FEONIC LIMITED


FEONIC LIMITED

Company Registration Number:
03788874 (England and Wales)

Unaudited abridged accounts for the year ended 31 January 2018

Period of accounts

Start date: 01 February 2017

End date: 31 January 2018

FEONIC LIMITED

Contents of the Financial Statements

for the Period Ended 31 January 2018

Balance sheet
Notes

FEONIC LIMITED

Balance sheet

As at 31 January 2018


Notes

2018

2017


£

£
Fixed assets
Investments: 2 1,000,000 1,000,000
Total fixed assets: 1,000,000 1,000,000
Current assets
Debtors: 3 16,208 1,277
Total current assets: 16,208 1,277
Creditors: amounts falling due within one year: 4 (502,519) (1,765,397)
Net current assets (liabilities): (486,311) (1,764,120)
Total assets less current liabilities: 513,689 (764,120)
Creditors: amounts falling due after more than one year: 5 (1,363,718)
Total net assets (liabilities): (850,029) (764,120)
Capital and reserves
Called up share capital: 3,039,567 3,039,567
Share premium account: 3,142,448 3,142,448
Other reserves: 0 1,692,561
Profit and loss account: (7,032,044) (8,638,696)
Shareholders funds: (850,029) (764,120)

The notes form part of these financial statements

FEONIC LIMITED

Balance sheet statements

For the year ending 31 January 2018 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 01 May 2018
and signed on behalf of the board by:

Name: Brian Smith
Status: Director

The notes form part of these financial statements

FEONIC LIMITED

Notes to the Financial Statements

for the Period Ended 31 January 2018

1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

Other accounting policies

Going ConcernThe financial statements have been prepared on the Going Concern basis on the presumption that continued support will be made available by shareholders, directors and creditors to enable the company to meet its liabilities as they fall due.The directors anticipate that the company and its subsidiary will be able to generate sufficient sales which will create contribution at a level which will not require further material external funding. This expectation has been incorporated into financial projections that the directors have prepared and which indicate that the company will be able to operate as a going concern from the date of approval of the financial statements.Although the directors are confident that these projections can be achieved, they recognise that there is an inherent uncertainty in this. If the projections are not achieved the company and its subsidiary will require additional funding in the short term to continue as a Going Concern. The directors are confident that if necessary additional funding would be forthcoming to enable the company to continue as a going concern.Whilst there is uncertainty in relation to the above matters, the directors consider it appropriate for the financial statements to be drawn up on the going concern basis. Should this basis be considered to be inappropriate, adjustments would have to be made to the balance sheet value of assets to reduce them to their recoverable amounts, to provide for additional liabilities that may arise, and to reclassify long term liabilities as current liabilities. No such adjustments have been made in these accounts.Share based payments and warrantsThe company has issued share options and warrants to directors employees and other parties.The options are subject to vesting conditions and their market value at the date of the grant less the exercise price is recognised as an employee benefit expense with a corresponding increase in other reserves. Any proceeds received net of applicable transaction costs are credited to share capital and share premium when the options are exercised.The fair value of the options and warrants at the date of grant has been valued using the Black Scholes option pricing model.At 31 January 2018 a total of 92,738,957 (2017 94,405,623) options were unexpired and available to exercise at prices between 3.5p and 4p

FEONIC LIMITED

Notes to the Financial Statements

for the Period Ended 31 January 2018

2. Fixed investments

The company owns the whole of the issued share capital of Feonic Technology Limited a company registered in England and Wales.The cost of the investment is £5,100,000 (2017 £5,100,000) against which a provision of £4,100,000 (2017 £4,100,000) has been made giving the carrying value of £1,000,000 (2017 £1,000,000)For the year ended 31 January 2018 Feonic Technology made a loss of £32,553 (2017 Loss £18,975) and at 31 January 2018 the company had net liabilities of £182,497 (31 January 2017 net liabilities £149,944)

FEONIC LIMITED

Notes to the Financial Statements

for the Period Ended 31 January 2018

3. Debtors

2018 2017
££
Debtors due after more than one year: 0 0

FEONIC LIMITED

Notes to the Financial Statements

for the Period Ended 31 January 2018

4. Creditors: amounts falling due within one year note

Creditors falling due withing one year includeBank overdraft £50 (2017 £52)Trade creditors £15,133 (2017 £22,885)Tax and Social Security £3,365 (2017 £2,511)Other creditors £483,969 (2017 £1,739,951)Other creditors include £89,584 of money due to directors (2017 £1,363,718) The reduction is due to the directors agreeing to defer repayment of some of their loans and thus the loans are shown as due in more than one year at 31 January 2018

FEONIC LIMITED

Notes to the Financial Statements

for the Period Ended 31 January 2018

5. Creditors: amounts falling due after more than one year note

Creditors falling due after more than one year includeOther creditors £1,363,718 (2017 £NIL)Other creditors represent amounts due to the directors of the company which the directors have agreed to defer.

FEONIC LIMITED

Notes to the Financial Statements

for the Period Ended 31 January 2018

6. Post balance sheet events

Following the year end the company has commenced a fundraising from its shareholders to raise £160,000 with a minimum requirement of £90,000 which has already been met.