shareholdings which constitute 3% or more of the total issued shares of the
Company at that date.
Ordinary Shares No. Shareholdings
0.01p %
Wager Holdings Ltd 500,000,000 28.64
P R Elliott 366,666,667 21.00
C C Johnson 244,931,580 14.03
Statement of directors' responsibilities
Company law requires the Directors to prepare financial statements for each
financial year. Under that law the Directors have elected to prepare the
consolidated financial statements in accordance with International Financial
Reporting Standards adopted in the UK ("UK adopted IFRS") and the Company
financial statements in accordance with FRS 102 and applicable law. Under
Company law the Directors must not approve the financial statements unless
they are satisfied that they give a true and fair view of the state of affairs
of the Group and of the profit or loss of the Group for that year. In
preparing these financial statements, the Directors are required to:
· select suitable accounting policies and then apply them
consistently;
· make judgements and estimates that are reasonable and prudent;
· state whether applicable Accounting Standards have been followed,
subject to any material departures disclosed and explained in the financial
statements;
· prepare the financial statements on the going concern basis
unless it is inappropriate to presume that the Group will continue in
business.
The Directors are responsible for keeping adequate accounting records that are
sufficient to show and explain the Group's transactions and disclose with
reasonable accuracy at any time the financial position of the Group and enable
them to ensure that the financial statements comply with the Companies Act
2006. They are also responsible for safeguarding the assets of the Company
and hence for taking reasonable steps for the prevention and detection of
fraud and other irregularities.
They are further responsible for ensuring that the Strategic Report and the
Report of the Directors and other information included in the Annual Report
and Financial Statements is prepared in accordance with applicable law in the
United Kingdom.
The maintenance and integrity of the Group website is the responsibility of
the Directors; the work carried out by the auditors does not involve the
consideration of these matters and, accordingly, the auditors accept no
responsibility or any changes that may have occurred in the accounts since
they were initially presented on the website.
Legislation in the United Kingdom governing the preparation and dissemination
of the accounts and the other information included in annual reports may
differ from legislation in other jurisdictions.
Corporate Governance Statement
The Board of the Group recognise the value of good corporate governance and
implemented corporate governance procedures during the previous year and
continued to use these during the financial year to 31 March 2025. These
procedures are appropriate for the present size of the entity having given due
regard to the Corporate Governance Code for Small and Mid-Size Quoted
Companies issued by the Quoted Companies Alliance ("QCA"). The Company has
decided to apply the QCA Corporate Governance Code ("QCA Code") issued by the
QCA in 2023 and has published on its website details of the QCA Code, how the
Company has complied with the QCA Code and, where it departs from the QCA
Code, an explanation of the reasons for doing so. The Board has considered the
Streamlined Energy and Carbon Reporting requirements and conclude that the
Group has not consumed more than 40,000 kWh of energy and therefore qualifies
as a low energy user and is exempt from reporting under these regulations.
Board Structure
The Board consists of four Directors (2024: four) of which three are executive
and one non-executive, two executive and one non-executive directors hold
shares in the Group.
The Board meets as and when required and is satisfied that it is provided with
information in an appropriate form and quality to enable it to discharge its
duties. All Directors are required to retire by rotation with one quarter of
the Board seeking re-election each year.
Due to the current size of the Group, the duties that would normally be
attributed to The Nomination Committee, have been undertaken by the Board as a
whole.
The Board has undertaken a formal assessment of the auditor's independence and
will continue to do so at least annually. This assessment includes:
· a review of non-audit services provided to the Company and the
related fees;
· a review of the auditor's own procedures for ensuring the
independence of the audit firm and parties and staff involved in the audit,
including regular rotation of the audit partner; and
· obtaining confirmation from the auditor that, in their
professional judgement, they are independent.
Internal Controls
The Board is responsible for the Group's system of internal controls and for
reviewing their effectiveness. The internal controls are designed to ensure
the reliability of financial information for both internal and external
purposes. The Directors are satisfied that the current controls are
effective with regard to the size of the Group. Any internal control system
can only provide reasonable, but not absolute assurance against material mis-
statement or loss. Given the size of the Group, the Board has assessed that
there is currently no need for an internal audit function.
Financial Instruments
The Group's principal financial instruments comprise cash at bank, bank loans,
other loans and various items within current assets and current liabilities
that arise directly from its operations. The Directors consider that the key
financial risk is liquidity. This risk is explained in the section headed
'Principal risks and uncertainties' in the Annual Report and Accounts on page
5 and also addressed in note 18.
Future Developments
Information relating to future developments is included in the Strategic
Report on pages 4-7.
Post Balance Sheet Events
Trafalgar (AIM: TRAF) announced in May 2025 that it had appointed Paul Elliott
to the board to develop the property portfolio of the group. In addition, it
also announced that it had sold its property at Barden Road for £715,000
generating £94,500 of net proceeds after the repayment of the 3rd party loans
and professional fees.
In July 2025, the company acquired from Paul Elliott a 10% equity interest in
Hilton House, a commercial property in Stockport for conversion to
residential, for £350,000 to be satisfied by the issuance of 366,666,667 new
ordinary shares at £0.0003 each amounting to £110,000 leaving Paul, at the
time, with 29.43% of the fully diluted share capital. The balance of £240,000
will be satisfied through the issue of an unsecured CLN at £0.0003 strike
price.
Later in July Wager Holdings Ltd invested £50,000 by way of a direct
subscription of 500,000,000 new ordinary shares at £0.0001 each. This cash
was used for working capital purposes. In addition to the subscription,
Trafalgar will create £150,000 of unsecured CLN's with Wager to fund working
capital, which will be drawn down in tranches and the conversion restricted to
ensure the CLN holder does not breach the 29.9% or more of the voting rights.
Provision of information to auditor
Each of the persons who are Directors at the time when this Directors' Report
is approved has confirmed that:
· so far as that Director is aware, there is no relevant audit
information of which the Group's auditor is unaware; and
· that Director has taken all the steps that ought to have been
taken as a Director in order to be aware of any information needed by the
Group's auditor in connection with preparing their report and to establish
that the Group's auditor is aware of the information.
Auditor
The auditor, MHA, previously traded through the legal entity MacIntyre Hudson
LLP. In response to regulatory changes, MacIntyre Hudson LLP ceased to hold an
audit registration with the engagement transitioning to MHA Audit Services
LLP.
MHA will be proposed for re-appointment in accordance with Section 485 of the
Companies Act 2006.
This report was approved by the Board and signed on its behalf.
Paul Treadaway
Paul Treadaway
Director
21 October 2025
For the purpose of this report, the terms "we" and "our" denote MHA in
relation to UK legal, professional and regulatory responsibilities and
reporting obligations to the members of Trafalgar Property Group plc. For the
purposes of the table on pages 13 to 15 that sets out the key audit matters
and how our audit addressed the key audit matters, the terms "we" and "our"
refer to MHA. The Group financial statements, as defined below, consolidate
the accounts of Trafalgar Property Group plc and its subsidiaries (the
"Group"). The "Parent Company" is defined as Trafalgar Property Group plc, as
an individual entity. The relevant legislation governing the Company is the
United Kingdom Companies Act 2006 ("Companies Act 2006").
Opinion
We have audited the financial statements of Trafalgar Property Group plc for
the year ended 31 March 2025.
The financial statements that we have audited comprise:
· the Consolidated Statement of Comprehensive Income
· the Consolidated Statement of Financial Position
· the Consolidated Statement of Changes in Equity
· the Consolidated Statement of Cash Flows
· Notes 1 to 20 to the consolidated financial statements, including
material accounting policies
· the Company Balance Sheet
· the Company Statement of Changes in Equity and
· Notes 1 to 15 to the Company financial statements, including
material accounting policies.
The financial reporting framework that has been applied in their preparation
of the Group financial statements is applicable law and International
Financial Reporting Standards as adopted in the United Kingdom ("UK adopted
IFRS"). The financial reporting framework that has been applied in the
preparation of the parent company financial statements is applicable law and
United Kingdom Accounting Standards, including Financial Reporting Standard
102 'The Financial Reporting Standard applicable in the UK and Republic of
Ireland' (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
· give a true and fair view of the state of the Group's and of the
Parent Company's affairs as at 31 March 2025 and of the Group's loss for the
year then ended;
· the group financial statements have been properly prepared in
accordance with UK adopted IFRS;
· the parent company financial statements have been properly
prepared in accordance with United Kingdom Generally Accepted Accounting
Practice; and
· have been prepared in accordance with the requirements of the
Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing
(UK) (ISAs (UK)) and applicable law. Our responsibilities under those
standards are further described in the Auditor's Responsibilities for the
Audit of the Financial Statements section of our report. We are independent of
the Group in accordance with the ethical requirements that are relevant to our
audit of the financial statements in the UK, including the FRC's Ethical
Standard as applied to listed entities, and we have fulfilled our other
ethical responsibilities in accordance with these requirements. We believe
that the audit evidence we have obtained is sufficient and appropriate to
provide a basis for our opinion.
Material uncertainty related to going concern
We draw your attention to page 23 Going Concern section in the financial
statements which sets out the directors' assessment of the Group's ability to
continue as a going concern. The note explains that the Group has secured
post-year-end funding, including proceeds from the sale of the Speldhurst
property, which resulted in a partial extinguishment of outstanding mortgages,
and a new longer-term facility to support the ongoing development of the
Talbot Park project. Additional working capital funding was also secured
through equity subscription and a convertible loan note entered into with an
unconnected third party. The directors have also received a letter of support
from a Director, C C Johnson, indicating his willingness to provide funding to
the Group over the next twelve months from the date of signature of the
financial statements. However, as this support is not legally binding, and
given the ongoing uncertainty over the timing of future sales, access to
additional funding, and the reliance on further financing from directors or
third parties, the directors have concluded that a material uncertainty exists
that may cast significant doubt on the Group's ability to continue as a going
concern. Our audit opinion is not modified in respect of this matter.
In auditing the financial statements, we have concluded that the directors'
use of the going concern basis of accounting in the preparation of the
financial statements is appropriate.
Our evaluation of the Directors' assessment of the Group's and the Parent
Company's ability to continue to adopt the going concern basis of accounting
included:
• The consideration of inherent risks to the
Group's and Parent company's current operations and established business
model.
• The evaluation of how those risks might impact
on the Group's and Parent company's available financial resources.
• Review of the mathematical accuracy of the cash
flow forecast prepared by management and corroboration of key data inputs to
supporting documentation for consistency of assumptions used with our
knowledge obtained during the audit.
• Challenging management for reasonableness of
assumptions in respect of the timing and quantum of cash receipts and payments
included in the cash flow forecast.
• Holding discussions with management regarding
future financing plans, and assessing the probability and likelihood of their
availability and their impact on the cash flow forecast.
• Evaluating the accuracy of historical forecasts
against actual results to ascertain the accuracy of management's forecasts.
Our responsibilities and the responsibilities of the directors with respect to
going concern are described in the relevant sections of this report.
Overview of our audit approach
Scope Our Group audit was scoped by obtaining an understanding of the Group and its
environment, including the Group's system of internal control, and assessing
the risks of material misstatement in the financial statements. We also
addressed the risk of management override of internal controls, including
assessing whether there was evidence of bias by the directors that may have
represented a risk of material misstatement.
The Group consists of seven reporting components. Based on our risk assessment
and understanding of the Group, we identified two components - Trafalgar
Property Group plc and Trafalgar New Homes Limited - as significant due to
their financial significance and their susceptibility to risks of material
misstatement. These components were subject to full scope audits performed by
the group engagement team to obtain sufficient appropriate audit evidence in
relation to the consolidated financial statements.
In determining the audit scope for other components, we considered both
quantitative and qualitative factors, including the nature of activities,
inherent risks, and our assessment of the risk of material misstatement at the
group level.
As a result, audit of specified classes of transactions, account balances, and
disclosures (COTABDs) were performed for four components: Trafalgar
Retirement+ Limited, Selmat Limited, Combe Bank Homes (Oakhurst) Ltd and Combe
Homes (Borough Green) Ltd. Specified audit procedures were performed on the
remaining component: Life Hydroponics Limited.
All audit procedures were performed by the group engagement team. The group
audit strategy, scope and procedures were designed to ensure that audit
evidence was obtained in relation to all components contributing to the
Group's financial position and performance. Our approach ensured appropriate
audit coverage over components representing the Group's principal business
activities and areas of assessed risk.
Overall Materiality 2025 2024
Group £30,000 £28,000 1% of net liabilities (2024: 1% of net liabilities)
Parent Company £6,200 £4,900 2% of gross liabilities (2024: 2% of gross liabilities)
Key audit matters
Recurring · Undisclosed related party transactions
Key Audit Matters
Key Audit Matters are those matters that, in our professional judgement, were
of most significance in our audit of the financial statements of the current
period and include the most significant assessed risks of material
misstatement (whether or not due to fraud) that we identified. These matters
included those matters which had the greatest effect on: the overall audit
strategy; the allocation of resources in the audit; and directing the efforts
of the engagement team. These matters were addressed in the context of our
audit of the financial statements as a whole, and in forming our opinion
thereon, and we do not provide a separate opinion on these matters. In
addition to the matter described in the Material Uncertainty related to going
concern section, we have determined the matters described below to be the key
audit matters to be communicated in our report.
Undisclosed related party transactions
Key audit The Group and the Parent Company enters into a significant number of
transactions with related parties, both intra-group transactions and with
matter description individuals related to the Group.
There is a risk that transactions (particularly any transactions which are not
at arm's length) and balances with related parties are undisclosed or
misclassified.
How the scope of our audit responded to the key audit matter Our audit work in this area included the following procedures:
· Identifying the risk of material misstatement due to incomplete
or inaccurate disclosure and classification of related party transactions and
relationships, particularly where such transactions are not conducted on an
arm's length basis.
· Obtaining management's record of related parties - who they are,
the nature of these relationships, whether any related party transactions have
been entered into in the year and the nature of those transactions.
.
· We performed independent searches of the Board of Directors'
other appointments and shareholdings and to identify any counterparties on the
list which were not included in the related party disclosures.
· We reviewed the movement on these balances during the year and
examined underlying transactions by interrogating the purchase ledger, sales
ledger, and general ledger to identify entries involving related parties.
Where applicable, we utilised data analytics tools to assist in identifying
potential related party transactions. Selected transactions and balance
movements were then vouched to supporting evidence to assess completeness and
accuracy of disclosure.
· We reviewed the minutes of meetings of the board of directors to
identify any undisclosed related party relationships.
· We discussed with management the nature and purpose of these
items and considered whether disclosure sufficiently addressed these matters.
· In addition, we obtained written confirmation of the balances
from all disclosed parties and confirmed key terms to agreements.
Key observations Nothing has come to our attention which indicates that related party
transactions and balances are incomplete.
Our application of materiality
Our definition of materiality considers the value of error or omission on the
financial statements that, individually or in aggregate, would change or
influence the economic decision of a reasonably knowledgeable user of those
financial statements. Misstatements below these levels will not necessarily
be evaluated as immaterial as we also take account of the nature of identified
misstatements, and the particular circumstances of their occurrence, when
evaluating their effect on the financial statements as a whole. Materiality is
used in planning the scope of our work, executing that work and evaluating the
results.
Performance materiality is the application of materiality at the individual
account or balance level, set at an amount to reduce, to an appropriately low
level, the probability that the aggregate of uncorrected and undetected
misstatements exceeds materiality for the financial statements as a whole.
The determination of performance materiality reflects our assessment of the
risk of undetected errors existing, the nature of the systems and controls and
the level of misstatements arising in previous audits.
Based on our professional judgement, we determined materiality for the
financial statements as a whole as follows:
Group financial statements Parent Company financial statements
Overall materiality £30,000 (2024: £28,000) £6,200 (2024: £4,900)
How we determined it 1% of net liabilities (2024: 1% of net liabilities) 2% of gross liabilities (2024: 2% of gross liabilities)
Rationale for the benchmark applied Given the Group have liquidated the majority of its cash generating assets and The Parent Company is primarily a holding company incurring limited costs and
has only limited trading activity, traditional benchmarks such as revenue or financing the group. As a result of historic losses and the impairment of
profit before tax are no longer considered appropriate. In this context, we investments, traditional benchmarks such as revenue or profit before tax are
consider the net liability position of the Group to be the main measure by not considered appropriate. In this context, we consider the Parent Company's
which the users of the financial statements assess the prospects and success gross liabilities to be the most appropriate benchmark for determining
of the Group. Therefore, we consider this to be the most appropriate benchmark materiality. This reflects the significance of the Company's financial
for Group materiality. position, particularly the level of deficit, which is likely to be a key focus
for users of the financial statements in assessing the Company's solvency and
going concern status.
Performance materiality £18,000 (2024: £16,800) which represents 60% (2024: 60%) of overall £3,700 (2024: £2,940) which represents 60% (2024: 60%) of overall
materiality. materiality.
We agreed to report any corrected or uncorrected adjustments exceeding £1,500
(2024: £1,400) for the Group and £310 (2024: £245) for the Parent Company
respectively to the Board of Directors as well as differences below this
threshold that, in our view, warranted reporting on qualitative grounds.
Overview of the scope of the Group and Parent Company audits
Our assessment of audit risk, evaluation of materiality and our determination
of performance materiality sets our audit scope for each company within the
Group. In accordance with ISA (UK) 600 (Revised), we adopted a risk-based
approach to designing our audit strategy, including an analysis of significant
COTABDs to determine the nature, timing and extent of work required across the
Group.
The Group comprises seven UK-based components. We identified two
components-Trafalgar Property Group plc and Trafalgar New Homes Limited-as
significant due to their contribution to the Group's financial position and
performance, as well as their associated audit risks. These components were
subject to full scope audits, performed by the Group audit team.
For four further components, the Group audit team performed audit procedures
on specific COTABDs assessed as material to the Group financial statements.
For the remaining component, we performed substantive analytical procedures.
This approach ensured audit coverage over components contributing 100% of the
Group's total assets, total liabilities, and loss before tax.
The table below summarises the audit work performed at each category of
component and the proportion of the Group's financial metrics covered by our
procedures:
Number of components Revenue Total assets Total liabilities Loss before tax
Full scope audit 2 N/A 70% 82% 97%
Audit of specified COTABDs 4 N/A 30% 18% 2%
Specified audit Procedures 1 N/A 0% 0% 1%
Total 7 N/A 100% 100% 100%
The control environment
We evaluated the design and implementation of those internal controls of the
Group, including the Parent Company, which are relevant to our audit, such as
those relating to the financial reporting cycle.
Climate-related risks
In planning our audit and gaining an understanding of the Group and Parent
Company, we considered the potential impact of climate-related risks on the
business and its financial statements, and it was concluded that climate-
related risks are not material to these financial statements
Reporting on other information
The other information comprises the information included in the annual report
other than the financial statements and our auditor's report thereon. The
Directors are responsible for the other information contained within the
annual report. Our opinion on the financial statements does not cover the
other information and, except to the extent otherwise explicitly stated in our
report, we do not express any form of assurance conclusion thereon. Our
responsibility is to read the other information and, in doing so, consider
whether the other information is materially inconsistent with the financial
statements, or our knowledge obtained in the course of the audit, or otherwise
appears to be materially misstated. If we identify such material
inconsistencies or apparent material misstatements, we are required to
determine whether this gives rise to a material misstatement in the financial
statements themselves. If, based on the work we have performed, we conclude
that there is a material misstatement of this other information, we are
required to report that fact.
We have nothing to report in this regard.
Strategic report and directors' report
In our opinion, based on the work undertaken in the course of the audit:
· 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.
In the light of the knowledge and understanding of the Group and the Parent
Company and their environment obtained in the course of the audit, we have not
identified material misstatements in the strategic report or the directors'
report.
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters in relation to
which the Companies Act 2006 requires us to report to you if, in our
opinion:
· adequate accounting records have not been kept by the Parent
company, or returns adequate for our audit have not been received by branches
not visited by us; or
· the parent company financial statements 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.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, as set
out on page 9, the Directors are responsible for the preparation of the
financial statements and for being satisfied that they give a true and fair
view, and for such internal control as the Directors determine is necessary to
enable the preparation of financial statements that are free from material
misstatement, whether due to fraud or error.
In preparing the financial statements, the Directors are responsible for
assessing the Group's and the Parent Company's ability to continue as a going
concern, disclosing as applicable, matters related to going concern and using
the going concern basis of accounting unless the Directors either intend to
liquidate the Group or the Parent Company or to cease operations, or have no
realistic alternative but to do so.
Auditor responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial
statements as a whole are free from material misstatement, whether due to
fraud or error, and to issue an auditor's report that includes our opinion.
Reasonable assurance is a high level of assurance but is not a guarantee that
an audit conducted in accordance with ISAs (UK) will always detect a material
misstatement when it exists.
Misstatements can arise from fraud or error and are considered material if,
individually or in aggregate, they could reasonably be expected to influence
the economic decisions of users taken on the basis of these financial
statements.
A further description of our responsibilities for the financial statements is
located on the FRC's website at: www.frc.org.uk/auditorsresponsibilities
(http://www.frc.org.uk/auditorsresponsibilities) . This description forms part
of our auditor's report.
Extent to which the audit was considered capable of detecting irregularities,
including fraud
Irregularities, including fraud, are instances of non-compliance with laws and
regulations. We design procedures in line with our responsibilities, outlined
above, to detect material misstatements in respect of irregularities,
including fraud.
These audit procedures were designed to provide reasonable assurance that the
financial statements were free from fraud or error. The risk of not detecting
a material misstatement due to fraud is higher than the risk of not detecting
one resulting from error and detecting irregularities that result from fraud
is inherently more difficult than detecting those that result from error, as
fraud may involve collusion, deliberate concealment, forgery or intentional
misrepresentations. Also, the further removed non-compliance with laws and
regulations is from events and transactions reflected in the financial
statements, the less likely we would become aware of it.
Identifying and assessing potential risks arising from irregularities,
including fraud
The extent of the procedures undertaken to identify and assess the risks of
material misstatement in respect of irregularities, including fraud, included
the following:
· We considered the nature of the industry and sector, the control
environment, business performance including remuneration policies and the
Group's, including the Parent Company's, own risk assessment that
irregularities might occur as a result of fraud or error. From our sector
experience and through discussion with the directors, we obtained an
understanding of the legal and regulatory frameworks applicable to the Group
focusing on laws and regulations that could reasonably be expected to have a
direct material effect on the financial statements, such as provisions of the
Companies Act 2006, or those that had a fundamental effect on the operations
of the Group.
· We enquired of the directors and management concerning the
Group's and the Parent Company's policies and procedures relating to:
- identifying, evaluating and complying with the laws and regulations
and whether they were aware of any instances of non-compliance;
- detecting and responding to the risks of fraud and whether they had
any knowledge of actual or suspected fraud; and
- the internal controls established to mitigate risks related to fraud
or non-compliance with laws and regulations.
· We discussed among the engagement team regarding how and where
fraud might occur in the financial statements and any potential indicators of
fraud.
· We assessed the susceptibility of the financial statements to
material misstatement, including how fraud might occur by evaluating
management's incentives and opportunities for manipulation of the financial
statements. This included utilising the spectrum of inherent risk and an
evaluation of the risk of management override of controls. We determined that
the principal risks were related to posting inappropriate journal entries to
reduce costs, creating fictitious transactions to hide losses or to improve
financial performance, and management bias in any accounting estimates.
Audit response to risks identified
In respect of the above procedures:
· we corroborated the results of our enquiries through our review
of the minutes of the Group's and the Parent Company's board meetings and
enquiries of management regarding any ongoing legal cases;
· audit procedures performed by the engagement team in connection
with the risks identified included:
- Performing audit work over the risk of management override of
controls, including testing of journal entries and other adjustments for
appropriateness, evaluating the business rationale of significant transactions
outside the normal course of business, and reviewing accounting estimates for
bias.
- Reviewing financial statement disclosures and testing to supporting
documentation to assess compliance with applicable laws and regulations.
- Challenging assumptions and judgements made by management in their
significant accounting estimates.
· the Senior Statutory Auditor considered the experience and
expertise of the engagement team to ensure that the team had the appropriate
competence and capabilities; and
· we communicated relevant laws and regulations and potential fraud
risks to all engagement team members and remained alert to any indications of
fraud or non-compliance with laws and regulations throughout the audit.
Use of our report
This report is made solely to the Parent Company's members, as a body, in
accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work
has been undertaken so that we might state to the Parent Company's members
those matters we are required to state to them in an auditor's report and for
no other purpose. To the fullest extent permitted by law, we do not accept or
assume responsibility to anyone other than the Parent Company and the Parent
Company's members as a body, for our audit work, for this report, or for the
opinions we have formed.
Simon Knibbs MA FCA (Senior Statutory Auditor)
for and on behalf of MHA, Statutory Auditor
London, United Kingdom
21 October 2025
MHA is the trading name of MHA Audit Services LLP, a limited liability
partnership in England and Wales (registered number OC455542)
Year Year
ended ended
31 March 2025 31 March 2024
Note £ £
600 -
Revenue 1
Cost of sales 2 (131,919) 78
Gross (loss)/profit (131,319) 78
Administrative expenses 2 (385,650) (379,626)
Impairment of assets 7 - (25,000)
Operating loss before interest 2 (516,969) (404,548)
Interest income 766 -
Other income 2 136,306 17,158
Interest payable and similar charges 4 (20,369) (129,333)
Loss before taxation (400,266) (516,723)
- -
Income tax 5
(400,266) (516,723)
Loss after taxation for the year attributable to equity holders of the parent
Other comprehensive income attributable to equity holders of the parent - -
(400,266) (516,723)
Total comprehensive loss for the year
Loss attributable to:
Equity holders of the Parent (400,266) (516,723)
Total comprehensive loss for the year attributable to:
Equity holders of the Parent (400,266) (516,723)
(LOSS) PER ORDINARY SHARE: Basic/diluted (0.05)p (0.15)p
6
All results in the current and preceding financial year derive from continuing
operations.
The notes on pages 30 to 42 are an integral part of these consolidated
financial statements.
As at As at
Note 31 March 2025 31 March 2024
£ £
TOTAL ASSETS
Non-current assets
Plant and equipment 7 480 640
480 640
Current assets
Inventory 11 1,310,069 775,374
Investment Properties 8 - -
Trade and other receivables 9 65,350 79,576
Cash and cash equivalents 10 27,429 8,906
1,402,848 863,856
Total assets 1,403,328 864,496
EQUITIES & LIABILITIES
Current liabilities
Trade and other payables 12 348,099 285,614
Borrowings 13 966,250 -
1,314,349 285,614
Non-current liabilities
Deferred tax 5 - -
Borrowings 13 3,226,541 3,415,728
3,226,541 3,415,728
Total liabilities 4,540,890 3,701,342
Net liabilities (3,137,562) (2,836,846)
Called up share capital 14 3,260,025 3,237,400
Share premium 4,213,165 4,136,240
Reverse acquisition reserve (2,817,633) (2,817,633)
Loan note equity reserve 14 & 16 - -
Capital contribution reserve 17 400,147 400,147
Profit & loss account (8,193,266) (7,793,000)
Total Equity (3,137,562) (2,836,846)
Total Equity & Liabilities 1,403,328 864,496
These financial statements were approved by the Board of Directors and
authorised for issue on 21 October 2025 and are signed on its behalf by:
P Treadaway: Paul Treadaway G Thorneycroft: Gary Thorneycroft
…………………
Share Share Loan Note Reverse Profit Capital Total
Capital Premium Equity acquisition & loss Contribution Equity
Reserve reserve account Reserve
£ £ £ £ £ £ £
At 1 April 2023 2,860,150 3,484,915 107,204 (2,817,633) (7,383,481) 400,147 (3,348,698)
Loss for the year - - - - (516,723) - (516,723)
Total comprehensive income for the year - - - - (516,723) (516,723)
-
Loan Note Equity Reserve (107,204) 107,204 -
Shares issued during the year on conversion of loan notes 226,250 678,750 905,000
Shares issued during the year net of costs 151,000 (27,425) - - - 123,575
At 31 March 2024 3,237,400 4,136,240 - (2,817,633) (7,793,000) (2,836,846)
400,147
At 1 April 2024 3,237,400 4,136,240 - (2,817,633) (7,793,000) 400,147 (2,836,846)
Loss for the year - - - - (400,266) - (400,266)
Total comprehensive income for the year - - - - (400,266) (400,266)
-
Shares issued during the year net of costs 22,625 76,925 - - - - 99,550
At 31 March 2025 3,260,025 4,213,165 - (2,817,633) (8,193,266) 400,147 (3,137,562)
The reverse acquisition reserve was created in accordance with IFRS3 'Business
Combinations'. The reserve relates to a reverse acquisition between the
Company and Combe Bank Homes Ltd (CBH) on 11/11/2011 via a share for share
exchange. This reserve arises as a result of the elimination of the Plc's
investment in CBH resulting in the shareholders of PLC becoming majority
shareholders in the enlarged group.
Retained profit/(losses) are the cumulative net gains and losses less
distributions made and items of other comprehensive income not accumulated in
another separate reserve.
Loan note equity reserve relates to the equity portion of the convertible loan
notes and is the amount that has been provided for in respect of the
difference between the cash value and the liability element of the loan notes.
The remaining balance has been reversed following the conversion of the Loan
Note in 2024.
Capital contribution reserve arises due to amounts waived in respect of
previously accrued interest on shareholders or related party loan accounts.
Capital contribution reserves are shown in note 17.
Further details of shares issues in the year are shown in note 14.
The notes on pages 30 to 42 are an integral part of these consolidated
financial statements.
2025 2024
£ £
Cash flow from operating activities
(Loss) after taxation (400,266) (516,723)
Depreciation 160 213
(Increase) in inventory (534,695) (457,578)
Decrease/(Increase) in receivables 14,226 (45,543)
Increase in payables 198,785 62,751
Ecap Esports Ltd loan written off in the year (Note 2) (136,300) -
Loan note equity movement - (107,204)
Impairment of plant and equipment - 25,000
Interest income (766) -
Interest payable and similar charges 20,369 129,333
Net cash outflow from operating activities (838,487) (909,751)
Investing activities:
Disposal of investment property - 927,249
Interest received 766 -
Net cash from investing activities 766 927,249
Financing activities:
Issue of shares (net of costs) 99,550 1,028,575
New loan borrowings 1,243,750 741,975
Repaid loan borrowings (711,657) (1,066,530)
Related party new loan borrowing 704,970 264,100
Related party loan repayment (460,000) (971,731)
Interest paid (20,369) (22,129)
Net cash inflow/(outflow) from financing 856,244 (25,740)
Increase/(decrease) in cash and cash equivalents in the year 18,523 (8,242)
Cash and cash equivalents at the beginning of the year 8,906 17,148
Cash and cash equivalents at the end of the year 27,429 8,906
The notes on pages 30 to 42 are an integral part of these consolidated
financial statements.
BASIS OF ACCOUNTING
These financial statements are for Trafalgar Property Group Plc ("the
Company") and its subsidiary undertakings ('the Group'). The Company is a
public company, limited by shares domiciled and incorporated in England and
Wales. (Company number is 04340125). The Company's registered office is
Chequers Barn, Chequers Hill, Bough Beech, Edenbridge, Kent, TN8 7PD.
The nature of the Group's operations and its principal activities are set out
in the Strategic Report on page 4-7.
BASIS OF PREPARATION
The Group financial statements have been prepared in accordance with
International Financial Reporting Standards as adopted in the United Kingdom
("UK adopted IFRS") and those parts of the Companies Act 2006 that are
relevant to companies which report in accordance with IFRS. These financial
statements are for the year ended 31 March 2025 and are presented in pounds
sterling ("GBP") rounded to the nearest pound. The comparative year is for the
year to 31 March 2024.
The financial statements have been prepared under the historical cost
convention and on an accrual method of accounting, except for certain
financial assets and liabilities which are measured at fair value as explained
in the accounting policies below.
AUDIT EXEMPTION OF SUBSIDIARIES
The following subsidiaries are exempt from the requirements of the UK
Companies Act 2006 relating to the audit of individual accounts by virtue of
s479A of the Act.
Company
name
Registered number
Trafalgar New Homes
Ltd
06003791
Trafalgar Retirement+
Ltd
10431083
Selmat
Ltd
09428992
Combe Homes (Borough Green)
Ltd 08965850
Combe Bank Homes (Oakhurst)
Ltd 07532693
Life Hydroponic Assets
Ltd
14437592
The outstanding liabilities at 31 March 2025 of the above named subsidiaries
have been guaranteed by the Company pursuant to s479AC of the Act. In the
opinion of the directors, the possibility of the guarantees being called upon
is remote.
GOING CONCERN
The Directors have reviewed forecasts and budgets for the coming year, which
have been drawn up with appropriate regard for the current economic
environment and the particular circumstances in which the Group operates.
These were prepared with reference to historical and current industry
knowledge, taking into account future strategy of the Group.
During the year the Company crystalised the 2024 CLN with C C Johnson by way
of an issue of 226,250,000 shares at £0.00044 per share.
The total amount of loans remaining in the Group at the end of the year
amounts to £4,192,791 (2023 - £3,415,729) as shown in note 13. Of the
balance of the loans remaining outstanding of £4,192,791, a sum of
£2,924,789 relates to loans owed to C C Johnson, plus connected parties, a
director of subsidiary companies. The balance of amounts owed were to
independent third parties.
The Group continues to utilise banking and other financial institution sources
for the financing of its developments, together with significant loans from
third party investors as stated in note 13, which is after the disposal of its
investment properties, to ensure that there is sufficient money available for
the Group to undertake and complete its various developments.
On 28 May 2025, the Group announced that a property at its Speldhurst site had
been sold for £715,000. This generated net proceeds of £94,500 following the
repayment of associated third party loans and professional fees.
Following the sale of the Speldhurst property after the year end the mortgages
have been reduced by £600,000.
After the year end a new funding agreement was reached for the development of
the Talbot Park project and the extinguishment of the residual bank loan
balance that was due at the reporting date, which is substituted by a
longer-term facility.
The Group does not operate an overdraft facility but borrow on a site specific
basis from various bankers or financial institutions, with a mix of loans from
outside investors geared to some of the development properties and otherwise
loaned on a general basis to the Group.
C C Johnson has confirmed that he will provide necessary funding to the
subsidiary companies as and when required over the twelve-month period from
the date of signature of the financial statements, should it be required.
There is no legally binding contract which determines the amount or the timing
of any future funding from directors or C C Johnson or that the availability
of that funding has been confirmed.
The Board is comfortable with the structure of its finances, which usually
involves borrowing a modest sum towards the land purchase for the modest sized
residential development schemes, with C C Johnson or the Group putting up the
rest of the funds required to acquire the site and the costs associated with
the acquisition and then for the bank or financial institution to provide 100%
of the build finance.
Following the year end £50,000 was injected into the company by Wager
Holdings Ltd, an unconnected company, through a direct subscription of
500,000,000 new ordinary shares at £0.0001 each. This cash was for working
capital purposes. In addition, an unsecured CLN for £150,000 has been entered
into with Wager Holdings Ltd, which will be available to be drawn down in
tranches as and when required to support working capital. At the date of these
accounts £100,000 had been drawn down.
However, given that a degree of uncertainty exists in the timing of future
sales, the Group's ability to raise further funds through share placements and
the potential reliance on further funding been provided by C C Johnson, the
directors or unconnected third parties, there exists a material uncertainty
that may cast significant doubt on the Group's ability to continue as a going
concern and hence the Group may be unable to realize its assets and discharge
its liabilities in the normal course of business.
MATERIAL ACCOUNTING POLICIES
REVENUE RECOGNITION
Revenue represents the amounts receivable from the investment in residential
property during the year and other income directly associated with property
development. This will take the form of rental income and sales of investment
property.
Rental income is recognized at the point of receipt being the contractual date
in accordance with the tenancy agreements.
Revenue from customers arising from the sales of development property are
recognized at the transaction price which reflects the amount of consideration
that is expected to be received and is recognized at a point in time when
ownership passes to the customer, which in the majority of cases is the point
of legal completion of the property sale
The Directors are of the opinion that this accounting policy accurately
reflects commercial reality and the recording of revenue for the Group.
STANDARDS ISSUED BUT NOT YET EFFECTIVE
The following new standards or amendments to existing standards were
applicable for the first time and have not had an impact on the financial
statements.
A. New standards, interpretations and amendments:
Amendment to IFRS 9 and IFRS 7 - Classification and Measurement of
Financial Instruments
(issued May 2024)
The amendment is effective for financial years beginning on or after 1 January
2026.
IFRS 18 Presentation and Disclosure in Financial Statements
(issued April 2024)
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.
The amendment is effective for financial years beginning on or after 1 January
2027.
IFRS 19 Subsidiaries without Public Accountability: Disclosures
(issued May 2024)
The amendment is effective for financial years beginning on or after 1 January
2027.
The Group does not expect a material impact on its consolidated financial
statements form these standards.
Annual improvements to IFRS - Volume 11
(issued July 2024)
The 2024 amendments are to the following standards:
· IFRS 1 First-time Adoption of International Financial Reporting
Standards
· IFRS 7 Financial Instruments: Disclosures and its accompanying
Guidance on implementing IFRS 7
· IFRS 9 Financial Instruments
· IFRS 10 Consolidated Financial Statements; and
· lAS 7 Statement of Cash Flows.
The amendment is effective for financial years beginning on or after 1 January
2026.
B. Adoption of the following standards does not have an impact on the
consolidated financial statement of the Group:
Amendments to IAS 21 - Lack of Exchangeability
(issued August 2023)
The amendment is effective for financial years beginning on or after 1 January
2025.
Amendment to IAS 7 and IFRS 7 - Supplier finance
(issued May 2023)
The amendment is effective for financial years beginning on or after 1 January
2024
The Group considers there will be no material impact on its consolidated
financial statements from these amendments.
Amendments to IFRS 16, Lease liability in a Sale and Leaseback
The amendment is effective for financial years beginning on or after 1 January
2024
The Group considers there will be no impact on its consolidated financial
statements from these amendments.
Amendments to IAS 1 Presentation of Financial Statements: Classification of
Liabilities as Current or Non-current (issued January 2020)
The amendment is effective for financial years beginning on or after 1 January
2024 and has not yet been adopted for use in the United Kingdom.
The Group does not expect a material impact on its consolidated financial
statements from these amendments.
Business Combination
On the acquisition of a subsidiary, the business combination is accounted for
using the acquisition method. The cost of an acquisition is measured as the
aggregated amount of the fair value of the consideration transferred, measured
at the date of acquisition. The consideration paid is allocated to the assets
acquired and liabilities (including contingent liabilities) assumed on the
basis of fair values at the date of acquisition. Acquisition costs are
expensed when incurred and included in general and administrative expenses.
BASIS OF CONSOLIDATION
The consolidated financial statements incorporate the financial statements of
the company and its subsidiaries.
The results of subsidiaries acquired during the year are included from the
date of acquisition, being the date on which the Group obtains control. They
are deconsolidated on the date that control ceases.
When the Group ceases to have control or significant influence, any retained
interest in the entity is re measured to its fair value, with the change in
carrying amount recognised in profit or loss. The fair value is the initial
carrying amount for the purposes of subsequently accounting for the retained
interest as an associate, joint venture or financial asset. In addition, any
amounts previously recognised in other comprehensive income in respect of that
entity are accounted for as if the Group had directly disposed of the related
assets or liabilities. This may mean the amounts previously recognised in
other comprehensive income are reclassified to profit or loss.
Control is achieved when the Company:
· has the power over the investee;
· is exposed or his rights, to variable returns from its
involvement with the investee; and
· has the ability to use its power to affect its returns.
DEFINED CONTRIBUTION PENSION PLAN
The Group operates a defined contribution plan for its employees. A defined
contribution plan is a pension plan under which the Group pays fixed
contributions into a separate entity. Once the contributions have been paid
the Group has no further payments obligations.
The contributions are recognised as an expense in the profit or loss when they
fall due. Amounts not paid are shown in accruals as a liability in the
Statement of Financial Position. The assets of the plan are held separately
from the Group in independently administered funds
FINANCIAL INSTRUMENTS
The Company recognises financial instruments when it becomes a party to the
contractual arrangements of the instrument. Financial instruments are
de-recognised when they are discharged or when the contractual term expire.
The Company's accounting policies in respect of financial instruments
transactions are explained below: Financial assets and financial liabilities
are initially measured at fair value.
Financial assets:
All recognised financial assets, including trade and other receivables, are
initially recognized at the transaction price and subsequently measured at
amortised cost using the effective interest rate method.
Trade payables
Trade payables are initially measured at fair value and are subsequently
measured at amortised cost, using the effective interest rate method.
Convertible loan notes
Convertible loan notes are regarded as compound instruments, consisting of a
liability component and an equity component. At the date of issue, the fair
value of the liability component is estimated using the prevailing market
interest rate for similar non-convertible debt. The difference between the
proceeds of issue of the convertible loan notes and the fair value assigned to
the liability component, representing the embedded option to convert the
liability into equity of the Group, is included in equity. Issue costs are
apportioned between the liability and equity components of the convertible
loan notes based on their relative carrying amounts at the date of issue. The
portion relating to the equity component is charged directly against equity.
The interest expense on the liability component is calculated by applying the
prevailing market interest rate for similar non-convertible debt to the
liability component of the instrument. The difference between this amount and
the interest paid is added to the carrying amount of the convertible loan
note.
Share capital
Ordinary share capital is classified as equity. Interim ordinary dividends are
recognised when paid and final ordinary dividends are recognised when they are
authorized and are no longer at the discretion of the entity and as a
liability in the year in which they are approved.
Deferred shares were created as part of a subdivision of shares but carry no
voting rights and no right to participate in the profits of the company.
Impairment of financial assets
IFRS 9 offers two approaches for measuring and recognizing the loss allowance:
General and Simplified. The general approach should be applied for all
financial assets subject to impairment, except for trade receivables or
contract assets (IFRS 15) without significant financing component, for these
assets simplified approach should be applied. The Group's financial
instruments measured at amortised cost falling within the scope of the
standard are (i) trade and other receivables and (ii) cash and cash
equivalents. While cash and cash equivalents are also subject to the
impairment requirements of IFRS 9, the identified impairment loss was
immaterial.
Financial liabilities:
At amortised cost
Financial liabilities which are neither contingent consideration of an
acquirer in a business combination, held for trading, nor designated as at
fair value through profit or loss are subsequently measured at amortised cost
using the effective interest method. This is a method of calculating the
amortised cost of a financial liability and of allocating interest expense
over the relevant period. The effective interest rate is the rate that exactly
discounts estimated future cash payments through the expected life of the
financial liability, or where appropriate a shorter period, to the amortised
cost of a financial liability.
Derecognition of financial liabilities
The Company de-recognise financial liabilities when, and only when, the
Company's obligations are discharged, cancelled or they expire.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents comprise cash balances and deposits held at call
with banks with maturities of three months or less from inception.
INVENTORIES
Inventories of £1,310,069 (2024 - £775,374) consist of the original
acquisition of land for development, including costs associated with planning,
and properties under construction and are stated at the lower of cost and net
realisable value. Cost comprises direct materials and, where applicable,
direct labour costs and those overheads that have been incurred in bringing
the inventories to their present location and condition. Interest on sums
borrowed that finance specific projects is added to cost. Net realisable value
represents the estimated selling price less all estimated costs of completion
and costs to be incurred in marketing, selling and distribution.
BORROWING COSTS
Borrowing costs directly attributable to the acquisition, construction or
production of qualifying assets, which are assets that take a substantial
period of time to be completed for sale, are added to the cost of property
held as inventory at the year end. All other borrowing costs are recognised
in the profit or loss in the year in which they relate.
CURRENT AND DEFERRED TAXATION
Current tax assets and liabilities for the current and prior years are
measured at the amount expected to be recovered from or paid to the tax
authorities. The tax rates and the tax laws used to compute the amount are
those that are enacted or substantively enacted, by the reporting date.
The tax expense represents the sum of the tax currently payable and deferred
tax.
The tax currently payable is based on taxable profit for the year. Taxable
profit differs from net profit as reported in the income statement because it
excludes items of income or expense that are taxable or deductible in other
years and it further excludes items that are never taxable or deductible. The
Group's liability for current tax is calculated using tax rates and tax laws
that have been enacted or substantively enacted at the reporting date.
Deferred tax of nil (2024 - nil) is the tax expected to be payable or
recoverable on differences between the carrying amounts of assets and
liabilities in the financial statements and the corresponding tax bases used
in the computation of taxable profit. Deferred tax liabilities are
generally recognised for all taxable temporary differences and deferred tax
assets are recognised to the extent that it is probable that taxable profits
will be available against which deductible temporary differences can be
utilised. Such assets and liabilities are not recognised if the temporary
difference arises from goodwill or from the initial recognition
(other than in a business combination) of other assets and liabilities in a
transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting date
and reduced to the extent that it is no longer probable that sufficient
taxable profits will be available to allow all or part of the asset to be
recovered.
Deferred tax is calculated at the tax rates and tax laws that have been
enacted or substantively enacted at the reporting date that are expected to
apply in the year when the liability is settled or the asset is realised.
Deferred tax is charged or credited in profit or loss, except when it
relates to items charged or credited directly to other comprehensive income,
in which case the deferred tax is also dealt with in other comprehensive
income.
COMMITMENTS AND CONTINGENCIES
Commitments and contingent liabilities are disclosed in the financial
statements. They are disclosed unless the possibility of an outflow of
resources embodying economic benefits is remote. A contingent asset is not
recognised in the financial statements but disclosed when an inflow of
economic benefits is virtually certain.
CRITICAL ACCOUNTING JUDGMENTS AND KEY SOURCES OF ESTIMATION AND UNCERTAINTY
The preparation of financial statements in accordance with International
Financial Reporting Standards as adopted in the United Kingdom and in
conformity with the requirements of the Companies Act 2006 requires the use of
certain critical accounting estimates. It also requires management to exercise
its judgment in the process of applying the Group's accounting policies. The
areas involving a higher degree of judgment or complexity, or areas where
assumptions and estimates are significant to the Group financial statements
are disclosed below.
Estimates and judgements are continually evaluated and are based on historical
experience and other factors, including expectations of future events that are
believed to be reasonable under the present circumstances.
Critical Accounting Judgments - Recognition of Deferred Tax Assets
The recognition of deferred tax assets is based upon whether it is more likely
than not that sufficient and suitable taxable profits will be available in the
future against which the reversal of temporary differences can be
deducted. To determine the future taxable profits, reference is made to
the latest available profit forecasts. Where the temporary differences are
related to losses, relevant tax law is considered to determine the
availability of the losses to offset against the future taxable profits.
Key Source of Estimation Uncertainty - Valuation of Inventory
The Group assesses the net realisable value of inventories under development
and completed properties held for sale according to their recoverable amounts
based on the realisability of these properties, taking into account estimated
costs to completion based on past experience and committed contracts and
estimated net sales based on prevailing market conditions. Provision is made
when events or changes in circumstances indicate that the carrying amounts may
not be realised. The carrying value is reduced to its selling price less costs
to complete and sell. This written down amount is recognised immediately
in profit or loss. The assessment requires the use of judgment and
estimates. The carrying amount of inventory is disclosed in note 11 to the
financial statements.
1. SEGMENTAL REPORTING
For the purpose of IFRS 8, the chief operating decision maker ("CODM") takes
the form of the Board of Directors. The Directors' opinion of the business of
the Group is as follows.
The current principal activity of the Group is that of a regional property
developer focused upon Kent, Surrey, Sussex and the M25 ring south of London
together with investment in residential property. Following the year end the
Group have taken a 10% equity stake in a property opportunity in Stockport
thus expanding their regional exposure but still within the UK.
Based on the above considerations, the Directors' consider there to be one
reportable geographical segment which is in the UK The internal and external
reporting is on a consolidated basis with transactions between Group companies
eliminated on consolidation. Therefore, the financial information of the
single segment is the same as that set out in the consolidated statement of
comprehensive income, the consolidated statement of changes in equity, the
consolidated statement of financial position and cashflows. Therefore, no
segmental reporting is required.
Revenue
An analysis of revenue is as follows:
2025 2024
£ £
The Group's revenue, which is all attributable to their principal
activity, can be shown as follows:
Rental Income 600 -
2025 2024
£ £
Timing of Revenue are as follows:
Rental income transferred over time 600 -
2025 2024
£ £
Revenues analysed by geographic location are as follows:
United Kingdom 600 -
2. LOSS FOR THE YEAR
2025 2024
Operating loss is stated after charging/(crediting) the following:
2023 2023
£ £
Subcontractor costs and cost of inventories recognised as an expense - (78)
Write-off of Inventory 131,919 -
131,919 (78)
Impairment of assets - 25,000
Depreciation of property, plant and equipment 160 213
Auditor's remuneration - audit services - Group 52,500 50,000
Auditor's remuneration - audit services - Group entities
Auditor's remuneration - other assurance services - Group -
52,500 50,000
Operating expenses by nature:
Employee expenses 80,808 104,433
Depreciation 160 213
Legal and professional fees 270,453 205,635
Management Fees - -
Office rent and associated costs 10,702 19,705
Insurance 12,479 11,299
Mortgage redemption costs - 20,511
Other expenses 11,048 17,830
385,650 379,626
Other Income 136,306 17,158
Other income during the yearis the write off of part of the loan from Ecap
Esports Ltd used to fund costs incurred by Trafalgar Property Group PLC that
were to be covered by Ecap Esports Ltd as part of the RTO process.
There are no direct operating expenses (2024: £3,637) which generated a
rental income during the year
3. EMPLOYEES AND DIRECTORS' REMUNERATION
Staff costs during the year were as follows:
2025 2024
£ £
Wages and salaries 68,000 83,000
Social security costs 1,768 3,943
Other pension costs 11,040 17,490
80,808 104,433
The average number of employees of the Group during the year was:
2025 2024
Number Number
Directors 4 4
C C Johnson and A Johnson are directors of subsidiary entities
Management 1 1
Directors Remuneration was as follows:
2025 2024
£ £
- Emoluments for qualifying services A Johnson (director of subsidiary entity) 50,000 60,000
- Emoluments for qualifying services P A Treadaway - -
- Emoluments for qualifying services Dr P F Challinor - -
- Emoluments for qualifying services N A C Lott - -
- Emoluments for qualifying services G M Thorneycroft - -
50,000 60,000
Highest paid director - gross salary including company pension contributions
was £50,000 (2024 - £60,000)
There are retirement benefits accruing to C C Johnson (director of subsidiary
entities) for whom a Company contribution was paid during the year of £9,000
(2024: £16,800) and A Johnson (director of subsidiary entities) £1,500
(2024: £1,800).
4. INTEREST PAYABLE AND SIMILAR CHARGES
For sites where the construction had been completed, the bank loan interest
paid during the year on these sites of £69,422 (2024: £nil) has been
accounted for in the profit & loss within cost of sales. Total interest in
the year of £20,369 (2024: £129,333) has been paid and accrued on general
funding loans, loan notes and on rental property mortgage loan plus an
adjustment for the loan note equity reserve due to the CLN being converted at
the year end. Further details are provided in notes 13 and 15.
2025 2024
£ £
G Howard 10,000 10,000
Loan notes - C C Johnson 107,204
Paragon mortgage 11,424
Federal Capital loan 9,866
Bank loan 503 705
20,369 129,333
5. TAXATION
2025 2024
£ £
Current tax - -
Tax charge - -
2025 2024
£ £
Loss on ordinary activities before tax (400,266) (516,723)
Based on (loss) for the year:
Tax at 19% (2024: 19%) (76,050) (98,177)
Unrelieved tax losses
Impairment
Tax losses carried forward 76,050 98,177
Tax charge for the year - -
Deferred tax
No deferred tax assets have been provided in respect of property revaluation
as there are historical losses upon which to offset. As at the 31 March 2025,
the Group had cumulative tax losses of £7,104,379 (2024: £6,704,650) that
are available to offset against future taxable profits of the same trade.
The UK Government announced in the 2021 budget that from 1 April 2023, the
rate of corporation tax in the United Kingdom will increase from 19% to 25%.
Companies with profits of £50,000 or less will continue to be taxed at 19%,
which is a new small profits rate. Where taxable profits are between £50,000
and £250,000, the higher 25% rate will apply but with a marginal relief
applying as profits. UK corporation tax rate has been reviewed by the Group as
a result of this changes.
6. (LOSS) PER ORDINARY SHARE
The calculation of (loss)/profit per ordinary share is based on the following
(losses) and the number of shares used should be that retrospectively adjusted
for the effect of consolidation:
2025 2024
£ £
(Loss) for the year (400,266) (516,723)
Weighted average number of shares for basic (loss) per share 740,573,323 354,915,789
Weighted average number of shares for diluted (loss) per share 740,573,323 354,915,789
(Loss) per Ordinary Share:
Basic (0.05)p (0.15)p
Diluted (0.05)p (0.15)p
7. PROPERTY, PLANT AND EQUIPMENT
Plant and equipment 2025 2024
£ £
Cost
At 1 April 7,790 32,790
Additions - -
Impairment - (25,000)
At 31 March 7,790 7,790
Depreciation
At 1 April 7,150 6,937
Charge for the year 160 213
At 31 March 7,310 7,150
Net book value at 31 March 480 640
In 2024, the impaired asset related to the hydroponic equipment held in Life
Hydroponic Assets Ltd. The directors considered that as the company had not
commenced to trade and the technology in the hydroponic space was forever
changing that the asset would now unlikely be able to attract any proceeds
should it be necessary for it to be sold. The corresponding creditor balance
of £18,333 that remained outstanding was also written off from trade
creditors.
8. CURRENT ASSET: INVESTMENT PROPERTIES
2025 2024
FAIR VALUE £ £
As at 01 April - 927,249
Additions - -
Disposals * - (927,249)
Fair Valuation Adjustment - -
31 March - -
NET BOOK VALUE
As at 31 March - -
Fair Value at 31 March is represented by:
Revaluation in the year - -
Loss on Disposal:
Fair value - 927,249
Disposal proceeds (net of costs) - 927,249
Loss on Disposal - -
* The remaining asset was sold in September 2023.
9. TRADE AND OTHER RECEIVABLES
2025 2024
£ £
Other receivables 33,269 39,269
Other taxes 2,137 13,467
Prepayments 29,944 26,840
65,350 79,576
No IFRS 9 provision has been recognised on the above financial instruments on
the basis that this provision has been deemed to be immaterial.
10. CASH AND CASH EQUIVALENTS
All of the Group's cash and cash equivalents at year end are in Sterling and
held at floating interest rates.
2025 2024
£ £
Cash and cash equivalents 27,429 8,906
The Directors consider that the carrying amount of cash and cash equivalents
approximate to their fair value.
11. INVENTORY
2025 2024
£ £
Work in progress 1,310,069 775,374
Inventories recognised as an expense during the period totalled £nil (2024:
£nil). Borrowing costs capitalized in the year total £40,581 (2024:
£38,208 ).
Write-down of inventories recognised as an expense in the period totaled
£131,919 (2024: £ nil).
Inventories pledged as security for liabilities as at year end totaled
£765,000 (2024: £275,000 ).
A 10% fall in the estimated future value of the property would result in an
impairment totaling £59,500 (2024: £80,000).
12. TRADE AND OTHER PAYABLES
2025 2024
£ £
Trade payables 235,034 152,745
Taxation & social security 15,513 12,130
Accruals 97,552 120,739
348,099 285,614
13. BORROWINGS
2025 2024
£ £
Directors' loans 2,924,789 2,219,819
Other loans 283,465 719,500
Bank loans - see note below 984,537 476,410
4,192,791 3,415,729
Being:
Less than one year 966,250 -
More than one year 3,226,541 3,415,729
4,192,791 3,415,729
Historic loan notes with a nominal value of £600,000 and £200,000
respectively were rolled up into a new convertible loan note agreement in the
year 2022 along with related party loans of £105,000 to create a new
convertible loan note with a nominal value of £905,000. The liability in
respect of this transaction was disclosed within directors loans above with a
present value as at 31(st) March 2024 of £nil due to the conversion of the
loan notes during the period. As a financial instrument with both debt and
equity components, an amount had been recognised directly into a Loan Note
Equity Reserve on issue, with the debt element being unwound at an implied
interest rate of 10% and the interest recognized through profit and loss.
The remaining directors loan balance is disclosed in note 15.
Included in other loans is £100,000 (2024: £560,000) advanced by G Howard
(son-in-law to C C Johnson) to the Company at a rate of 10% per annum (2024:
10% & 5% pa) and loans provided during the year 2024 by Period Homes at
£134,500 and Forum Energy Services Ltd at £25,000. Details of the negotiated
loan interest reduction with G Howard for accrued interest are given in note
17.
In addition, included in other loans is as loan agreement entered into by the
Group on 3 June 2024 with Ecap Esports Ltd ("Ecap Esports"). Ecap Esports had
agreed to loan the Company the sum of £250,000 to cover any abortive costs
associated with a proposed reverse takeover, which never materialised. The
loan bears no interest. The current amount owed to Ecap Esports as at year end
is £23,965.
The bank borrowings are repayable as follows: 2025 2024
£ £
On demand or within one year 966,250 -
In the second year 18,287 -
In the third to fifth years inclusive - -
After five years - 476,410
984,537 476,410
Amount due for settlement within twelve months 966,250 -
(included in current liabilities)
Amount due for settlement after twelve months 18,287 476,410
The weighted average interest rates paid on the bank loans were as follows:
Bank loans: 11.04% (2024: 3.4%)
All of the Directors' loans are repayable after more than 1 year . All loans
are interest bearing and charged accordingly. However, C C Johnson has
waived his right to interest in the current year and the previous year.
Interest was paid to Mr J Dubois at the rate of nil pa (2024: 12% pa).
14. SHARE CAPITAL
Issued allotted & paid share capital 2025 2024
Number Number
Ordinary shares
Ordinary shares of 0.1p in issue 653,102,371 275,852,371
Subdivision of shares from 0.1p to 0.01p (653,102,371) -
After subdivision of share to 0.01p 653,102,371 -
Issued ordinary shares of 0.01p in year 226,250,000 377,250,000
Total ordinary shares of 0.01p in issue 879,352,371 653,102,371
Deferred shares
Deferred shares of 0.9p in issue 287,144,228 287,144,228
Subdivision of shares at 0.09p 653,102,371
Consolidation of shares from 0.09p (653,102,371)
After consolidation of shares to 0.9p 65,310,238 -
Total Deferred shares of 0.9p in issue 352,454,466 287,144,228
Background and current year position - Ordinary shares, warrants and loan
notes
Ordinary Shares:
On 18 August 2023, the company issued 125,000,000 new ordinary shares at 0.1p
as a result of placing of shares that raised gross proceeds of £125,000. The
funds raised provide the Company with additional working capital.
On 27 March 2024, 26,000,000 ordinary shares at 0.1p per ordinary share were
issued in order to settle certain liabilities amounting to £26,000.
On 27 March 2024, a convertible loan note with an aggregate amount of
£905,000 was fully converted into 226,250,000 ordinary shares at 0.4p per
ordinary shares. Previously, in year 2022, the Company agreed with C C Johnson
a consolidation and variation of terms of the two unsecured convertible loan
notes and direct debt held by him. As a result of the consolidation and
variation agreement, the total amount owed to C. C Johnson was converted into
an unsecured convertible loan note with an aggregate amount of £905,000,
which was set to expire on 31 July 2024 but was fully converted into equity
during the year. Further to the conversion, C C Johnson has instructed the
Company's Broker, Peterhouse Capital Limited ("Peterhouse") to immediately
place the entirety of the 2022 Conversion Shares, at a price of £0.00044 per
share (a 12% discount to the mid-market closing price of £0.0005 on 20 March
2024, the last practical date prior to this announcement), raising £99,550.
Of the £99,550 total cash consideration received by C C Johnson for the 2022
Conversion Shares, £50,000 is to be subscribed for by P A Treadaway,
Trafalgar's Chief Executive Officer, and £10,000 by G M Thorneycroft, the
Company's Group Financial Director.
On 7 November 2024, C C Johnson issued a conversion notice to the Company in
relation to the entirety of the £99,550 unsecured convertible loan notes held
by him in the Company (the "2024 CLN"). As a result, and as per the original
terms of the 2024 CLN, the Company has issued to C C Johnson 226,250,000 new
Ordinary Shares at £0.00044 per ordinary share,
Deferred Shares:
On 13 July 2020 the Company undertook a sub-division of its ordinary shares,
which sub divided the 487,690,380 0.1p ordinary shares of 0.1p each into
487,690,380 ordinary shares of 0.01p each and 487,690,380 0.09p deferred
shares of 0.09p each. The 0.09p deferred shares of 0.09p each were
consolidated into deferred shares of 0.9p each ranking pari passu as one class
with the existing deferred shares of 0.9p each.
On 04 November 2024, the company undertook a sub-division of ordinary shares
which subdivided the 653,102,371 0.1p ordinary shares into 653,102,371 0.01p
and a new 653,102,371 deferred shares 0.09p each. The 0.09p deferred shares of
0.09p each were then consolidated into deferred shares of 0.9p each ranking
pari passu as one class with the existing deferred shares of 0.9p each. At the
same time 9 deferred shares were held in treasury.
Deferred shares do not entitle the holder to receive notice of and to attend
or vote at any general meeting of the Company or to receive dividends or other
distributions. Upon winding up or dissolution of the Company the holders of
deferred shares shall be entitled to receive an amount equal to the nominal
amount paid up thereon, but only after holders of ordinary shares have
received £100,000 per ordinary share. Holders of deferred shares are not
entitled to any further rights of participation in the assets of the
Company. The Company has the right to purchase the deferred shares in issue
at any time for no consideration.
Issued, allotted and fully paid 2025 2024
£ £
Ordinary shares b/fwd 653,102 275,852
Subdivision of shares (587,792) -
Issued in year - ordinary shares 22,625 377,250
Total ordinary shares 87,935 653,102
Deferred shares b/fwd 2,584,298 2,584,298
Subdivision and consolidation of shares in the year 587,792 -
Total deferred shares 3,172,090 2,584,298
Share Capital 3,260,025 3,237,400
For the purpose of preparing the consolidated financial statement of the
Group, share capital represents the nominal value of the issued share capital
of 0.01p per share (2024: 0.1p per share). Share premium represents the
excess over nominal value of the fair value consideration received for equity
shares net of expenses plus deferred shares of 0.9p after issued share capital
of 0.01p.
15. RELATED PARTY TRANSACTIONS
C C Johnson, a subsidiary Director who served during the year, held
244,931,580 ordinary 0.01p shares in the Group as at 31 March 2025 (2024
18,681,580 ordinary 0.1p).
N A C Lott, who served as a Director during the year, held 50,000
ordinary 0.01p shares in the Group as at 31 March 2025 (2024: 50,000 ordinary
0.1p).
P A Treadaway who served as a Director during the year, held 133,409,829
ordinary 0.01p shares in the Group as at 31 March 2025 (2024: 133,409,829
ordinary 0.1p).
G M Thorneycroft who served as a Director during the year, held 23,327,273
ordinary 0.01p shares in the Group as at 31 March 2025 (2024: 23,327,273
ordinary 0.1p).
Further details relating to warrants can be found under note 16.
The following working capital loans have been provided by the following 2025 2024
Directors:
£ £
C C Johnson
Opening balances 2,219,818 3,123,798
Loan repayments - (993,297)
Personal drawings (2,877) (15,283)
Capital injected 707,848 104,600
Interest paid - -
Balance carried forward 2,924,789 2,219,818
P A Treadaway
Opening balance (36,969) (36,849)
Repaid/(Drawn) in year 6,000 (120)
Closing balance (30,969) (36,969)
C C Johnson's loan bore interest during the year at 5% (2024: 5% pa), but he
has chosen to forego the interest as he did in 2024. C C Johnson was due
interest of £nil in the year (2024: £nil). C C Johnson is no longer a
Director of Trafalgar Property Group Plc, but remains a director of other
entities to the Group and remains a shareholder.
G. Howard (son-in-law to C C Johnson) had previously advanced loans of
£560,000 (2024: £560,000) to the Company at rates of 10% & 5% per
annum (2024: 10% & 5% pa). Of these loans, £460,000 has been repaid
during the year.
During the year, rents were paid of £6,882 (2024: £9,142) to the Combe Bank
Homes Pension Scheme which owns the freehold offices at Chequers Barn. C C
Johnson is a Trustee and Beneficiary of that Pension Scheme.
During the year, payments amounting to £4,850 (2024: £1,938 ) were made to
Real Time Accounting Ltd for bookkeeping services. G M Thorneycroft is a
majority shareholder and director of Real Time Accounting Ltd.
During the year, payments amounting to £nil (2024: £ nil) were made to May
Barn Horticultural Consultancy Ltd, for hydroponic consultancy services, a
company that Dr P F Challinor was a director and major shareholder. In 2024,
it was agreed to write-off the balance due to May Barn of £18,333 for the
hydroponic assets owned by Dr P F Challinor on the basis that both parties
have agreed to waive the amount payable.
16. SHARE WARRANTS
Following the conversion of the 2022 CLN with C C Johnson the warrants
attaching to that CLN have now expired and there are no warrants remaining.
17. CAPITAL CONTRIBUTION RESERVE
The capital contribution reserve of £400,147 (2024: £400,147 ) related to
the renegotiation of interest accruing on loans from G Howard to below market
rate terms. Interest was reduced from 10% pa to 5% pa for the entire term of
the loans and is now non compound.
As G Howard is related to C C Johnson, a related party, a Capital Reserve was
created. In the current year, a further provision of £nil (2024: £nil) was
recognized as a result of G Howard waiving all interest due on the loan
outstanding.
18. CATEGORIES OF FINANCIAL INSTRUMENTS
All financial instruments are measured under IFRS 9 at amortised cost.
Financial Risk Management
The Group's financial instruments comprise cash and various items such as
trade and other receivables, and trade and other payables, all of which arise
directly from its normal operations. The carrying values of all of the Group's
financial instruments approximate their fair values at 31 March 2025 and 31
March 2024. The Accounting Policies described on pages 26 - 27 outlines how
the financial instruments are measured.
Through its normal operations the Group is exposed to a number of financial
risks. The Board reviews and agrees policies for managing each of these risks
as summarised below:
Capital risk management
The Group considers its capital to comprise its share capital and share
premium. The Group's capital management objectives are to safeguard the
entity's ability to continue as a going concern, so that it can continue to
provide returns for shareholders and benefits for other stakeholders and to
provide an adequate return to shareholders by pricing products and services
commensurately with the level of risk.
Material Accounting Policies
Details of the significant accounting policies and methods adopted, including
the criteria for recognition, the basis of measurement and the basis on which
income and expenses are recognised, in respect of each class of financial
asset, financial liability and convertible debt are disclosed on pages 23 to
28 to these financial statements
Foreign currency risk
The Group has minimal exposure to the differing types of foreign currency
risk. It has no foreign currency denominated monetary assets or
liabilities and does not make sales or purchases from overseas countries.
Interest rate risk
The Group is sensitive to changes in interest rates where interest is charged
on a variable rate basis. This risk has been minimized by:
· the original bank loan with Lloyds Bank has been replaced by a loan
with CPF One Ltd after the year end, following completion of the construction
work, changing from a variable rate basis on to a fixed rate facility.,
· renegotiation of interest rates on some of the other loans from 10%
to 5% (all fixed rates) all then being forgone by the lender,
· partial repayments made in the year on other loans and,
Credit risk management
Credit risk refers to the risk that a counterparty will default on its
contractual obligations resulting in financial loss to the Group. There is
limited exposure due to no trade receivables and that the primary exposure
relates to cash and cash equivalents, which are all deposited with reputable
banks.
Liquidity risk management
This is the risk of the Group not being able to continue to operate as a going
concern. The sale of the completed Speldhurst property provided cash flow to
the business. The new project at Talbot Park, now planning permission has been
obtained, is expected to provide a good profit as two four-bedroom detached
properties are being built. Current financing is provided by external
financial institutions supported by C C Johnson.
The Group has received £50,000 of income from a share subscription after the
balance sheet date and a new CLN for £150,000 has been signed and can be
drawn down in tranches.
The Directors have, after careful consideration of the risks above, concluded
that it is appropriate to adopt the going concern basis for the preparation of
the financial statements and the financial statements do not include any
adjustments that would result if the going concern basis was not appropriate.
Derivative financial instruments
The Group does not currently use derivative financial instruments as hedging
is not considered necessary.
Should the Group identify a requirement for the future use of such financial
instruments, a comprehensive set of policies and systems as approved by the
Directors will be implemented.
Financial liabilities 31 March 2025
Due within Due within Due over
Total Due within Due within one to five years Due over
One year Five years
£ £ £ £
Trade payables 332,586 332,586
Borrowings - Directors' loan 2,924,789 2,924,789
Borrowings - Bank loan 984,537 966,250 18,287
Borrowings - Other loans 283,465 283,465
Total 4,525,377 1,298,836 3,226,541
Financial liabilities 31 March 2024
Due within Due within
Total Due within Due within one to five years Due over
One year Five years
£ £ £ £
Trade payables 273,484 273,484 -
Borrowings - Directors' loan 2,219,819 - 2,219,819
Borrowings - Bank loan 476,410 - - 476,410
Borrowings - Other loans 719,500 159,500 560,000 -
Total 3,689,213 432,984 2,779,819 476,410
19. NET DEBT RECONCILIATION
2025 2024
£ £
Cash at bank 27,429 8,906
Cash and cash equivalents 27,429 8,906
Borrowing repayable (including overdrafts) (4,192,791) (3,415,728)
Net Debt (4,165,362) (3,406,822)
Cash and liquid investment Gross borrowings with a fixed interest rate Total cash and liquid investments
£ £ £
Net debt as at 31 March 2023 17,148 (4,447,914) (4,430,766)
Cash flows (8,242) 1,032,186 1,023,944
Net debt as at 31 March 2024 8,906 (3,415,728) (3,406,822)
Cash flows 18,523 (777,063) (758,540)
Net debt as at 31 March 2025 27,429 (4,192,791) (4,165,362)
20. SUBSEQUENT EVENTS
Events following the year-end that provide additional information about the
Group's position at the reporting date and are adjusting events are reflected
in the financial statements. Events subsequent to the year-end that are not
adjusting events are disclosed in the notes when material.
On 06 May 2025, the Group has announced the appointment of P R Elliott to the
Board with immediate effect.
On 28 May 2025, the Group has announced that a property at its Speldhurst site
has been sold for £715,000. This generated net proceeds of £94,500 following
the repayment of associated third party loans and professional fees.
On 1 July 2025, the Group has announced that it has acquired, from Trafalgar
Director, P R Elliott (the "Vendor"), a 10% equity interest in Hilton House, a
commercial property located in central Stockport, Manchester, for a purchase
price of £350,000. This acquisition constitutes a substantial transaction
under AIM Rule 12. The consideration for the 10% interest in Hilton House is
to be satisfied through a combination of equity issuance (the "Equity
Issuance") and a convertible loan note (the "Convertible Loan Note" or "CLN"),
comprising:
· An initial Equity Issuance of 366,666,667 new ordinary shares in
Trafalgar at £0.0003 per share, amounting to £110,000 ("Consideration
Shares"). This will result in the Vendor holding 29.43% of the fully diluted
issued share capital of Trafalgar.
· The balance of £240,000 will be satisfied through the issue of
an unsecured CLN, convertible at the same £0.0003 strike price. Conversion of
the CLN will be subject to shareholder approval, in the event any proposed
conversion results in the Vendor increasing its shareholding in Trafalgar
above 29.9%.
Hilton House, independently valued at £3.5 million, is currently a vacant
office building which comprises a 1970's-built office complex consisting of
four interlinked blocks, including three 3-storey buildings and one 8-storey
building, encircled by 68 parking spaces. The property has the potential for
redevelopment into a residential buy-to-let scheme, subject to future planning
consents. The transaction provides the Company exposure to potential uplift
from the repositioning of the asset into a residential or mixed-used scheme,
subject to future planning consents. The 10% equity interest will give
Trafalgar rights to 10% of any future potential rental income derived from
Hilton House and 10% of the sale proceeds on any future disposal of the site.
On 16 July 2025, the Group announced that Wager Holdings Limited ("Wager") has
invested £50,000 by way of direct subscription (the "Subscription") of
500,000,000 new ordinary shares of £0.0001 each in the capital of the Company
(the "Subscription Shares"), at a price of £0.0001 per share (the "Issue
Price"). The Subscription will be used primarily to fund working capital
requirements.
In addition to the Subscription, Trafalgar create 150,000 £1 unsecured
interest free convertible loan notes ("CLNs") and entered into a formal
agreement to issue those 150,000 CLNs for a subscription value of £150,000
(the "Wager CLN") from Wager. It is intended that the Wager CLN will also be
used primarily to fund working capital requirements.
The key terms of the Wager CLN are:
- up to £150,000 total facility (principal) amount.
- repayable on or before 31 December 2025.
- interest free and unsecured.
- convertible at £0.0001, being a discount of 71.43% to the closing
mid-market share price on 14 July, being £0.00035
- transferrable and will not be quoted.
The conversion of the CLN would be restricted to ensure that, immediately
following such conversion, the new fully paid shares issued to the CLN holder,
together with any shares already held by the CLN holder and persons acting in
concert (as defined in the Takeover Code), do not carry in aggregate 29.9% or
more of the voting rights of the Company. Exceptions to this restriction
include conversion as part of a sale of the entire issued share capital of the
Company, conversion with Takeover Panel approval or conversion as part of a
mandatory offer for the remaining shares in the Company, under Rule 9 of the
Takeover Code.
At the date of these financial statements £100,000 had been drawn down.
Note
2025 2024
£ £
Non-Current Assets
Investments 7 - -
Current assets
Debtors 8 51,454 32,140
Cash at bank and in hand 26,624 3,406
78,078 35,546
TOTAL ASSET 78,078 35,546
EQUITIES & LIABILITIES
Current liabilities
Trade & other payables 9 264,937 224,856
Non-current liabilities
Borrowings 10 48,965 25,000
TOTAL LIABILITIES 313,902 249,856
NET (LIABILITIES) (235,824) (214,310)
Called up share capital 12 3,260,025 3,237,400
Share premium account 4,213,165 4,136,240
Profit and loss account (7,709,014) (7,587,950)
Equity - attributable to the owners of the Parent (235,824) (214,310)
TOTAL EQUITY AND LIABILITIES 78,078 35,546
The loss for the financial year dealt with in the financial statements of the
Parent Company was £121,064 (2024: loss £339,191).
The financial statements were approved by the Board of Directors on 21 October
2025 and authorised for issue and are signed on its behalf by:
P A Treadaway: Paul Treadaway G M Thorneycroft: Gary Thorneycroft
… ………
Company Registration Number: 04340125
The notes on pages 45 to 52 form an integral part of these financial
statements
Share Share Loan Note Profit Total
Capital Premium Equity & loss Equity
Reserve account
£ £ £ £ £
At 1 April 2023 2,860,150 3,484,915 107,204 (7,355,963) (903,694)
Loss for the year - - - (339,191) (339,191)
Total comprehensive loss for the year - - - (339,191) (339,191)
Loan Note Equity Reserve (107,204) 107,204 -
Shares issued during the year on conversion of loan notes 226,250 678,750 - 905,000
Shares issued during the year net of costs 151,000 (27,425) - 123,575
At 31 March 2024 3,237,400 4,136,240 - (7,587,950) (214,310)
At 1 April 2024 3,237,400 4,136,240 - (7,587,950) (214,310)
Loss for the year - - - (121,064) (121,064)
Total comprehensive loss for the year - - - (121,064) (121,064)
Shares issued during the year net of costs 22,625 76,925 - - 99,550
At 31 March 2025 3,260,025 4,213,165 - (7,709,014) (235,824)
Further details of share capital are shown in Note 12 of Company financial
Statements.
Loan note equity reserve is the amount that has been provided for in respect
of the difference between the cash value and the liability element of the loan
notes. The remaining balance has been reversed following the conversion of the
loan note in 2024.
The notes on pages 45 to 52 form an integral part of these financial
statements.
1. GENERAL INFORMATION
Nature of operations
Trafalgar Property Group Plc ("the Company") is the UK holding company of a
group of companies which are engaged in residential property development and
charges an appropriate management fee for general costs incurred 2025 -
£14,212 (2024 - £43,344). The Company is a public company limited by
shares and is registered in England and Wales. Its registered office and
principal place of business is Chequers Barn, Chequers Hill, Bough Beech,
Edenbridge, Kent TN8 7PD.
2. BASIS OF PREPARATION
The financial statements have been prepared under the historical cost
convention and in accordance with United Kingdom Accounting Standards,
including Financial Reporting Standard 102, 'The Financial Reporting Standard
applicable in the United Kingdom and the Republic of Ireland ('FRS 102') and
the Companies Act 2006. The principal accounting policies are described below.
They have all been applied consistently throughout the year and preceding
year.
The Company has taken advantage of the exemption allowed under section 408 of
the Companies Act 2006 and has not presented its own Statement of
Comprehensive Income to these financial statements. The Company has taken
advantage of the disclosure exemption from the requirements of section 7
Statement of Cashflow, as permitted by the FRS 102 "The Financial Reporting
Standard applicable in the UK and Republic of Ireland".
3. SIGNIFICANT ACCOUNTING POLICIES
(a) GOING CONCERN
The Directors have reviewed forecasts and budgets for the coming year, which
have been drawn up with appropriate regard for the current economic
environment and the particular circumstances in which the Company operates.
These were prepared with reference to historical and current industry
knowledge, taking into account future strategy of the Company and wider Group.
During the year the Company crystalised the 2024 CLN with C C Johnson by way
of an issue of 226,250,000 shares at £0.00044p per share.
As indicated in note 20 of consolidated financial statements, subsequent to
the balance sheet date, the Company announced that Wager Holdings Limited
("Wager") has invested £50,000 by way of direct subscription (the
"Subscription") of 500,000,000 new ordinary shares of £0.0001 each in the
capital of the Company (the "Subscription Shares"), at a price of £0.0001 per
share (the "Issue Price"). The Subscription will be used primarily to fund
working capital requirements. A CLN has also been entered into for £150,000
with Wager Holdings Ltd that will provide further working capital. At the date
of these financial statements £100,000 had been drawn down.
However, given that a degree of uncertainty exists in the timing of future
sales, the Company's ability to raise further funds through share placements
and the potential reliance on further funding been provided by C C Johnson,
the directors and management's ability to refinance all loans due in the next
twelve months, there exists a material uncertainty that may cast significant
doubt on the Group's ability to continue as a going concern.
(b) INVESTMENTS
Investments held as fixed assets are stated at cost less provision for
impairment.
(c) TAXATION
Current tax, including UK corporation tax and foreign tax, is provided at
amounts expected to be paid (or recovered) using the tax rates and laws that
have been enacted or substantively enacted by the balance sheet date.
Deferred tax is recognised in respect of all timing differences that have
originated but not reversed at the balance sheet date where transactions or
events that result in an obligation to pay more tax in the future or a right
to pay less tax in the future have occurred at the balance sheet date. Timing
differences are differences between the Company's taxable profits and its
results as stated in the financial statements that arise from the inclusion of
gains and losses in tax assessments in years different from those in which
they are recognised in the financial statements.
A deferred tax asset is regarded as recoverable and therefore recognised only
when, on the basis of all available evidence, it can be regarded as more
likely than not that there will be suitable taxable profits from which the
future reversal of the underlying timing differences can be deducted.
(d) FINANCIAL INSTRUMENTS
The Company is applying IAS39 in its recognition and measurement of its
Financial Instruments.
Financial assets and liabilities are recognised in the statements of financial
position when the Company has become a party to the contractual provisions of
the instruments.
The Company's financial assets and liabilities are initially measured at fair
value plus any directly attributable transaction costs. The carrying value
of the Company's financial assets, primarily cash and bank balances, and
liabilities, primarily the Company's payables, approximate to their fair
values.
(i) Financial assets
On initial recognition, financial assets are classified as either financial
assets at fair value through profit or loss, held-to-maturity investments,
loans and receivables financial assets, or available-for-sale financial
assets, as appropriate.
Trade and other receivables
Trade and other receivables (including deposits) that have fixed or
determinable payments that are not quoted in an active market are classified
as other receivables, deposits, and prepayments. Other receivables,
deposits, and prepayments are measured at amortised cost using the effective
interest method, less any impairment loss. Interest income is recognised by
applying the effective interest rate, except for short-term receivables when
the recognition of interest would be immaterial.
(ii) Financial liabilities and convertible debt
Financial liabilities are classified as liabilities or equity in accordance
with the substance of the contractual arrangement.
Financial liabilities:
Financial liabilities comprise long-term borrowings, short-term borrowings,
trade and other payables, measured at amortised cost using the effective
interest method.
The effective interest method is a method of calculating the amortised cost of
a financial liability and of allocating interest income over the relevant
period. The effective interest rate is the rate that exactly discounts
estimated future cash payments (including all fees on points paid or received
that form an integral part of the effective interest rate, transaction costs
and other premiums or discounts) through the expected life of the financial
liability, or, where appropriate, a shorter period to the net carrying amount
on initial recognition.
Convertible debt:
Convertible debt issued by the Group are classified according to the substance
of the contractual arrangements entered into and the definitions of a
financial liability and convertible debt instrument. Convertible debt consists
of new unsecured loan notes convertible totaling £nil (2024: £nil)
The accounting policies adopted for specific financial liabilities and
convertible debts are set out below.
4. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF
ESTIMATION UNCERTAINTY
In the application of the Company's accounting policies, which are described
in note 3, the Directors are required to make judgements, estimates and
assumptions about the carrying amounts of assets and liabilities that are not
apparent from other sources. The estimates and assumptions are based on
historical experience and other factors, including expectations of future
events that are believed to be reasonable under the circumstances. Actual
results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an on-going basis.
Revisions to accounting estimates are recognised in the period in which the
estimate is revised if the revision affects only that period or in the period
of the revision and future periods if the revision affects both current and
future periods.
The following are the key assumptions concerning the future and other key
sources of estimation uncertainty at the statement of financial position date
that have a significant risk of causing a significant adjustment to the
carrying amounts of assets and liabilities in the financial statements:
Carrying value of investments in subsidiaries and intercompany
Management's assessment for impairment of investment in subsidiaries is based
on the estimation of value in use of the subsidiary by forecasting the
expected future cash flows expected on each development project. The value of
the investment in subsidiaries is based on the subsidiaries being able to
realise their cash flow projections.
Recognition of deferred tax assets
The recognition of deferred tax assets is based upon whether it is more likely
than not that sufficient and suitable taxable profits will be available in the
future against which the reversal of temporary differences can be
deducted. To determine the future taxable profits, reference is made to
the latest available profit forecasts. Where the temporary differences are
related to losses, relevant tax law is considered to determine the
availability of the losses to offset against the future taxable profits.
5. LOSS FOR FINANCIAL PERIOD
The Company has taken advantage of section 408 of the Companies Act 2006 and,
consequently, a profit and loss account for the Company alone has not been
presented. The Company's loss for the financial period was £121,064 (2024:
Loss £339,191).
6. EMPLOYEES AND DIRECTORS' REMUNERATION
2025 2024
£ £
Directors' fees - -
Social security costs - -
Directors' pension contribution - -
Management fees - -
- -
The average number of employees of the Company during the year was:
2025 2024
Number Number
Directors and management 4 4
There are no retirement benefits accruing to any of the Directors.
Additional directors remuneration of £50,000 (2024: £60,000) was paid to a
director through subsidiary entities.
7. INVESTMENTS
The Company owns the following undertakings, all of which are incorporated in
the United Kingdom and have their registered offices at Chequers Barn,
Chequers Hill, Bough Beech, Edenbridge, Kent, TN8 7PD.
Valuation 2025 2024
Cost:
At 1 April 3,855,438 3,855,438
Additions - -
At 31 March 3,855,438 3,855,438
Impairment:
At 1 April (3,855,438) (3,855,438)
Additions - -
At 31 March (3,855,438) (3,855,438)
Net Value at 31 March - -
Held directly Class of shares % Shareholding Principal Activity
held
Trafalgar New Homes Ordinary shares
Limited 100% Residential property developers
Trafalgar Retirement + Limited Ordinary shares
100% Residential property & assisted living scheme
Selmat Limited Ordinary shares
100% Residential property renting
Life Hydroponic Assets Ltd Ordinary shares 100% Holding of hydroponic assets
Held indirectly through Trafalgar New Homes Limited
Combe Bank Homes (Oakhurst) Limited Ordinary shares 100% Residential property developers
Controlled via Deed of Trust
Combe Homes (Borough Green) Limited Ordinary shares 100% Residential property developers
8. DEBTORS
2025 2024
£ £
Amounts owed by Group undertakings 23,603 -
Other debtors 26,002 32,140
Director's loan 1,849
51,454 32,140
9. TRADE AND OTHER PAYABLES
2025 2024
£ £
Trade creditors 208,408 143,457
Taxation and social security 1,917 637
Accruals / Other creditors 54,612 62,004
Amounts owed to Group undertakings - 18,758
264,937 224,856
The loan with its subsidiary is interest free and repayable on demand.
10. BORROWINGS
2025 2024
£ £
Other loans 48,965 25,000
48,965 25,000
Other loans are provided by the following:
· Forum Energy Services Ltd at £25,000 (2024: £25,000)
a shareholder of the Company. This loan is interest free and repayable on
demand but it has been confirmed by the company that the loan will not be
called within the next 12 months. A Convertible Loan Note is currently being
discussed to formalize the arrangement.
· Loan agreement entered into by the Group on 3 June 2024
with Ecap Esports Ltd ("Ecap Esports"). Ecap Esports has agreed to loan the
Company the sum of £250,000. The loan bears no interest. The current amount
owed to Ecap Esports as at year end is £23,965. These funds are held in a
separate deposit account to cover any late costs that may occur from the
aborted reverse takeover.
11. FINANCIAL INSTRUMENTS
Financial assets 2025 2024
£ £
Financial assets:
Financial assets measured at amortised cost:
Amounts owed by group undertakings and other debtors 49,605 32,140
Financial liabilities:
Financial liabilities measured at amortised cost 263,020 170,369
Financial liabilities includes Trade creditors, Other creditors and Amount due
to group undertakings.
12. SHARE CAPITAL
Issued allotted & paid share capital 2025 2024
Number Number
Ordinary shares
Ordinary shares of 0.1p in issue 653,102,371 275,852,371
Subdivision of shares from 0.1p to 0.01p (653,102,371) -
After subdivision of share to 0.01p 653,102,371 -
Issued ordinary shares of 0.01p in year 226,250,000 377,250,000
Total ordinary shares of 0.01p in issue 879,352,371 653,102,371
Deferred shares
Deferred shares of 0.9p in issue 287,144,228 287,144,228
Subdivision of shares at 0.09p 653,102,371
Consolidation of shares from 0.09p (653,102,371)
After consolidation of shares to 0.9p 65,310,238 -
Total Deferred shares of 0.9p in issue 352,454,466 287,144,228
Issued, allotted and fully paid 2025 2024
£ £
Ordinary shares b/fwd 653,102 275,852
Subdivision of shares (587,792) -
Issued in year - ordinary shares 22,625 377,250
Total ordinary shares 87,935 653,102
Deferred shares b/fwd 2,584,298 2,584,298
Subdivision and consolidation of shares in the year 587,792 -
Total deferred shares 3,172,090 2,584,298
Share Capital 3,260,025 3,237,400
Background - ordinary shares, warrants and loan notes
Ordinary Shares:
On 07 November 2024, further to the announcements of 27 March 2024 and 16
October 2024, the Company announces that C C Johnson had issued a conversion
notice to the Company in relation to the entirety of the £99,550 unsecured
convertible loan notes held by him in the Company (the "2024 CLN"). As a
result, and as per the original terms of the 2024 CLN, the Company issued to C
C Johnson 226,250,000 New Ordinary Shares (the "2024 Conversion Shares") at
£0.00044 per ordinary share ("2024 CLN Exercise Price").
Further to the announcement of 23 June 2025, the Company announced that it had
acquired, from a Director of the Company, P R Elliott (the "Vendor"), a 10%
equity interest in Hilton House, a commercial property located in central
Stockport, Manchester, for a purchase price of £350,000. This acquisition
constitutes a substantial transaction under AIM Rule 12. The consideration for
the 10% interest in Hilton House is to be satisfied through a combination of
equity issuance (the "Equity Issuance") and a convertible loan note (the
"Convertible Loan Note" or "CLN"), comprising:
A. An initial Equity Issuance of 366,666,667 new ordinary shares in the
Company at £0.0003 per share, amounting to £110,000 ("Consideration
Shares").
B. The balance of £240,000 will be satisfied through the issue of an
unsecured CLN, convertible at the same £0.0003 strike price. Conversion of
the CLN will be subject to shareholder approval, in the event any proposed
conversion results in the Vendor increasing its shareholding in Trafalgar
above 29.9%.
On 16 July 2025 the Company announced that Wager Holdings Limited ("Wager")
had invested £50,000 by way of direct subscription (the "Subscription") of
500,000,000 new ordinary shares of £0.0001 each in the capital of the Company
(the "Subscription Shares"), at a price of £0.0001 per share (the "Issue
Price").
Deferred Shares:
On 13 July 2020 the Company undertook a sub-division of its ordinary shares,
which sub divided the 487,690,380 0.1p ordinary shares of 0.1p each into
487,690,380 ordinary shares of 0.01p each and 487,690,380 0.09p deferred
shares of 0.09p each. The 0.09p deferred shares of 0.09p each were
consolidated into deferred shares of 0.9p each ranking pari passu as one class
with the existing deferred shares of 0.9p each.
On 04 November 2024, the Company undertook a sub-division of ordinary shares
which subdivided the 653,102,371 0.1p ordinary shares into 653,102,371 0.01p
and a new 653,102,371 deferred shares 0.09p each. The 0.09p deferred shares of
0.09p each were then consolidated into deferred shares of 0.9p each ranking
pari passu as one class with the existing deferred shares of 0.9p each.
Deferred shares do not entitle the holder to receive notice of and to attend
or vote at any general meeting of the Company or to receive dividends or other
distributions. Upon winding up or dissolution of the Company the holders of
deferred shares shall be entitled to receive an amount equal to the nominal
amount paid up thereon, but only after holders of ordinary shares have
received £100,000 per ordinary share. Holders of deferred shares are not
entitled to any further rights of participation in the assets of the
Company. The Company has the right to purchase the deferred shares in issue
at any time for no consideration.
13. INTERCOMPANY TRANSACTIONS
The Company has taken advantage of the exemption conferred by FRS102 Section
33 "Related Party disclosures" not to disclose transactions undertaken with
other wholly owned members of the Group. In addition, there were no
transactions with Forum Energy Services Ltd, the provider of a shareholders
loan, as per note 10 of Company financial statements.
14. SUBSEQUENT EVENTS
On 06 May 2025, the Group announced the appointment of Mr P R Elliott to the
Board with immediate effect.
On 28 May 2025, the Group announced that a property at its Speldhurst site has
been sold for £715,000. This generated net proceeds of £94,500 following the
repayment of associated third party loans and professional fees.
On 1 July 2025, the Group announced that it has acquired, from Trafalgar
Director, P R Elliott (the "Vendor"), a 10% equity interest in Hilton House, a
commercial property located in central Stockport, Manchester, for a purchase
price of £350,000. This acquisition constitutes a substantial transaction
under AIM Rule 12. The consideration for the 10% interest in Hilton House is
to be satisfied through a combination of equity issuance (the "Equity
Issuance") and a convertible loan note (the "Convertible Loan Note" or "CLN"),
comprising:
· An initial Equity Issuance of 366,666,667 new ordinary shares in
Trafalgar at £0.0003 per share, amounting to £110,000 ("Consideration
Shares"). This will result in the Vendor holding 29.43% of the fully diluted
issued share capital of Trafalgar.
· The balance of £240,000 will be satisfied through the issue of
an unsecured CLN, convertible at the same £0.0003 strike price. Conversion of
the CLN will be subject to shareholder approval, in the event any proposed
conversion results in the Vendor increasing its shareholding in Trafalgar
above 29.9%.
Hilton House, independently valued at £3.5 million, is currently a vacant
office building which comprises a 1970's-built office complex consisting of
four interlinked blocks, including three 3-storey buildings and one 8-storey
building, encircled by 68 parking spaces. The property has the potential for
redevelopment into a residential buy-to-let scheme, subject to future planning
consents. The transaction provides the Company exposure to potential uplift
from the repositioning of the asset into a residential or mixed-used scheme,
subject to future planning consents. The 10% equity interest will give
Trafalgar rights to 10% of any future potential rental income derived from
Hilton House and 10% of the sale proceeds on any future disposal of the site.
On 16 July 2025, the Group announced that Wager Holdings Limited ("Wager") has
invested £50,000 by way of direct subscription (the "Subscription") of
500,000,000 new ordinary shares of £0.0001 each in the capital of the Company
(the "Subscription Shares"), at a price of £0.0001 per share (the "Issue
Price"). The Subscription will be used primarily to fund working capital
requirements.
In addition to the Subscription, Trafalgar created 150,000 £1 unsecured
interest free convertible loan notes ("CLNs") and entered into a formal
agreement to issue those 150,000 CLNs for a subscription value of £150,000
(the "Wager CLN") from Wager. It is intended that the Wager CLN will also be
used primarily to fund working capital requirements.
The key terms of the Wager CLN are:
- up to £150,000 total facility (principal) amount.
- repayable on or before 31 December 2025.
- interest free and unsecured.
- convertible at £0.0001, being a discount of 71.43% to the closing
mid-market share price on 14 July, being £0.00035
- transferrable and will not be quoted.
The conversion of the CLN would be restricted to ensure that, immediately
following such conversion, the new fully paid shares issued to the CLN holder,
together with any shares already held by the CLN holder and persons acting in
concert (as defined in the Takeover Code), do not carry in aggregate 29.9% or
more of the voting rights of the Company. Exceptions to this restriction
include conversion as part of a sale of the entire issued share capital of the
Company, conversion with Takeover Panel approval or conversion as part of a
mandatory offer for the remaining shares in the Company, under Rule 9 of the
Takeover Code.
At the date of these financial statements £100,000 had been drawn down.
15. CONTROLLING PARTY
The company has no controlling party.
Explanation of resolutions at the Annual General Meeting
Information relating to resolutions to be proposed at the Annual General
Meeting is set out below. The notice of AGM is set out on page 54.
Ordinary business at the AGM
The following ordinary business resolutions will be proposed at the AGM:
(a) Resolution 1: to approve the annual report and accounts.
The Directors are required to lay before the Company at the AGM the accounts
of the Company for the financial year ended 31 March 2025, the report of the
Directors and the report of the Company's auditors on those accounts.
(b) Resolution 2: to approve the re-appointment of MHA as
auditors of the Company. The Company is required to appoint auditors at each
general meeting at which accounts are laid, to hold office until the next such
meeting.
(c) Resolution 3: to approve the remuneration of the auditors
for the next year.
(d) Resolution 4: to re-appoint G M Thorneycroft as a
Director; Gary is retiring by rotation and submitting himself for re-election.
(e) Resolution 5: to re-appoint Dr P F Challinor as a
Director; Paul is retiring by rotation and submitting himself for re-election.
(f) Resolution 6: to re-appoint P R Elliott as a Director;
Paul is retiring as under the Articles of Association, Directors must be
re-appointed at the first annual general meeting following their appointment
and is submitting himself for re-election.
Special business at the AGM
The following special business resolutions will be proposed at the AGM:
(a) Resolutions 7 and 8: to renew residual authorities (i) to
allot securities under section 551 of the Companies Act 2006, in the amount of
up to £250,000 (2,500,000,000 ordinary shares of £0.0001 and (ii) to
disapply pre-emption rights on the allotment of securities for cash for the
purposes of section 561 of the Companies Act 2006, in the amount of up to
£250,000 (2,500,000,000 ordinary shares of £0.0001.
The authorities under these resolutions would subsist until the conclusion of
the Annual General Meeting of the Company to be held in 2026 or, if earlier,
15 months after the date on which this resolution has been passed, provided
that the Company may, before such expiry, make an offer, agreement or other
arrangement which would or might require shares and/or rights to subscribe for
or to convert any security into shares to be allotted after such expiry and
the directors may allot such shares and/or rights to subscribe for or to
convert any security into shares in pursuance of such offer, agreement or
other arrangement as if the authority conferred hereby had not expired.
NOTICE OF ANNUAL GENERAL MEETING
NOTICE IS HEREBY GIVEN that the 2025 Annual General Meeting of the Company
will be held at the Company's offices at Chequers Barn, Bough Beech,
Edenbridge, Kent TN8 7PD at 11a.m. on 14 November 2025, for the following
purposes:
RESOLUTIONS
Ordinary business
To consider and, if thought fit, to pass resolutions 1 to 6 as ordinary
resolutions:
1. To receive and adopt the directors' report, the auditor's report
and the Company's accounts for the year ended 31 March 2025.
2. To re-appoint MHA as auditor in accordance with section 489 of
the Companies Act 2006, to hold office until the conclusion of the Annual
General Meeting of the Company in 2026.
3. To authorise the Directors to determine the remuneration of the
auditor.
4. To re-appoint G M Thorneycroft as an Executive Director of the
Company.
5. To re-appoint Dr P F Challinor as an Executive Director of the
Company.
6. To re-appoint P R Elliott as an Executive Director of the
Company.
Special business
To consider and, if thought fit, to pass resolution 7 as an ordinary
resolution and resolutions 8 as special resolution:
7. THAT, in addition to all existing authorities conferred on the
directors to allot shares or to grant rights to subscribe for or to convert
any securities into shares, the directors be authorised generally and
unconditionally pursuant to Section 551 of the Companies Act 2006 as amended
to exercise all the powers of the Company to allot shares and/or rights to
subscribe for or to convert any security into shares, provided that the
authority conferred by this resolution shall be limited to the allotment of
equity securities and/or rights to subscribe or convert any security into
shares of the Company up to an aggregate nominal value of £250,000
(2,500,000,000 ordinary shares of £0.0001), such authority (unless previously
revoked, varied or renewed) to expire on the conclusion of the Annual General
Meeting of the Company to be held in 2026 or, if earlier, 15 months after the
date on which this resolution has been passed, provided that the Company may,
before such expiry, make an offer, agreement or other arrangement which would
or might require shares and/or rights to subscribe for or to convert any
security into shares to be allotted after such expiry and the directors may
allot such shares and/or rights to subscribe for or to convert any security
into shares in pursuance of such offer, agreement or other arrangement as if
the authority conferred hereby had not expired.
8. THAT, in addition to all existing authorities conferred on the
directors to allot shares or to grant rights to subscribe for or to convert
any securities into shares, the directors be and are hereby generally
empowered to allot equity securities (within the meaning of Section 560 of the
Companies Act 2006) pursuant to the general authority conferred by resolution
7 above for cash or by way of sale of treasury shares as if Section 561 of the
Companies Act 2006 or any pre-emption provisions contained in the Company's
articles of association did not apply to any such allotment, provided that the
power conferred by this resolution shall be limited to:
(a) any allotment of equity securities where such
securities have been offered (whether by way of rights issue, open offer or
otherwise) to holders of equity securities in proportion (as nearly as may be
practicable) to their then holdings of such securities, but subject to the
directors having the right to make such exclusions or other arrangements in
connection with such offer as they deem necessary or expedient to deal with
fractional entitlements or legal or practical problems arising in, or pursuant
to, the laws of any territory or the requirements of any regulatory body or
stock exchange in any territory or otherwise howsoever;
(b) the allotment (otherwise than pursuant to
sub-paragraph (a) above) of equity securities up to an aggregate nominal value
of £250,000 (2,500,000,000 ordinary shares of £0.0001), such authority
(unless previously revoked, varied or renewed) to expire on the conclusion of
the Annual General Meeting of the Company to be held in 2026 or, if earlier,
15 months after the date on which this resolution has been passed, provided
that the Company may, before such expiry, make an offer, agreement or other
arrangement which would or might require shares and/or rights to subscribe for
or to convert any security into shares to be allotted after such expiry and
the directors may allot such shares and/or rights to subscribe for or to
convert any security into shares in pursuance of such offer, agreement or
other arrangement as if the authority conferred hereby had not expired.
Dated: 21 October 2025
Registered Office: By order of the Board
Chequers Barn Nicholas Narraway
Chequers Hill Secretary
Bough Beech
Edenbridge
Kent
TN8 7PD
Notes:
1. Shareholders are strongly encouraged to participate in the
meeting by returning forms of proxy ahead of the meeting.
2. As a member of the Company, you are entitled to appoint a
proxy to exercise all or any of your rights to attend, speak and vote at the
Meeting and you should have received a proxy form with this notice of
meeting. You can only appoint a proxy using the procedures set out in these
notes and the notes to the proxy form.
3. A proxy does not need to be a member of the Company but
must attend the Meeting to represent you. Details of how to appoint the
Chairman of the Meeting or another person as your proxy using the proxy form
are set out in the notes to the proxy form.
4. You may appoint more than one proxy provided each proxy is
appointed to exercise rights attached to different shares. You may not
appoint more than one proxy to exercise rights attached to any one share. To
appoint more than one proxy, you may photocopy the enclosed proxy form.
5. If you do not give your proxy an indication of how to vote
on any resolution, your proxy will vote or abstain from voting at his or her
discretion. Your proxy will vote (or abstain from voting) as he or she
thinks fit in relation to any other matter which is put before the Meeting.
6. The notes to the proxy form explain how to direct your
proxy how to vote on each resolution or withhold their vote.
To appoint a proxy using the proxy form, the form must be:
(a) completed and signed;
(b) sent or delivered to the Company's Registrars, Neville
Registrars Limited, Neville House, Steelpark Road, Halesowen B62 8HD; and
(c) received by no later than 11 a.m. on 12 November 2025.
Any power of attorney or any other authority under which the proxy form is
signed (or a duly certified copy of such power or authority) must be included
with the proxy form.
7. To change your proxy appointment, simply submit a new proxy
appointment using the methods set out above. Note that the cut-off time for
receipt of proxy appointments (see above) also apply in relation to amended
instructions; any amended proxy appointment received after the relevant
cut-off time will be disregarded.
Where you have appointed a proxy using the hard-copy proxy form and would like
to change the instructions using another hard-copy proxy form, you may
photocopy the enclosed proxy form.
If you submit more than one valid proxy appointment, the appointment received
last before the latest time for the receipt of proxies will take precedence.
8. In order to revoke a proxy appointment, you will need to
inform the Company by sending a signed hard copy notice clearly stating that
you revoke your proxy appointment to Neville Registrars Limited, Neville
House, Steelpark Road, Halesowen, B62 8HD. Any power of attorney or any
other authority under which the revocation notice is signed (or a duly
certified copy of such power or authority) must be included with the
revocation notice.
The revocation notice must be received by no later than 11 a.m. on 12 November
2025.
If you attempt to revoke your proxy appointment but the revocation is received
after the time specified then, subject to the paragraph directly below, your
proxy appointment will remain valid.
Appointment of a proxy does not preclude you from attending the Meeting and
voting in person.
9. Pursuant to Regulation 41 of the Uncertificated Securities
Regulations 2001, only those members registered in the register of members of
the Company as at 6.00 p.m. on 12 November 2025 shall be entitled to attend
and vote at this Meeting in respect of the number of shares registered in
their name at that time. Changes to entries on the relevant register of
securities after such time shall be disregarded in determining the rights of
any person to attend or vote at this Meeting.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
or visit
www.rns.com (http://www.rns.com/)
.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
. END FR FEMFMFEISELS
Copyright 2019 Regulatory News Service, all rights reservedRecent news on Trafalgar Property
See all newsREG - AIM Trafalgar PropertyGp - Restoration - Trafalgar Property Group PLC
AnnouncementREG - Trafalgar PropertyGp - Final Results
AnnouncementREG - Trafalgar PropertyGp - Drawdown of Convertible Loan Note Facility
AnnouncementREG - AIM Trafalgar PropertyGp - Suspension - Trafalgar Property Group plc
AnnouncementREG - Trafalgar PropertyGp - Delay to Publication of Annual Report
Announcement