Annual Financial Report to 31 March 2024

THIS ANNOUNCEMENT CONTAINS INSIDE INFORMATION FOR THE PURPOSES OF ARTICLE 7 OF EU REGULATION 596/2014 (WHICH FORMS PART OF DOMESTIC UK LAW PURSUANT TO THE EUROPEAN UNION (WITHDRAWAL) ACT 2018), AS AMENDED BY REGULATION 11 OF THE MARKET ABUSE (AMENDMENT) (EU EXIT) REGULATIONS 2019/310.

23 June 2025

Chill Brands Group plc

("Chill Brands" or the "Company")

Final Results for the year to 31 March 2024Update on publication of Half Year results to 30 September 2024Update on suspension of shares

Final Results for the year to 31 March 2024

Chill Brands, the consumer packaged-goods distribution company, announces its final results and the publication of its audited annual report and accounts for the year to 31 March 2024 (the 'Annual Report').

The Annual Report will be published today on the Company's website in compliance with its articles of association and the electronic communications provisions of the Companies Act 2006.

Please click on the link below for a full text version of the Chill Brands Group plc audited annual report and accounts for the year to 31 March 2024:

https://chillbrandsgroup.com/wp-content/uploads/2025/06/CBG-FY24-Annual-Report.pdf

The financial year ending 31 March 2024 was a period of substantial operational change and commercial progress for Chill Brands. Below is a summary of key developments and financial highlights during the reporting period:

· Revenue Growth: The Company recorded a significant increase in revenue to £1,908,020, up from £82,840 in the prior financial year - representing a 23-fold increase (approximately 2,203%). This uplift was primarily driven by the successful launch and commercialisation of Chill-branded nicotine-free vape products in the UK.

· Reduced Losses: While investing heavily in commercial activities, including expanded sales and marketing efforts, the Group succeeded in reducing its loss for the year to £3.4 million, down from £4.2 million in FY23.

· Strategic Pivot: The Group completed its pivot from a prior focus on own-brand CBD product category, reorienting towards more commercially viable product lines.

· Prospectus and CLN Conversion: During the period, the Company published a prospectus which facilitated the conversion of convertible loan notes (CLNs) issued in 2022, resulting in the issue of 154,675,220 new ordinary shares.

· Regulatory Landscape and Strategy Shift: The UK regulatory environment for vape and disposable vape products has evolved significantly. In response, the Company has adjusted its strategy accordingly as further described below and continues to monitor developments closely.

· Outlook for the Subsequent Period: While FY24 saw substantial top-line growth, the Company expects revenues for the subsequent period commencing 1 April 2024 to be materially lower. Revenues during this subsequent period were impacted significantly by well documented corporate issues and regulatory headwinds relating to disposable vape products. Chill Brands' management believes that the Company is now progressing in a more positive direction as it has responded to the challenges of the previous year by leveraging the sales infrastructure and retail relationships developed through its own brand activities to establish Chill Connect, a distribution and route-to-market platform for third-party brands in the FMCG space. A full strategy and business update will be provided in due course.

Key elements from the Annual Report can also be viewed at the bottom of this announcement.

As disclosed in the Company's notice of Annual General Meeting ('AGM') announced on 5 September 2024, delays to the preparation of the Company's audited report and accounts resulted in the 2024 AGM being adjourned in relation to resolutions concerning the content of the Annual Report. As a result, the Company will reconvene the AGM to address the remaining resolutions and will announce the time, date and venue for the reconvened AGM in due course.

Following the completion of the Annual Report and Accounts, the Company has engaged a third-party vendor to prepare the report in the required inline XBRL (iXBRL) format. This step is being taken to ensure compliance with DTR 4.1.15R and 6.2.10R of the Financial Conduct Authority's Disclosure Guidance and Transparency Rules, which requires that annual financial reports be tagged and filed in a structured electronic format. The iXBRL-tagged version of the report will be uploaded to the National Storage Mechanism as soon as this process is complete.

Update on publication of Half Year results to 30 September 2024

Following the completion of the audit of the Company's annual report and accounts for the year to 31 March 2024, the Company can now finalise the preparation of its half year results to 30 September 2024.

The Company expects to publish these interim accounts in early July 2025.

Update on suspension of the Company's shares

Trading in the Company's shares has been suspended for over a year primarily due to the delay in the publication of its audited accounts for the year ended 31 March 2024, and the subsequent delay in the publication of its interim results for the six months ended 30 September 2024. Under the Listing Rules, it is a condition of trading that the Company remains up to date with its financial reporting obligations.

The Company's audited annual accounts for the year ended 31 March 2024 have now been published. The Company expects to publish its unaudited interim results for the six months ended 30 September 2024 in early July 2025.

With these publications, the Company will have brought its financial reporting obligations fully up to date. Following the release of its interim results, the Company intends to submit a formal request to the Financial Conduct Authority (FCA) for the suspension of trading in its shares to be lifted. The Company will engage with the FCA to agree the process, requirements and timetable for restoration and will provide further updates to shareholders as appropriate.

-ENDS-

About Chill Brands Group

Chill Brands Group plc (LSE: CHLL, OTCQB: CHBRF) is a distribution-led consumer packaged goods company focused on bringing novel fast-moving consumer products (FMCG) to market. The Company specialises in the sale and distribution of tobacco alternatives, functional beverages, and other innovative consumer goods, with a particular emphasis on the convenience store channel. Chill Brands partners with a mix of established FMCG businesses and emerging high-potential brands to provide comprehensive route-to-market solutions. Chill Brands also operates the chill.com e-commerce website, on which it is building a marketplace of products from third-party brands.

Publication on website

A copy of this announcement is also available on the Group's website at http://www.chillbrandsgroup.com

Media enquiries:

FULL COPY OF CHILL BRANDS' ANNUAL REPORT FOR THE FINANCIAL YEAR ENDED 31 MARCH 2024

Chill Brands Group PLC

Annual Report and Consolidated Financial Statements

For the year ended 31 March 2024

CHILL BRANDS GROUP PLC

("Chill", the "Company", or the "Group")

ANNUAL REPORT AND CONSOLIDATED

FINANCIAL STATEMENTS

Company Registered Number: 09309241

Officers and Professional Advisers

CHIEF EXECUTIVE'S REVIEW AND STRATEGIC REPORT

Introduction

I am pleased to present the Group's results for the financial year ended 31 March 2024 ("FY24" or the "Period"), a year marked by substantial operational progress against the backdrop of challenging conditions in both the capital and consumer markets.

During the Period, Chill Brands achieved a number of significant commercial milestones, most notably the launch of our Chill ZERO nicotine-free vape products in the UK market. This initiative drove a material increase in revenue from £82,840 to over £1.9 million, while reducing our overall loss from £4.2 million to £3.4 million.

While the progress made during the financial period has been somewhat overshadowed by proposed regulatory changes in vaping and corporate challenges after the year end, the advancements made by the Company demonstrate our ability to secure distribution in a competitive consumer market and deliver in-demand products that generate value for the Company and its shareholders.

Our pivot from a prior focus on CBD products to our current base of business exemplifies the Company's adaptability in the face of market changes. This proven ability to evolve while maintaining strong retail relationships gives us confidence that we can continue to utilise our sales and distribution capabilities to take advantage of trends in highly regulated market segments. When operating in a complex regulatory environment we will need to rely on that same agility in identifying and pursuing emerging opportunities to enable us to adapt to future market dynamics. This is particularly true following a period of regulatory change for the Company's core range of vaping products and a year of corporate and legal hurdles. After its recent history, the Company must now focus on creating long-term value by strengthening its distribution network, establishing a scalable platform that remains a constant asset irrespective of future shifts in product category or consumer trends.

I acknowledge that this report comes much later than the customary reporting timeframe, however this delay reflects a period of significant upheaval both during and after the financial year. The Company has faced and overcome substantial challenges during this time, emerging as a resilient organisation with strengthened governance through the involvement and input of experienced capital markets professionals who now populate the Board. In navigating this turbulent period, we have developed robust foundations for future growth. This report therefore aims to provide a comprehensive overview of the events and factors that shaped our year, their impact on our business, and importantly, how they inform our strategy and prospects going forward.

Overview of the Financial Year

The Period began with the foundations already laid for us to execute on our strategy which had developed during the previous year from a focus on CBD products towards an interest in the wider wellness and alternative products market. Prior to FY24, we had successfully launched our first-generation 600-puff nicotine-free disposable vapes in the US market, where our team had started to establish distribution channels. February 2023 marked our first step into marketplace operations, with the introduction of our inaugural third-party brand products on Chill.com, cementing our commitment to developing a comprehensive e-commerce platform.

We entered the year well-capitalised, supported by new investors focused on providing growth capital for our twin objectives: the development and commercialisation of our vape products, and resourcing marketing initiatives to drive relevant consumer traffic to the Chill.com e-commerce website.

A significant milestone was reached through our partnership with The Vaping Group to develop our UK distribution model. This collaboration included the establishment of a dedicated field sales team to build a network of independent retail stores, complemented by comprehensive marketing support - key operational areas that were taken back in-house during the final quarter of 2024. Relative to our status as a fledgling brand with a new product, our Chill ZERO range quickly gained traction following its UK launch in August 2023, with our focus on nicotine-free products filling a largely overlooked market niche.

This early success paved the way for the rapid expansion of our UK retail presence. In October 2023, just months after launch, we secured listings in high-footfall WH Smith travel stores, providing valuable exposure for building brand recognition. This was swiftly followed by our launch on Amazon.co.uk and the commencement of distribution partnerships securing the sale of our products into Morrisons supermarket and convenience stores, as well as Rontec forecourt locations operating under various major fuel retail brands including Shell, BP and Esso. By the end of the Period, our products were available in thousands of retail locations across the UK.

Despite a successful launch and strong retail distribution partnerships, our first foray into the UK vape market came amidst tempestuous conditions in the domestic vaping industry. After months of adverse media coverage largely focused on illegitimate operators and their non-compliant products and activities, the landscape shifted dramatically in January 2024 when the UK government announced its intention to ban disposable vape products. This effectively paused our efforts to expand our distribution network with additional major retailers, as many procurement departments stopped to reassess their approach to the industry. These circumstances were also partly responsible for delays in the receipt of a proportion of funds owed to the Company in connection with sales made into major distribution channels, a portion of which in the spirit of prudence we have chosen to make a provision for in these accounts despite our confidence that those outstanding funds remain recoverable. The majority of the remaining balance due to the Company was remitted between April and October 2024, and the Company continues to work with its distribution partners to create a path forward that will recover residual values owed while maintaining as broad a route to market as possible in an industry that has been rocked by regulatory change.

In light of the apparent trajectory of the UK and European vaping industry, we began to make early-stage plans relating to the development and release of new non-disposable vaping products. During this same period, the Company made good headway with distribution into Smoker Friendly Stores, which despite reduced sales compared to previous periods established a market for our vaping products in the United States where no comparable restrictions on disposable devices existed.

Parallel to our vaping business, we continued to develop the Chill.com e-commerce marketplace. What began with a single third-party brand, Mad Tasty, in February 2023, has grown into a diverse collection of both new, emerging and market-leading brands from the US and UK. Our product offering expanded well beyond our original CBD focus to encompass the broader wellness category including nootropics, nutritional supplements, sleep aids, and various other products.

The Period also saw important developments in our capital structure, including the completion of the Company's prospectus and the conversion of CLNs into shares, as planned since our 2022 fundraising. Despite challenging market conditions and negative media sentiment surrounding vaping, we engaged in additional fundraising activity in January 2024, demonstrating continued investor confidence in our strategic direction.

Vaping: Market Entry and Operational Progress

The Company's expansion into the vaping industry was an organic development stemming from our endeavour to create and launch a product focused on tobacco and smoking cessation, while ensuring compliance with regulations in our primary markets.

In early 2023, the Company launched a nicotine-free disposable vape product in the United States, featuring a 2-milliliter tank delivering roughly 600 puffs per device, with three initial flavours. The device was designed to be legally sold in the United States without the need for a costly Premarket Tobacco Product Application (PMTA), which would have been required for a device containing nicotine or capable of having nicotine added to it. Subsequently, the Company developed devices for the UK market, which were also nicotine-free disposable vapes. These included a 4-milliliter 1500 puff device and a 7-milliliter 3000 puff device, both available in five flavours. The high puff count of these products was a unique selling point since a product containing nicotine would be confined to a tank size of 2-milliliters, limiting it to delivering roughly 600 puffs.

The UK launch of our Chill ZERO nicotine-free vape products in August 2023 marked a pivotal moment for the Group. Through strategic partnerships and focused execution, we rapidly secured distribution across significant retail channels including WH Smith travel stores, Morrisons supermarkets and convenience stores, and Rontec forecourt stores. This swift market penetration demonstrates both the appeal of our products and the effectiveness of our aggressive commercial strategy when applied to a high-growth product category.

The UK vaping market is valued at more than £1.7 billion (although some statistics place its value much higher) and comprises over 4.5 million users. Within this market, and in a relatively short space of time, Chill ZERO has established itself as a leading nicotine-free brand available in mainstream retail channels. This validates our strategic focus on this growing but niche segment and, while sales of nicotine-free products represent a small proportion of the overall vaping market, there is a clear demand for them both from retailers and their customers.

While demonstrating the potential of our business model, the rapid expansion of our distribution network required significant capital investment, particularly in the form of slotting fees and the resourcing of personnel and marketing collateral. We operate in a highly competitive landscape alongside long-standing businesses, some with over a century of market presence and in particular the traditional 'big' tobacco companies who possess substantial resources to deploy in this sector. Despite our comparably limited reach, we have successfully carved out our position through a unique proposition, focused strategy and efficient execution.

As explained below, the regulatory changes that coincided with the launch of our products into mainstream retail channels created a highly disrupted market environment, leaving us without sufficient time in stores during orderly market conditions to secure material re-orders from major distributors. Upon news of the regulatory shift, retailers rapidly switched their focus toward damage limitation and evaluating their next steps beyond disposables, leaving limited time for the usual commercial follow-through. Despite this, we have maintained our retail relationships and, importantly, established the Company as a credible operator within this tier of national distribution. This experience has broadened our commercial reach and, while any future retail rollout will come with its own costs of renewal - particularly in major supermarket channels - we believe we are now better positioned to secure wide-scale retail distribution in future product cycles.

Looking ahead, we consider it important to engage consumers earlier in their tobacco cessation journey, which may necessitate the launch of products that contain nicotine. As regulators tighten controls on the marketing and positioning of vaping and nicotine products, it is also clear that brand name and visual design alone may no longer be sufficient. To compete effectively, we will need to deliver something genuinely novel, whether in format, formulation, or function. We remain confident in our ability to do so, but this will require time, investment, and careful execution. For this reason, we have continued to diversify the Company's interests by working closely with partners and customers, allowing us to support their growth through our established network while simultaneously generating value for our own business.

Regulatory Changes and Retail Trends

The wider vaping market has experienced significant turbulence, particularly following media attention and regulatory scrutiny regarding disposable vapes. The UK government's January 2024 announcement of proposed restrictions on disposable vapes presents both challenges and opportunities. We have been proactive in our response, focusing on the development of compliant, reusable vape products and seeking collaboration opportunities with external brands to broaden our exposure both to vape products and other products in the fast-moving consumer goods category. We have also expanded our product portfolio to include vape e-liquid products that were first launched during March 2025.

The regulatory landscape continues to evolve, with the UK government's announced ban on disposable vaping having taken effect on 1 June 2025. While this will impact our legacy generation of Chill ZERO products, we continue to advance our plans to distribute new rechargeable, reusable pod devices. We have also developed the aforementioned nicotine-free e-liquids specifically targeted at specialist vape stores and their consumers. Our aim is to ensure that our product offering can translate into a wide and varied distribution network spanning both the mass market of supermarkets and convenience stores, along with more specialised channels such as vape stores and pharmacies. We have already commenced sales of new, fully compliant rechargeable pod-based vaping products and expect to continually expand and evolve the range of products we distribute in this category, whether through the release of our own proprietary innovations or in collaboration with trusted partners.

We have broken into the market, gaining recognition among trade customers who understand our focus on cessation products that provide low or no nicotine strength options. Direct conversations with some retailers reveal that we are their preferred choice for zero nicotine products, which are increasingly seen as an essential part of a comprehensive vaping range. This foundation of brand awareness provides a solid platform for us to continue building our name and expanding our offering.

We have observed significant shifts in both retailer preferences and consumer behaviour during the Period. The market has seen increasing demand for larger multi-pod devices, alongside a surge in the popularity of oral nicotine pouches. While we anticipate that the pouch market will likely face regulatory scrutiny in the near future, we see significant opportunity within this segment. Rather than developing our own products in this category, we intend to explore these opportunities through partnerships with third-party brands who can benefit from exposure to our growing network and the expertise of our sales team. This approach aligns with our broader strategy of leveraging our distribution capabilities and market presence to create new revenue stream, which I will elaborate on further later in this report.

Looking ahead, we will continue to focus on vaping products, particularly in the low and no-nicotine segment. There are interesting parallels to be drawn with the evolution of the low and no-alcohol beverage market. Not long ago, alcohol-free alternatives were dismissed as an uncommercial fad, yet today they command significant shelf space in every major supermarket, with dedicated aisle sections and premium positioning. This transformation reflects a broader societal shift towards healthier lifestyle choices and increased consumer demand for alternatives to traditional products. We see similar potential in the nicotine-free vaping category. Just as consumers now actively seek out alcohol-free options for social occasions or as part of a balanced lifestyle, we believe there is growing demand for no and low-nicotine alternatives in the vaping sector. This parallel gives us confidence in our strategic focus and the long-term commercial viability of our position in this ever-changing market.

Chill.com - Developing an Online Wellness Destination

During the Period, we made significant progress in expanding our e-commerce marketplace on Chill.com, growing from a single third-party brand in February 2023 to now hosting more than 65 brands offering hundreds of products. This expansion in brand partnerships reflects a clear market demand for additional digital sales channels from both wellness brands from market leaders to ambitious start-ups, all seeking to improve their reach through exposure to new consumers.

The evolution of our marketplace strategy is rooted in our experience of the market dynamics of consumer products. Our origins as a CBD company provided valuable insights into how wellness trends operate cyclically, with various ingredients and product types moving in and out of consumer favour. CBD, often cited as a wellness trend, exemplifies this pattern. While we maintain our belief in CBD's potential and continue to value this market segment, we recognise that building a business solely exposed to any one such cyclical trend does not provide a foundation for reliable, sustained growth. These trends are often characterised by speculative bubbles, leading to volatile boom-and-bust cycles that can be challenging for product manufacturers and brands. Our marketplace approach represents a more balanced strategy - rather than committing significant resources to product development across multiple categories, we can provide a platform that showcases a diverse range of wellness products and brands. This model allows us to capitalise on emerging trends and benefit from consumer interest in various wellness categories, while significantly reducing our exposure to the inherent risks of product development and inventory management. When certain ingredients or product types gain popularity, our marketplace can quickly adapt to meet demand, and when trends subside, we can pivot without the burden of obsolete stock or stranded development costs.

The willingness of brands to join our platform proves out our marketplace model, but also highlights the potential we must now work to realise. A successful e-commerce marketplace requires several key elements: a diverse and quality product selection, which we have now established; an intuitive user experience; efficient fulfilment capabilities; and most critically, a steady flow of engaged consumers. While we have accomplished the first of these elements, we recognise that attracting and retaining customers requires significantly more focus and resources.

Our marketplace currently operates on a dropshipping model, where brands integrate with our e-commerce website. When an order is placed, we process the payment and route the order to the respective brand for fulfilment, taking a commission from the sale. This approach is functional and allows us to offer a wide range of products without holding large inventories. However, the dropshipping model has its drawbacks. Leading marketplaces like Amazon operate their own fulfilment centres, giving them control over many aspects of the consumer experience and associated logistics. They can ship orders containing multiple products from different brands in a single box with the same courier, saving on shipping fees. They also control packaging standards and simplify the returns process.

Recognising these advantages, we are exploring ways to achieve a similar approach to fulfilment on a smaller scale. This will likely involve setting up our own fulfilment facilities, where brands would need to allocate inventory. While this approach offers greater control over the consumer experience, it also comes at a higher cost than dropshipping. Moreover, it requires brands to buy into the platform on a deeper level, as they would need to allocate inventory to our facility without us purchasing it. Despite these challenges, we believe that this model could enhance our service quality and provide a more cohesive and efficient experience for our customers.

We must also be candid in acknowledging that while we have succeeded in creating an attractive platform for brands, we have not yet achieved the level of consumer engagement necessary for the marketplace to reach its full potential. Simply waiting for organic growth will not be sufficient to achieve our ambitions for the platform. This requires dedicated attention and appropriate resource allocation to drive meaningful traffic and conversion.

Historically, our e-commerce marketing efforts have been hampered by material restrictions from major platforms regarding the promotion of CBD products, vaping products, and other regulated items. These constraints have limited our ability to deploy traditional digital marketing techniques effectively. However, we have now identified viable solutions to overcome these challenges and have developed a comprehensive marketing strategy that we are in the process of implementing.

Looking ahead, we are committed to resourcing a full range of marketing activities to drive traffic and engagement. This includes a renewed focus on search engine optimisation, an expanded content creation programme designed to attract and inform potential customers, and targeted pay-per-click advertising campaigns to reach relevant audiences.

We are also developing programmes to drive awareness and engagement with Chill.com by partnering with gyms, offices, and other similar venues to provide membership benefits. During the final quarter of the 2024 calendar year, the Company engaged with over 100 branches of one of the UK's leading gym brands, each of which was keen to offer exclusive, limited-time Chill.com discounts to their members. While these initiatives will require ongoing investment, we view this expenditure as critical to unlocking the value of our digital asset and establishing Chill.com as a destination for wellness consumers.

As I commented in our annual financial report for the period ending 31 March 2023, the growth and development of the Chill.com marketplace remains a long-term endeavour. If scale (both of user numbers and sales volumes) can be achieved, the project has vast potential. Goop, the luxury lifestyle and health marketplace, reportedly generated £81,000 of sales in 2011 but has since increased that figure to many millions of pounds each year. While celebrity endorsement has certainly been a factor in their success, it is clear that there are other parts of the formula that we can and should follow. It is incumbent on us to chase growth by enticing more relevant consumers to our site by delivering more engaging content, more frequently and across more platforms than we have done in the past.

Events After the Financial Period

While the Financial Period itself was highly significant for Chill Brands, the dramatic events in the months immediately following have been extremely tasking on the Company and its investors.

The chain of events commenced in mid-April 2024, when the Company received a requisition letter from its largest shareholder, Jonathan Swann, seeking by way of shareholder vote to remove Antonio Russo and Trevor Taylor, and to instate two new directors in their place.

Following the announcement of this requisition notice, the Board at the time took the decision to suspend me as the Company's CEO pending an investigation into allegations relating to the use of inside information. This investigation ultimately determined that the allegations made were unsubstantiated and absolved me of wrongdoing, but not before both the Company and I had attracted significant adverse media attention and coverage. I was reinstated on 4 June 2024 after a new Board of Directors had been constituted following a shareholder vote which resulted in the removal of our previous Chief Commercial Officer Antonio Russo and Chief Operating Officer Trevor Taylor, and the appointment of Non-Executive Chairman Harry Chathli and Finance Director Graham Duncan.

The Company's shares were suspended from trading on 3 June 2024, a day prior to the General Meeting and the constitution of the new Board. This suspension was at the Company's request as the directors actively managing the business at the time were unable to provide the market with an accurate update regarding the Company's trading status. This suspension continued as the newly constituted Board could not issue a trading update until such time as it had resumed control of, and access to, the Company's bank accounts and financial records - thereby enabling the Board to provide an accurate update regarding the Company's financial and trading position. This was a protracted process as a result of the Company's legacy banking providers determining that they would no longer offer banking facilities to the business. This prevented the Company from issuing payments to vendors and effectively halted most trading activities for a period of time. While the Company has ultimately been able to secure alternative banking facilities, these challenges delayed our ability to continue with the audit process and publish our annual financial report for the Period by the required reporting deadline of 31 July 2024. The suspension of the Company's shares has therefore been ongoing pending the completion and publication of our 2024 annual financial report.

Logistical issues relating to the transfer of company management and third-party providers were not the only challenges for the new Board. It was identified that a transfer of the Company's largest asset, the Chill.com domain, had been effected alongside the transfer of other cash assets prior to the 3 June 2024 General Meeting and the constitution of the new Board. This discovery prompted the Company to instruct leading US Counsel to commence legal action in the U.S. District Court for the District of Colorado on 24 July 2024. The legal action concluded in December 2024 with an out-of-court settlement between the Company and its former Directors, Antonio Russo and Trevor Taylor. As a result, the Chill.com domain and related trademarks are now under the Company's ownership and management.

I do not have any further useful comment to provide on this matter. It is in everyone's best interest to move forward after this challenging episode, and we are pleased to have avoided a more protracted legal battle. The Company can now focus its time and resources on the development of its business. What's done is done, and we can now channel our efforts towards future growth and opportunities.

New Opportunities and a Refined Operating Model

Since my reinstatement, I have been working diligently with the new Board of Directors to put the Company back on an even footing. Our internal challenges, coupled with the volatility in our industry over the past 18 months, have given us significant pause for thought regarding our future direction. This period has prompted us to reassess and redefine our corporate governance structure and our broader vision for the business, ensuring that we are well-positioned to develop Chill Brands into a performing asset that delivers value for all shareholders.

On a corporate level, we have elected a non-executive Chairman in Harry Chathli and re-established audit, remuneration, and nominations committees. We have also welcomed the Company's former CEO from 2019-2020, Nick Tulloch, to the Board as an independent non-executive Director, following the resignations of Eric Schrader and Scott Thompson on 7 June 2024 and 30 September 2024 respectively. Nick brings with him a wealth of listed company and capital markets experience, alongside knowledge of the Company's history. We have also been working to establish new, more robust financial controls, bookkeeping, and financial reporting functions under the guidance of our finance director, Graham Duncan.

There have also been major operational changes for Chill Brands. One of the most notable adjustments is that we have taken our UK sales team in-house, having previously relied on The Vaping Group to provide us with a swift route to market and activation of our new brand. This strategic move allows us to save costs by hiring directly and grants us complete control over this critical human resource. Given the extensive changes and shocks to the vaping industry in recent times, having an in-house team enables us to scale flexibly in line with market conditions, ensuring that we can respond swiftly and efficiently to industry dynamics.

Furthermore, this transition has opened up new income opportunities for Chill Brands. As highlighted in this report, wellness trends are cyclical, bringing a constant influx of new products and active ingredients that require effective exposure and distribution to succeed. This need is as pertinent in the retail world as it is online, where our solution is the development of the chill.com marketplace. Just as they may struggle with generating online sales, many brands often lack the resources, knowledge, and connections to establish a solid retail distribution footprint. Having launched our own brand in the UK market, and in a challenging and often controversial industry, we have developed substantial expertise and networks. We can now leverage this asset by contracting with other brands, providing them with sales personnel, contacts, and a route to market for a monthly fee. This not only provides recurring revenue to Chill Brands but also offers the potential upside of commissions from sales generated through strong performance. Our catalogue approach, where our sales personnel build a distribution network into which multiple complementary products can be sold, allows us to offer this service at an affordable rate, making it accessible to a wide range of brands who may not be in a position to resource a dedicated sales team.

We have achieved early traction with this new business activity, securing a number of clients, including leading suppliers of oral nicotine pouches, a European brand launching a line of sugar-free energy drinks, and a prominent vape e-liquid brand. Our ongoing efforts to develop our pipeline and attract additional potential clients are very promising and we expect this business-to-business revenue stream to make a substantial contribution to the Company's financial growth. Partnering with third party brands also provides an opportunity to diversify our offering, helping to ensure that we are not solely exposed to the unpredictability of the vape market.

Besides enabling us to identify and pursue new opportunities, this period of reflection has also provided us a chance to assess non-performing elements of the business. The Company now intends to shutter its US retail operations while it focuses on developing its core business. The vaping market in the United States is particularly tough due to the patchwork of regulations and the approach taken by the US Food and Drug Administration, which imposes the obligation of a costly PMTA on any brand wishing to sell a product containing, or even capable of containing, nicotine. These difficulties have a major impact on the industry, making it difficult for businesses to plan for the future. This has led to the closure of many, including the Company's primary US distributor based in Denver. However, there are shoots of hope as a number of legal challenges to the status quo have been mounted, including some reaching the Supreme Court. We are actively working to identify distribution partners in the US and, on a longer-term basis, operators for a business unit there. In the meantime, however, we will focus on development in the UK and Europe - believing it better not to stretch our limited resources over multiple territories and in doing so deny each the full and proper attention they deserve.

Strategic Outlook

The 2024 financial period was marked by substantial growth for Chill Brands, despite the turbulence faced in its core market of vaping and corporate challenges post-year-end. Once again, the business has faced adversity and external headwinds during the critical early stages of its journey into the consumer goods sector. The Company has had to continually reinvent itself to survive and remain relevant, rather than finding itself able to rely on the compounding effect of slow but stable growth. This would not have been possible without the continued support of investors, and I believe the Company's adaptive approach can be viewed positively. This ability to pivot has allowed the Company to remain trading and pick up various assets and strengths along the way. During this Period, the Company developed UK business infrastructure and built a robust retail network that will enable it to capitalise on opportunities relating to current and future vaping products while diversifying into other categories of consumer goods.

Looking ahead, Chill Brands is now positioned with three clear divisions, each with distinct growth potential:

1. Chill-Branded Vaping Products: our focus within this remains the development and distribution of compliant, reusable vape products and e-liquids for the UK market - both under our own brand and those of external partners. This builds on our successful entry into the vaping sector while adapting to evolving regulatory requirements.

2. Chill.com E-Commerce Marketplace: With renewed focus on driving traffic and user engagement, our Chill.com platform represents a significant opportunity for growth after the onboarding of a multitude of brands during and after the Period. Enhanced marketing efforts, including paid advertising initiatives, aim to unlock the full potential of this digital asset.

3. Third-Party Brand Distribution: Leveraging our established retail relationships and sales expertise, we are expanding our role as a services business, representing other brands in the UK market. This division has already experienced promising growth into categories such as oral nicotine pouches and energy drinks, providing an additional revenue stream without incurring the costs of developing and launching these products ourselves.

This summary distils the focus of our business into three core areas, yet the Company is more complex than it may appear due to the legacy left by its previous iterations. Until relatively recently, we were still addressing administrative matters related to the former oil and gas operations of Highlands Natural Resources, while also concluding the feminised hemp seed project initiated in 2019, when CBD-rich hemp seeds were in high demand. While addressing these legacy issues has at times been difficult, it has also brought some associated benefits. Notably, during the latter part of 2024, after the end of the Period, the Company reached an agreement with a former project partner for the return of more than $40,000. These funds, connected with maturing bonds issued in relation to natural resources sites in Colorado, provided welcome financial support. Despite these legacy issues, we remain determined to push ahead with a more focused and streamlined approach as outlined in this report.

Although challenges remain, the entire Chill Brands team remains driven to develop the Company into the scaled, stable business that it ought to be. We are committed to growth and will execute on the focus areas I have outlined in this report while continuing to adapt to the ever-changing market landscape. We are dedicated to building a robust and resilient company that can weather industry fluctuations and emerge stronger, ensuring long-term success for our stakeholders.

I would like to extend my gratitude to our shareholders for their ongoing support and look forward to brighter times ahead.

Callum SommertonChief Executive Officer - Chill Brands Group PLC

EXECUTIVE'S FINANCIAL REVIEW

During the Period, the Group concentrated on the launch, marketing, and distribution of its nicotine-free vape products. Alongside this, efforts were made to develop an online e-commerce marketplace for wellness products from third-party brands, accessible on the Company's the Chill.com website. The Company significantly ramped up its distribution efforts during this time, particularly in the UK, where it established critical sales and distribution infrastructure for the first time.

The Group recorded a reduced loss for the year of £3,370,293 (2023: £4,312,132), a 22% decrease that is largely reflective of Chill Brands' improved sales performance during the Period. The Period also saw the Group generate a gross profit on the sales made of £472,810 (2023 loss: £206,859). While the Group made an overall loss, the Period was the first since the year ending 31 March 2020 in which the Group was able to achieve a gross profit on the sale of its products.

The loss recorded during the Period can be primarily attributed to the ongoing costs associated with the Company's operations and maintaining its listed status. Additionally, significant investments were made in the development of new business activities, particularly the establishment of distribution networks in the US and UK for the Company's nicotine-free vape products. These strategic expenditures are essential for positioning the Company for future growth, despite their impact on the current financial results.

During the year, the Company undertook significant commercial activities that reflected a strategic shift away from its legacy interests in CBD towards the sale of vape products. The first batch of these products was introduced in the US at the end of March 2023, just prior to the reporting period. This launch laid the groundwork for the Company's future endeavours in the vape product market and demonstrated that there was a demand amongst relevant consumers for nicotine-free alternatives to more standard vape products containing nicotine. Throughout the Period the Company continued to expand the distribution of its vape products in the US, including through Smoker Friendly stores. The Company supported the launch of its product with promotional offers to secure consumer trial, along with visits to individual retail stores and regional meetings of convenience location operators to educate them on the products and facilitate informed conversations with consumers. As explained elsewhere in this report, and due to a combination of factors including the corporate challenges that have limited our operational capacity in the US and the need to allocate resources where they are likely to generate the greatest return, the Company expects to place less strategic emphasis on the US market in the near term.

In May 2023, the Company extended its reach by entering into an agreement with The Vaping Group to provide comprehensive sales and distribution services in anticipation of a UK launch of the nicotine-free vape products. This collaboration was crucial as it enabled the Company to leverage a specialised UK field sales team, secure warehousing, and efficient fulfilment of both online and offline orders. The Vaping Group's focus on the independent convenience store market aligned with the Company's objective to penetrate this specific retail sector. The Vape Group also provided marketing services, including email marketing campaigns, representation at trade shows, and advertising in digital and print media. In Q4 2024, the Company brought its UK sales function in-house to build on the groundwork laid by The Vaping Group. Establishing these capabilities internally has since enabled the Company to diversify its operations by offering sales and distribution services to third-party brands, further leveraging its growing retail network.

The importance of having a turnkey launch cannot be overstated. This partnership allowed the Company to swiftly establish its UK operations, a feat that would have been challenging given that the Company had not previously developed its own UK trading infrastructure. Historically, the Company's commercial focus had been almost entirely on the US market. The Vaping Group's infrastructure enabled the Company to stand up the UK operation efficiently and effectively, ensuring that the nicotine-free vape products were introduced smoothly to the market upon their launch in August 2023.

As a result of these efforts, the Company was able to quickly gain a foothold in the UK market, developing distribution networks that increased its store distribution footprint from a fresh start in August to more than 2,365 committed retail stores in less than a year. This included arrangements with the leading distributor of vaping products, Phoenix 2 Retail, which saw the Company's products sold into WH Smith travel stores, Morrisons stores, and Rontec forecourt stores. Each of these landmark retail accounts came with an associated slotting fee, as is typical for brands entering established high street retail stores. Sales into these major retailers accounted for the majority of sales made during the Period, during which the Company delivered the products. The regulatory changes and resulting market upheaval in the vaping sector contributed to delays in the receipt of payments from certain distribution partners, particularly in relation to sales made through major retail channels. These disruptions created uncertainty across the supply chain and led some partners to adopt a more cautious financial posture. The majority of the outstanding amounts due to the Company were remitted between April and October 2024. The Company continues to work collaboratively with its distribution partners to recover residual balances while preserving and strengthening its access to key routes to market during a period of ongoing industry transition.

Revenue

During the Period the Company recorded revenues of £1,908,020 (2023: £82,840), a 23-fold increase. The material increase in revenue is largely a result of the sales of the Company's nicotine-free disposable vape products, which were launched in the UK during August 2023. A significant portion of this revenue comes from sales into WH Smith's travel stores, Morrisons supermarkets and convenience stores, and Rontec-operated forecourt stores - all of which were facilitated through a distributor relationship with Phoenix Wholesale and Distribution. Additionally, sales were made into independent retail stores including convenience stores, pharmacies and specialist vape shops. In the US, the Company's nicotine-free vape products were predominantly sold into Smoker Friendly stores. While there were online sales both through Amazon.co.uk and the Company's own chill.com website, they did not constitute a material part of the Company's overall revenue during the year.

Certain trade receivables remain outstanding following the end of the Period. Due to recent changes in the vaping industry, which have impacted distributors and retailers, the Company has agreed to offer extended and flexible payment arrangements to these remaining debtors. The Company maintains confidence in the recoverability of these trade receivables and believes that the adjusted payment terms will facilitate their eventual collection along with a positive ongoing relationship with these key distribution partners.

In line with the Company's commitment to prudent financial management and in accordance with applicable accounting standards, an expected credit loss provision of £180,000 has been recognised in respect of outstanding receivables from a major distribution partner. While the total balance outstanding is circa £361,000, management believes that, on balance, the full amount remains recoverable. The provision reflects the extended period since the original due date and the Company's desire to present a conservative and responsible financial position. The Company continues to engage constructively with the counterparty, and discussions regarding future strategic cooperation are ongoing.

Due to changes in the vaping regulatory environment and events that occurred after the end of the financial year, as outlined in this report, the Company will record considerably lower revenues in the financial year ending 31 March 2025. Going forward, the Company's revenue will be generated by three divisions: sales of own-branded vaping products, sales of products from third-party brands on the chill.com e-commerce marketplace, and fees for the provision of sales services to clients.

Expenditure

During the year, the Group's administrative expenses rose to £3,523,507 (2023: £2,636,115). This increase in expenses was primarily driven by expanded trading activity, particularly in the UK, where the Company's commercial activities were almost entirely established during the Period. The launch of new products, the development of distribution channels, and the marketing efforts necessary to introduce these products to the market significantly contributed to the rise in costs and correlate to an associated increase in revenue.

These costs reflect payments to vendors and expenses associated with the establishment of distribution channels, including payments for the development and management of a sales team by The Vaping Group, slotting fees for major retail accounts, and logistics. The majority of these additional costs relate to the launch and distribution of the Company's nicotine-free vaping products. At the same time, there was a reduction in costs relating to the marketing and distribution of legacy CBD products as the Group's focus shifted away from that category.

In line with an increase in sales to £1,908,020 (2023: £82,840) there was an associated increase in the cost of sales to £1,040,053 (2023: £61,798). This increase reflects the costs of inventory acquisition, freight, warehousing and other matters relating to the sale of the Company's nicotine-free vape products.

As is common among businesses engaged in the retail of consumer goods, the Company faced cash flow challenges throughout the Period. This was primarily due to the necessity of funding the large-scale rollout of its products, which involved the payment of slotting fees and inventory procurement, while selling to major retail stores under typical payment terms that often result in a delay of more than 90 days between the ordering of inventory by the Company and receipt of payment from distributors and retailers. These conditions require meticulous financial planning and careful liquidity management to ensure the Company sustains its operations and continues to grow its market presence.

During the financial year commencing on 1 April 2024, the Group incurred costs relating to the corporate events outlined in the Chief Executive's Review and Strategic Report, including significant legal costs. Going forward, the Company will incur costs relating to the maintenance of its listing on the London Stock Exchange and the development of its business, primarily in the UK.

Liquidity, Cash and Cash Equivalents

At the year end, the Group held £1,315,289 at the bank (2023: £3,767,426).

Funding and Going Concern

During the Period the Group's activities were resourced by fundraising activity immediately prior to the commencement of the financial year. On 16 March 2023, during the prior period, the Company raised £560,000 before costs from the issue of 16,000,000 new ordinary shares at a price of 3.5 pence per share. On 31 March 2023, and as announced on 3 April 2023, the Company raised a further £2,600,000 (before costs). This was comprised of a subscription for 25,000,000 new ordinary shares at a price of 4 pence per share (for a total of £1,000,000) and the issue of unsecured convertible loan notes with a value of £1,600,000. The convertible loan notes originally carried a coupon of 12% per annum for a term of three years from the date of issue on 31 March 2023 and were convertible into Ordinary Shares at 8 pence per share. The first annual interest payment due in respect of the convertible loan notes was capitalised into new ordinary shares as part of fundraising activity in January 2024, as explained below. As announced on 23 May 2025, the Company and lender mutually agreed to vary the terms of these convertible loan notes such that their maturity date is extended to 15 May 2028, and their conversion price is amended to 2.15 pence per ordinary share, resulting in a potential issuance of up to 74,418,605 conversion shares.

On 20 December 2023, the Company announced that it had secured a supply chain debt financing facility from its major shareholder, Mr Jonathan Swann. The unsecured debt facility had a total credit limit of £1,000,000 and carried a monthly interest rate of 2% on funds drawn down. The funds were drawn to finance inventory acquisition and commercial slotting agreements connected with the sale of the Company's nicotine-free vape products into major retailers, as announced in December 2023. Liabilities accrued in connection with the debt facility were capitalised in line with fundraising activity in January 2024, as explained further below.

On 26 January 2024, the Company announced a new equity fundraising of approximately £2,400,000. This consisted of a placing of 28,553,800 new ordinary shares and a subscription for 3,466,700 new ordinary shares for a total of 32,000,000 shares, each priced at 3.75 pence and raising in aggregated £1,200,018 (before costs). Concurrently, the Company capitalised £1,200,000 of liabilities to Mr Jonathan Swann, comprising the first annual interest payment accrued against the convertible loan notes issued to Mr Swann in April 2023, and the £1,000,000 debt facility provided in December 2023 along with interest accrued against that facility.

As a result of capitalising Mr Swann's debt financing facility, the Company was able to use the proceeds from the sale of its nicotine-free vape products into major UK retailers for working capital purposes. This strategic decision meant that the funds did not need to be earmarked for the repayment of the previously accrued liabilities linked to Mr Swann's facility. Consequently, the Company could use these financial resources for general working capital purposes. During the financial year beginning 1 April 2024, the Company's operations have been sustained by a combination of the funds raised in January 2024 and payments from retailers, wholesalers and distributors connected with the sale of its nicotine-free vape products.

In the time since the end of the Period, the Company's operations were primarily supported through revenue generated from commercial activities undertaken in the prior financial year, supplemented by funds raised in a financing round completed in January 2024. This period required particularly careful cash management, as the Company's financial position was impacted by the significant legal and professional costs incurred in relation to corporate disputes and associated matters.

Looking ahead to the financial year commencing 1 April 2025, the Board expects the Company's financial requirements to be met through further capital raising activities. On 23 May, the Company announced that it had raised £1 million from subscriptions for the issue of convertible loan notes carrying an annual interest rate of 10%, a three-year maturity, and convertible into ordinary shares at a price of 1.5 pence per share. In addition, investors will receive warrants attached to the CLNs, priced in line with the volume-weighted average price (VWAP) of the Company's shares at the time of each drawdown.

The Board considers that the capital provided under the current financing facility will be sufficient to support the continuation of the Company's core commercial operations throughout the financial year ending 31 March 2026. Nevertheless, it may be necessary for the Company to raise additional funding in the future in order to remain viable as a going concern, particularly in the event of unforeseen operational costs or if strategic growth opportunities are to be pursued.

Based on the Company's demonstrated ability to secure financial backing from both new and existing investors in recent periods, and the continued support of major shareholders, the Directors are confident in their ability to raise further funds if and when required.

However, there remains a material uncertainty which may cast significant doubt on the Company's ability to continue as a going concern. The ability of the Company to continue its operations is dependent on the successful raising of additional funding as and when required. These conditions indicate the existence of a material uncertainty which may cast significant doubt upon the Company's ability to continue as a going concern and, therefore, it may be unable to realise its assets and discharge its liabilities in the normal course of business.

Notwithstanding this material uncertainty, after making enquiries and considering the options available to the Company, the Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for at least 12 months from the date of approval of these financial statements. Accordingly, the Directors continue to adopt the going concern basis of accounting in preparing these financial statements.

CHIEF EXECUTIVE'S REVIEW AND STRATEGIC REPORT - OTHER MATTERS

Board Changes and Operational Composition

On 4 June 2024, the Group announced a reorganisation of its executive management team with the removal of the Company's Chief Commercial Officer, Antonio Russo, and Chief Operating Officer, Trevor Taylor, and the appointment of Aditya Chathli and Graham Duncan as Non-Executive Chairman and Chief Finance Officer, respectively. On 7 June 2024, Eric Schrader resigned as a Non-Executive Director and Nick Tulloch was appointed as a Non-Executive Director on 5 September 2024.

Development of New Compliant Vaping Products

During the Period and in the months since, the UK government announced significant changes to the regulation of vapes in the UK. In particular, a ban on the sale of disposable vape products was implemented from 1 June 2025. Disposable vape products are defined as products that are either not rechargeable, not refillable, or neither rechargeable nor refillable. In practice, this means that for a vape product to be considered compliant for sale in the UK after 1 June 2025, users must be able to recharge the battery, replace the coil (the heating element that enables the device to produce vapour), and refill the device either with e-liquid or a new replacement pod.

This regulatory change directly impacts the Company's Chill ZERO range of nicotine-free disposable vapes. Despite the 7ml 3,000 puff products being capable of recharging via a USB-C charging port, they are not refillable. As a result, the Company is phasing out its existing range of Chill ZERO disposable vape products.

In response to these regulatory changes, as announced in December 2024, the Company launched a new range of nicotine-free e-liquid products in March 2025. These products are predominantly intended to be sold into specialist vape shops where there is a market for shortfill e-liquids. Shortfills are larger bottles of the fluids used to produce vapour, with space to add nicotine shots if desired, thus providing flexibility for users while complying with regulatory restrictions.

The Company is working with its manufacturing partners to scope and develop compliant vaping devices with replaceable pods that will be both rechargeable and refillable. These efforts are aimed at ensuring that the Company's own proprietary product offerings remain compliant with the new regulations while continuing to meet the needs and preferences of its customers. Since the end of the Period, the Company has also begun to offer sales and distribution support services to other brands including those involved in the development and sale of vape and other novel nicotine products. Following the UK ban on disposable vape products commencing 1 June 2025, the Company has continued selling compliant products from brand partners.

Feminised Hemp Seed Programme

Under its previous guise as Zoetic International the Group had a significant focus on cannabidiol (CBD) products. During this period, the Group planned to develop, cultivate, and sell its own varieties of hemp seeds. The Company's accounts therefore reflect a notable carrying value of feminised hemp seeds and specifically an inventory of proprietary varieties of seeds intended to yield plant matter high in CBD content and low in tetrahydrocannabinol (THC - the principal psychoactive compound found in cannabis). These particular traits were considered highly attractive at the time, especially when the market for CBD products was projected to grow exponentially.

To effectively market these seed varieties within Europe, it was necessary for them to undergo rigorous testing to secure entry into the European Seed Catalogue. Inclusion on this register would have allowed for the sale of these seeds to licensed cultivators within the European Union. However, during a final testing cycle, the Company's testing partners identified anomalies relating to the colour of the plant matter and the presence of off types within the cultivation area.

As the Company's strategic focus began to shift away from CBD products towards other categories of consumer goods, it was determined that further resources should not be allocated to potentially costly testing exercises. This strategic pivot was further supported by an observed decline in the market for hemp seeds, specifically those rich in CBD but low in THC content. The market dynamics had dramatically changed from the initial projections in 2019 and 2020. For instance, the downstream market for CBD isolate saw a steep reduction in value, where a kilogram of CBD isolate that once exceeded £1,000 in 2020 could be sourced for as little as a few hundred pounds by 2024.

Due to the sustained decline in the market for raw materials rich in CBD and analogous non-intoxicating cannabinoids, coupled with the strategic shift of the Group's focus away from CBD production and towards other consumer goods, it was not considered appropriate to allocate significant additional resources to the attempted commercialisation of the hemp seed project. Consequently, the Directors have determined that there is limited prospect of realising significant value from the Group's inventory of feminised hemp seeds.

As a result of this decision, the carrying value of the seeds has been impaired in its entirety. While the Company will continue its attempts to either liquidate or find a commercial use for the inventory of hemp seeds, it cannot guarantee that any funds will be realisable from them.

UK Novel Foods Authorisation

In order to sell ingestible CBD products in the UK, the Company has progressed through the novel foods application process by submitting relevant applications to the Food Standards Agency (FSA). Novel Foods are defined as food items were not widely consumed in the European Union before May 1997.

The Company's Zoetic tinctures and Chill gummies have now been added to an updated FSA list of CBD food products that are linked to a credible application for authorisation. Products that have reached the validation stage undergo risk assessments and further examination by the FSA to determine their safety profile and suitability for sale in the UK market. The FSA has provided that the products can remain on sale during this stage of the Novel Foods application process.

During the Period, the Food Standards Agency (FSA) updated its precautionary advice on CBD, recommending that healthy adults limit their consumption to just 10mg per day. This adjustment represents a significant reduction from the previous limit of 70 mg per day. The Company's application relating to CBD gummies involves a product with a CBD content of 25mg per gummy. It is not feasible for the Company to make adjustments to its product to reflect this recommended dosage, as pursuant to the FSA's Novel Foods regime, only products that were on the market prior to February 13 2020, and had applications submitted by March 31 2021, are allowed to remain on sale pending validation and further approval.

While the Company will continue to maintain its Novel Foods applications in concert with its manufacturing partners, its strategic focus has shifted away from this product category. Furthermore, it is not expected that the conclusion of the Novel Foods application process and subsequent approval would lead to uptake of the Company's products by major retailers without significant further investment, including the payment of slotting fees and allocation of marketing budgets. A number of major UK retailers including supermarkets and highstreet health and beauty stores have previously sold CBD products from other brands however in many cases these have since been removed from their ranges demonstrating a declining appetite by retailers to distribute CBD products.

The Company will provide further updates relating to the progress of the Novel Foods process as appropriate, however own-brand CBD products are no longer a significant area of focus for the Group.

Zoetic

During the Period, the Company continued to sell its remaining inventory of Zoetic CBD oils on its chill.com e-commerce marketplace website. Sales of these products were not material as a proportion of the Company's overall revenue.

Further development of the Zoetic brand was not a strategic priority during the Period while the Company predominantly worked on the development and distribution of its Chill ZERO line of nicotine-free vapes. Going forward it is management's view that, rather than applying further resources to this brand, the Company should focus its efforts on the development of Chill own-branded products, the chill.com marketplace of third-party wellness products, and the provision of sales services to other brands. The Company has already substantively concluded its prior strategy of developing and distributing CBD products and, in line with this strategy, the Zoetic brand will continue only as a range of CBD tinctures sold on the chill.com website. The Company will reassess this position should there be a change or update to the Novel Foods regime that governs the sale of ingestible cannabidiol products.

Risks and Uncertainties Facing the Group

As a business involved in the development, marketing, and supply of consumer packaged goods products, the Group faces risks typical of other consumer goods brands. This is particularly relevant for the Group's vaping products, which are subject to evolving regulatory risks. Additionally, the Group faces general financial risks that are common amongst similar enterprises at an early stage of their development and growth.

The Board continues to monitor and mitigate a detailed list of risks that face the Group, but those listed below are considered to be of the highest importance given the likelihood of their occurrence or the materiality of their potential impact.

General Risks Relating to the Group's Financial Position

While revenues from the Group's consumer-facing activities have grown during the Period in review, the Group anticipates a decline in revenues during the financial year commencing 1 April 2024. This expectation reflects a combination of factors, including regulatory changes in the markets in which the Group operates (particularly relating to disposable vaping products), recent strategic shifts in market focus, and corporate and operational challenges which have impacted the pace of the Company's commercial development.

The Board has considered a range of trading scenarios, including those that assume continuing reductions or stagnation in sales volumes, limited uptake of new products, and delays in implementing its broader commercial strategy. In response to such scenarios, the Board is prepared to take appropriate mitigating actions, including the reduction or elimination of certain operational expenditures such as staffing costs, marketing, and retail activities, in order to preserve the Group's financial position.

The Group has historically been, and continues to be, reliant on access to external financing, including through the issuance of new equity and debt instruments, to fund its ongoing operations and strategic initiatives. Whilst the Directors remain confident in their ability to secure further funding, there is no certainty that such funding will be available in the necessary amounts or on acceptable terms at the required time.

As such, the Group's continued operation remains dependent on timely access to additional capital. If the Group is unable to secure such funding as and when required, it may not be able to continue to operate at its current scale, and may be required to significantly curtail, restructure or cease certain aspects of its commercial activities. These factors represent a material uncertainty which may cast significant doubt on the Group's ability to continue as a going concern.

Risks Relating to Logistics and the Supply of Products

Various geopolitical events pose a risk to the Group's supply chain and logistics activities. Industry-wide issues relating to driver shortages, warehousing, international logistics, and transport may affect the availability and timely movement of the Group's products. Furthermore, some of the finished products sold by the Group are sourced from multiple component parts that are manufactured internationally. As a result of this, there remains a risk that local regulations could prevent the timely export of products, resulting in delays and disruption to the Group's operations.

The Company is involved in the sale of a product portfolio primarily consisting of goods that are manufactured overseas - most notably in China - and subsequently imported into the countries where they are sold. As a result, the Group is exposed to the impact of international tax regimes, customs duties, and any changes in tariffs or trade policies that may affect cross-border commerce. Fluctuations in these areas could influence the Company's cost base, pricing strategy, and overall margin structure.

The Board has engaged with all suppliers and partners to secure the continuity of its operations and continues to develop controls and procedures to limit the impact of any such risks. 

Risks Associated with Laws and Regulations Relating to Vaping Products

Given the Group's focus on vape products, it is subject to risks that are specific to this category of goods. Vaping products are subject to evolving regulations, including age restrictions, packaging requirements, advertising restrictions, and product safety standards. Failure to comply with these regulations can result in fines, and penalties along with reputational damage that could hamper the Group's ability to operate in the space.

Vape products are complex electronic devices, and any defects or malfunctions could result in injuries or property damage. Furthermore, the sale of vape products may expose the Group to risks related to public health concerns as the long-term effects of vaping are still being studied. A significant body of evidence suggests that vape products are significantly safer than cigarettes and other tobacco products, however it cannot be asserted that there are no health risks related to vaping.

Finally, the volatile nature of the regulatory landscape can affect the availability and accessibility of vape products. Changes in laws or public sentiment may restrict sales channels, limit product availability, or impose additional taxes, which could significantly impact the Group's financial performance.

Between August 2023 and January 2025, the UK implemented and proposed several regulatory changes concerning vaping products, focusing particularly on disposable vapes and youth access.

In January 2024, the UK government announced a proposed ban on the sale and supply of disposable vapes. The ban was implemented on 1 June 2025. This ban includes both nicotine and non-nicotine disposable vapes and has been prepared under existing frameworks for environmental law. Retailers had until 1 June 2025 to sell existing stock, after which time any further sales would be illegal necessitating the destruction or disposal of any residual stocks.

The UK Government is currently progressing its proposed Tobacco and Vapes Bill with the aim of creating a smoke-free generation by prohibiting the sale of tobacco products to anyone born on or after 1 January 2009. This legislation also seeks to implement several measures to address concerns regarding the appeal of vape products to minors. The proposed measures include restricting vape flavours, packaging, and display to decrease their appeal to children; banning many advertising and sponsorship initiatives; implementing fixed penalty notices for retailers who sell vapes to individuals under the age of 18; and introducing a new retail licensing scheme for both tobacco and vape products.

The proposed measures, including the ban on the sale of disposable vapes, may significantly impact the Group's ability to generate reliable revenues from the sale of vaping products. These regulations could limit the viability of the Group's proposed future products, the breadth of available channels into which those products can be sold, impose additional compliance costs, and decrease the appeal of vape products to consumers. Consequently, the Group may face reduced market opportunities and increased operational challenges, affecting its overall financial performance.

The regulatory landscape for vaping products in the United States is equally complex and brings its own risks to the Group's business. Oversight is exercised through a combination of federal, state, and local regimes, each with their own set of requirements and restrictions. At the federal level, the Food and Drug Administration (FDA) regulates vaping products under the Tobacco Control Act, mandating that any product containing nicotine or capable of being used with nicotine must undergo the costly and unpredictable Premarket Tobacco Product Application (PMTA) process. Only a limited number of products have successfully navigated this pathway. Simultaneously, state and local authorities impose additional layers of regulation, including flavour bans, taxation, sales restrictions, and varying enforcement practices. This fragmented and frequently evolving regulatory environment creates uncertainty for manufacturers and distributors, significantly increases the cost of doing business, and may limit the Company's ability to launch or sustain product lines in this category in the US market.

Product Viability

If the products the Group sells are not perceived to have the effects expected by the end-user, its business may suffer. Many of the Group's products contain innovative ingredients or combinations of such ingredients. There is little long-term data with respect to efficacy, unknown side effects and/or interaction with individual human biochemistry. Whilst the Group conducts extensive testing of its product stocks, there remains a risk that its products may not have the desired effect.

Product Liability

The Group's products are produced for sale to end consumers, and therefore there is an inherent risk of exposure to product liability claims, regulatory action and litigation if the products are alleged to have caused loss or injury. Accordingly, the Group maintains product liability insurance policies to safeguard against the implications of any claims that may arise.

Success of Quality Control Systems

The quality and safety of the Group's products are critical to the success of its business and operations. As such, it is imperative that the Group's (and its service providers) quality control systems operate effectively and successfully. Although the Group strives to ensure that all of its service providers have implemented and adhere to high calibre quality control systems, any significant failure or deterioration of such quality control systems could have a materially adverse effect on the Group's business and operating results.

Product Recalls

Manufacturers and distributors of products are sometimes subject to the recall or return of their products for a variety of reasons, including product defects, such as contamination, unintended harmful side effects or interactions with other substances, packaging safety and inadequate or inaccurate labelling disclosure.

If any of the Group's products are recalled for any reason, the Group could incur adverse publicity, decreased demand for the Group's products and significant reputational and brand damage. Although the Group has detailed procedures in place for testing its products, there can be no assurance that any quality, potency or contamination problems will be detected in time to avoid unforeseen product recalls.

Industry Competition

The consumer-packaged goods industry is competitive and evolving, particularly for emerging products including vape and wellness products. The Group faces strong competition from both existing and emerging companies that offer similar products. Some of its current and potential competitors may have longer operating histories, greater financial, marketing and other resources and larger customer bases than the Group has. Given the rapid changes affecting the global, national, and regional economies generally, the Group may not be able to create and maintain a competitive advantage in the marketplace.

Risks Relating to Legacy Oil and Gas Assets

Despite having discontinued the operation of its legacy natural resource assets, the Group continues to monitor for risks relating to any liabilities arising from its former activities.

While the Group no longer owns any of its former legacy assets or sites, there remains a risk that the Group may be subject to costs and liabilities arising from any lawsuit, civil or regulatory action that may commence in respect of historical mining, drilling, extraction or other activities that the Group may have previously engaged in.

IT Security and Brand Protection Risks

As the Group's activities and profile expand, its digital assets and intellectual property rights - including the ownership of website domains and trademarks - may be challenged both legally by competitors and illegally by bad actors. With these risks in mind, the Group has engaged with numerous initiatives, protections, and countermeasures to ensure that its interests and those of its shareholders and customers are insulated against these risks. Our intellectual property rights are well protected through a series of international trade marks and patent applications. Since the end of the Period, the Company has taken additional steps to secure its IT facilities, has engaged with IT security professionals, and has secured additional protection packages to prevent any removal or wrongful divestment of its digital assets. 

Statement of the Directors in Performance of Their Statutory Duties in Accordance with s172(1) Companies Act 2006

The Directors are mindful of their duties under Section 172(1) of the Companies Act 2006 to promote the success of the Company for the benefit of its members as a whole, having regard to the interests of stakeholders in their decision-making. The Board continues to take account of the impact of its decisions on all our stakeholders, who include employees, customers, suppliers, partners, regulatory bodies, and the wider community. We explain below how the Board has discharged its duties under Section 172 during the year.

Product Portfolio Evolution and Environmental Responsibility

The Board oversaw significant expansion in the distribution and sales of the Company's nicotine-free disposable vape products during the Period. Recognising our environmental responsibilities, we actively engaged with our major distribution partners to identify and work towards participation in recycling and battery reclaim programmes. This decision reflected our commitment to reducing environmental impact while growing our business sustainably.

The Directors have maintained active oversight of emerging regulatory developments, particularly the proposed UK ban on disposable vapes. In response, we have invested in research and development of new compliant products, including e-liquids and non-disposable vapes. This proactive approach demonstrates our commitment to long-term business sustainability while ensuring compliance with evolving regulations and meeting changing consumer needs.

Public Health Considerations

In line with our commitment to responsible business practices, the Board made the strategic decision to cease sales of legacy combustible CBD hemp products. While primarily driven by commercial considerations, this decision aligned with our broader objective to minimise any potential contribution to negative public health outcomes associated with combustible products.

Stakeholder Engagement

Throughout the year, the Company maintained consistent dialogue with its distribution partners to understand their operational capabilities and requirements regarding environmental responsibility. This engagement has been crucial in developing effective environmental initiatives that work within existing retail infrastructure and the Company has been fortunate that many of its distribution partners already implement environmentally-focused product return programmes by providing retailers with collection point infrastructure. We have also invested in product development to ensure we can continue serving our customer base effectively as the regulatory landscape evolves, maintaining our commitment to providing high-quality, compliant products that meet consumer needs.

Throughout the Period we have closely monitored legislative developments affecting our industry. This vigilant approach has enabled us to anticipate and prepare for regulatory changes, particularly regarding disposable vape products. We continue to invest in product development to ensure we remain well-positioned to meet both current and anticipated regulatory requirements.

The Company's approach to product development is fundamentally driven by consumer demand as communicated by our distribution partners and retailers. Since the end of the Period, we have increasingly reinforced our objective of offering a genuine alternative to combustible smoking products through our vaping products. This commitment was exemplified by our participation in the 2024 Pharmacy Show, where we actively engaged with pharmacists, medical professionals, and operators of health-focused retail outlets to better understand the evolving needs and preferences of our consumers.

The Company recognises its responsibility to all stakeholders, including shareholders. After the end of the Period, shareholders exercised their democratic rights by calling a general meeting, at which they voted to remove two former directors - Chief Commercial Officer Antonio Russo and Chief Operating Officer Trevor Taylor - and appoint two new directors, Non-Executive Chairman Harry Chathli and Finance Director Graham Duncan. This shareholder-led governance action illustrates that the Company is subject to open and transparent corporate processes.

The Company's Chief Executive Officer maintains regular correspondence with investors of all sizes, discussing a broad range of topics from operational performance and strategic direction to product availability, branding, and digital presence. Where appropriate, shareholder feedback is shared with the wider Board for consideration. This open and responsive approach is a key feature of the Company's stakeholder engagement model and reflects the Board's intention to remain accessible and accountable.

Looking Forward

The Board remains committed to maintaining an effective dialogue with all stakeholders and taking their interests into account in its decision-making. We will continue to adapt our business model and practices to meet evolving regulatory requirements while maintaining our focus on sustainable growth and responsible business practices.

The Board acknowledges the importance of balancing the needs and expectations of stakeholders but is often required to make difficult decisions based on competing priorities where the outcome may not be positive for all stakeholders. Decisions are always taken with the utmost regard and respect for all stakeholders, and the decision-making process has been formulated to ensure directors evaluate the merits and risks of proposed activities and their likely consequences over the short, medium and long-term. The Directors recognise the importance of acting fairly between shareholders and are committed to promoting the success of the Company for the benefit of its members as a whole even if certain decisions do not provide short-term benefits to individual members.

Key Performance Indicators

Given the evolving nature of the Group's operations and the ongoing changes to its business model and product mix, the Board has not yet established a formal suite of key performance indicators (KPIs) applicable to all aspects of the Group's activities. However, at this stage of development, the primary KPI used by the Board to assess overall performance has been revenue generation.

Revenue is considered the most relevant measure at this stage, as it reflects the Group's ability to attract and retain customers, secure distribution relationships, and generate cash inflows to support ongoing operations and investment. Given the pace of change in the Group's commercial strategy and the regulatory environment, more detailed operational KPIs are being monitored on an informal basis but have not yet been formalised for external reporting.

The Board anticipates that as the Group's activities become more established and its operations stabilise, additional KPIs will be introduced to monitor performance across sales, marketing, operational efficiency, customer engagement, and environmental responsibility. In the digital channel, such KPIs may include website traffic, conversion and retention rates, and average customer spend. In respect of physical retail sales, relevant KPIs may include unit sell-through rates and distribution footprint metrics.

The Board continues to review its internal and external reporting framework to ensure that appropriate KPIs are adopted and disclosed as the business matures.

Gender Analysis During the Financial Year Ending 31 March 2024

The Group is committed to establishing a diverse Board of Directors but is equally conscious of the importance of appointing the people best suited to those roles. A split of our employees and Directors by gender at the year-end is shown below:

The data presented in the diversity and inclusion disclosures, including the table below, has been collected through internal records maintained by the Group. Given the size and structure of the Group, personal data relating to gender and related characteristics is obtained at the point of appointment for Directors and during onboarding for employees, typically through self-identification or documentation provided at hire.

The Board considers the information to be reliable and complete based on the current size and scope of the Group's operations, and no external verification or third-party assurance has been obtained in respect of the reported data. At present, the Group does not operate formal diversity monitoring systems or collect data beyond binary gender identification. As the Group develops and grows, its approach to diversity data collection and monitoring may be reviewed and enhanced in line with regulatory requirements and best practice standards.

The Company acknowledges that, as at the end of the reporting period, the gender composition of its Board does not meet the targets specified under the UK Listing Rules and DTR requirements. Specifically, the Board was composed entirely of male directors, while the wider Group included one male and three female employees.

The Directors consider that the current gender imbalance on the Board primarily reflects the early-stage nature of the Company's operations and the significant resource constraints and challenges it has faced in recent periods -including navigating complex regulatory changes, commercial volatility, and corporate restructuring. During this time, the primary focus of the Board has been on stabilising the business and ensuring operational continuity. As such, Board composition has not been a strategic priority.

Nonetheless, the Board recognises the importance of gender diversity and remains committed to aligning with best practice over time. As the business matures and becomes more stable, the Company intends to broaden the composition of the Board through future appointments, including with respect to gender diversity, in accordance with the expectations of the Listing Rules and associated governance frameworks.

Corporate Social Responsibility

The Company maintains an unwavering commitment to operating with transparency and integrity in all aspects of its business. We recognise our responsibility to balance the interests of all stakeholders, including shareholders, employees, customers, and the wider community. Through regular engagement and clear communication, we strive to keep our shareholders informed of material developments while maintaining appropriate commercial confidentiality.

Our employees are fundamental to our success, and we are dedicated to fostering a safe, healthy, and inclusive working environment. We understand that different individuals have different needs and circumstances, and we endeavour to provide appropriate flexibility where possible. This approach allows us to attract and retain talented individuals while ensuring we maintain our operational effectiveness and meet our business objectives. Our flexible working practices and remote working policies are designed to support both individual well-being and business performance.

As a company operating in the vaping industry, we recognise our heightened responsibility to ensure our products are developed and marketed responsibly. While vaping remains a topic of public debate, our position is clear: vaping products serve a vital role in tobacco harm reduction and smoking cessation. Our strategic focus has been to support individuals not only in their journey away from tobacco products but also in reducing nicotine dependency altogether. This is reflected in our core product range of zero-nicotine vaping products, which provide the sensory aspects of vaping that many users find helpful in their cessation journey, without perpetuating nicotine addiction.

We take our responsibility to prevent youth access to our products extremely seriously. Our approach includes several deliberate measures to minimise this risk. We have implemented strict distribution controls, preferentially partnering with retailers who maintain Challenge 25 policies. Our product development strategy specifically avoids confectionery-based flavours that might disproportionately appeal to young people. Furthermore, our pricing strategy positions our products at a premium price point that places them outside the pocket money spending range. Looking ahead, we are evolving our brand identity to adopt a more sophisticated, adult-oriented aesthetic, beginning with our forthcoming shortfill e-liquid range. This forms part of our ongoing commitment to responsible product development and marketing.

Corporate Environmental Responsibility

As a consumer goods company with heritage in the natural resources sector, we maintain an acute awareness of our environmental responsibilities and the importance of sustainable business practices. We recognise that our activities have an environmental impact and are committed to continuously improving our environmental performance through thoughtful strategic decisions and operational improvements.

A key focus of our environmental strategy centers on our transition from disposable vape products towards reusable, rechargeable devices. This shift represents a significant opportunity to reduce our environmental footprint, particularly regarding electronic waste and battery disposal. Reusable devices substantially reduce the volume of batteries and electronic components entering the waste stream, as a single device can potentially replace hundreds of disposable units over its lifetime. This transition aligns with both our commercial objectives and our environmental responsibilities.

We recognise that our environmental impact extends beyond our direct operations. Where possible, we carefully select suppliers and partners who demonstrate strong environmental credentials and compliance with regulatory requirements.

While our business model relies on third-party manufacturers and logistics providers, we maintain oversight of the environmental impact of these operations. We do not operate retail locations directly, and our use of outsourced storage and transportation services attempts to balance environmental considerations with the commercial needs of the business.

We intend to develop more comprehensive systems to measure and report our environmental impact, enabling us to set meaningful targets for improvement and track our progress towards these goals. This includes monitoring our carbon footprint, waste generation, and resource usage across our value chain.

We acknowledge that environmental responsibility requires ongoing commitment and continuous improvement. We remain dedicated to identifying and implementing new ways to reduce our environmental impact, whether through product innovation, operational improvements, or supply chain optimisation.

Further information regarding the Group's carbon emissions can be found at page 37 of this report.

Task Force on Climate-Related Financial Disclosures (TCFD) Statement

The Company acknowledges its obligations under the Financial Conduct Authority's Listing Rule 6.6.6R regarding climate-related disclosures consistent with the recommendations of the Task Force on Climate-Related Financial Disclosures (TCFD). This statement provides a summary of the Group's current position with reference to the four TCFD pillars: Governance, Strategy, Risk Management, and Metrics and Targets. As an early-stage growth business operating in a highly regulated and rapidly evolving sector, our focus has been on building a stable and compliant operating model. We do, however, recognise the increasing importance of environmental factors and are committed to progressively enhancing our climate-related governance and disclosure practices over time.

1. Governance

The Board of Directors is responsible for overseeing climate-related risks and opportunities. Given the Company's size and the direct involvement of Board members in day-to-day operations, climate-related issues are monitored alongside other operational and regulatory matters.

To date, climate-related risks have not formed a material part of the Board's formal consideration of strategy, budgets, performance objectives or capital expenditure. This is primarily due to the early-stage nature of the Company, the regulatory and commercial turbulence it has faced, and the urgent need to focus on operational viability, regulatory compliance, and financial performance.

Nonetheless, the Board remains mindful of the importance of aligning with climate goals. It has acknowledged that, as the business matures, more structured oversight mechanisms must be developed. These will include clear internal objectives, regular reviews, and progress tracking against climate-related performance indicators.

In recent times, the Company has ensured compliance with applicable environmental regulations such as the Waste Electrical and Electronic Equipment (WEEE) Regulations and battery recycling schemes. These have been the primary focus of the Board's environmental oversight to date.

2. Strategy

The Group recognises that climate-related risks and opportunities will play a more prominent role in its future strategic and operational planning, particularly as a consumer packaged goods business. The immediate impact of climate change on our operations is currently limited, but medium to long-term risks relating to packaging waste, product lifecycle sustainability, and consumer preference shifts are anticipated.

Climate-related risks and opportunities are particularly relevant to businesses involved in selling consumer-packaged goods (CPG), where supply chains, packaging choices, and end-of-life product treatment directly affect environmental impact and stakeholder perception. In the future, the Board expects to give greater weight to climate-related considerations when reviewing strategic decisions, including product design, materials sourcing, logistics, and retail partnerships. For example, rising consumer and regulatory expectations around recyclability and carbon footprint may shape our packaging strategy, while increased scrutiny on supplier emissions could influence our procurement policies. As the business matures, we anticipate developing a climate-informed (if not climate led) approach to innovation, where product development and marketing strategies align with sustainability goals. Over time, climate performance may become integrated into strategic KPIs, investment decisions, and brand positioning, as this will support long-term competitiveness in an environmentally conscious marketplace.

3. Risk Management

The Company does not yet maintain a standalone climate risk register, and climate-related risks are currently assessed by the Board alongside broader business risks. All principal risk matters are addressed collectively by the Board due to the Company's size and the integrated nature of its management structure. As our governance framework evolves, we intend to formalise climate risk assessment processes in line with broader enterprise risk management practices.

The most significant environmental risk identified to date has been the impact of disposable vape products on electronic and battery waste output. This has informed the Company's decision to develop and commercialise more sustainable reusable alternatives, working with manufacturing partners to improve product design, recyclability, and consumer disposal behaviours. While our intended transition to reusable products and reduced reliance on disposable formats was primarily driven by regulatory changes, it also reflects our approach to responding to any risks identified, reviewing all key matters at a Board level before executing across the business.

As part of its broader risk management efforts, the Company intends to introduce more structured processes to identify, evaluate, and mitigate climate-related risks. This includes building internal capacity, formalising risk governance procedures, and integrating these into enterprise risk management as part of the Group's evolution.

4. Metrics and Targets

The Company has not yet developed climate-specific metrics or targets. Several practical factors have contributed to this:

· The Company's ongoing strategic transformation has made historical data irrelevant for future measurement;

· Supply chain volatility has complicated data collection and environmental performance tracking;

· Resource constraints have required prioritisation of commercial, regulatory, and financial status over environmental concerns;

· Climate-related matters have not been integrated into business KPIs, capital allocation decisions, or performance reviews.

Despite its current status, the Company recognises that in order to effectively manage climate-related risks and opportunities, these limitations must be addressed. In future, the Board plans to:

· Establish baseline measurements of environmental impact;

· Develop key performance indicators relevant to climate-related priorities;

· Integrate environmental data into operational systems and reporting frameworks;

· Set medium and long-term targets for emissions, packaging waste, and product lifecycle sustainability.

Notwithstanding the above, the Company does monitor and estimate the environmental impact attributable to certain core activities in line with the Streamlined Energy and Carbon Reporting (SECR) regulations. Further information can be found on page 43 of this report.

Current State of Compliance and Forward Commitment

The Company is at a critical stage in its development, characterised by strategic adaptation to evolving regulatory requirements and market conditions. During and since the Period, we have had to make fundamental decisions about our business model and product offering, particularly in response to regulatory changes in the vaping industry. While we maintain a strong commitment to environmental responsibility, the immediate demands of business transformation and regulatory compliance have necessarily taken precedence in our resource allocation and strategic planning.

As a public company committed to responsible growth, we understand that alignment with TCFD principles is essential. This disclosure reflects our current position and outlines the steps we are taking to improve compliance. As our business stabilises and scales, we expect our TCFD disclosures and climate governance to evolve in tandem with the Group's operational maturity and sustainability commitments.

The Company views this statement as a foundation for future development. While climate-related concerns have not yet formed a central part of our strategic planning, we are committed to integrating them more formally as our capacity and maturity increases. Future disclosures will build on the principles outlined here, reflecting our intention to meet the expectations of investors, regulators, and other stakeholders regarding responsible environmental stewardship and climate risk management.

The Company recognises the UK's legally binding net zero target and is committed to aligning with it over time. As our operations mature, we will assess our emissions, embed decarbonisation into planning, and develop a credible roadmap to support the national transition in a commercially sustainable way.

We believe this approach represents a realistic and responsible balance between our growth objectives and our environmental responsibilities, while acknowledging the practical limitations faced by early-stage companies in achieving comprehensive TCFD compliance.

Disclosures and Considerations Relating to Vape Products

As part of its ongoing commitment to responsible environmental stewardship, the Company recognises the importance of complying with all applicable environmental regulations, particularly those relating to the handling and disposal of electrical and electronic equipment. This includes obligations under the Waste Electrical and Electronic Equipment (WEEE) Regulations and similar requirements that apply to businesses importing and distributing vape products containing batteries.

The Company acknowledges that the disposal of batteries associated with vape devices presents a material environmental risk if not managed appropriately. Accordingly, the Board is committed to ensuring that the Group's operations remain fully compliant with environmental law, including the proper registration, reporting, and financing of battery collection and recycling schemes where required.

In line with this commitment, the Company's strategic approach will be to minimise battery waste wherever possible. This includes working with suppliers and manufacturing partners to explore alternatives to single-use formats, improving product design to facilitate recyclability, and engaging with customers and retailers to raise awareness about responsible disposal practices. The Company will also continue to monitor evolving regulatory frameworks in its key markets to ensure that it remains compliant and aligned with best practice in environmental management.

These initiatives form part of a broader sustainability strategy that aims to reduce the environmental impact of the Company's operations and support the transition to a more circular economy. The Board recognises that responsible management of environmental risks, including those related to climate and waste, is essential to the Group's long-term resilience and value creation.

The Company recognises that climate-related regulation and shifting consumer preferences present both risks and opportunities to its long-term strategy. In the short to medium term, our transition towards reusable vaping formats is expected to reduce environmental exposure and align with anticipated regulatory shifts in the UK and other core markets. Over the longer term, we believe our focus on sustainable product innovation will offer a strategic advantage as environmental criteria become increasingly important to consumers, distributors, and regulators alike. As such, climate-related considerations are expected to play a growing role in our financial and operational planning.

KEY PERSONNEL

DIRECTORS' REPORT

The Directors present their report and the financial statements for the year ended 31 March 2024.

Principal Activities

The Group's principal activities are the development, production and distribution of nicotine-free vape products and other consumer packaged goods. The Group is also focused on the development of an e-commerce marketplace for wellness and recreational products made with natural, functional ingredients including CBD products, nootropics, supplements and others.

A detailed review of the activities for the period is given in the Chief Executive's Review and Strategic Report.

Results

The Group recorded a loss for the period after taxation from continuing and discontinued activities of £3,370,293 (2023: loss £4,287,891) and further details are given in the preceding Financial Review. No dividend has been paid during the period nor do the Directors recommend the payment of a final dividend (2023: nil).

Directors

The Directors who served at any time during the period up to the date of publication were:

Details of the Directors' interests in the shares and warrants of the Company are set out in the Directors' Remuneration Report on page 34.

Further details of the interests of the Directors in the share options and warrants are set out in Note 20 to the financial statements.

Substantial Interests

At 30 May 2025 the Company had been informed of the following substantial interests in the issued share capital of the Company:

* Mr Swann also holds convertible unsecured loan notes with a value of £1.6 million. The convertible loan notes carry a coupon of 12% annuum, have a maturity date on 15 May 2028, and will be convertible into Ordinary Shares at 2.15 pence per Ordinary Share, representing a further 74,418,605 potential shares on conversion of the loan notes. The terms of these £1.6 million convertible loan notes were revised by mutual agreement with Mr Swann during May 2025.

**Includes shares held personally by members of the Schrader family.

Share Capital

Chill Brands Group PLC is incorporated as a public limited company and is registered in England and Wales with the registered number 09309241. Details of the Company's issued share capital, together with the details of the movements during the period, are shown in Note 19. The Company has one class of ordinary shares and all shares have equal voting rights and rank pari passu for the distribution of dividends and repayment of capital.

Corporate Governance Statement

The Board is committed to maintaining appropriate standards of corporate governance, recognising its responsibility to ensure effective oversight and management of the Group's affairs in the interests of shareholders and other stakeholders. The statement below explains how the Company has approached corporate governance during the period and includes the information required under section 7 of the Disclosure Guidance and Transparency Rules of the UK Financial Conduct Authority.

The Company is listed on the Main Market of the London Stock Exchange and is aware of the provisions of the UK Corporate Governance Code ("the Code"). However, the Company has not formally adopted the Code and does not apply it in full, given its current size, scale and resources. The Board instead seeks to observe and apply the principles of good governance contained in the Code to the extent considered appropriate and proportionate to the Company's circumstances. The Board continues to review its corporate governance framework regularly and intends to adopt additional elements of the Code as the Group grows and its operations mature.

Approach to Governance, Strategy and Risk Management

The Group operates as a consumer packaged goods distribution company, focused on the distribution of wellness products and fast-moving consumer goods (FMCG), including nicotine pouches, vapes, beverages, supplements and wellness products through both its e-commerce platform and its Chill Connect distribution division.

The Board recognises that effective governance plays a central role in supporting the Group's ability to deliver its strategic objectives and create long-term shareholder value. The Board maintains oversight of all key matters, including capital allocation, entry into material contracts and partnerships, regulatory compliance, and financial reporting. The Board receives regular updates from the executive team and engages in active oversight of business performance, strategic direction, key transactions and risk exposure.

The principal strategic risks considered by the Board include:

· The regulatory environment in relation to the sale, marketing and distribution of regulated consumer products, for which the Group obtains legal advice as appropriate;

· Cash flow and working capital management, common to all product-based trading businesses, now addressed through enhanced financial planning under the oversight of the Group's Chief Financial Officer;

· The viability and market acceptance of product lines, requiring active management of product mix and commercial partnerships.

The Board actively monitors these risks and oversees management's response to them as part of its regular cycle of meetings and decision-making.

Sustainability of the Business Model

The Board is focused on building a resilient and scalable operating platform to support the Group's long-term growth. In prior years, many of the Group's business functions were outsourced to external partners. The current strategic focus is on building internal operational capabilities and diversifying the product offering to adapt to changing consumer preferences and evolving regulatory requirements. The Board considers that these steps are critical to the long-term sustainability of the business model.

While the Group does not yet operate formal ESG or sustainability programmes, the Board recognises the growing importance of such considerations and will keep its approach to sustainability, governance and stakeholder engagement under review as the Group grows.

Board Composition and Committees

Since the constitution of the new Board of Directors on 4 June 2024, steps have been taken to strengthen the Company's corporate governance framework. The Board currently comprises four directors, including two independent non-executive directors. Following recent changes, the Audit Committee and the Remuneration Committee have both been reconstituted, although further development of their roles and procedures is ongoing. The Board is informed regularly by the executive team to ensure that non-executive directors are kept abreast of material developments and operational performance.

The Board remains committed to keeping its governance arrangements under regular review and will seek to implement further governance measures as appropriate to the Group's size, complexity and stage of development.

Board of Directors

During the year ended 31 March 2024, the Group's Board consisted of three Executive Directors and two Non-Executive Directors. Mr Callum Sommerton serves as the Group's Chief Executive Officer. Subsequent to the year-end, Mr Antonio Russo and Mr Trevor Taylor, Chief Commercial Officer and Chief Operating Officer, respectively were removed from the Board of Directors and replaced by Aditya Chathli and Graham Duncan as Non-Executive Chairman and Finance Director, respectively. Mr Eric Schrader, a Non-Executive Director resigned from his position on 7 June 2024 and Mr Scott E. Thompson resigned on 30 September 2024. Nick Tulloch was appointed as a Non-Executive Director on 5 September 2024.

The Board meets regularly throughout the year to discuss key issues and to monitor the overall performance of the Company. All corporate and operational matters are considered by the Board as a whole while consideration of matters relating to the preparation of financial statements, audit of such statements, the nomination of directors and their remuneration are deferred to the relevant committees. More information about the Board can be found on the Group's corporate website www.chillbrandsgroup.com. 

The Board confirms that it has carried out a robust assessment of the Company's emerging and existing risks, including those that could threaten its business model, future performance, solvency or liquidity. The principal risks and uncertainties facing the Group are described elsewhere in this report. The Board continues to monitor these risks on an ongoing basis and ensures that appropriate controls and mitigating actions are in place to support the Company's long-term viability.

As the Company continues to expand its operations and build internal capabilities, the Board recognises the importance of investing in and incentivising its growing workforce. In support of this, the Board intends to establish a range of incentive structures designed to attract, motivate and retain talent. These will include performance-driven cash incentive schemes, particularly focused on rewarding the sales teams for commercial success, as well as the development of a broader equity-based incentive plan that will allow employees to participate in the long-term growth and value creation of the Company by receiving a direct stake in its future performance.

The Board is committed to adopting a formal Code of Corporate Governance when it is appropriate to do so.

Audit Committee

The Board seeks to present a balanced and understandable assessment of the Group's position and prospects in all interim, final and price-sensitive reports and information required to be presented by statute.

The Group established an audit committee during the Period, comprising Callum Sommerton, Trevor Taylor, and Scott Thompson. Following Trevor Taylor's removal from the Board, and Scott Thompson's resignation, the audit committee now comprises the Company's Non-Executive Directors, Harry Chathli and Nick Tulloch. For a business of the Company's size, the UK Corporate Governance Code states that an audit committee should comprise of at least two independent non-executive directors and that the chair of the Board should not be a member of the committee. Whilst the audit committee is not formed of members in accordance with Corporate Governance guidelines, the Group believe the composition is commensurate with the size and scope of the Group and its operations. In particular, the Board presently consists of two executive directors and two non-executive directors, including the non-executive Chairman. On that basis it is considered appropriate for the Chairman to sit as part of the audit committee until such time as the Company appoints additional independent non-executive directors. The committee is in the process of establishing its rules and operating procedures. This annual report and the financial statements contained herein were considered by the Board as a whole.

External Independent Auditor

The audit committee will meet with the auditor at least twice a year to consider the results, internal procedures and controls and matters raised by the auditor. The Board considers auditor independence and objectivity and the effectiveness of the audit process. It also considers the nature and extent of the non-audit services supplied by the auditor reviewing the ratio of audit to non-audit fees and ensures that an appropriate relationship is maintained between the Company and its external auditor. The Company has a policy of controlling the provision of non-audit services by the external auditor in order that their objectivity and independence are safeguarded.

As part of the decision to recommend the appointment of the external auditor, the Board takes into account the tenure of the auditor in addition to the results of its review of the effectiveness of the external auditor and considers whether there should be a full tender process. There are no contractual obligations restricting the Board's choice of external auditor.

During the Period, PKF Littlejohn LLP was engaged Reporting Accountant in connection with the Company's prospectus. This task was specifically allocated to PKF Littlejohn's capital markets team, ensuring that there was appropriate separation from the audit team to maintain auditor independence and objectivity.

Remuneration Committee

There was no separate Remuneration Committee during the Period, instead all remuneration matters were to be considered by the Board as a whole. Since the end of the Period, the Company has established a Remuneration Committee that initially comprises the Company's Non-Executive Directors, Harry Chathli and Nick Tulloch. The Remuneration Committee will meet when required to consider all aspects of directors' and staff remuneration, share options and service contracts.

Nominations Committee

The Company has not yet established a nominations committee. Instead, nominations are considered by the Board as a whole with input from professional advisors and other key stakeholders. The Company intends to establish a Nominations Committee which is expected to initially comprise of the Company's Non-Executive Directors.

Internal Financial Control

The Company has instituted a range of internal financial controls aimed at safeguarding its assets and ensuring the maintenance of accurate and reliable accounting records. The Company is committed to continuous improvement and enhancement of these measures to protect its assets effectively and the policy outlined here has been adopted by the current Board as constituted on 4 June 2024.

The maintenance of proper records is a key component of these internal financial controls. This responsibility is overseen by the Finance Director, Graham Duncan, and the records are meticulously prepared by an independent bookkeeper appointed specifically for this function in the UK. This separation of duties ensures that the records are not only accurate but also impartial, providing a strong foundation for the Company's financial reporting and decision-making processes.

To further safeguard assets, the Company involves the entire Board and its advisors in all decisions related to the treatment and potential disposal of any assets. This collective approach ensures that all perspectives are considered, and the best possible decisions are made in the interest of the Company and its stakeholders.

Additionally, a stringent payments policy has been implemented wherein all payments require the approval of both the CEO and the Finance Director. This dual-approval mechanism acts as a critical checkpoint, preventing unauthorised or potentially detrimental financial transactions.

The Board continues to evaluate procedures to ensure thorough transaction approval, comprehensive risk assessment, and careful consideration of capital expenditures. By adopting these strategies, the Board aims to maintain robust financial controls that are suitable for a business of the Company's size. This proactive approach is designed to create a secure financial environment that supports the Company's growth and operational integrity.

The Board is particularly mindful of the need for these measures, and for additional financial safeguards, in light of the issues that arose in the months following the year end - specifically those relating to the treatment of the Company's capital and assets. These events have reinforced the Board's commitment to rigorous internal controls and heightened oversight of all financial transactions.

Shareholder Communications

The Company considers open and transparent communication with its shareholders to be a high priority and is committed to sharing as much information as possible while protecting the Company's legitimate interests and position with vendors, suppliers, customers, and partners. The Group uses its corporate website (www.chillbrandsgroup.com) to publish information relating to the company, providing a feed of RNS announcements and relevant company documents to all stakeholders. The Company's Directors also seek to engage with other forms of media that may be helpful in promoting the Company and investment case, alongside providing news and context. These include webinars, such as the session held in response to the Government's proposals to ban disposable vape products, podcasts, and other media formats. Through this multi-channel approach the Company aims provide a more discursive and transparent insight into the business and its operations.

The Group also makes use of social media, both to provide non-material corporate updates regarding its activities and to market its products to relevant consumers. Content posted to social media platforms such as Instagram are intended as a form of engagement with customers and not as a forum for the discussion of corporate matters, however such posts may also be of interest to shareholders.

DIRECTORS' REMUNERATION REPORT

The Directors' Remuneration Report for the year ended 31 March 2024 and the Directors' Remuneration Policy will be proposed for approval by shareholders at the Group's reconvened Annual General Meeting that will be announced shortly.

The Annual Report was not published prior to the AGM held on 30 September 2024, as a result, the AGM will be adjourned in relation to those resolutions connected to the Annual Report (including the Directors' Remuneration Report for the year ended 31 March 2024 and the Directors' Remuneration Policy).

It is the intention of the Board to balance the incentivisation of Directors for future success with the current financial performance of the Company when determining rates of remuneration. The Renumeration Policy has also been reviewed in line with the wider working and pay conditions for employees across the Group with a view to implementing a policy that is substantively fair and reflective of performance.

The current Executive Directors' remuneration comprises a basic fee which is reviewed semi-annually and which may be taken as salary or pension contribution, plus suitable health insurance provision for US Directors.

The service contracts are reviewed annually.

Benefits in Kind

During the Period, the Group paid healthcare premiums for its US staff at the prevailing rates.

Bonus or Incentive Plan

Executive Directors are eligible to participate in the Long Term Incentive Plan (LTIP) established by the Company to align the interests of shareholders with the interests and incentives of the executive management team, under which share options and conditional share awards (restricted share units) may be granted on a discretionary basis. There is no maximum opportunity under the LTIP. Awards will normally vest over a number of years, subject to time-based and/or performance conditions. Under the LTIP the Board has discretion to adjust the vesting of awards to avoid formulaic outcomes. Vested and unvested awards are subject to malus and claw back provisions. Annual bonuses may also be awarded at the discretion of the Board under the Company's Short Term Incentive Plan (STIP) which is intended to motivate exceptional performance and effort over the short term. Cash awards made under the STIP may be subject to performance conditions and must be approved by the Board as a whole.

During the Period, the Company proposed the grant of options to its executive Directors, as announced on 11 September 2023 and considered by Shareholders at the 2023 Annual General Meeting. Subsequently, the Enterprise Management Incentive (EMI) plan relevant to the award to the Company's CEO was not formally adopted by the Board, and no award certificates or letters were issued under the Company's Long Term Incentive Plan (LTIP). The Board intends to consider appropriate management incentives in light of the Company's current status and will provide further information in the future. It is not expected that the Company will choose to enact or adopt those proposals announced on 11 September 2023.

Service Contracts

Mr. Sommerton was initially employed from 1 December 2021 in his previous capacity as International Brand Director. His Director's Service Contract in relation to his role as Chief Executive Officer commenced on 15 April 2022. Mr. Sommerton is paid at an annual rate of GBP £85,000 per annum plus contributions to the Group's statutory workplace pension scheme and the ability to participate in any bonus awards.

Mr. Russo and Mr. Taylor were employed on an initial fixed term of one year from 1 April 2019 and their contracts automatically renewed annually for a further one year period unless either party gave at least 60 days' notice of termination prior to a renewal date, save in the case of a material breach of contract when the Executive could be dismissed without notice. Mr. Russo was paid at a rate of $175,000 per annum. Mr. Taylor was paid at a rate of US$100,000 per annum with provisions for his salary to increase in line with revenue and at the confirmation of the Board. Both Mr. Russo and Mr. Taylor received healthcare benefits and participated in any bonus awards.

Mr. Thompson was appointed as an Independent Non-Executive Director in accordance with the terms of an appointment letter dated 21 January 2021. For his service, he was entitled to fees amounting to $15,000 and did not receive any additional financial benefits. Upon his appointment, he was awarded 100,000 ordinary shares.

Mr. Schrader was appointed as a Non-Executive Directors in accordance with the terms of an appointment letter dated 27 May 2022. For his service on the Board he was entitled to fees amounting to $10,000 and was further contracted to provide sales services at a rate of $2,500 per month. This fee was revised to $5,000 per month from February 2024.

Mr. Duncan was appointed on 4 June 2024 following a General Meeting of the Company's shareholders. He has provided his services to the Company at a rate of £2,000 per month pending the issuance of an employment contract for his services as an executive director. Henceforth, he will be paid at a rate of £36,000 per annum to be reviewed by the Company's remuneration committee during Summer 2025 and semi-annually thereafter.

Mr. Chathli was appointed on 4 June 2024 following a General Meeting of the Company's shareholders. He provides his services to the Company in accordance with a letter of appointment dated 16 July 2024 and is paid at a rate of £24,000 per annum.

Mr. Tulloch was appointed to the Board on 5 September 2024 and he provides his services to the Company in accordance with a letter of appointment dated 4 September 2024. He is paid at a rate of £24,000 per annum for his services.

In the event of a termination or loss of office the Director is entitled only to payment of his basic salary (plus contractual benefits if applicable) in respect of his notice period. In the event of a termination or loss of office in the case of a material breach of contract the Director is not entitled to any further payment. Executive Directors are allowed to accept external appointments with the consent of the Board, provided that these do not lead to conflicts of interest. Executive Directors are allowed to retain the fees paid. The service contracts are available for inspection at the Company's registered office.

Approval by Members

The Group's remuneration policy will be put before the members for approval at the reconvened Annual General Meeting to be held on the earliest practical date in 2025 following the publication of this report. Further information regarding this reconvened meeting will be announced in due course.

 IMPLEMENTATION REPORT

Particulars of Directors' Remuneration (audited)

Particulars of directors' remuneration, including directors' warrants which, under the Companies Act 2006 are required to be audited, are given in Notes 6 and 21 and further referenced in the Directors' report.

Remuneration paid to the Directors during the year ended 31 March 2024 was:

The benefits in kind represents healthcare and pension premiums that the Group pays for its directors at the prevailing rates.

Remuneration paid to the Directors during the year ended 31 March 2023 was:

The benefits in kind represents healthcare and pension premiums that the Group pays for its directors at the prevailing rates.

*C Sommerton was appointed as a director in April 2022. In June 2022, his salary was adjusted to £85,000 from a previous salary of £115,000.

Payments to Past Directors (audited)

There were no payments to past directors during the year ended 31 March 2024.

Payments for Loss of Office (audited)

There were no payments to past directors for loss of office during the year ended 31 March 2024.

Bonus and Incentive Plan (audited)

On 11 September 2023, the Company announced a new Management Incentive Plan aimed at aligning the interests of its executive directors with those of its shareholders. The plan involved granting share options to the three Executive Directors, subject to shareholder approval at the Annual General Meeting (AGM) held on 19 September 2023. Following approval by shareholders, the plan was subject to final authorisation by the Board. The plan was not formally adopted by the Board and no award certificates or letters were issued. As a result, the options proposed to be issued under the new Management Incentive Plan were not ultimately granted.

Percentage Change in the Remuneration of the Chief Executive (audited)

The following table shows the percentage change in the remuneration of the Chief Executive in 2024 and 2023 compared to that of all employees, except directors, within the Group.

\* The figure for "all employees" excluding the Chief Executive.

Relative Importance of Expenditure on Remuneration

Included in total remuneration is salary, bonuses, issued shares, compensation for loss of office and benefits.

Total Shareholder Return

The following graph illustrates the percentage movement in the Company's share price over the year compared to the percentage movements over the same period of the S&P/ASX 200 and FTSE-Small Cap indices.

Historic Remuneration of the Chief Executive

\* The role of Chief Executive was fulfilled by two individuals concurrently during the years ended 31 March 2022 and 2021. The figures for "Chief Executive" are the combined total payments for the two individuals during the period. Additionally in the year ended 31 March 2020, the Chief Executive role was performed by other individuals.

Directors' Interest in Shares (audited)

The Company has no Director shareholding requirement.

The beneficial interest of the Directors in the ordinary share capital of the Company at both 31 March 2024 and 31 March 2025 was:

The below Directors held the following options and warrants at the beginning and end of the period:

Remuneration Committee

The Remuneration Committee, which was formed after the end of the Period in review following the appointment of new directors on 4 June 2024, is comprised of the Company's two non-executive directors, Harry Chathli and Nick Tulloch. The Committee meets as required to consider all aspects of directors' and staff remuneration, including share options and service contracts.

Where appropriate, the Committee may consult with the wider Board and external advisors, but decisions on remuneration are taken independently by the non-executive members.

Shareholder Voting at the Annual General Meeting

The Directors' Remuneration Report for the year ended 31 March 2023 and the Directors' Remuneration Policy were approved by the shareholders at the Annual General Meeting held on 19 September 2023.

The votes cast were as follows:

This is the Company's eighth period of operation. There have been no major changes during the period either in the policy on directors' remuneration or its implementation, including terms of service for the Directors.

This Directors' Remuneration Report was approved by the Board and signed on its behalf by:

Callum Sommerton, Chief Executive Officer

STATEMENT OF DIRECTORS' RESPONSIBILITIES IN RESPECT OF THE ANNUAL REPORT AND THE FINANCIAL STATEMENTS

The Directors are responsible for preparing this report and the financial statements in accordance with applicable United Kingdom law and regulations and those UK adopted International Accounting Standards ("IAS"). Company law requires the Directors to prepare financial statements for each financial period which present fairly the financial position of the Company and the financial performance and cash flows of the Company for that period.

In preparing those 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;

· present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information;

· state whether applicable UK adopted IAS 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 Company will continue in business; and

· provide additional disclosures when compliance with the specific requirements in UK adopted IAS is insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance.

The Directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and enable them to ensure that the Company financial statements comply with the Companies Act 2006 and Article 4 of the IAS Regulation. 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.

Under applicable law and regulations, the Directors are also responsible for preparing a Strategic Report, Directors' Report, Directors' Remuneration Report and Corporate Governance Statement that comply with that law and those regulations, and for ensuring that the Annual Report includes information required by the Listing Rules of the Financial Conduct Authority.

So far as the Directors are aware, there is no relevant audit information, as defined by Section 418 of the Companies Act 2006, of which the Group's auditors are unaware and each Director has taken all the steps that he ought to have taken as a director to make himself aware of any relevant audit information and to establish that the Group's auditors are aware of that information.

The Consolidated Financial Statements are published on the Group's website http://www.chillbrandsgroup.com. The Directors are responsible for the maintenance and integrity of the website. Visitors to the website need to be aware that legislation in the United Kingdom covering the preparation and dissemination of the financial statements may differ from legislation in their jurisdiction.

We confirm that to the best of our knowledge:

· the Company financial statements, prepared in accordance with UK adopted IAS give a true and fair view of the assets, liabilities, financial position and profit of the Company;

· this Annual Report includes a fair review of the development and performance of the business and the position of the Company together with a description of the principal risks and uncertainties that it faces; and

· the Annual Report and financial statements, taken as a whole, are fair, balanced and understandable and provide the information necessary for shareholders to assess the Company's performance, business model and strategy.

ENVIRONMENTAL RESPONSIBILITY AND GREENHOUSE GAS DISCLOSURES

The Directors recognise the importance of assessing and managing the impact of the business and its operations on the environment. Given that the Company is at an early stage of its growth under its current business model, it has it not always appropriate or possible to fully measure the Company's emissions and environmental impact as its operations are in a state of transition. The Company is committed, however, to adopting a compliant approach to all relevant rules and regulations.

The primary environmental risks that are relevant to the Company include the production of carbon emissions from manufacturing processes, transportation and energy consumption; the management of waste including from packaging and products; and the sourcing of raw materials. As the Company's vape products business develops, sourcing and waste management will become ever more important issues, especially in relation to the batteries contained within the devices. The Directors are committed to working with stakeholders and partners to ensure that the environmental impact of these products is minimised.

Under the Companies (Directors' Report) and Limited Liabilities Partnerships (Energy & Carbon Report) Regulations 2019, we are mandated to disclose our UK energy use and associated greenhouse gas (GHG) emissions. Specifically, and as a minimum, we are required to report those GHG emissions relating to natural gas, electricity and transport fuel as well as an intensity ratio, under the Streamlined Energy & Carbon Reporting (SECR) Regulations. 

In calculating its greenhouse gas emissions, the Company used The Climate Registry's default electricity and natural gas square footage emission intensities to estimate electricity and natural gas usage for each office space. The result in kilowatt hours of electricity or cubic feet of natural gas used was multiplied by appropriate default emission factors to calculate metric tonnes of carbon dioxide equivalent (CO2e). Owing to the Company's use of a model that outsources most major operational functions to third party vendors, it has confined its measurement and reporting approach to those direct outputs from the Company's staff, calculated in line with the methodology used by external experts engaged to quantify the Company's output in the prior year. The Directors consider it appropriate to adopt this approach as no material changes to those operations of Company that are captured by this reporting obligation took place during the Period.

For reporting purposes, emissions have been classified in accordance with the Greenhouse Gas Protocol. The Company did not record any Scope 1 emissions during the period, as it does not own or operate any vehicles, combustion facilities or refrigeration equipment. Scope 2 emissions arose from the purchase of electricity for office space and home working arrangements used by Company staff. Scope 3 emissions, including those associated with supply chain activity and product distribution, have not been calculated, as the majority of such operations remain outsourced to third-party vendors.

All reported energy consumption and associated greenhouse gas emissions during the period occurred outside the United Kingdom, reflecting the geographic location of the Company's internal workforce during the period. The principal energy efficiency measure undertaken remains the Company's use of a remote working model, which reduces energy consumption associated with office occupancy, business travel and commuting.

The table below provides more information relating to the Company's greenhouse gas emissions and energy usage for its offices globally. 

The Company will continue to monitor its environmental footprint and seek to minimise its carbon emissions, balancing commercial needs with environmentally responsible choices. In particular, we intend to take proactive steps to reduce environmental harms associated with the production and distribution of batteries in our vape products. As part of our broader energy efficiency strategy, we are planning to reduce reliance on air freight by shifting to sea and consolidated freight wherever feasible, and to adopt more efficient packaging and distribution practices across our consumer goods portfolio. Further reporting, analysis and commentary will be provided in future reports as the Company's operations mature.

DISCLOSURE AND TRANSPARENCY RULES

Details of the Company's share capital and share options and warrants are given in Notes 20 and 21 respectively. There are no restrictions on transfer or limitations on the holding of the ordinary shares. None of the shares carry any special rights with regard to the control of the Company. There are no known arrangements under which the financial rights are held by a person other than the holder and no known agreements or restrictions on share transfers and voting rights.

As far as the Company is aware there are no persons with significant direct or indirect holdings other than the Directors and other significant shareholders as shown on page 24.

The provisions covering the appointment and replacement of directors are contained in the Company's articles, any changes to which require shareholder approval. There are no significant agreements to which the Company is party that take effect, alter or terminate upon a change of control following a takeover bid and no agreements for compensation for loss of office or employment that become effective as a result of such a bid.

REQUIREMENTS OF THE LISTING RULES

The following table provides references to where the relevant information required by listing rule 9.8.4R is disclosed:

FINANCIAL INSTRUMENTS

The Company has exposure to credit risk, liquidity risk and market risk. Note 25 presents information about the Company's exposure to these risks, along with the Company's objectives, processes and policies for managing the risks.

EVENTS AFTER THE REPORTING PERIOD

Following the end of the Period, there was a dispute related to the removal of certain Directors by shareholder vote, prompted by the receipt of a requisition letter calling for a General Meeting on 16 April 2024. This dispute resulted in the withdrawal of almost $400,000 from the Company's accounts and increased professional advisory costs, particularly for legal advice in the UK and US. Additionally, it led to the temporary removal of the Company's intangible domain asset, Chill.com, from its ownership and control between June 2024 and December 2024, when an out-of-court settlement was reached. The Chill.com domain asset is now under the management and control of the Company.

Since the end of the Period, the UK Government has introduced legislation that banned the sale of disposable vapes in the UK with an effective date of 1 June 2025. The Company's existing range of Chill ZERO nicotine-free disposable vapes will be included in this ban and the Company will therefore need to develop and launch new, complaint devices in order to maintain a revenue stream derived from sales of vape products in the UK.

On 24 April 2025, the Company announced that its largest shareholder, Jonathan Swann, had committed to underwrite a convertible loan note facility with a principal value of £1,000,000. Other investors were invited to subscribe for convertible loan notes on identical terms, with those investing up to £50,000 required to remit funds at the point of subscription, and those investing more than £50,000 subject to drawdown mechanics at the discretion of the Company. The Convertible Loan Notes were priced at 1.5 pence per loan note, have a term of three years, and carry interest of 10 per cent per annum. Each entitles the subscriber to a new ordinary share of 1 pence per share. As part of the fundraising, subscribers are also entitled to a 1-1 warrant priced at 125% of the 10-day moving average at the time of funds being drawn. For any funds drawn prior to the Company's shares returning to trading following their suspension commenced on 3 June 2024, the average share price used for calculation of the warrant price shall be 1.5 pence per share.

No other matters or events occurring after 31 March 2024 are expected to have an impact on the Company's financial statements for the Period.

DIRECTORS' INDEMNITY PROVISIONS

The Group has implemented Directors and Officers Liability Indemnity insurance throughout the Period.

GOING CONCERN

The Directors have considered the appropriateness of preparing the financial statements on a going concern basis. In conducting this assessment, they have taken into account the Group's current financial position, recent and anticipated fundraising activities, and the forecast cash flows for the foreseeable future.

During the period following the end of the financial year, the Group's operations were principally supported by revenue derived from commercial activity undertaken in the previous financial year, together with proceeds received pursuant to a financing round completed in January 2024. The period was characterised by constrained liquidity, due in part to substantial legal and professional costs arising from corporate dispute matters. Despite these pressures, the Group maintained continuity of operations through prudent cash management and targeted capital deployment.

In respect of remainder of the 2025 calendar year and financial periods commencing during that time, the Board anticipates that the Group's operational funding requirements will be met through further capital raising initiatives. Notably, the Group's largest shareholder, Jonathan Swann, has underwritten a commitment of up to £1 million, which is being made available to other through a Convertible Loan Note (CLN) facility. The CLNs carry a fixed annual interest rate of 10%, mature after three years, and are convertible into ordinary shares at a price of 1.5 pence per share. Warrants are attached to each CLN tranche, with the exercise price to be determined based on the volume-weighted average price (VWAP) of the Company's shares at the time of drawdown.

The Board believes that the capital available under this facility will provide adequate financial resources to support the Group's core commercial operations for the duration of the next financial year. However, the Board acknowledges that further funding may be required in due course in order to respond to unforeseen challenges or to pursue future strategic opportunities.

The Directors have assessed the Group's ability to continue as a going concern and, in doing so, have considered the Group's current cash position, expected trading performance, committed funding arrangements and the requirement for further fundraising activities. Based on this assessment, 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. In particular, the Group's continued ability to operate is dependent on securing additional funding beyond the resources currently committed, and there can be no certainty that such funding will be available at the necessary time or on acceptable terms.

Notwithstanding this material uncertainty, having considered the mitigating actions available to the Group, including the ability to reduce operating costs if required, and having regard to the Group's historical ability to raise external finance, the Directors have a reasonable expectation that the Group will have access to adequate resources to continue in operational existence for at least twelve months from the date of approval of these financial statements. Accordingly, the financial statements continue to be prepared on a going concern basis.

DONATIONS

The Company made no political donations during the period.

These statements of the Directors' Responsibilities were approved by the Board and signed on its behalf by:

Callum Sommerton, Chief Executive Officer

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF CHILL BRANDS GROUP PLC

Opinion

We have audited the financial statements of The Chill Brands Plc (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2024 which comprise the Consolidated Statement of Comprehensive Income, the Consolidated and Parent Company Statements of Financial Position, the Consolidated and Parent Company Statements of Changes in Equity, the Consolidated and Parent Company Statement of Cashflows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in the preparation of the group and Parent Company financial statements is applicable law and UK-adopted international accounting standards.

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 2024 and of the group's loss for the year then ended;

· have been properly prepared in accordance with UK-adopted international accounting standards; 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 company 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 public interest 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 attention to Note 2.2 in the financial statements, which indicates that the going concern status is dependent on the group's ability to raise further funds across the going concern period where actual revenue is lower than forecasted amounts by management. Alongside this matter, the Group incurred a net loss of £3,370,293 during the year ended 31 March 2024 (2023: £4,287,891) and has historically been loss making in prior financial periods, indicating an inability of the underlying business to support the parent company and group. As stated in Note 2.2, these events or conditions, along with the other matters as set forth in note 2.2, indicate that a material uncertainty exists that may cast significant doubt on the Company's ability to continue as a going concern. Our opinion is not modified in respect of this matter.

In auditing the financial statements, we have concluded that the director's 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 company's ability to continue to adopt the going concern basis of accounting included, but was not limited to, the following procedures:

· Obtaining and documenting our understanding of the controls in place around the preparation of the going concern forecast and future plans for the group through discussions with management;

· Obtaining management's assessment for going concern for the 15-month period to 31 October 2026 and checking the mathematical accuracy of the cash flow forecasts and budgets prepared;

· Comparing budgeted performance for the year ended 31 March 2024 against actual to assess management's historical forecasting accuracy;

· Challenging management where appropriate on the reasonableness of key inputs and assumptions underpinning the going concern model. These challenges included but not limited to:

o  Performing sensitivity analysis on key inputs and assumptions to assess the headroom across the going concern period. Key inputs and assumptions included: (i) sales growth rates, (ii) long-term profitability/margins, (iii) levels of operating expenditure, and (iv) cost-saving initiatives;

o  Assessing management's worst-case scenario testing performed and corresponding mitigating actions;

o  Assessing management's assumptions against external factors and market trends for appropriateness;

o  Agreeing the opening cash position at 1 May 2025 in the going concern forecast; and

o  Assessing the prospective accuracy of management's forecast in 2025 against post year-end bank statements and management accounts;

· Reviewing the terms of debt financing facilities within the group to confirm their availability across the forecast period;

· Undertaking a review of subsequent events on matters impacting the going concern assessment; and

· Considering the adequacy of the disclosures and accounting policies in the financial statements.

Our responsibilities and the responsibilities of the Directors with respect to going concern are described in the relevant sections of this report.

Our application of materiality

The scope of our audit was influenced by our application of materiality. We set certain quantitative thresholds for materiality. These, together with qualitative considerations, helped us to determine the scope of our audit and the nature, timing and extent of audit procedures on the individual financial statement line items and disclosures in evaluating the effect of misstatements, both individually and in aggregate, on the financial statements as a whole.

We use performance materiality to reduce to an appropriately low level the probability that the aggregate of uncorrected and undetected misstatements exceeds overall materiality. Specifically, we use performance materiality in determining the nature and extent of our testing of account balances, classes of transactions and disclosures, for example in determining sample sizes.

We agreed with the Audit Committee that we would report to them misstatements identified during our audit above £11,000 for the audit of the group and £4,000 for the parent company as well as misstatements below those amounts that, in our view, warranted reporting for qualitative reasons.

Our approach to the audit

In designing our audit approach, we determined materiality and assessed risk of material misstatement in the financial statements. In particular, we looked at areas involving significant accounting estimates and judgements by the directors, including the recognition of revenue, the carrying value and recoverability of intangible assets and going concern. Procedures were then performed to address the risk identified and for the most significant assessed risks of misstatement, the procedures performed are outlined below in the key audit matters section of this report. We re-assessed the risks throughout the audit process and concluded that the scope remained in line with that determined at the planning stage of the audit.

The group includes the listed parent company and US-based subsidiaries, of which only Chill Corporation was considered to be a financially significant component. We tailored the scope of our audit to ensure that we performed enough work to be able to give an opinion on the financial statements as a whole, taking into account the structure of the group and the company, the accounting processes and controls, and the industry in which they operate.

No component auditors have been used and as group auditors we audited the significant component in the United States for the year ended 31 March 2024. This gave us sufficient appropriate audit evidence for our audit opinion on the group financial statements.

Key audit matters

Key audit matters are those matters that, in our professional judgment, 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) we identified, including those 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.

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 group and parent company 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion the part of the directors' remuneration report to be audited has been properly prepared in accordance with the Companies Act 2006.

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.

Matters on which we are required to report by exception

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.

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 from branches not visited by us; or

· the parent company financial statements and the part of the directors' remuneration report to be audited 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, the directors are responsible for the preparation of the group and parent company 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 group and parent company 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's 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 the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

· We obtained an understanding of the group and parent company and the sector in which they operate to identify laws and regulations that could reasonably be expected to have a direct effect on the financial statements. We obtained our understanding in this regard through discussions with management, industry research, application of cumulative audit knowledge and experience of the sector.

· We determined the principal laws and regulations relevant to the group and parent company in this regard to be those arising from Companies Act 2006, Listing Rules, Disclosure and Transparency Rules, The Proceeds of Crime Act, The Food Standards Agency (FSA), The Federal Food, Drug, and Cosmetic Act (FD&C Act) as regulated by the FDA which regulates the synthetic nicotine in the USA.

· We designed our audit procedures to ensure the audit team considered whether there were any indications of non-compliance by the group and parent company with those laws and regulations. These procedures included, but were not limited to:

o  Enquiries of management;

o  Review of Board and other Committee minutes;

o  Review of Regulatory News Announcements (RNS); and

o  Review of legal and regulatory correspondence.

· We also identified the risks of material misstatement of the financial statements due to fraud. We considered, in addition to the non-rebuttable presumption of a risk of fraud arising from management override of controls.

· As in all of our audits, we addressed the risk of fraud arising from management override of controls by performing audit procedures which included, but were not limited to: the testing of journals; reviewing accounting estimates for evidence of bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business. In this context we view the significant estimates as being the carrying value and recoverability of the intangible asset, the valuation of inventory and the valuation and classification of convertible loan notes and the valuation of share-based payments. 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Other matters which we are required to address

We were appointed by the Board of Directors on 2 April 2024 to audit the financial statements for the period ending 31 March 2024 and subsequent financial periods. Our total uninterrupted period of engagement is 6 years, covering the periods ending 31 March 2019 to 31 March 2024.

The non-audit services prohibited by the FRC's Ethical Standard were not provided to the group or the parent company and we remain independent of the group and the parent company in conducting our audit.

Our audit opinion is consistent with the additional report to the audit committee.

Use of our report

This report is made solely to the 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 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 company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Timothy Harris (Senior Statutory Auditor) 15 Westferry Circus

For and on behalf of PKF Littlejohn LLP Canary Wharf

Statutory Auditor London E14 4HD

 20 June 2025

Callum Sommerton - Chief Executive Officer

Chill Brands Group Plc Consolidated Statement of Changes in Equity for the years ended 31 March 2024 and 2023

The notes on pages 62 to 91 form an integral part of the financial statements.

Chill Brands Group Plc Company Statement of Changes in Equity for the years ended 31 March 2024 and 2023