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-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.

For Page 1, click HERE

For Page 2, click HERE

For page 3, click HERE

For page 4, click HERE




Financial liabilities

31 March 2025





Total £

Due within 1 year £

Due within 1-5 years £

Due over 5 years £

Trade payables

332,586

332,586



Borrowings - Directors' loans

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





Total £

Due within 1 year £

Due within 1-5 years £

Due over 5 years £

Trade payables

273,484

273,484



Borrowings - Directors' loans

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