Unallocated | Total | |
£’000 | £’000 | |
Administrative and other expenses | (86) | (86) |
Gains/(losses) from foreign exchange | 151 | 151 |
Finance income | 225 | 225 |
Finance costs | (1,165) | (1,165) |
Loss before tax | (875) | (875) |
Segment assets | 11 | 11 |
Segment liabilities | (20,866) | (20,866) |
Non-current assets | - | - |
Unallocated | Total | |
£’000 | £’000 | |
Administrative and other expenses | (86) | (86) |
Gains/(losses) from foreign exchange | (338) | (338) |
Other operating income | - | - |
Finance income | 138 | 138 |
Finance costs | (996) | (996) |
Loss before tax | (1,282) | (1,282) |
Segment assets | 18 | 18 |
Segment liabilities | (20,143) | (20,143) |
Non-current assets | - | - |
Group | Group | Company | Company | |
Year ended | Year ended | Year ended | Year ended | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Inter group revenue | 225 | 138 | 137 | 138 |
Effective interest rate adjustment | - | - | - | - |
225 | 138 | 137 | 138 |
Group | Group | Company | Company | |
Year ended | Year ended | Year ended | Year ended | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Interest on bond securities | 583 | 575 | 583 | 575 |
Effective interest rate adjustment | 16 | 28 | 17 | 28 |
Intercompany interest | 478 | 393 | 88 | 43 |
Loss on disposal on subsidiaries | - | - | - | - |
1,077 | 996 | 687 | 646 |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
Group | £’000 | £’000 |
Total remuneration payable to the parent Company's auditor (in respect of the | ||
undertakings included in the consolidation) for the audit of the consolidated | ||
financial statements | 16 | 25 |
Total fees payable to other auditors | 10 | 8 |
Total fees payable to the parent Company's auditor for non-audit services | 1 | 2 |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
Company | £’000 | £’000 |
Total remuneration payable to the Company's auditor for the audit of the | ||
Company's financial statements | 16 | 25 |
Total fees payable to other auditors | 10 | 8 |
Total fees payable to the Company's auditor for non-audit services | 1 | 2 |
Group | Group | Company | Company | |
Year ended | Year ended | Year ended | Year ended | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Gain / (loss) from exchange differences on | ||||
receivables/translation of euro bond | 151 | (339) | 151 | (339) |
Group | Group | Company | Company | |
Year ended | Year ended | Year ended | Year ended | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Loss before taxation | (875) | (1,282) | (478) | (920) |
Expected tax expense | - | - | - | - |
Factors affecting tax expense for the year: | ||||
Disallowed (expenses) / income | - | - | - | - |
Actual tax expense | - | - | - | - |
Group | Group | Company | Company | |
Year ended | Year ended | Year ended | Year ended | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Tax expense comprises: | ||||
Current tax expense | - | - | - | - |
Tax expense | - | - | - | - |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
Loss attributable to equity holders of the Group (£’000) | (875) | (1,282) |
Weighted average number of shares in issue | 20,982,938 | 20,982,938 |
Basic earnings per share (£) | (0.04) | (0.06) |
£’000 | |
Cost | |
At 1 November 2022 | 7,445 |
Adjustment to prior year | - |
Disposal of subsidiary | - |
At 31 October 2023 | 7,445 |
Impairment | |
At 1 November 2022 | 7,444 |
Adjustment to prior year | - |
Disposal of subsidiary | - |
At 31 October 2023 | 7,444 |
Net book value | |
At 31 October 2023 | 1 |
At 31 October 2022 | 1 |
Name of | Registered address | Principal | Place of | % ownership held | |
subsidiary | Activity | incorporation | 31 October | 31 October | |
and operation | 2023 | 2022 | |||
6PM Limited | 52, St Christopher Street, Valetta, | Healthcare IT | Malta | 99.99 | 99.99 |
VLT1462, Malta | solutions |
Group | Group | Company | Company | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Other receivables | - | - | - | - |
Prepayments | 5 | 8 | 5 | 8 |
Amounts receivable from ultimate | ||||
parent company | - | - | 3,308 | 3,201 |
Amounts receivable from group | ||||
companies | 1,793 | 163 | ||
5 | 8 | 5,106 | 3,372 |
Group | Group | Company | Company | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Cash at bank and in hand: | ||||
GBP | 1 | 2 | - | 2 |
EUR | 5 | 8 | - | - |
Cash and cash equivalents | 6 | 10 | - | 2 |
Group | Group | Company | Company | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Trade payables | - | - | - | - |
Accruals and contract liabilities | 242 | 226 | 242 | 226 |
Amounts owed to group companies | 9,255 | 8,316 | 2,306 | - |
Other payables | 162 | 276 | 7 | - |
9,659 | 8,818 | 2,555 | 226 |
Loans and | ||
Group | Receivables | |
31 October 2023 | (amortised cost) | Total |
£’000 | £’000 | |
Financial assets | ||
Cash and cash equivalents | 6 | 6 |
Short-term financial | ||
assets | 6 | 6 |
6 | 6 |
Loans and | |||
Group | Receivables | ||
31 October 2022 | (amortised cost) | Total | |
£’000 | £’000 | ||
Financial assets | |||
Other receivables | a) | - | - |
Cash and cash equivalents | 10 | 10 | |
Short-term financial | |||
assets | 10 | 10 | |
10 | 10 |
Group | 31 October | 31 October |
2023 | 2022 | |
Financial liabilities | £’000 | £’000 |
Other liabilities (amortised cost): | ||
Bonds in issue | 11,207 | 11,325 |
Trade payables | - | - |
Other payables | 162 | 276 |
Amounts owed to group companies | 9,255 | 8,316 |
Accruals | 242 | 226 |
20,866 | 20,143 |
Loans and | |||
Company | receivables | ||
31 October 2023 | (amortised cost) | Total | |
£’000 | £’000 | ||
Financial assets | |||
Receivables | b) | 2,805 | 2,805 |
Cash and cash equivalents | - | - | |
Short-term financial assets | 2,805 | 2,805 | |
2,805 | 2,805 |
Loans and | |||
Company | receivables | ||
31 October 2022 | (amortised cost) | Total | |
£’000 | £’000 | ||
Financial assets | |||
Receivables | b) | 3,364 | 3,364 |
Cash and cash equivalents | 2 | 2 | |
Short-term financial assets | 3,366 | 3.366 | |
3,366 | 3,366 |
Company | 31 October | 31 October |
2023 | 2022 | |
Financial liabilities | £’000 | £’000 |
Other liabilities (amortised cost): | ||
Bonds in issue | 11,207 | 11,325 |
Trade payables | - | - |
Accruals | 242 | 226 |
Other payables | 10 | - |
Amounts owed to group companies | 7 | - |
11,466 | 11,551 |
Group and Company | ||
31 October | 31 October | |
2023 | 2022 | |
£’000 | £’000 | |
Non-current | ||
130,000 bonds at €100 each | 11,207 | 11,325 |
Long-term | |||||
31 October 2023 | Short-term exposure | exposure | |||
EUR | GBP | USD | MKD | EUR | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Financial assets | 11 | - | - | - | - |
Financial liabilities | - | (12,308) | - | - | (11,207) |
Net exposure | 11 | (12,308) | - | - | (11,207) |
Long-term | |||||
31 October 2022 | Short-term exposure | exposure | |||
EUR | GBP | USD | MKD | EUR | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Financial assets | 16 | 2 | - | - | - |
Financial liabilities | - | (11,910) | - | - | (11,325) |
Net exposure | 16 | (11,908) | - | - | (11,325) |
Year ended | Year ended | As at | As at | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
Average | Average | Closing | Closing | |
EUR / GBP | 0.8698 | 0.8483 | 0.8674 | 0.8778 |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
£’000 | £’000 | |
Profit/(loss) before tax | 1,107 | 1,509 |
Equity | 1,107 | 1,509 |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
£’000 | £’000 | |
Profit/(loss) before tax | (1,107) | (1,509) |
Equity | (1,107) | (1,509) |
Group | Group | Company | Company | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | 6 | 10 | - | 2 |
Other receivables | - | - | 5,101 | 3,364 |
10 | 10 | 5,101 | 3,366 |
Greater | ||||
Within | than 5 | |||
Total | 1 year | 2-5 years | years | |
£’000 | £’000 | £’000 | £’000 | |
Trade payables | - | - | - | - |
Other payables | 162 | 1620 | 52 | |
Amounts owed to group companies | 9,255 | 9,255 | - | - |
Accruals | 242 | 242 | - | - |
Bonds in issue | 11,207 | 582 | 10,625 | - |
20,866 | 10,189 | 10,677 | - |
Greater | ||||
Within | than 5 | |||
Total | 1 year | 2-5 years | years | |
£’000 | £’000 | £’000 | £’000 | |
Trade payables | - | - | - | - |
Other payables | 276 | - | 276 | |
Amounts owed to group companies | 8,316 | 8,316 | - | - |
Accruals | 226 | 226 | - | - |
Bonds in issue | 13,071 | 582 | 12,489 | - |
21,889 | 9,124 | 12,765 | - |
Greater | ||||
Within | than 5 | |||
Total | 1 year | 2-5 years | years | |
£’000 | £’000 | £’000 | £’000 | |
Accruals | 242 | 242 | - | - |
Bonds in issue | 11,207 | 582 | 10,625 | - |
11,449 | 824 | 10,625 | - |
Greater | ||||
Within | than 5 | |||
Total | 1 year | 2-5 years | years | |
£’000 | £’000 | £’000 | £’000 | |
Accruals | 226 | 226 | - | - |
Bonds in issue | 13,071 | 582 | 12,489 | - |
13,297 | 808 | 12,489 | - |
Issued and | ||
31 October 2023 and 2022 | Authorised | called up |
£’000 | £’000 | |
25,000,000 ordinary shares of £0.20 each | ||
(20,982,938 of which have been issued and called up) | 5,000 | 4,151 |
Group | Group | Company | Company | |
31 October | 31 October | 31 October | 31 October | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Deficit | (20,855) | (20,125) | (8,655) | (8,177) |
Bonds in issue | 11,207 | 11,325 | 11,207 | 11,325 |
Cash and cash equivalents | (6) | (10) | - | (2) |
(9,653) | (8,810) | (8,809) | (3,146) |
31 October | 31 October | |
2023 | 2022 | |
£’000 | £’000 | |
Amounts due from/ (payable to) related parties: | ||
Idox Software Ltd | (12,563) | (11,517) |
Idox plc | 3,308 | 3,201 |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
£’000 | £’000 | |
Amounts due from / (payable to) subsidiaries: | ||
6PM Limited | (2,295) | (1,692) |
(2,295) | (1,692) |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
£’000 | £’000 | |
Amounts due from / (payable to) to other group parties: | ||
Idox Software Limited | 1,793 | 1,854 |
Parent company - Idox plc | 3,308 | 3,201 |
5,100 | 5,055 |
Year ended | Year ended | |
31 October | 31 October | |
2023 | 2022 | |
£’000 | £’000 | |
Remuneration of Directors: | ||
Remuneration | 1,285 | 1,014 |
Social security costs | 171 | 445 |
Company pension contributions to defined contributions scheme | - | 4 |
Total | 1,456 | 1,463 |