Annual report & consolidated financial statements 2025
Page 5
|
19. NET DEBT RECONCILIATION |
|||
|
|
|
|
|
|
|
|
2025 |
2024 |
|
|
|
£ |
£ |
|
Cash at bank |
|
27429 |
8,906 |
|
Cash and cash equivalents |
|
27429 |
8,906 |
|
Borrowing repayable (including overdrafts) |
|
(4,192,791) |
(3,415,728) |
|
Net debt |
|
(4,165,362) |
(3,406,822) |
|
|
|
|
|
|
|
Cash and liquid investments |
Gross borrowings with a fixed interest rate |
Total cash and liquid investments |
|
|
£ |
£ |
£ |
|
Net debt as at 1 April 2023 |
17,148 |
(4,447,914) |
(4,430,766) |
|
Cash flows |
(8242) |
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) |
SUBSEQUENT EVENTS
Events following the year-
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-
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:
-
-
-
-
-
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.
|
Financial liabilities |
31 March 2025 |
|
|
|
|
|
Total £ |
Due within 1 year £ |
Due within 1- |
Due over 5 years £ |
|
Trade payables |
332,586 |
332,586 |
|
|
|
Borrowings - |
2,924,789 |
|
2,924,789 |
|
|
Borrowings - |
984,537 |
966,250 |
18,287 |
|
|
Borrowings - |
283,465 |
|
283,465 |
|
|
Total |
4,525,377 |
1,298,836 |
3,226,541 |
|
|
Financial liabilities |
31 March 2024 |
|
|
|
|
|
Total £ |
Due within 1 year £ |
Due within 1- |
Due over 5 years £ |
|
Trade payables |
273,484 |
273,484 |
|
|
|
Borrowings - |
2,219,819 |
|
2,219,819 |
|
|
Borrowings - |
476,410 |
|
|
476,410 |
|
Borrowings - |
719,500 |
159,500 |
560,000 |
|
|
Total |
3,689,213 |
432,984 |
2,779,819 |
476,410 |