Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results and Restoration in Trading

8th Jul 2025 07:00

RNS Number : 0609Q
MobilityOne Limited
08 July 2025
 

 

 

8 July 2025

 

MobilityOne Limited

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

 

Audited results for the year ended 31 December 2024

Lifting of Suspension of Trading on AIM

Notice of Annual General Meeting

 

MobilityOne (AIM: MBO), the e-commerce infrastructure payment solutions and platform provider, announces its full year audited results for the year ended 31 December 2024.

 

MobilityOne's Annual Report and Accounts for the year ended 31 December 2024 (the "Annual Report and Accounts") and Notice of Annual General Meeting ("AGM") will be posted to shareholders today and will also be made available shortly on the Company's website at www.mobilityone.com.my.

 

Following the publication of the Company's Annual Report and Accounts, the suspension of the Company's securities from trading on AIM is expected to be lifted at 7.30 a.m. today, 8 July 2025.

 

The Company's AGM will be held at 4.00 p.m. (Malaysia time) on 30 July 2025 at Ground Floor, Wisma LMS, No. 6, Jalan Abd. Rahman Idris, Off Jalan Raja Muda Abdul Aziz, 50300 Kuala Lumpur, Malaysia.

 

For further information, please contact:

 

MobilityOne Limited +6 03 89963600

Dato' Hussian A. Rahman, CEO www.mobilityone.com.my

[email protected]

 

Allenby Capital Limited

(Nominated Adviser and Broker) +44 20 3328 5656

Nick Athanas / Vivek Bhardwaj

 

Chairman's Statement

For the year ended 31 December 2024

 

Introduction

 

The Directors today present the audited consolidated financial statements for MobilityOne Limited for the financial year ended 31 December 2024 ("FY2024").

 

The Group's revenue reduced by 4.74% to £230.23 million in FY2024 (FY2023: revenue of £241.67 million), primarily due to softer demand in the Group's main market in Malaysia, particularly in mobile phone prepaid airtime reloads and bill payment services through the Group's banking channels (i.e. mobile banking and internet banking) and electronic data capture terminals as well as third parties' e-wallet applications. As reported by the two main telecommunications companies in Malaysia, being Maxis and CelcomDigi, mobile prepaid revenues experienced a decline in 2024, with Maxis reporting a 2.1% decrease and CelcomDigi reporting a 3.5% decrease. This downward trend aligns with the broader telecommunications sector dynamics in Malaysia, where the overall mobile segment revenue trend is slightly down or relatively flat due to intense competition and price pressures.

In FY2024, the Group registered a loss after tax of £3.45 million (FY2023: loss after tax of £1.41 million). The Group's increase in loss after tax was mainly due to lower sales, higher administrative and marketing expenses aimed at customer acquisition and retention, higher finance costs and the Group's share of its 49%-owned associated company's loss, namely Sincere Acres Sdn Bhd ("Sincere") and its wholly-owned subsidiary, Hati International Sdn Bhd ("Hati"), a healthcare information systems provider in Malaysia. 

 

During FY2024, the Group's electronic payment and e-money services in Malaysia continued to operate on a modest scale, contributing minimally to the Group's overall revenues. Despite the broader national trend of increasing e-payment adoption with e-payment transactions growing, the Group's offerings in this segment attracted only a limited share of the overall market. On the other hand, the Group's international remittance services in Malaysia experienced higher transaction volumes in FY2024 in comparison to the previous financial year. This increase in transaction volume was driven by increased demand for cross-border money transfers and the Group's continued efforts to enhance its remittance platform.

 

In Brunei, the Group obtained regulatory approval in FY2024 from Brunei's central bank to operate electronic payment services, merchant acquiring services, and account services. While the Group is hopeful of the growth of its business in Brunei, as of 31 December 2024 the Group's operations in Brunei represents an insignificant proportion of the Group's overall business. As announced previously by the Group, the Group ceased exploring new business in the Philippines and has since discontinued operations in the Philippines.

As at 31 December 2024, the Group had cash and cash equivalents (excluding other financial assets which are fixed deposits with maturities over 3 months) of £3.98 million (31 December 2023: cash and cash equivalents (excluding other financial assets which are fixed deposits with maturities over 3 months) of £3.54 million) while the secured loans and borrowings from financial institutions increased to £7.07 million (31 December 2023: £4.22 million) mainly due to payments for higher cost of sales and higher administrative expenses. 

 

Review of activities and outlook

 

The Group's business activities continue to be predominately concentrated in Malaysia. With this in mind, the Central Bank of Malaysia reported that Malaysia's economy grew 4.4% in the first quarter of 2025 from a year earlier. This was driven by sustained growth in household spending amid positive labour market conditions and policy support, as well as steady expansion in investments, and continued export growth. However, the Central Bank of Malaysia also reported that it may have to revise downward Malaysian economy's growth forecast for 2025, which at the time was projected at between 4.5% to 5.5%, in the next 2 months due to escalating global trade tensions and policy uncertainty.

 

Mobile phone prepaid airtime reloads and bill payments continued to be the main business activities for the Group in the year ended 31 December 2024. To enhance margins in this segment, the Group's new subsidiary, Jejak Semangat Sdn Bhd, has initiated a white-label collaboration with a mobile operator to launch a proprietary mobile brand, S4S. The pilot runs for S4S commenced in early 2025, aiming to improve profitability by capturing a greater share of the mobile airtime value chain. The Group's international remittance business is expected to grow further. The Group's focus on retail electronic payments business which covers both physical and online merchants is also expected to grow steadily. The e-money businesses in Malaysia as well as the payment solution business in Brunei are expected to remain insignificant.

The Group's foray into the health technology industry via the Group's subsidiary (i.e, MobilityOne Sdn Bhd ("M1 Malaysia")) and its associated company (i.e, Hati), is gaining traction having secured a few new projects with hospitals in Thailand and Malaysia, focusing on implementing digital payment solutions to enhance patient billing and administrative processes as well as to integrate the Group's payment technologies to streamline healthcare services. These partnerships signify the Group's strategic move into the health technology sector, leveraging its expertise in payment solutions to cater to the evolving needs of the healthcare industry.

There are two major transactions pending completion, which are anticipated to have a material impact to the future financial performance of the Group:

 

(1) Disposal of OneShop Retail Sdn Bhd ("1Shop") and proposed joint venture with Super Apps Holdings Sdn Bhd ("Super Apps")

 

On 19 October 2022, M1 Malaysia entered into a share sale agreement (the "Share Sale Agreement") with Super Apps for the disposal by M1 Malaysia of a 60% shareholding in the Group's wholly-owned non-core subsidiary 1Shop to Super Apps (together the "Disposal"). Concurrently, M1 Malaysia entered into a joint-venture cum shareholders agreement with Super Apps and 1Shop (together the "Proposed Joint Venture"). The intention of the Disposal and Proposed Joint Venture is to establish a new joint venture to expand the Group's e-products and services business initially in Malaysia.

 

The Disposal was initially subject to the completion of a merger exercise between Technology & Telecommunication Acquisition Corporation ("TETE") and Super Apps which includes certain approvals by the United States Securities and Exchange Commission ("SEC") (together the "Merger Exercise"). Subsequently it was announced on 1 March 2024 that M1 Malaysia had entered into a supplementary agreement with Super Apps to amend the terms and conditions of the Share Sale Agreement in preparation for the Merger Exercise (the "Supplementary Agreement"). Under the new terms and conditions of the Supplementary Agreement, completion of the Disposal is no longer conditional on the Merger Exercise completing. In this regard, it was instead agreed that the Disposal completes upon entry of the Supplementary Agreement. Notwithstanding completion, if the Merger Exercise does not complete, M1 Malaysia is entitled to purchase back the 60% interest in 1Shop from Super Apps for a nominal consideration of RM1.00.

 

It was further agreed that irrespective of the completion of the Disposal and subject to the completion of the Merger Exercise, Super Apps shall pay M1 Malaysia the following consideration:

 

(a) RM40.0 million (c. £6.84 million) in cash within 14 days upon completion of the Merger Exercise; and

(b) RM20.0 million (c. £3.42 million) in cash within 180 days upon completion of the Merger Exercise.

 

In addition, pursuant to the terms of the Proposed Joint Venture, M1 Malaysia undertook to provide the necessary technical and business support to 1Shop and guaranteed that 1Shop will achieve revenues of at least RM560.0 million (equivalent to c. £95.8 million) in the financial year ending 31 December 2023 or any other period as mutually agreed (the "Revenue Target"). As the Merger Exercise has been delayed, the period to achieve the Revenue Target shall be re-assessed and agreed with Super Apps in due course. In order to achieve the Revenue Target, Super Apps undertakes to provide all the necessary working capital requirements of 1Shop. This will be supplemented through Super Apps, in conjunction with 1Shop, collaborating with other organisations. Moreover, Super Apps shall procure TETE to issue shares in TETE (the "TETE Shares") to a stakeholder to be mutually agreed by M1 Malaysia and Super Apps with aggregate value of RM20.0 million (equivalent to c. £3.42 million) within 14 days upon completion of the Merger Exercise. The issue price for the TETE Shares to the stakeholder will be determined at a later date. M1 Malaysia will only be entitled to receive the TETE Shares from the stakeholder following 1Shop achieving the Revenue Target. 

 

Most recently, on 23 April 2025 the Group announced that TETE filed a Form 8-K report notifying that the deadline to complete the Merger Exercise was extended to 20 August 2025. Notwithstanding this, at this stage there can be no certainty that the Group will receive the consideration for the Disposal nor as to the completion of the Proposed Joint Venture. This is on the basis that both events are conditional on the completion of the Merger Exercise, which is outside of the Group's control. The payment for the consideration of the Disposal and the completion of the Proposed Joint Venture will represent a positive material financial development for the Group. Consequently, any further delays to the Merger Exercise or the non-completion of the Merger Exercise itself will impact the Group's future financial position and business operations, including restricting the Group's future growth initiatives.

 

Tete Technologies Inc, a wholly-owned subsidiary of TETE, has also filed a draft proxy statement ("TETE Proxy Filing") with the SEC and the TETE Proxy Filing is subject to the approval by the SEC. The Company will release further announcements as and when appropriate.

 

(2) Acquisition of Hati via Sincere

 

On 29 September 2023, M1 Malaysia entered into a share sale agreement with United Flagship Development Sdn Bhd ("Vendor") to acquire a 49% equity interest in Sincere for a total cash consideration of RM30.0 million (c. £5.217 million) to be paid to the Vendor in two tranches. On 4 October 2023, the acquisition of Hati via Sincere completed and the first tranche, representing RM2.0 million (c. £0.348 million), has since been paid to the Vendor. The second tranche, representing the balance of RM28.0 million (c. £4.869 million) (the "Second Tranche"), was originally required to be paid by M1 Malaysia by 8 March 2024 (the "Second Tranche Payment Date").

 

The Second Tranche Payment Date has been subject to prior extensions and was most recently extended to 31 August 2025. Any payment in relation to the Second Tranche made after the Second Tranche Payment Date is subject to an interest charge of 10% per annum.

 

As part of the Group's business plans, the Group has identified the following business areas for future growth:

 

(1) Electronic payment system

The Group is actively expanding its merchant acquiring business across both online and offline channels. Collaborations with local banks have been established to enhance merchant onboarding and payment acceptance capabilities, aligning with Malaysia's broader shift towards digital payments. In May 2025, the Central Bank of Malaysia reported that in 2024 e-payment transactions in Malaysia grew by 19% to 409 transactions per capita, translating to at least one e-payment per Malaysian per day. This surge underscores the increasing consumer preference for cashless transactions, presenting significant opportunities for merchant acquirers.

 

Internationally, the Group has secured regulatory approval from Brunei's central bank to operate a merchant acquiring business in Brunei. With most of the Bruneians engaging in e-commerce activities such as shopping, banking, and bill payments, the Group is well-positioned to tap into this growing market upon receiving final operational clearance. These strategic initiatives are expected to drive further growth in the regional digital payment landscape.

 

(2) eMoney business

 

The Group's e-money business is expected to grow through collaborations and technological advancements. In Malaysia, the white-label partnership with Majlis Agama Islam Negeri Sembilan ("MAINS") has expanded to encompass programs aimed at supporting orphans and underprivileged communities, reflecting the Group's commitment to financial inclusion. Collaborations with Digital Perak Corporation Holdings (i.e, the development agency that spearheads Malaysia's Perak state digital economy and Bank Simpanan Nasional (i.e, a commercial bank in Malaysia) have strengthened the Group's position through the nationwide rollout of the Cashless School Program in primary schools, promoting digital payment adoption among students. The Group's e-money platform has integrated with PayNet's national payment system, enabling acceptance at DuitNow QR merchants across Malaysia. Looking ahead, the Group is actively working on expanding its white-label collaborations to broaden the user base and is developing capabilities to facilitate regional acceptance of the Group's e-money services, leveraging PayNet's cross-border payment initiatives. Internationally, the Group has secured an e-money license from Brunei's central bank and plans to launch the services in Brunei by the end of 2025, subject to fulfilling the conditions set forth by the regulator.

(3) Money transfer business

The Group expects further growth in the money transfer business with such growth expected to be fuelled by strategic partnerships and market diversification. While development using SWIFT network is still underway, new collaborations with bKash (ie, the biggest mobile financial services provider in Bangladesh) and Mastercard Send, which is expected to go live in the next few months, will enhance the Group's product offerings, enabling faster and more secure cross-border transactions. Additionally, the Group has initiated incoming remittance services to Somalia, tapping into underserved markets and broadening its global reach. These initiatives are expected to drive revenue growth.

(4) Health technology initiatives

The Group's venture into the health technology sector is expected to yield promising developments for the Group in the long run, with a hospital project in Thailand as well as the Hospital Information System (HIS) implementations at several hospitals in Malaysia. These initiatives align with Malaysia's broader digital health transformation strategy. Currently, most of the health clinics in Malaysia do not have digital health records, highlighting the significant growth potential in this sector. The Malaysian government's phased implementation of digital health initiatives aims to fully digitalise half of government health clinics by 2030, presenting substantial opportunities for health technology providers. The Group's involvement in these pioneering projects is expected to allow the Group to expand its health technology business in Malaysia and the region.

The Group anticipates a challenging business environment and remains cautious about the outlook for the remainder of 2025. As announced by the Group on 23 April 2025, the Group's collaboration with TETE continues with the relevant parties working towards a Merger Exercise deadline of 20 August 2025. Notwithstanding this, at this stage there can be no certainty that the Group will receive the consideration for the Disposal nor as to the completion of the Proposed Joint Venture. This is on the basis that both events are conditional on the completion of the Merger Exercise, which is outside of the Group's control. The payment for the consideration of the Disposal and the completion of the Proposed Joint Venture will represent a positive and material financial development for the Group. Consequently, any further delays to the Merger Exercise and/or the non-completion of the Merger Exercise itself will impact the Group's future financial position and business operations, including restricting the Group's future growth initiatives.

 

In recognition of the challenging business environment the Group has adopted a turnaround strategy. As part of this turnaround strategy, the Group intends to implement a range of targeted initiatives across its core business segments.

 

In the mobile phone prepaid airtime reloads and bill payment services, the Group has embarked on a marketing strategy aimed at protecting its market share, with a focus on improving service quality while avoiding any pricing wars. Additionally, the Group intends to introduce higher‑margin products such as game credits and gift vouchers to grow both revenues and margins. The e-payments business is also expected to grow as more businesses and transactions shift online.

 

As for the international remittance business, the Group will continue the marketing campaigns to capture greater market share while optimising foreign exchange and fee structures to improve margins. In addition, the Group is in the midst of forming partnerships with other local remittance licencees to leverage complementary strengths, such as agent network reach and regional expertise to enhance the Group's overall product offerings and broaden payout channels. These alliances, alongside enhanced connectivity with cash-in and cash-out partners, are expected to drive transaction volume growth and help improve the Group's overall margins. 

 

Meanwhile, in the health technology segment, the Group and its associated company, Hati, are making good progress, with several contracts recently secured from hospitals in Thailand and Malaysia. This includes a contract with Sripath Medical Centre in Thailand for system development, system support and maintenance for a period of five years. The hospitals in Malaysia include three government-linked hospitals which are part of Selgate Corporation, a subsidiary of the Selangor State Development Corporation in Malaysia, for hospital systems with five years of system support and maintenance. The above contracts will serve as good references for Hati to expand into the Malaysian and Southeast Asian's electronic medical record and hospital information systems markets. While the health technology business shows strong promise, it also faces notable challenges, particularly rising manpower costs, increased competition from regional players, and the need for Hati to carefully manage its project pipeline to avoid overcommitment and to maintain service quality and post‑implementation support excellence.

 

Collectively, the above initiatives are aimed at turning around the Group's performance and positioning the Group for sustainable growth.

 

On behalf of the Board, I would like to express our sincere gratitude to our shareholders, customers, business partners, and employees for their continued support and commitment throughout the year.

 

 

 

.............................................

Abu Bakar bin Mohd Taib

Chairman

Date: 7 July 2025

 

Report of the Directors

For the year ended 31 December 2024

 

The Directors are pleased to submit their report together with the financial statements of the Group and the Company for the year ended 31 December 2024.

 

PRINCIPAL ACTIVITY

 

The principal activity of the Group in the year under review was mainly in the business of providing e-commerce infrastructure payment solutions and platforms.

 

KEY PERFORMANCE INDICATORS

Year ended 31.12.2024

 

Year ended 31.12.2023

£

 

£

Revenue

230,227,323

241,673,952

Operating loss

(2,601,352)

(1,050,815)

Loss before tax

(3,497,382)

(1,369,614)

Net loss for the year

(3,446,586)

(1,408,132)

KEY RISKS AND UNCERTAINTIES

 

Operational risks

 

The Group is not insulated from general business risk as well as certain risks inherent in the industry in which the Group operates. In particular, this includes technological changes, unfavourable changes in government and international policies (including licensing requirements), the introduction of new and superior technology or products and services by competitors and changes in the general economic, business and credit conditions.

 

Dependency on distributorship agreements

 

The Group relies on various telecommunication companies to provide the telecommunication products. As a result, the Group's business may be materially and adversely affected if one or more of these telecommunication companies cut or reduce drastically the supply of their products. The Group has distributorship agreements with telecommunication companies such as CelcomDigi Berhad and Maxis Communication Berhad, which are subject to periodic renewal.

 

Dependency on business partners

 

As the revenue of the Group is substantially through the business partners' various channels, such as banking (i.e. mobile banking and internet banking) and e-wallet applications, the Group is dependent on its business partners which include several major banks in Malaysia. The Group is exposed to the risks that any of the business partners may cease the business relationship with the Group in the future and the Group's ability to grow may be materially and adversely affected.

 

Rapid technological changes/product changes in the e-commerce industry

 

If the Group is unable to keep pace with rapid technological development in the e-commerce industry it may adversely affect the Group's revenues and profits. The e-commerce industry is characterised by rapid technological changes due to changing market trends, evolving industry standards, new technologies and emerging competition. Future success will be dependent upon the Group's ability to enhance its existing technology solutions and introduce new products and services to respond to the constantly changing technological environment. The timely development of new and enhanced services or products is a complex and uncertain process.

 

Demand of products and services

 

The Group's future results depend on the overall demand for its products and services. Uncertainty in the economic environment may cause some business to curtail or eliminate spending on payment technology. In addition, the Group may experience hesitancy on the part of existing and potential customers to commit to continuing with its new services.

 

Financial risks

 

The Group is exposed to liquidity risk and interest rate risk arising principally from its borrowings. If the Group is unable to generate sufficient cashflow from its operations, it may affect the Group's ability to meet its financial obligations. In addition, any significant increase in interest rates may result in higher interest expense and this may affect the Group's cashflow for its operational working capital.

 

Please refer to Note 3 for further information on the financial instruments.

 

Dependency on completion of the merger exercise between Technology & Telecommunication Acquisition Corporation ("TETE") and Super Apps Holdings Sdn Bhd ("Super Apps")

 

On 19 October 2022, MobilityOne Sdn Bhd ("M1 Malaysia"), the Group's wholly-owned operating subsidiary in Malaysia, entered into a share sale agreement with Super Apps for the disposal of 60% shareholding in its wholly-owned non-core subsidiary OneShop Retail Sdn Bhd ("1Shop") to Super Apps ("Disposal"). Concurrently, M1 Malaysia entered into a joint venture cum shareholders agreement with Super Apps and 1Shop (the "Proposed Joint Venture"). The intention of the Disposal and Proposed Joint Venture is to establish a new joint venture to expand the Group's e-products and services business and for a merger exercise between TETE and Super Apps which includes certain approvals by the United States Securities and Exchange Commission (together the "Merger Exercise"). After the completion of the Merger Exercise, Super Apps shall pay M1 Malaysia RM40.0 million within 14 days and RM20.0 million within 180 days upon completion of the Merger Exercise (the "Cash Consideration").

 

The Merger Exercise was originally anticipated by TETE to be completed by 31 December 2022. Since then, the deadline to complete the Merger Exercise has been extended on several occasions. Most recently, and as announced by the Group on 23 April 2025, the deadline to complete the Merger Exercise was further extended to 20 August 2025. In the event that the Merger Exercise completes the subsequent receipt of the Cash Consideration will represent a positive material financial development for the Group. However, the Group continues to have no control over the timing of the completion of the Merger Exercise, and therefore any further delays to the Merger Exercise or the non-completion of the Merger Exercise itself will negatively impact management's expectations for the Group's future financial position and business operations. Details of the potential business operations impact specifically in relation to Sincere Acres Sdn Bhd ("Sincere") is outlined below.

 

Settlement of deferred consideration due for the acquisition

 

On 4 October 2023, M1 Malaysia completed the acquisition of a 49% equity interest in Sincere for a cash consideration of RM30,000,000. Whilst the first tranche, representing RM2.0 million, had been paid by M1 Malaysia to United Flagship Development Sdn Bhd (the "Vendor"), the second tranche, representing the balance of RM28.0 million (the "Second Tranche"), is due for payment (after several extension of time) by 31 August 2025.

 

It is the intention of the Group to utilise part of the Cash Consideration from the Merger Exercise to pay for the Second Tranche. In the event that the Merger Exercise cannot be completed for whatever reasons, the Group will not be able to settle the Second Tranche payment. In this event, the Group will have to consider alternative options, including the disposal of its equity interest in Sincere back to the Vendor or to any other interested parties.

 

Please refer to Note 16 for further information on the investment in associate.

 

REVIEW OF BUSINESS

 

The results for the year and financial position of the Group are as shown in the Chairman's statement.

 

RESULTS AND DIVIDENDS

 

The consolidated total comprehensive loss for the year ended 31 December 2024 was £3,378,253 (2023: £ 1,950,236) which has been transferred to reserves. No dividends will be distributed for the year ended 31 December 2024.

 

DIRECTORS

 

The Directors are:

 

Abu Bakar bin Mohd Taib (Non-Executive Chairman)

Dato' Hussian @ Rizal bin A. Rahman (Chief Executive Officer)

Derrick Chia Kah Wai (Deputy Chief Executive Officer)

Seah Boon Chin (Non-Executive Director)

Azlinda Ezrina binti Ariffin (Non-Executive Director)

 

The beneficial interests of the Directors holding office at 31 December 2024 in the ordinary shares of the Company, were as follows:

 

Ordinary shares of 2.5p each

Interest at 31.12.24

% of issued capital

Abu Bakar bin Mohd Taib

Nil

Nil

Dato' Hussian @ Rizal bin A. Rahman

53,465,724

50.30

Derrick Chia Kah Wai *

1,800,000

1.69

Seah Boon Chin

Nil

Nil

Azlinda Ezrina binti Ariffin

Nil

Nil

 

* The wife of Derrick Chia Kah Wai holds 1,943,000 ordinary shares in the Company, which is equivalent to 1.83% of the Company's issued capital.

 

The Directors' remuneration of the Group is disclosed in Note 4.

 

SUBSTANTIAL SHAREHOLDERS

 

Based on the register of shareholders as of 24 June 2025, the Company had the following shareholders with interests in 3% or more of the issued share capital of the Company pursuant to Part VI of Article 110 of the Companies (Jersey) Law 1991:

 

Ordinary shares of 2.5p each

 

 

Number of ordinary shares

% of issued capital

 

 

 

Dato' Hussian @ Rizal bin A. Rahman

53,465,724

50.30

Estate of Dato' Shamsir bin Omar

9,131,677

8.59

Vidacos Nominees Limited

6,656,540

6.26

Pershing Nominees Limited

5,216,958*

4.91

Lawshare Nominees Limited

4,686,492

4.41

 

* Including 1,800,000 ordinary shares and 1,943,000 ordinary shares in the Company for Derrick Chia Kah Wai and his wife, respectively.

 

PUBLICATION OF ACCOUNTS ON COMPANY WEBSITE

 

Financial statements are published on the Company's website, which can be found at www.mobilityone.com.my. The maintenance and integrity of the website is the responsibility of the Directors. The Directors' responsibility also extends to the financial statements contained therein.

 

INDEMNITY OF OFFICERS

 

The Group does not have insurance cover against legal action brought against its Directors and officers.

 

GROUP'S POLICY ON PAYMENT OF CREDITORS

 

It is the Group's normal practice to make payments to suppliers in accordance with agreed terms provided that the supplier has performed in accordance with the relevant terms and conditions.

 

EMPLOYEE INVOLVEMENT

 

The Group places considerable value on the involvement of the employees and has continued to keep them informed on matters affecting the Group. This is achieved through formal and informal meetings.

 

GOING CONCERN

 

These financial statements have been prepared on the assumption that the Group is a going concern. Further information is given in Note 2 of the financial statements.

 

SIGNIFICANT EVENTS

 

(1) On 19 October 2022, MobilityOne Sdn Bhd ("M1 Malaysia") entered into a share sale agreement (the "Share Sale Agreement") with Super Apps Holdings Sdn Bhd ("Super Apps") for the disposal by M1 Malaysia of a 60% shareholding in the Group's wholly-owned non-core subsidiary OneShop Retail Sdn Bhd ("1Shop") to Super Apps (together the "Disposal"). Concurrently, M1 Malaysia entered into a joint venture cum shareholders agreement with Super Apps and 1Shop (together the "Proposed Joint Venture"). The intention of the Disposal and Proposed Joint Venture is to establish a new joint venture to expand the Group's e-products and services business initially in Malaysia.

 

The Disposal was initially subject to the completion of a merger exercise between Technology & Telecommunication Acquisition Corporation ("TETE") and Super Apps which includes certain approvals by the United States Securities and Exchange Commission ("SEC") (together the "Merger Exercise"). Subsequently it was announced on 1 March 2024 that M1 Malaysia entered into a supplementary agreement with Super Apps to amend the terms and conditions of the Share Sale Agreement in preparation for the Merger Exercise (the "Supplementary Agreement"). Under the new terms and conditions of the Supplementary Agreement, completion of the Disposal is no longer conditional on the Merger Exercise completing. In this regard, it was instead agreed that the Disposal completes upon entry of the Supplementary Agreement. Notwithstanding completion, if the Merger Exercise does not complete, M1 Malaysia is entitled to purchase back the 60% interest in 1Shop from Super Apps for a nominal consideration of RM1.00.

 

It was further agreed that irrespective of the completion of the Disposal and subject to the completion of the Merger Exercise, Super Apps shall pay M1 Malaysia the following consideration:

 

(a) RM40.0 million (c. £7.53 million) in cash within 14 days upon completion of the Merger Exercise; and

(b) RM20.0 million (c. £3.76 million) in cash within 180 days upon completion of the Merger Exercise.

 

In addition, pursuant to the terms of the Proposed Joint Venture, M1 Malaysia undertook to provide the necessary technical and business support to 1Shop and guaranteed that 1Shop will achieve revenues of at least RM560.0 million in the financial year ending 31 December 2024 or any other period as mutually agreed ("Revenue Target"). In consideration of M1 Malaysia guaranteeing the Revenue Target, M1 Malaysia will receive the shares of TETE representing an aggregate value of RM20.0 million following 1Shop achieving the Revenue Target. In the event that the Revenue Target is not met, M1 Malaysia will not receive the shares of TETE and will not subject to any penalty.

 

It was announced by the Group on 23 April 2025 that the deadline to complete the Merger Exercise was extended to 20 August 2025. There can be no guarantee that the payment for the consideration of the Disposal and the Proposed Joint Venture can be completed as they are conditional on the completion of the Merger Exercise, which is out of the Group's control. The payment for the consideration of the Disposal and the completion of the Proposed Joint Venture are expected to contribute positively to the financial position and future growth prospects of the Group.

 

Tete Technologies Inc, a wholly-owned subsidiary of TETE, has since filed a draft proxy statement ("TETE Proxy Filing") with the SEC and the TETE Proxy Filing is subject to the approval by the SEC. The Company will release further announcements as and when appropriate.

 

(2) On 29 September 2023, M1 Malaysia entered into a share sale agreement with United Flagship Development Sdn Bhd ("Vendor") to acquire a 49% equity interest in Sincere Acres Sdn Bhd ("Sincere") for a total cash consideration of RM30.0 million (c. £5.217 million) to be paid to the Vendor in two tranches (the "Acquisition"). On 4 October 2023, the acquisition of Hati International Sdn Bhd via Sincere completed and the first tranche, representing RM2.0 million (c. £0.348 million), has since been paid to the Vendor. The second tranche, representing the balance of RM28.0 million (c. £4.869 million) (the "Second Tranche"), was originally required to be paid by M1 Malaysia by 8 March 2024 (the "Second Tranche Payment Date").

 

The Second Tranche Payment Date has been subject to prior extensions, and most recently was extended to 31 August 2025. Any payment in relation to the Second Tranche made after the Second Tranche Payment Date is subject to an interest charge of 10% per annum.

 

STATEMENT OF DIRECTORS' RESPONSIBILITIES

 

The Directors are responsible for preparing the Directors' Report and financial statements in accordance with applicable law and regulations.

 

Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union. Under Company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period. In preparing these financial statements, the Directors are required to:

 

- select suitable accounting policies and then apply them consistently;

- make judgments and estimates that are reasonable and prudent;

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business for the foreseeable future; and

- state that the financial statements comply with International Financial Reporting Standards (IFRS) as adopted by the European Union.

 

The Directors are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the requirements of the Companies (Jersey) Law 1991. They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

The Directors are responsible for the maintenance and the integrity of the corporate and financial information included on the Group's website. Information published on the website is accessible in many countries, and legislation in Jersey and the relevant provisions of the AIM Rules for Companies governing the preparation and dissemination of financial statements may differ from legislation and the rules in other jurisdictions. The Directors' responsibility also extends to the continued integrity of the financial statements contained therein.

 

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

 

So far as the Directors are aware, there is no relevant audit information of which the Company and Group's auditors are unaware, and each Director has taken all the steps that he ought to have taken as a Director in order to make himself aware of any relevant audit information and to establish that the Company and Group's auditors are aware of that information.

 

AUDITORS

 

Kreston Reeves LLP were appointed on 19 December 2024 and has indicated that it will seek re-appointment as the Company's auditor at the forthcoming Annual General Meeting. A resolution to re-appoint Kreston Reeves LLP has the Company's auditor will be proposed at the Annual General Meeting.

 

 

ON BEHALF OF THE BOARD:

 

 

 

 

............................................................................

Dato' Hussian @ Rizal bin A. Rahman

Chief Executive Officer

Date: 7 July 2025

 

 

Board of Directors

 

Abu Bakar bin Mohd Taib

(Non-Executive Chairman)

 

Abu Bakar bin Mohd Taib, a Malaysian aged 72, has been the Non-Executive Chairman of the Company since 27 June 2014 and had previously worked for several listed companies and financial institutions in Malaysia including Nestle (Malaysia) Berhad, Bank Bumiputera Malaysia Berhad (now part of CIMB Bank Berhad) and United Malayan Banking Berhad (now part of RHB Bank Berhad). He was mainly involved in corporate communications and corporate affairs until 2004. Since 2005 he has been the director of several companies that are principally involved in timber related activities in Malaysia. He obtained a Master of Business Administration in Marketing and Finance from West Coast University (USA) and a Bachelor of Science in Business Administration from California State University (USA).

 

 

Dato' Hussian @ Rizal bin A. Rahman(Chief Executive Officer)

 

Dato' Hussian @ Rizal bin A. Rahman, a Malaysian aged 63, is the Chief Executive Officer of the Group. He has extensive experience in the IT and telecommunications industries in Malaysia and is responsible for the development of the Group's overall management, particularly in setting the Group's business direction and strategies. He is currently also a Non-Executive Director of TFP Solutions Berhad, which is listed on the ACE Market of Bursa Malaysia Securities Berhad (Malaysia Stock Exchange). He obtained a certified Master of Business Administration from the Oxford Association of Management, England.

 

 

Derrick Chia Kah Wai(Deputy Chief Executive Officer)

 

Derrick Chia Kah Wai, a Malaysian aged 54, is the Deputy Chief Executive Officer of the Group. He began his career as a programmer in 1994, he then joined GHL Systems Berhad in January 1998 as a Software Engineer and was promoted to Software Development Manager in December 1999. He obtained his Bachelor Degree in Commerce, majoring in Management Information System from University of British Columbia, Canada. He joined the Group in May 2005 and is responsible for the Group's business operations.

 

 

Seah Boon Chin(Non-Executive Director)

 

Seah Boon Chin, a Malaysian aged 53, began his career in 1995 with a financial institution in Malaysia and worked in the Corporate Finance Department of several established financial institutions in Malaysia and Singapore. He joined the Group in January 2007 and stepped down as the Corporate Finance Director on 15 November 2011 and remains as a Non-Executive Director of the Company. He is currently the Head of Corporate Finance with TA Securities Holdings Berhad in Malaysia. He obtained his Bachelor Degree in Commerce (Honours) with Distinction from McMaster University, Canada.

 

 

Azlinda Ezrina binti Ariffin

(Non-Executive Director)

 

Azlinda Ezrina binti Ariffin, British by background and aged 56, is an experienced UK-based corporate lawyer with over 25 years legal experience. She is currently a consulting partner in the corporate team at Withersworldwide and was previously a partner in the capital markets teams at both Olswang LLP and Fasken Martineau LLP, prior to joining Withersworldwide in 2016. Azlinda specialises in mergers and acquisitions and equity capital markets transactions. Azlinda is a member of both the Law Society of England & Wales and the Malaysian Bar. She is also a barrister and member of Gray's Inn.

 

 

Corporate Governance Report

 

The Directors recognise the importance of good corporate governance and have adopted the Quoted Companies Alliance Corporate Governance Code ("QCA Code"). The Directors have also reviewed its corporate governance measures in light of the revised QCA Code 2023, published in November 2023. The Board consider that the Company complies with the QCA Code so far as is practicable. The Board has separately considered the adoption of the Financial Reporting Council's UK Corporate Governance Code which is considered by the Board to be more prescription. With this in mind, the Board considers that the QCA Code is the most appropriate corporate governance regime considering the Group's size and stage of development.

 

The QCA Code identifies 10 principles. The following report sets out in broad terms how the Company applies each of the principles. 

1. Establish a purpose, strategy and business model which promote long-term value for shareholders

 

The Group's purpose, strategy and business model are developed by the Chief Executive Officer ("CEO") and approved by the Board, whenever required. The management team, led by the CEO, is responsible for implementing the strategy.

 

Over the years, the Group has developed its purpose through its core competencies, namely, providing a bridge between the service providers to their end consumers using the Group's technology to accept transactions via multiple channels either via mobile phones, Internet, electronic data capture terminals and even via banking channels like Internet banking portal, automated teller machines (ATM) and mobile banking.

 

Even though the e-payment business in Malaysia, particularly prepaid airtime reload and bill payment business, is contributing substantially to the Group's revenue, the Group continues to explore other business opportunities in Malaysia and other countries to enhance its product offering for future growth.

 

The key risks and uncertainties to the business model and strategy are detailed in the Report of the Directors of the Company's Accounts for the year ended 31 December 2024.

 

2. Promote a corporate culture that is based on ethical values and behaviours

 

The Group maintains a high standard of integrity in the conduct of its operations and is committed to providing a safe and healthy working environment for its employees. The Group operates a corporate culture that is based on adherence to ethical values and behaviours.

 

In addition, the Group encourages an open culture, with regular discussions with employees regarding their performance and skills development to achieve the overall objectives and strategy of the Group.

 

Any recommendations from staff to improve the working environment or in respect of health and safety matters will be assessed by the Human Resources and Administration Manager and, as appropriate, proposed to the Board for necessary actions to be taken.

 

Given the size of the Group, all practices undertaken by the Group are reviewed by the Executive Directors to ensure that the ethical values and behaviours are being adhered to.

 

3. Seek to understand and meet shareholder needs and expectations

 

The Company encourages two-way communication with its shareholders to understand their needs and expectations.

 

Shareholders are kept up to date via announcements made through a regulatory information service on matters of a material substance and/or a regulatory nature. Updates will be provided to the market from time to time, including any financial information, and any expected material deviations to market expectations will be announced through a regulatory information service and in accordance with its obligations under the AIM Rules for Companies and the UK Market Abuse Regulation ("UK MAR").

 

The Board recognises the annual general meeting ("AGM") as an important opportunity to meet shareholders. The AGM is the main forum for dialogue with shareholders and all members of the Board attend the AGM and are available to answer questions raised by shareholders and to listen to views of shareholders.

 

It should be noted that the CEO holds 50.3% of the Company's share capital and talks to some of the Company's non-board shareholders to understand their needs and expectations.

 

In the future should voting decisions not be in line with the Company's expectations, the Board would endeavour to engage with those shareholders to understand and address any issues.

 

Contact details are provided on the contacts page of the Company's website and within public documents should shareholders wish to communicate with the Company.

 

4. Take into account wider stakeholder interests, including social and environmental responsibilities, and their implications for long-term success

 

The Group is aware of its corporate social and environmental responsibilities and the need to maintain good relationships across a range of stakeholder groups, including employees, business partners, suppliers, customers and regulatory authorities.

 

The Group's operations and working environment take into account the needs of all stakeholder groups while maintaining focus on the responsibility to promote the success of the Group. The Group encourages feedback from all stakeholder groups as the Group's long term strategy is to create shareholder value.

 

The Group places considerable value on the involvement of employees and continues to keep them informed on matters affecting the Group through formal and informal meetings which provide opportunities to received feedback on issues affecting the Group.

 

The Group's activities are reliant on maintaining good relationships with a number of banking partners in Malaysia. In addition, the Group's remittance business requires certain licences from the Central Bank of Malaysia and the CEO maintains a good flow of communication with the Central Bank of Malaysia to ensure the Group's activities continue to operate under the correct regulatory framework.

 

5. Embed effective risk management, internal controls and assurance activities, considering both opportunities and threats, throughout the organisation

 

The principal risks and uncertainties affecting the business are set in the Report of the Directors of the Company's Accounts for the year ended 31 December 2024.

 

The Board monitors these risks, which include technological, regulatory and commercial risks, on a regular basis and the risks are considered by the Group during Board meetings. The Executive Directors and senior management team meet regularly during the year to review and evaluate risks and opportunities. The senior management meets regularly to review ongoing internal controls and assurance activities.

 

Risk identification, internal control and assurance activities can come from several sources: employees or other stakeholder feedback; executive meetings; and decisions taken at Audit Committee and Board meetings.

 

6. Establish and maintain the board as a well- functioning, balanced team led by the chair

 

The Board comprises two Executive Directors and three Non-Executive Directors. All of the Non-Executive Directors are members of the audit, remuneration and nomination committees and have the necessary skills and knowledge to discharge their duties and responsibilities.

 

The Non-executive Chairman is responsible for the running of the Board and the CEO has main executive responsibility for running the Group's business and implementing the Group's strategy.

 

Both the Chairman and Azlinda Ezrina binti Ariffin are considered by the Board to be independent. Seah Boon Chin is not deemed to be independent due to having previously been an executive board member and his length of tenure. Notwithstanding this, the Board considers that Seah Boon Chin brings an independent judgement to bear notwithstanding the aforementioned considerations.

 

The Directors receive regular updates on the Group's operational and financial performance during Board meetings and they have committed sufficient time to fulfill their responsibilities.

 

The Company believes it has effective procedures in place to monitor and deal with conflicts of interest. In particular the Board is aware of the other time commitments and interests of the CEO. Significant changes to these commitments and interests are reported to and, where appropriate, agreed with the rest of the Board.

 

In addition to the numerous written Board resolutions approved by the Board which have the same force and effect as if adopted at duly convened meetings of all the Directors, the Company had seven Board meetings in 2024 which were attended by all the Directors in office at the time of each board meeting. 

 

7. Maintain appropriate governance structures and ensure that individually and collectively the directors have the necessary up-to-date experience, skills and capabilities

 

The Board has overall responsibility for promoting the success of the Group. The Executive Directors have day-to-day responsibility for the operational management of the Group's activities. The Non-executive Directors are responsible for bringing independent and objective judgement to Board decisions.

 

There is a clear separation of the roles of CEO and Non-executive Chairman. The Chairman is responsible for overseeing the running of the Board, ensuring that no individual or group dominates the Board's decision-making and ensuring the Non-executive Directors are properly briefed on matters. The Chairman has overall responsibility for corporate governance matters in the Group. The CEO has the responsibility for implementing the strategy of the Board and managing the day-to-day business activities of the Group.

 

The Board has established the following committees: Audit Committee, Remuneration Committee and Nomination Committee. The members of the three committees are all the three Non-executive Directors. Abu Bakar bin Mohd Taib chairs the Audit Committee, Remuneration Committee and Nomination Committee.

 

The Audit Committee normally meets at least once a year and has responsibility for, amongst other things, planning and reviewing the annual report and accounts and interim statements. It is also responsible for ensuring that an effective system of internal control is maintained. The ultimate responsibility for reviewing and approving the annual financial statements and interim statements remains with the Board.

 

The Remuneration Committee meets at least once a year and has responsibility for making recommendations to the Board on matter such as the remuneration packages for each of the Directors.

 

The Nomination Committee, which meets as required, has responsibility for reviewing the size and composition of the Board, the appointment of replacement or additional Directors and making appropriate recommendations to the Board. The Nominations Committee did not meet in the year.

 

The Directors consider that the Group has an appropriate governance framework for its size now and as it grows but they will consider the evolution of this framework on an annual basis.

 

The Board does not maintain a formal schedule of matters reserved for Board decision but matters such as financial results, Board appointments and acquisitions require approval at Company's Board meetings or written Board resolutions approved by the Board which have the same force and effect as if adopted at duly convened meetings of all the Directors. In 2024, the Company held six Board meetings.

 

Board and committee meetings

Attendances of Directors at Board and committee meetings convened in 2024 are set out below:

 

 

Board Meetings Attended

Audit Committee Meeting Attended

Remuneration Committee Meeting Attended

Number of meetings in year

7

2

1

Abu Bakar bin Mohd Taib

7

2

1

Dato' Hussian @ Rizal bin A. Rahman

7

N/A

N/A

Derrick Chia Kah Wai

7

N/A

N/A

Seah Boon Chin

7

2

1

Azlinda Ezrina Binti Ariffin

7

2

1

 

The Directors' biographies are set out in the section "Board of Directors" of the Company's Accounts for the year ended 31 December 2024.

 

The Board is satisfied that the Directors have sufficient skills, experience and capabilities to enable the strategy of the Company to be delivered.

 

The Board, if required, will review the composition of the Board to ensure that it has the necessary diversity of skills to support the ongoing development of the Group.

 

All Directors retire by rotation at regular intervals (every 3 years) in accordance with the Company's Articles of Association. 

 

The Directors attend courses and seminars to keep their skill set up to date.

 

8. Evaluate board performance based on clear and relevant objectives, seeking continuous improvement

 

The Directors undergo a performance evaluation before being proposed for re-election to ensure that they continue to be effective and committed to the role. All Directors meet to discuss the performance evaluation together.

 

Appraisals are carried out each year with all Executive Directors.

 

The Board considers that the size of the Company does not justify the use of third parties to evaluate the performance of the Board on an annual basis.

 

All Directors retire by rotation at regular intervals (every 3 years) and stand for re-election at the AGM. During the year the Non-executive Directors are responsible for informally reviewing Directors' performance and highlighting any issues identified.

 

At the present time, succession planning is not in the Company's immediate plans, however the Board will monitor the need to implement an informal or formal succession plan going forward.

 

9. Establish a remuneration policy which is supportive of long-term value creation and the company's purpose, strategy and culture

 

The Company has put in place a remuneration policy which is aligned with shareholders' interests of creating shareholder value. All the employees of the Group will be subject to yearly performance appraisal to ensure that good performers are rewarded with salary increments which are aligned with the Company's purpose, strategic and culture.

 

10. Communicate how the company is governed and is performing by maintaining a dialogue with shareholders and other key stakeholders.

 

The Company encourages two-way communication with various stakeholder groups, including shareholders and responds quickly to their relevant queries.

 

The Directors recognise the AGM as an important opportunity to meet shareholders and the Directors are available to answer questions raised by the shareholders.

 

The Company's website is regularly updated to include business progress, financial performance and corporate actions reflecting information that has already been announced by the Company through regulatory announcements.

The Company will announce and post on its website the results of voting on all resolutions in the general meetings (including annual general meetings) including any actions to be taken as a result of resolutions for which votes against have been received from at least 20 per cent. of independent shareholders.

Under AIM Rule 26, the Company already publishes historical annual reports, notices of meetings and other publications over the last five years which can be found here: http://www.mobilityone.com.my/v4/annual-reports.html

The Company has not published an audit committee or remuneration committee report in its annual report and accounts. The Board intends to include these reports in future annual report and accounts.

 

 

Independent Auditor's Report to the Shareholders of MobilityOne Limited

 

Opinion

 

We have audited the financial statements of MobilityOne Limited (the 'Parent Company') and its subsidiaries (the "Group"), for the year ended 31 December 2024 which comprise the consolidated income statement, the consolidated statement of comprehensive income, the consolidated and company statements of financial position, the consolidated and company statements of changes in equity, the consolidated and company statement of cashflows and notes to the financial statements, including a summary of significant accounting policies.

 

In our opinion:

· the financial statements of MobilityOne Limited give a true and fair view of the state of the Group's and of the Parent Company's affairs as at 31 December 2024 and of the Group's loss for the year then ended and of the Group's and of the Parent Company's cashflows position as at 31 December 2024;

· the Group's and Parent Company's financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union; and

· the financial statements have been prepared in accordance with the requirements of the Companies (Jersey) Law 1991.

 

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 Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the Financial Reporting Council's Ethical Standard as applied to listed 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.

 

An overview of the scope of our audit

 

As part of designing our audit, we determined materiality and assessed the risks of material misstatement in the financial statements. In particular, we looked at where the directors made subjective judgements, for example in respect of significant accounting estimates that involved making assumptions and considering future events that are inherently uncertain. We also addressed the risk of management override of internal controls, including evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

We tailored the scope of our audit to ensure that we performed sufficient 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 Parent Company, the accounting processes and controls, and the industry in which they operate.

 

We have identified 12 companies within the group of which only 4 have been identified as being individually significant to the group audit, with the remaining 8 having minimal assets and revenue, and being deemed to be immaterial.

 

Our scoping considerations for the Group audit was based both on financial information and risk. In total we have identified 4 distinct components within the group financial statements.

 

Involvement of a component auditor

 

We have involved UHY in the conduct of the Group audit for the year ended 31 December 2024. The component auditor undertook specific audit procedures with respect to the financial information of the components. This work was undertaken in full compliance with the requirements of ISA 600 and resulted in over 99% of group revenue and over 99% of group assets being considered within the scope for audit testing.

 

Our application of materiality

 

We apply the concept of materiality in planning and performing the audit, in evaluating the effect of identified misstatements on the audit and in forming our audit opinion. Based on our professional judgement, we determined materiality and performance materiality for the financial statements of the Group and of the Parent Company as follows:

 

 

Group financial statements

Parent company financial statements

Materiality

£203,300 (2023: £130,000)

£39,720 (2023: £40,000)

Basis for determining materiality

2% of Gross Profit (2023: 1.2% of Gross Profit)

2% of Gross Assets (2023: 2% of Gross Assets)

Rationale for benchmark applied

Group's primary objective is to generate significant amounts of revenue with a low margin, therefore it is reasonable to use gross profit, as this is the key benchmark, and ultimate driver for success.

 

 

The parent company is a non-trading company, whose main purpose is to be a holding company for the investments in the subsidiaries which make up the group. As such, an assets-based approach makes the most sense.

Performance materiality

£152,500 (2023: £91,000)

£29,800 (2023: £28,000)

Basis for determining performance materiality

70% of materiality

70% of company materiality

Reporting threshold

£10,200 (2023: £6,500)

£2,000 (2023: £6,500)

Basis for determining reporting threshold

5% of materiality

5% of materiality

 

We reported all audit differences found in excess of our reporting threshold to the audit committee.

 

For each Group component within the scope of our Group audit, we determined performance materiality that is less than our overall Group performance materiality. The performance materiality determined for each Group company was between £29,800 and £114,345.

 

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, including going concern, 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. This is not a complete list of all risks identified by our audit.

 

Key Audit Matter: Valuation of Investments - £4,606,344 (2023: £5,010,284)

Significance and nature of the key audit matter

 

The investments in subsidiaries make up the majority of both the consolidated and company statements of financial position, making them one of the most significant components of the financial statements. In addition, as the parent company is a holding company, the subsidiaries to which these investments relate, are the revenue-generators of the group, meaning any impairment to them could have a knock-on impact on the going concern status of the group.

 

As a result of the above, this has been judged to be a significant risk, due to the risk of the investment being overstated if management were to fail to identify impairment indicators due to incorrect assumptions such as the weighted average cost of capital (WACC) rate or growth rate in the value in use calculation.

 

How our audit addressed the key audit matter

 

We have performed a detailed review of the underlying assumptions, and the reasonableness thereof, as relates to the calculations of the investment valuation.

 

We have reviewed the basis upon which management have performed their impairment reviews, and the disclosures they have made in relation to the investments.

 

As a result of the procedures we have performed, the investments were found to have been valued accurately, and the impairment reviews have been carried out satisfactorily.

 

In addition, we have ensured that investments have been correctly disclosed in the financial statements.

Key observations

 

We have no concerns over the material accuracy of the valuation of investments in the financial statements.

 

Conclusions relating to going concern

 

In auditing the financial statements, we have concluded that the Directors' 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 Group and Company's ability to continue to adopt the going concern basis of accounting included:

 

· Review of forecasts for the 12 months following the signing of the financial statements; and

· Review of previous budgets and comparisons to actual results; and

· Sensitivity analysis of forecasts;

· Enquiries made of management to ascertain their ability to continue trading as a going concern, including analysis of the future acquisitions and trading plans; and

· Confirmation of the controlling shareholder's financial position and their ability and commitment to supporting the group for the foreseeable future.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the Parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

 

Matters on which we are required to report by exception by the Companies (Jersey) Law 1991

 

In the light of our knowledge and understanding of the Group and Parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies (Jersey) Law 1991 Article 113B (3) 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 group and parent company financial statements are not in agreement with the accounting records and returns; 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 (set out on page 11), the directors are responsible for the preparation of the 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 financial statements, the directors are responsible for assessing the Group's and 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 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.

 

Capability of the audit in detecting irregularities, including fraud

 

Based on our understanding of the Group and industry, and through discussion with the directors and other management (as required by auditing standards), we identified that the principal risks of non-compliance with laws and regulations related to the AIM Rules, GDPR and Licenses held with the Bank of Malaysia. We considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies (Jersey) Law 1991, taxation and pension legislation, and IFRS. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to going concern, valuation of investments and the potential for management to manipulate the value of the group holistically. Audit procedures performed by the group engagement team and component auditors included:

 

· Discussions with management and assessment of known or suspected instances of non-compliance with laws and regulations (including health and safety) and fraud; and

· Assessment of identified fraud risk factors; and

· Identifying and assessing the design effectiveness of controls that management has in place to prevent and detect fraud; and

· Challenging assumptions and judgements made by management in its significant accounting estimates; and

· Performing analytical procedures to identify any unusual or unexpected relationships, including related party transactions, that may indicate risks of material misstatement due to fraud; and

· Confirmation of related parties with management, and review of transactions throughout the period to identify any previously undisclosed transactions with related parties outside the normal course of business; and

· Reading minutes of meetings of those charged with governance; and

· Review of internal controls and physical inspection of tangible assets susceptible to fraud or irregularity; and

· Review of significant and unusual transactions and evaluation of the underlying financial rationale supporting the transactions; and

· Identifying and testing journal entries, in particular any manual entries made at the year-end for financial statement preparation.

 

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.

 

As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:

 

· Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

· Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group's internal control.

· Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.

· Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group's or the parent company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Group or the parent company to cease to continue as a going concern.

· Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

· Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the Group audit. We remain solely responsible for our audit opinion.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

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 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.

 

 

 

 

Anne Dwyer BSc (Hons) FCA (Senior Statutory Auditor)

For and on behalf of

Kreston Reeves LLP

Chartered Accountants

Statutory Auditor

London

 

Date: 7 July 2025

 

 

 

Consolidated Income Statement

For the year ended 31 December 2024

 

 

2024

 

2023

Note

£

 

£

 

Revenue

5

230,227,323

241,673,952

Cost of sales

(219,123,512)

(229,742,340)

GROSS PROFIT

11,103,811

11,931,612

 

Other operating income

 

55,303

136,872

Administration expenses

 

(13,395,599)

(12,547,017)

Other operating expenses

(192,677)

(220,895)

Net loss on financial instruments

15

(172,190)

(351,387)

OPERATING LOSS

(2,601,352)

(1,050,815)

Finance income

46,246

41,033

Finance costs

6

(357,380)

(236,058)

Share of post-tax loss of equity

accounted associates

16

(584,896)

(123,774)

LOSS BEFORE TAX

7

(3,497,382)

(1,369,614)

Tax

8

50,762

(38,518)

LOSS FROM CONTINUING

OPERATIONS

(3,446,620)

(1,408,132)

 

Gain on disposal of subsidiary

34

-

LOSS

(3,446,586)

(1,408,132)

 Attributable to:

 Owners of the parent

(3,446,067)

(1,408,482)

 Non-controlling interests

(519)

350

(3,446,586)

(1,408,132)

LOSS PER SHARE 

 Basic earnings per share (pence)

10

(3.242)

(1.325)

 Diluted earnings per share (pence)

10

(3.242)

(1.325)

 

The notes form part of these financial statements

 

Consolidated Statement of Comprehensive Income

For the year ended 31 December 2024

 

 

2024

 

2023

£

 

£

LOSS FOR THE YEAR

(3,446,586)

(1,408,132)

OTHER COMPREHENSIVE (LOSS)/PROFIT

 

Items that are or may be reclassified subsequently to profit or loss

Foreign currency translation 

68,333

(542,104)

 

TOTAL COMPREHENSIVE LOSS

(3,378,253)

(1,950,236)

 

Total comprehensive (loss) /profit attributable to:

Owners of the parent

(3,377,170)

(1,952,013)

Non-controlling interests

(1,083)

1,777

(3,378,253)

(1,950,236)

 

 

 

 

The notes form part of these financial statements

Consolidated Statement of Changes in Equity

For The Year Ended 31 December 2024

 

 

 Attributable to Owners of the Parent 

 

 

 

 

 

Non-Distributable

 

 

Distributable 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

 

 

 

 

 

 

 

 

 

 

Reverse

 

Currency

 

 

 

 

 

Non-

 

 

 

Share

Share

 

Acquisition

 

Translation

 

Accumulated

 

 

 

controlling

 

Total

 

Capital

Premium

 

Reserve

 

Reserve

 

 Losses

 

Total

 

Interests

 

Equity

 

£

£

£

 

£

 

£

 

£

 

£

 

£

 

 

 

At 1 January 2024

2,657,470

909,472

708,951

504,151

(1,502,248)

3,277,796

(13,334)

3,264,462

 

 

Comprehensive income

 

Loss for the year

-

-

-

-

(3,446,067)

(3,446,067)

(519)

(3,446,586)

 

Foreign currency translation

-

-

-

68,333

-

68,333

(564)

67,769

 

 

Total comprehensive income

 

for the year

-

-

-

68,333

(3,446,067)

(3,377,734)

(1,083)

(3,378,817)

 

 

At 31 December 2024

2,657,470

909,472

708,951

572,484

(4,948,315)

(99,938)

(14,417)

(114,355)

 

 

 

Attributable to Owners of the Parent 

Non-Distributable

 

Distributable

 

 

 

 

 

 

 

 

 

 

 

 

Reverse

 

Foreign

Currency

 

 

 

 

 

 

 

Non-

 

 

 

 

 

Share

Capital

 

Share

Premium

 

Acquisition Reserve

 

Translation Reserve

 

Accumulated Losses

 

 

Total

 

controlling

Interests

 

Total

Equity

 

£

 

£

 

£

 

£

 

£

 

£

 

£

 

£

 

 

At 1 January 2023

2,657,470

909,472

708,951

1,047,682

(93,766)

5,229,809

(15,111)

5,214,698

 

 

Comprehensive profit

 

Profit for the year

-

-

-

-

(1,408,482)

(1,408,482)

350

(1,408,132)

 

Foreign currency translation

-

-

-

(543,531)

-

(543,531)

1,427

(542,104)

 

 

Total comprehensive profit for the year

 

-

 

-

 

-

 

(543,531)

 

(1,408,482)

 

(1,952,013)

 

1,777

(1,950,236)

 

 

 

At 31 December 2023

2,657,470

909,472

708,951

504,151

(1,502,248)

3,277,796

(13,334)

3,264,462

 

 

Share capital is the amount subscribed for shares at nominal value.

 

Share premium represents the excess of the amount subscribed for share capital over the nominal value of the respective shares net of share issue expenses.

 

The reverse acquisition reserve relates to the adjustment required by accounting for the reverse acquisition in accordance with IFRS 3.

 

The Company's assets and liabilities stated in the Statement of Financial Position were translated into Pound Sterling (£) using the closing rate as at the Statement of Financial Position date and the Income Statements were translated into £ using the average rate for that period. All resulting exchange differences are taken to the foreign currency translation reserve within equity.

 

Accumulated losses represent the cumulative earnings of the Group attributable to equity shareholders.

 

Non-controlling interests represent the share of ownership of subsidiary companies held outside the Group.

 

 

 

 

 

The notes form part of these financial statements

Consolidated Statement of Financial Position

As at 31 December 2024

 

 

 

 

 

2024

 

2023

Note

£

 

£

ASSETS

Non-current assets

Intangible assets

11

563,157

567,823

Property, plant and equipment

12

469,344

544,033

Investment property

13

253,879

250,102

Right-of-use assets

14

281,179

154,755

Trade and other receivables

15

203,139

258,428

Investment in associate

16

4,606,344

5,010,284

Other investment

11,569

11,116

6,388,611

6,796,541

Current assets

Inventories

17

1,286,853

1,912,675

Trade and other receivables

15

4,715,886

2,688,902

Other financial assets

18

520,399

600,694

Tax recoverable

174,895

163,452

Cash and cash equivalents

19

3,979,183

3,536,135

10,677,216

8,901,858

TOTAL ASSETS

17,065,827

15,698,399

 

SHAREHOLDERS' EQUITY

 

Equity attributable to owners of the parent:

Called up share capital

20

2,657,470

2,657,470

Share premium

21

909,472

909,472

Reverse acquisition reserve

22

708,951

708,951

Foreign currency translation reserve

23

572,484

504,151

Accumulated losses

24

(4,948,315)

(1,502,248)

Shareholders' equity

(99,938)

3,277,796

Non-controlling interests

(14,417)

(13,334)

 

TOTAL EQUITY

(114,355)

3,264,462

 

 

2024

 

2023

 

 

Note

£

 

£

 

LIABILITIES

 

Non-current liabilities

 

 

 

 

Loans and borrowings - secured

25

186,642

189,428

 

Lease liabilities

14

162,115

101,465

 

Deferred tax liabilities

774

46,066

 

349,531

336,959

 

Current liabilities

 

Trade and other payables

26

4,791,639

3,169,711

 

Deferred consideration due

16

4,983,537

4,788,453

 

Amount due to Directors

27

51,832

35,300

 

Loans and borrowings - secured

25

6,890,030

4,036,396

 

Lease liabilities

14

113,613

65,372

 

Tax payables

-

1,746

 

16,830,651

12,096,978

 

Total liabilities

17,180,182

12,433,937

 

 

TOTAL EQUITY AND LIABILITIES

17,065,827

15,698,399

 

 

 

The financial statements were approved and authorised by the Board of Directors on 7 July 2025 and were signed on its behalf by:

 

 

............................................................................

Dato' Hussian @ Rizal bin A. Rahman

Chief Executive Officer

 

The notes form part of these financial statements

 

Consolidated Statement of Cash Flows

For the year ended 31 December 2024

 

 

 

 

 

 

2024

 

2023

 

Note

£

£

Cash flow (used in)/ from operating activities

Cash flow (used in)/ from operations

29

(1,809,792)

213,934

Interest received

 

46,246

39,435

Tax paid

 

(960)

(168,251)

Tax refund

 

-

157,324

 

Net cash from/(used in) operating activities

 

(1,764,506)

242,442

 

Cash flow used in investing activities

 

 

 

Purchase of property, plant and equipment

12

(107,219)

(47,092)

Purchase of right-of-used assets

(8,009)

-

Purchase of intangible assets

-

(373,965)

Addition in other investment

-

-

Addition to investments in associate

(7)

(342,032)

Proceeds from disposal of property, plant and equipment

27,647

2,018

Proceeds from disposal of subsidiary

1,747

-

 

 

 

 

Net cash used in investing activities

(85,841)

(761,071)

 

 

 

 

Cash flows from financing activities

 

Interest paid

(357,380)

(236,058)

Net change of banker acceptance

25

2,861,352

389,297

Net change in other financial assts pledged

80,295

51,512

Repayment of lease liabilities

14

(112,527)

(96,503)

Repayment of term loan

 

(10,504)

(11,617)

 

 

 

 

Net cash from financing activities

 

2,461,236

96,631

 

 

Increase/ (Decrease) in cash and cash equivalents

 

610,889

(421,998)

 

 

Effect of foreign exchange rate changes

 

(167,841)

(404,833)

 

Cash and cash equivalents at beginning of year

 

3,536,135

4,362,966

Cash and cash equivalents at end of year

19

3,979,183

3,536,135

 

 

 

 

 

The notes form part of these financial statements

 

 

Notes to the Financial Statements

For the year ended 31 December 2024

 

1. GENERAL INFORMATION

 

The principal activity of the Company is investment holding. The principal activities of the subsidiary companies are set out in Note 28 to the financial statements. There were no significant changes in the nature of these activities during the year.

 

The Company is incorporated in Jersey, the Channel Islands under the Companies (Jersey) Law 1991. The registered office is located at 13 Castle Street, St Helier, Jersey JE1 1ES, Channel Islands. The consolidated financial statements for the year ended 31 December 2024 comprise the results of the Company and its subsidiary companies. The Company's ordinary shares are traded on AIM of the London Stock Exchange.

 

MobilityOne Limited is the holding company of an established group of companies ("Group") based in Malaysia which is in the business of providing e-commerce infrastructure payment solutions and platforms through their proprietary technology solutions.

 

The Group has developed an end-to-end e-commerce solution which connects various service providers across several industries such as banking, telecommunication and transportation through multiple distribution devices such as EDC terminals, short messaging services, Automated Teller Machine and Internet banking.

 

The Group's technology platform is flexible, scalable and has been designed to facilitate cash, debit card and credit card transactions (according to the device) from multiple devices while controlling and monitoring the distribution of different products and services.

 

2. ACCOUNTING POLICIES

 

Basis of preparation

These financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs and IFRIC interpretations) issued by the International Accounting Standards Board (IASB), as adopted by the European Union, and with those parts of the Companies (Jersey) Law 1991 applicable to companies preparing their financial statements under IFRS. The financial statements have been prepared under the historical cost convention.

 

Going Concern

 

The Group's business activities, together with the factors likely to affect its future development, performance and position, are set out in Chairman's statement on page 2. The financial position of the Group, its cash flows, liquidity position and borrowing facilities are described in the financial statements and associated notes. In addition, Note 3 to the financial statements includes the Group's objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments and hedging activities; and its exposures to credit risk and liquidity risk.

 

In order to assess the going concern of the Group, the Directors have prepared cashflow forecasts for companies within the Group. These cashflow forecasts show the Group expect an increase in revenue and will have sufficient headroom over available banking facilities. The Group has obtained banking facilities sufficient to facilitate the growth forecast in future periods. No matters have been drawn to the Directors' attention to suggest that future renewals may not be forthcoming on acceptable terms. 

 

In addition, the controlling shareholder has also undertaken to provide support to enable the Group to meet its debts as and when they fall due.

 

The Group reported a loss after tax for the year of £3,446,620 (2023: £1,408,132). Additionally, the Group's current liabilities of £16,830,651 exceed current assets of £10,677,216 by £6,153,435. Therefore, the Directors have carefully considered the impact of these metrics on the ability of the Group and Company to continue as a going concern and hence whether it remains appropriate for the financial statements to be prepared on a going concern basis.

 

Whilst the Group reported a loss after tax, the Board notes that this loss reflects a number of significant non-cash items. The Board notes that the consolidated cash flow statement indicates a net cash outflow of £1,764,506 from the Group's operating activities, and that the cash depletion from investing activities, primarily resulted from the purchase of property, plant & equipment. The Board carefully reviewed cash balances and projected cash requirements before undertaking these investing activities since the return from investment activities is likely to arise over a period of years. The Board is satisfied that appropriate monitoring was applied to liquidity rise where performing an assessment of the economic and financial viability of a potential investment project.

 

In assessing the impact of the net current liability position, the Board notes that this arises solely from the contractual arrangements entered into as part of the acquisition of the Group's 49% interest in Sincere Acres. Under that agreement, RM28 million (£4.9 million) remained payable as at 31 December 2024 in line with the terms of the acquisition. In the event the outstanding consideration is not settled in cash, the Group intends to surrender its 49% equity interest in Sincere Acres back to the vendor. As such, the Board considers that in the event that insufficient funds are available to settle the deferred consideration, the consideration will not be settled. The Group's investment in Sincere Acres is not yet cash generative and so the relinquishment of this asset would not impact the Group wider prospects of conducting cash generative activity.

 

The Board has considered alternative going concern scenarios in order to ensure a robust assessment is made. In the base case scenario, which the Board considers is the most likely scenario, the TETE Merger described in detail in Note 34, will proceed in the near term. Under the terms of the Merger Exercise, the Group would receive RM40 million (£6.8 million) within 14 days of the completion date and a further RM20 million(£3.4 million) within 180 days. Therefore, in the base case scenario, the Group will generate free cash to settle the Sincere Acres consideration plus additional cash to utilise in new projects and investment.

 

The Directors have also had regard to an alternative scenario in which the TETE Merger exercise is delayed or does not complete in line with the Board's expectation. Cash flow projections have been prepared in this downside scenario to model the ability of the Group to continue to meet its obligations as they fall due, including in a case whereby sales of prepay mobile credit fall below expectations and other revenues generated by the Group do not grow as expected. The Board has modelled a prudent scenario in which the achievable gross margin is assumed to fall. It is noted that the Group incurs a material proportion of costs which are directly related to the levels of revenue generated such as the purchase of inventory and commissions associated with the level of activity on the Group's or its partners' platforms. Further, the Group has limited committed spend, unutilised headroom in the facilities provided by its banking partners and a continuing undertaking of support from its CEO. The Board further notes that whilst the Group has been supported by short term debt products in recent years, the option of an issue of shares on AIM is available, albeit the Board has no current plan to seek a placing.

 

As noted in this Annual Report, a review has also been performed in respect of the wider prospects of the Group in light of developments in the wider Malaysian economy and note encouraging trends in economic growth, the digitisation of economic activity and continuing growth in the value of economic activity in the payments space in Malaysia and the wider region.

 

In light of the review performed and consideration of all factors, the Board has concluded that it is appropriate to continue to present the financial statements on a going concern basis and, that whilst the future is inherently uncertain, the uncertainties associated with this assessment are sufficiently mitigated through the initiatives and options available to the Board.

 

Estimation uncertainty and critical judgements

 

The significant areas of estimation uncertainty and critical judgements in applying accounting policies that have the most significant effect on the amount amortisation in the financial statements are as follows:

 

(i) Significant influence over Sincere Acres Sdn. Bhd.

 

Note 16 describes Sincere Acres Sdn. Bhd. which is an associate of the Group. The Group has significant influence over Sincere Acres Sdn. Bhd. by virtue of its 49% ownership interest in Sincere Acres Sdn. Bhd. Management considers that there are no commercial, practical or legal factors which would be indicative of the ability to control Sincere Acres. The Group's 49% equity interest confers no enhanced rights above other shareholders and the Group has no ability to direct the day to day operations of Sincere Acres.

 

(ii) Impairment of investment in associate

 

The Group and the Company review its investment in associate when there are indicators of impairment. Impairment is measured by comparing the carrying amount of an investment with its recoverable amount. Significant judgement is required in determining the recoverable amount. Estimating the recoverable amount requires the Group and the Company to make an estimate of the expected future cash flows from the cash-generating units and also to determine a suitable discount rate in order to calculate the present value of those cash flows.

 

The associate reported a loss in the reporting period which was considered an impairment indicator and so an impairment review was performed. This involved an assessment of the associate's proven ability to win contracts in the past, the extent and position of potential projects, a review of the potential market for Hati's medtech products and the commercial prospects of the business. In light of these factors it was determined that no impairment was required.

 

(iii) Depreciation of property, plant and equipment

 

The costs of property, plant and equipment of the Group are depreciated on a straight-line basis over the useful lives of the assets. Management estimates the useful lives of the property, plant and equipment to be within 3 to 50 years. These are common life expectancies applied in the industry. Changes in the expected level of usage and technological developments could impact the economic useful lives and the residual values of these assets, therefore future depreciation charges could be revised. The carrying amounts of the Group's property, plant and equipment as at 31 December 2024 are disclosed in Note 12 to the financial statements.

 

(iv) Amortisation of intangible assets

 

Software is amortised over its estimated useful life. Management estimated the useful life of this asset to be 10 years. Changes in the expected level of usage and technological development could impact the economic useful life therefore future amortisation could be revised.

 

The research and development costs are amortised on a straight-line basis over the life span of the developed assets. Management estimated the useful life of these assets to be within 5 years. Changes in the technological developments could impact the economic useful life and the residual values of these assets, therefore future amortisation charges could be revised.

 

The carrying amounts of the Group's intangible assets as at 31 December 2024 are disclosed in Note 11 to the financial statements.

 

However, if the projected sales do not materialise there is a risk that the value of the intangible assets shown above would be impaired.

 

(v) Impairment of goodwill on consolidation

 

The Group determines whether goodwill is impaired at least on an annual basis. This requires an estimation of the value-in-use of the cash generating units ("CGU") to which goodwill is allocated. Estimating a value-in-use amount requires management to make an estimation of the expected future cash flows from the CGU and also to choose a suitable discount rate in order to calculate the present value of those cash flows.

 

The relevant cash generating unit's cash flow projections include estimates of future sales. However, if the projected sales do not materialise there is a risk that the value of goodwill would be impaired.

 

The Directors have carried out a detailed impairment review in respect of goodwill. The Group assesses at each reporting date whether there is an indication that an asset may be impaired, by considering the cash flows forecasts. The cash flow projections are based on the assumption that the Group can realise projected sales. A prudent approach has been applied with no terminal value being factored. At the period end, based on these assumptions, there was indication of impairment of the value of goodwill.

 

The carrying amount of the Group's goodwill on consolidation as at 31 December 2024 is disclosed in the Note 11 to the financial statements.

 

(vi) Going concern

 

The Group determines whether it has sufficient resources in order to continue its activities by reference to budget together with current and forecast liquidity. This requires an estimate of the availability of such funding which is critically dependent on external borrowings support from the majority shareholders of the Group and, to an extent, macroeconomic factors.

(vii) Revenue Recognition - Principal versus Agent considerations

 

The Company recognises revenue from contracts with customers when control of the promised goods or services is transferred to the customer at an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services. The Company acts as a principal in transactions where it is primarily responsible for fulfilling the promise to provide goods or services to the customer. This determination is primarily based on the inventory risk borne by the Group, as it holds and manages the inventory before the transfer of control to the customer.

 

Revenue is recognized at the gross amount of consideration received or receivable from customers for whom we are acting as a principal, net of any sales taxes, duties, and rebates. The Company evaluates its role as principal or agent in each transaction and applies judgment based on the specific facts and circumstances of each contract.

 

(viii) Inventories valuation

 

Inventories are measured at the lower of cost and net realisable value. The Company estimates the net realisable value of inventories based on an assessment of expected sales prices. Demand levels and pricing competition could change from time to time. If such factors result in an adverse effect on the Group's products, the Group might be required to reduce the value of its inventories. Details of inventories are disclosed in Note 17 to the financial statements.

 

(ix) Income taxes

 

Judgement is involved in determining the provision for income taxes. There are certain transactions and computations for which the ultimate tax determination is uncertain during the ordinary course of business.

 

The Company recognises liabilities for expected tax issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recognised, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made. As at 31 December 2024, the Group has tax recoverable of £174,895 (2023: £163,452 ).

 

IFRS AND IAS UPDATE FOR 31 DECEMBER 2024 ACCOUNTS

 

Standards, interpretations and amendments to published standards that are not yet effective

 

The following standards, amendments and interpretations applicable to the Group are in issue but are not yet effective and have not been early adopted in these financial statements. They may result in consequential changes to the accounting policies and other note disclosures. We do not expect the impact of such changes on the financial statements to be material. These are outlined in the table below:

 

Effective dates for financial periods beginning on or after

Amendments to IAS 12

The Effects of Changes in Foreign Exchange Rates - Lack of Exchangeability

1 January 2025

Amendments to IFRS 9 and IFRS 7

Amendments to the Classification and Measurement of Financial Instruments

1 January 2026

IFRS 18

Presentation and Disclosure in Financial Statements

1 January 2027

IFRS 19

Subsidiaries without Public Accountability Disclosures

1 January 2027

Amendments to IFRS 10 and IAS 28

Sale or Contribution of Assets between an Investor and its Associate or Joint Venture

Deferred until further notice

 

The Directors anticipate that the adoption of these standards and the interpretations in future periods will have no material impact on the financial statements of the Group.

 

Basis of consolidation

 

The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiary companies) made up to 31 December each year. Control is achieved where the Company has the power to govern the financial and operating policies of an investee entity so as to obtain benefits from its activities.

 

Transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated but considered an impairment indicator of the asset transferred. Accounting policies of its subsidiary companies have been changed (where necessary) to ensure consistency with the policies adopted by the Group.

 

(i) Subsidiary companies

 

Subsidiary companies are entities over which the Group has the ability to control the financial and operating policies so as to obtain benefits from their activities. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group has such power over another entity.

 

In the Company's separate financial statements, investments in subsidiary companies are stated at cost less impairment losses. On disposal of such investments, the difference between net disposal proceeds and their carrying amounts is included in profit or loss.

 

(ii) Basis of consolidation

 

On 22 June 2007 MobilityOne Limited acquired the entire issued share capital of MobilityOne Sdn. Bhd. By way of a share for share exchange, under IFRS this transaction meets the criteria of a Reverse Acquisition. The consolidated accounts have therefore been presented under the Reverse Acquisition Accounting principles of IFRS 3 and show comparatives for MobilityOne Sdn. Bhd. For financial reporting purposes, MobilityOne Sdn. Bhd. (the legal subsidiary company) is the acquirer and MobilityOne Limited (the legal parent company) is the acquiree.

 

No goodwill has been recorded and the difference between the parent Company's cost of investment and MobilityOne Sdn. Bhd.'s share capital and share premium is presented as a reverse acquisition reserve within equity on consolidation.

 

The consolidated financial statements incorporate the financial statements of the Company and all entities controlled by it after eliminating internal transactions. Control is achieved where the Group has the power to govern the financial and operating policies of a Group undertaking so as to obtain economic benefits from its activities. Undertakings' results are adjusted, where appropriate, to conform to Group accounting policies.

 

Subsidiary companies are consolidated from the date of acquisition, being the date on which the Group obtains control, and continue to be consolidated until the date that such control ceases. In preparing the consolidated financial statements, intra-group balances, transactions and unrealised gains or losses are eliminated in full. Uniform accounting policies are adopted in the consolidated financial statements for like transactions and events in similar circumstances.

 

The share capital in the consolidated statement of changes in equity for both the current and comparative period uses a historic exchange rate to determine the equity value.

 

As permitted by and in accordance with Article 105 of the Companies (Jersey) Law 1991, a separate income statement of MobilityOne Limited, is not presented.

 

Revenue recognition

 

Revenue is recognised when it is probable that economic benefits associated with the transaction will flow to the Group and the amount of the revenue can be measured reliably.

 

(i) Revenue from trading activities

 

Revenue in respect of using the Group's e-Channel platform arises from the sales of prepaid credit, sales commissions received and fees per transaction charged to customers. Revenue for sales of prepaid credit is deferred until such time as the products and services are delivered to end users. The delivery of products is typically immediately upon purchase and therefore revenue is recorded at point in time, being the date of the underlying customer's purchase of prepaid credit or the transaction giving rise to a commission. Sales commissions and transaction fees are received from various product and services providers and are recognised when the services are rendered and transactions are completed.

 

Revenue from solution sales and consultancy comprise sales of software solutions, hardware equipment, consultancy fees and maintenance and support services. For sales of hardware equipment, revenue is recognised when the significant risks associated with the equipment are transferred to customers or the expiry of the right of return. For all other related sales, revenue is recognised upon delivery to customers and over the period in which services are expected to be provided to customers.

 

Revenue from remittance comprises transaction service fees charged to customers/senders. Transaction fees are received from senders and are recognised when the services are rendered and transactions are completed.

 

More than 95% of the Group's revenue for the financial ended 31 December 2024 was generated in Malaysia and none of the revenue was derived in the United Kingdom or Channel Islands.

 

(ii) Interest income

 

Interest income on lending activities is recorded by reference to the effective interest method. Where there has been a significant increase in credit risk, interest is only recorded by reference to the net carrying value of the receivable.

 

(iii) Rental income

 

Rental income is recognised on an accrual basis.

 

Employee benefits

 

(i) Short term employee benefits

 

Wages, salaries, bonuses and social security contributions are recognised as an expense in the period in which the associated services are rendered by employees of the Group. Short term accumulating compensated absences such as paid annual leave are recognised when services are rendered by employees that increase their entitlement to future compensation absences. Short term non-accumulating compensated absences such as sick and medical leave are recognised when the absences occur.

 

The expected cost of accumulating compensated absences is measured as the additional amount expected to be paid as a result of the unused entitlement that has accumulated at the Statement of Financial Position date.

 

(ii) Defined contribution plans

 

As required by law, companies in Malaysia make contributions to the state pension scheme, the Employees Provident Fund ("EPF"). Such contributions are recognised as an expense in the income statement in the period to which they relate. The other subsidiary companies also make contribution to their respective countries' statutory pension schemes.

 

Functional currency translation

 

(i) Functional and presentation currency

 

Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The functional currency of the Group is Ringgit Malaysia (RM). The consolidated financial statements are presented in Pound Sterling (£), which is the Company's presentational currency as this is the currency used in the country in which the entity is listed.

 

Assets and liabilities are translated into Pound Sterling (£) at foreign exchange rates ruling at the Statement of Financial Position date. Results and cash flows are translated into Pound Sterling (£) using average rates of exchange for the period.

(ii) Transactions and balances

 

Foreign currency transactions are translated into the functional currency using exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement.

 

The financial information set out below has been translated at the following rates:

 

Exchange rate (RM: £)

At Statement of Financial Position date

 

Average for year

Year ended 31 December 2024

5.62

5.84

Year ended 31 December 2023

5.85

5.68

 

Taxation

 

Taxation on the income statement for the financial period comprises current and deferred tax. Current tax is the expected amount of taxes payable in respect of the taxable profit for the financial period and is measured using the tax rates that have been enacted at the Statement of Financial Position date.

 

Deferred tax is recognised on the liability method for all temporary differences between the carrying amount of an asset or liability in the Statement of Financial Position and its tax base at the Statement of Financial Position date. Deferred tax liabilities are recognised for all taxable temporary differences and deferred tax assets are recognised for all deductible temporary differences, unused tax losses and unused tax credits to the extent that it is probable that future taxable profit will be available against which the deductible temporary differences, unused tax losses and unused tax credits can be recognised. Deferred tax is not recognised if the temporary difference arises from goodwill or negative goodwill or from the initial recognition of an asset or liability in a transaction which is not a business combination and at the time of the transaction, affects neither accounting profit nor taxable profit.

 

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the period when the asset is recognised or the liability is settled, based on the tax rates that have been enacted or substantively enacted by the Statement of Financial Position date. The carrying amount of a deferred tax asset is reviewed at each Statement of Financial Position date and is reduced to the extent that it becomes probable that sufficient future taxable profit will be available.

 

Deferred tax is recognised in the income statement, except when it arises from a transaction which is recognised directly in equity, in which case the deferred tax is also charged or credited directly in equity, or when it arises from a business combination that is an acquisition, in which case the deferred tax is included in the resulting goodwill or negative goodwill.

 

Intangible assets

 

(i) Research and development costs

 

All research costs are recognized in the income statement as incurred.

 

Expenditure incurred on projects to develop new products is recognised and capitalised only when the Group can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use or sale, its intention to complete and its ability to use or sell the asset, how the asset will generate future economic benefits, the availability of resources to complete the project and the ability to measure reliably the expenditure during the development. Product development expenditures which do not meet these criteria are expensed when incurred.

 

Development costs, considered to have finite useful lives, are stated at cost less any impairment losses and are amortised through other operating expenses in the income statement using the straight-line basis over the commercial lives of the underlying products not exceeding five years. Impairment is assessed whenever there is an indication of impairment and the amortisation period and method are also reviewed at least at each Statement of Financial Position date.

 

(ii) Goodwill on consolidation

 

Goodwill acquired in a business combination is initially measured at cost, representing the excess of the purchase price over the Group's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities.

 

Following the initial recognition, goodwill is measured at cost less accumulated impairment losses. Goodwill is not amortised but instead, it is reviewed for impairment annually or more frequent when there is objective evidence that the carrying value may be impaired, in accordance with the accounting policy disclosed in impairment of assets.

 

Gains or losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.

 

(iii) Software

 

Software which forms an integral part of the related hardware is capitalised with that hardware and included within property, plant and equipment. Software which are not an integral part of the related hardware are capitalised as intangible assets.

 

Acquired computer software licenses are capitalised on the basis of the costs incurred to acquired and bring to use the specific software. These costs are amortised over their estimated useful life of 10 years.

 

Impairment of assets

 

The carrying amounts of assets are reviewed at each reporting date to determine whether there is any indication of impairment.

 

If any such indication exists then the asset's recoverable amount is estimated.

 

An impairment loss is recognized if the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount A cash-generating unit is the smallest identifiable asset group that generates cash flows that are largely independent from other assets and groups. Impairment losses are recognized in the income statement in the period in which it arises. Impairment losses recognised in respect of cash-generating units are allocated first to reduce the carrying amount of any goodwill allocated to the units and then to reduce the carrying amount of the other assets in the unit (group of units) on a pro rata basis.

 

The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.

 

Impairment loss on goodwill is not reversed in a subsequent period. An impairment loss for an asset other than goodwill is reversed if, and only if, there has been a change in the estimates used to determine the asset's recoverable amount since the last impairment loss was recognised. The carrying amount of an asset other than goodwill is increased to its revised recoverable amount, provided that this amount does not exceed the carrying amount that would have been determined (net of amortisation or depreciation) had no impairment loss been recognized for the asset in prior years. A reversal of impairment loss for an asset other than goodwill is recognized in the income statement.

 

Property, plant and equipment

 

(a) Recognition and measurement

 

Property, plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses.

 

Cost includes expenditures that are directly attributable to the acquisition of the asset. The cost of self-constructed assets includes the cost of materials and direct labour, any other costs directly attributable to bringing the asset to working condition for its intended use, and the costs of dismantling and removing the items and restoring the site on which they are located. Purchased software that is integral to the functionality of the related equipment is capitalised as part of that equipment.

 

When significant parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items (major components) of property, plant and equipment.

 

(b) Subsequent costs

 

The cost of replacing part of an item of property, plant and equipment is recognised in the carrying amount of the item if it is probable that the future economic benefits embodied within the part will flow to the Group and its cost can be measured reliably. The costs of the day-to-day servicing of property, plant and equipment are recognised in the income statement as incurred.

 

(c) Depreciation

 

Depreciation is recognised in the income statement on a straight-line basis over the estimated useful lives of property, plant and equipment. Leased assets are depreciated over the shorter of the lease term and their useful lives. Property, plant and equipment under construction are not depreciated until the assets are ready for their intended use.

 

The estimated useful lives for the current and comparative periods are as follows:

 

Motor vehicles

5 years

Leasehold improvement

10 years

Electronic Data Capture equipment

10 years

Computer equipment

3 to 5 years

Computer software

10 years

Furniture and fittings

10 years

Office equipment

10 years

Renovation

10 years

 

The depreciable amount is determined after deducting the residual value.

 

Depreciation methods, useful lives and residual values are reassessed at each financial period end.

 

Upon disposal of an asset, the difference between the net disposal proceeds and the carrying amount of the assets is charged or credited to the income statement. On disposal of a revalued asset, the attributable revaluation surplus remaining in the revaluation reserve is transferred to the distribution reserve.

 

Investments

 

Investments in subsidiary companies are stated at cost less any provision for impairment.

 

Inventories

 

Inventories are valued at the lower of cost and net realisable value and are determined on the first-in-first-out method, after making due allowance for obsolete and slow moving items. Net realisable value is based on estimated selling price in the ordinary course of business less the costs of completion and selling expenses.

 

Investment in associate

 

On acquisition of an investment in an associate, any excess of the cost of investment over the Group's share of the net fair value of the identifiable assets and liabilities of the investee is recognised as goodwill and included in the carrying amount of the investment. Any excess of the Group's share of the net fair value of the identifiable assets and liabilities of the investee over the cost of investment is excluded from the carrying amount of the investment and is instead included as income in the determination of the Group's share of associate's or joint venture's profit or loss for the period in which the investment is acquired.

 

An associate is accounted for using the equity method as described in IAS 28 from the date on which the investee becomes an associate. Under the equity method, on initial recognition the investment in an associate is recognised at cost, and the carrying amount is increased or decreased to recognise the Group's share of profit or loss and other comprehensive income of the associate after the date of acquisition. When the Group's share of losses in an associate equals or exceeds its interest in the associate, the Group does not recognise further losses, unless it has incurred legal or constructive obligations or made payments on behalf of the associate.

 

Profits or losses resulting from upstream and downstream transactions between the Group and its associate are recognised in the Group's consolidated financial statements only to the extent of unrelated investors' interests in the associate or joint venture. Unrealised losses are eliminated unless the transaction provides evidence of an impairment of the assets transferred.

 

The financial statements of the associates are prepared as of the same reporting date as the Company. Where necessary, adjustments are made to bring the accounting policies in line with those of the Group.

 

The requirements of IAS 36 Impairment of Assets are applied to determine whether it is necessary to recognise any additional impairment loss with respect to its net investment in the associate. When necessary, the entire carrying amount of the investment is tested for impairment in accordance with IAS 36 as a single asset, by comparing its recoverable amount (higher of value-in-use and fair value less costs to sell) with its carrying amount. Any impairment loss is recognised in profit or loss. Reversal of an impairment loss is recognised to the extent that the recoverable amount of the investment subsequently increases.

 Financial assets

 

Trade and other receivables are recognised initially at fair value and subsequently measured at amortised cost when the contractual right to receive cash or other financial assets from another entity is established.

 

A provision for doubtful debts is made when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of the receivables. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganisation and default or delinquency in payments are considered indicators that a trade and other receivables are impaired.

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less which have an insignificant risk of changes in value and bank overdrafts. For the purpose of the Statement of Financial Position, bank overdrafts are presented in borrowings.

 

Bank deposits with maturities over 3 months are separately recognised as other financial assets.

 

Financial liabilities

 

Trade and other payables and loans and borrowings are subsequently measured using amortised cost accounting using the effective interest rate method.

 

Equity instruments

 

Instruments that evidence a residual interest in the assets of the Group after deducting all of its liabilities are classified as equity instruments. Issued equity instruments are recorded at proceeds received net of direct issue costs.

 

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of value added tax, from the proceeds.

 

Financial instruments

 

Financial instruments carried on the Statement of Financial Position include cash and bank balances, deposits, investments, receivables, payables and borrowings. Financial instruments are recognised in the Statement of Financial Position when the Group has become a party to the contractual provisions of the instrument.

 

Financial instruments are classified as liabilities or equity in accordance with the substance of the contractual arrangement. Interest, dividends and gains and losses relating to a financial instrument classified as a liability, are reported as an expense or income. Distributions to holders of financial instruments classified as equity are charged directly to equity. Financial instruments are offset when the Group has a legally enforceable right to offset and intends to settle either on a net basis or to realise the asset and settle the liability simultaneously.

 

The particular recognition method adopted for financial instruments recognised on the Statement of Financial Position is disclosed in the individual accounting policy statements associated with each item.

 

Segment reporting

 

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision makers are responsible for allocating resources and assessing performance of the operating segments and make overall strategic decisions. The Group's operating segments are organised and managed separately according to the nature of the products and services provided, with each segment representing a strategic business unit that offers different products and serves different markets.

 

Investment property

 

Investment property is held at cost over the expected useful life of the property. As required by IAS 40, fair value of the property is disclosed and where the fair value exercise determines that the fair value is lower than the carrying amount, an impairment is recorded. Rental income is recognised in 'Other operating income'. The investment property is depreciated on a straight line basis over 50 years, which represents the Directors' assessment of the expected useful life of the property. Where there is a change in use of the property, an assessment is made if the asset should be transferred into a different asset category according to it intended use.

 

3. FINANCIAL INSTRUMENTS

 

(a) Financial risk management objectives and policies

 

The Group and the Company's financial risk management policy is to ensure that adequate financial resources are available for the development of the Group and of the Company's operations whilst managing its financial risks, including interest rate risk, credit risk, foreign currency exchange risk, liquidity and cash flow risk and capital risk. The Group and the Company operates within clearly defined guidelines that are approved by the Board and the Group's policy is not to engage in speculative transactions.

 

(b) Interest rate risk

 

Cash flow interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate because of changes in market interest rates. Fair value interest rate risk is the risk that the value of a financial instrument will fluctuate due to changes in market interest rates. As the Group has no significant interest-bearing financial assets, the Group's income and operating cash flows are substantially independent of changes in market interest rates.

 

The Group's interest rate risk arises primarily from interest-bearing borrowings. Borrowings at floating rates expose the Group to cash flow interest rate risk. Borrowings obtained at fixed rates expose the Group to fair value interest rate risk.

The following tables set out the carrying amounts, the effective interest rates as at the Statement of Financial Position date and the remaining maturities of the Group's financial instruments that are exposed to interest rate risk:

 

 

Effective

 

 

 

 

 

 

 

 

 

 

 

Interest

 

Within

 

 

 

 

 

More than

 

 

At 31 December 2024

Note

Rate

 

1 year

 

1-2 years

 

2-5 years

 

5 years

 

Total

 

%

 

£

 

£

 

£

 

£

 

£

Fixed rate:

Fixed deposits

18&19

2.20-2.50

1,741,898

-

-

-

1,741,898

Floating rate:

Bankers' acceptance

25

4.71-5.13

(6,881,730)

-

-

-

(6,881,730)

Term loan

25

4.23

(8,300)

(9,000)

(20,100)

(157,542)

(194,942)

At 31 December 2023

Fixed rate:

Fixed deposits

 

18&19

2.50-3.00

1,636,242

-

-

-

1,636,242

Floating rate:

Bankers' acceptance

25

4.80-5.08

(4,028,799)

-

-

-

(4,028,799)

Term loan

25

4.34

(17,645)

(17,645)

(35,290)

(208,796)

(279,376)

Sensitivity analysis for interest rate risk

 

The interest rate profile of the Group's significant interest-bearing financial instruments, based on carrying amounts as at the end of the reporting period was:

 

Group 

 

2024

 

2023

£

 

£

Floating rate instruments

Financial liabilities (Note 25)

7,076,672

4,225,824

Interest rate risk sensitivity analysis

 

(i) Fair value sensitivity analysis for fixed rate instruments

 

The Group does not account for any fixed rate financial assets and liabilities at fair value through profit or loss. Therefore, a change in interest rates at the end of the reporting period would not affect profit or loss.

 

(ii) Cash flow sensitivity analysis for variable rate instruments

 

A change of 100 basis points (bp) in interest rates at the end of the reporting period would have increased/(decreased) post-tax profit by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remained constant.

 

Group

Profit or loss

100 bp

 

100 bp

Increase

 

Decrease

£

 

£

2024

Floating rate instruments

(707,667)

707,667

2023

Floating rate instruments

(42,258)

42,258

(c) Credit risk

 

The Group's and the Company's exposure to credit risk arises mainly from receivables. Receivables are monitored on an ongoing basis via management reporting procedure and action is taken to recover debts when due. At each Statement of Financial Position date, there was no significant concentration of credit risk. The maximum exposure to credit risk for the Group and the Company is the carrying amount of the financial assets shown in the Statement of Financial Position.

 

(d) Foreign currency exchange risk

 

The Group is exposed to foreign currency risk on transaction that are denominated in foreign currency of Ringgit Malaysia (RM).

 

The Group has not entered into any derivative instruments for hedging or trading purposes as the net exposure to foreign currency risk is not significant. Where possible, the Group will apply natural hedging by selling and purchasing in the same currency. However, the exposure to foreign currency risk is monitored from time to time by management.

 

The carrying amounts of the Group's foreign currency denominated financial assets and financial liabilities at the end of the reporting period are as follows:

 

 

 

 

 

Denominated in

2024

 

 

 

£

Group

Deposits, cash and bank balances

4,489,461

Trade and other receivables

4,302,953

Trade and other payables

(9,732,543)

Lease liabilities

(275,728)

Loans and borrowings

(7,076,672)

Net currency exposure

(8,292,529)

2023

 

 

 

 

Group

Deposits, cash and bank balances

4,126,899

Trade and other receivables

2,688,902

Trade and other payables

(7,955,005)

Lease liabilities

(166,837)

Loans and borrowings

(4,225,824)

Net currency exposure

(5,531,865)

Sensitivity analysis for foreign currency exchange risk

 

The following table demonstrates the sensitivity of the Group's profit before tax to a reasonably possible change in RM exchange rates against £, with other variables held constant.

 

 

Effect on profit before tax

 

2024

 

2023

 

£

 

£

Group

Change in currency rate

RM

Strengthen 10%

829,253

553,187

Weakened 10%

(829,253)

(553,187)

 

(e) Liquidity and cash flow risks

 

The Group and the Company seeks to achieve a flexible and cost effective borrowing structure to ensure that the projected net borrowing needs are covered by available committed facilities. Debt maturities are structured in such a way to ensure that the amount of debt maturing in any one year is within the Group's and the Company's ability to repay and/or refinance.

 

The Board notes that current liabilities exceed current assets at year end. However, as explained in the going concern disclosure, deferred consideration in respect of Sincere Acres is expected to be paid after the completion of the TETE Merger. In the event that the Group does not have sufficient funds to settle the deferred consideration, for example in a scenario where the TETE Merger is delayed or unsuccessful, the Board intends to surrender the interest in Sincere Acres back to the vendor. Therefore the liquidity risk associated with the deferred consideration is limited. When excluding the deferred consideration, current assets exceed current liabilities and therefore the Board considers that liquidity risk is appropriately managed.

 

The Group and the Company also maintains a certain level of cash and cash convertible investments to meet its working capital requirements.

 

The table below summarises the maturity profile of the Group's liabilities at the reporting date based on contractual undiscounted repayment obligations:

 

 

 

On demand or

 

 

 

 

within one year

one to five year

over five year

Total

2024

£

£

£

£

Group

Financial liabilities

Trade and other

payables

4,791,639

-

-

4,791,639

Deferred

consideration

due

4,983,537

-

-

4,983,537

Amount due to

Directors

51,832

-

-

51,832

Lease liabilities

119,984

151,446

35,390

306,820

Loans and

borrowings

6,890,030

29,100

157,542

7,076,672

Total undiscounted

financial liabilities

16,837,022

180,546

192,932

17,210,500

 

 

On demand or

 

 

 

 

within one year

one to five year

over five year

Total

2023

£

£

£

£

Group

Financial liabilities

Trade and other

payables

3,169,711

-

-

3,169,711

Deferred

consideration

due

4,788,453

-

-

4,788,453

Amount due to

Directors

35,300

-

-

35,300

Lease liabilities

70,728

53,470

53,960

178,158

Loans and

borrowings

4,036,396

26,711

162,717

4,225,824

Total undiscounted

financial liabilities

12,100,588

80,181

216,677

12,397,446

 

The table below summarises the maturity profile of the Company's liabilities at the reporting date based on contractual undiscounted repayment obligations:

 

 

On demand or

 

 

 

 

within one year

one to five year

over five year

Total

2024

£

£

£

£

Company

Financial liabilities

Trade and other payables

42,633

-

-

42,633

Amount due to

subsidiary

company

1,024,336

-

-

1,024,336

Amount due to

directors

51,832

-

-

51,832

Total undiscounted

financial liabilities

1,118,801

-

-

1,118,801

2023

 

 

 

 

Company

Financial liabilities

Trade and other payables

995

-

-

995

Amount due to

subsidiary

company

870,686

-

-

870,686

Amount due to

directors

35,300

-

-

35,300

Total undiscounted

financial liabilities

906,981

-

-

906,981

(f) Fair Values

 

The carrying amounts of financial assets and financial liabilities are reasonable approximation of fair value due to their short term nature.

 

The carrying amounts of the current portion of borrowing is reasonable approximation of fair value due to the insignificant impact of discounting.

 

(g) Capital risk

 

The Group's and the Company's objectives when managing capital are to safeguard the Group's and the Company's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In order to maintain or adjust the capital structure, the Group and the Company may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.

 

 

4. EMPLOYEES AND DIRECTORS

 

Group

 

2024

 

2023

 

 

£

 

£

EMPLOYEES

 

Wages, salaries and bonuses

2,019,598

1,671,192

Social security contribution

20,932

18,434

Contribution to defined contribution plan

203,237

172,232

Other staff related expenses

24,466

21,429

2,268,233

1,883,287

DIRECTORS

Fees

54,163

70,990

Wages, salaries and bonuses

167,600

170,347

Social security contribution

342

335

Contribution to defined contribution plan

19,392

19,722

241,497

261,394

 

The number of employees (excluding Directors) of the Group and of the Company at the end of the financial year were 129 (2023: 127) and Nil (2023: Nil) respectively.

 

The details of remuneration received and receivables by the Directors of the Group during the financial year are as follows:

 

Group

Fees

Salaries and allowances

Bonuses

Social security contribution

Defined contribution plan

Total

2024

£

£

£

£

£

£

Company's Directors:

 

 

 

 

 

 

Abu Bakar bin Mohd

Taib

6,163

-

-

-

-

6,163

Dato' Hussian @ Rizal

bin A. Rahman

36,000

76,013

-

134

9,122

121,269

Derrick Chia Kah Wai

-

85,587

-

208

10,270

96,065

Seah Boon Chin

-

-

-

-

-

-

Azlinda Ezrina Binti Ariffin

12,000

6,000

-

-

-

18,000

54,163

167,600

-

342

19,392

241,497

2023

Company's Directors:

Abu Bakar bin Mohd

Taib

6,340

-

-

-

-

6,340

Dato' Hussian @ Rizal

bin A. Rahman

36,000

78,188

-

131

9,383

123,702

 Derrick Chia Kah Wai

2,000

86,159

-

204

10,339

98,702

 Seah Boon Chin

14,650

-

-

-

-

14,650

Azlinda Ezrina Binti Ariffin

12,000

6,000

-

-

-

18,000

70,990

170,347

-

335

19,722

261,394

 

* Re-assignment of Derrick Chia Kah Wai's fees payable by the Company to salaries payable by MobilityOne Sdn Bhd.

 

No employees of the Group were considered as key management personnel other than the members of the Company Board.

 

5. OPERATING SEGMENTS

 

The information reported to the Group's chief operating decision maker to make decisions about resources to be allocated and for assessing their performance is based on the nature of the products and services, and has two reportable operating segments as follows:

 

Telecommunication services and electronic commerce solution

Technology managed services and solution provider and consultancy

Hardware and services

Providing e-Channel products and services solutions including selling of hardware, remittance services and money lending income.

 

Except as above, no other operating segment has been aggregated to form the above reportable operating segments.

 

Measurement of Reportable Segments

 

Segment information is prepared in conformity with the accounting policies adopted for preparing and presenting the consolidated financial statements.

 

No segment assets and capital expenditure are presented as they are mostly unallocated items which comprise corporate assets and liabilities. The Board considers that an apportionment of assets, liabilities or expenses to the identified segments would not be meaningful or material information as segmental information is only prepared and reviewed at revenue level

 

No geographical segment information is presented as more than 95% of the Group's revenue for the financial ended 31 December 2024 was generated in Malaysia.

 

Major Customer

 

During the year, Customer A contributed 62% to Group revenue and Customer B contributed 8%(2023: Customer A contributed 58% and customer B contributed 13%). All revenues from these two customers are attributable to the "Telecommunication services and electronic commerce solution" operating segment.

 

 

 

 

 

Telecommunication

 

 

 

 

 

 

 

services and

 

 

 

 

 

 

electronic

Hardware

 

Inter-segment

 

 

Group

commerce solutions

and services

 

trading

 

Total

2024

 

£

 

£

 

£

 

£

 

 

 

 

Segment revenue:

 

 

External customers

 

227,874,346

 

2,352,978

-

230,227,323

Inter-segment

 

-

 

162,892

(162,892)

-

 

227,874,346

 

2,515,870

 

(162,892)

 

230,227,323

 

 

Loss before tax

 

 

(3,497,348)

Tax

 

 

 

 

50,762

 

 

 

 

Loss for the year

 

 

(3,446,586)

 

 

Telecommunication

 

 

 

 

 

 

 

services and electronic

Hardware

 

Inter-segment

 

 

Group

commerce solutions

and services

 

trading

 

Total

2023

£

£

£

£

Segment revenue:

 

 

External customers

 

239,532,015

2,141,937

-

241,673,952

Inter-segment

 

-

167,282

(167,282)

-

 

239,532,015

2,309,219

(167.282)

241,673,952

Loss before tax

1,369,614

Tax

 

(38,518)

 

Loss for the year

 

(1,408,132)

 

 

 

 

6. FINANCE COSTS

 

 

Group

 

 

2024

 

2023

 

 

£

 

£

Bankers' acceptance interest

317,605

199,798

Bank guarantee interest

7,616

10,898

Bank overdraft

14,547

11,218

Lease liabilities

9,673

8,163

Term loan

7,939

5,981

357,380

236,058

 

7. LOSS BEFORE TAX

 

(Loss)/Profit before tax is stated after charging/(crediting):

 

 

 Group

 

 

 

 

 

 

 

2024

 

2023

 

Note

 £

 

 £

Auditors' remuneration

 

 

- Statutory audit

 

 

 

- Current year

 

55,117

 

33,000

- Under provided in prior year

 

33,342

 

-

Amortisation of intangible assets

11

26,741

 

-

Amortisation of right-of-use assets

14

107,414

 

96,320

Bad debt written off

2,373

 

12,131

Depreciation of property, plant and equipment

12

193,939

 

248,032

Depreciation of investment property

13

6,168

 

6,344

Deposit written-off

-

 

-

Directors' remuneration

4

241,497

 

261,394

(Gain)/Loss on foreign exchange

 

 

- realised

-

 

-

- unrealised

3,253

 

-

Gain on disposal of property, plant and equipment

12

(25,395)

 

(1,437)

Gain on disposal of right-of-use assets

-

 

(3,234)

Gain on lease termination

(59)

 

Impairment loss on goodwill

 11

72,381

 

-

Impairment loss on other receivable

 

-

 

-

Inventories written off

 

-

 

808

Interest income

 

(46,246)

 

(39,435)

Net impairment loss on trade receivable

 

172,190

 

315,009

Operating lease payment of premises and

 

 

equipment

 

51,909

 

60,242

 

 

 

8. TAX

 

 

Group

 

2024

 

2023

 

£

 

£

Current tax expense:

Jersey corporation tax for the year

-

-

Foreign tax

-

5,570

(Over) provision in prior year

(5,390)

(55)

(5,390)

5,515

Deferred tax expense:

Relating to origination and reversal

of temporary difference

(11,352)

33,003

Under/over provision in prior year

(34,019)

-

(50,761)

38,518

A reconciliation of income tax expense applicable to profit before tax at the statutory income tax rate to income tax expense at the effective income tax rate of the Group is as follows:

 

 

Group

 

2024

 

2023

 

£

 

£

 

 

(Loss)/Profit before taxation

(3,558,549)

 

(1,369,614)

 

Taxation at Malaysian statutory tax rate of 24% (2023 24%)

(839,886)

 

(328,707)

Effect of different tax rates in other countries

10,060

 

(7,347)

Effect of expenses not deductible for tax

349,276

 

231,721

Income not taxable for tax purpose

(133)

 

(37,682)

Utilisation of prior year's unrecognised deferred tax assets

21,136

 

-

Deferred tax assets not recognised

448,195

 

180,588

Over provision of deferred tax in prior year

(34,019)

 

-

Under/(over) provision of tax expense in prior year

(5,390)

 

(55)

 

Tax expense for the year

(50,761)

 

38,518

As at 31 December 2024, the unrecognised deferred tax assets of the Group are as follows:

 

 

Group

 

2024

 

2023

 

£

 

£

 

 

 

Unabsorbed tax losses

3,489,965

 

1,593,792

Unabsorbed capital allowances

407,475

 

475,086

3,897,440

 

2,068,878

 

The potential deferred tax assets amounting to £2,068,878 (2023: £1,460,339) have not been recognised in the financial statements because it is not probable that future taxable profit will be available against which the subsidiary company can utilise the benefits.

 

The availability of the unused tax losses and unabsorbed capital allowances for offsetting against future taxable profits of the subsidiary company is subject to no substantial changes in shareholdings of the subsidiary company under Section 44(5A) and (5B) of Income Tax Act, 1967, in Malaysia.

 

Under the Malaysia Finance Act 2018 which was gazetted on 27 December 2018, the unutilised tax losses of the Group and of the Company will be imposed with a time limit of utilisation. Any accumulated unutilised tax losses brought forward can be carried forward for a maximum period of 7 consecutive years of assessment. With effect from year of assessment 2023, unutilised tax losses that were allowed to be carried forward up to seven consecutive years was extended to a maximum of ten consecutive years of assessment under the current tax legislation. The unabsorbed capital allowances do not expire under current tax legislation.

 

Pursuant to Section 44(5F) of the Income Tax Act 1967, the unutilised tax losses can only be carried forward until the following years of assessment.

 

 

Group

 

2024

 

2023

 

£

 

£

 

 

Unutilised tax losses to be carried forward until:

 

-2028

960,645

 

1,045,088

-2029

18,891

 

18,151

-2030

-

 

1,733

-2031

37,297

 

748

-2032

88,953

 

81,550

-2033

337,203

 

446,522

-2034

2,046,976

 

-

3,489,965

 

1,593,792

 

 

9. LOSS OF COMPANY

 

The profit or loss of the Company is not presented as part of these financial statements. The Company's loss for the financial year was £213,365 (2023: £274,674).

 

10. (LOSS)/PROFIT PER SHARE

 

 

 

Group

 

 

2024

 

2023

 

 

£

 

£

(Loss)/Profit attributable to owners of the Parent for

 

 

the computation of basic earnings per share

 

 

(Loss)/Profit from continuing operations

 

(3,446,065)

 

(1,408,482)

 

 

Weighted average number of shares at 31 December

 

106,298,780

 

106,298,780

 

 

Diluted weighted average number of shares at 31 December

 

106,209,780

 

106,209,780

 

 

(Loss)/Profit Per Share

 

 

Basic earnings per share (pence)

 

(3,242)

 

(1,325)

Diluted earnings per share (pence)

 

(3,242)

*

(1,325)

 

(Loss)/Profit Per Share from continuing operations

 

 

Basic earnings per share (pence)

 

(3,242)

 

(1,325)

Diluted earnings per share (pence)

 

(3,242)

*

(1,325)

 

* As the Group reported a loss for the year, there is no dilutive effect of share options.

 

The basic earnings per share is calculated by dividing the loss of £3,446,065 (2023: £1,408,482) attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year, which is 106,298,780 (2023: 106,298,780).

 

The diluted earnings per share is calculated using the weighted average number of shares adjusted to assume the exercise of outstanding dilutive share options. 

 

 

 

11. INTANGIBLE ASSETS

 

Group

 

 

 

Goodwill on

 

Development

 

 

31 December 2024

 

Software

 

consolidation

 

costs

 

Total

 

 

£

 

£

 

£

 

£

At cost

 

At 1 January 2024

969,457

1,627,132

1,270,108

3,866,697

Addition

-

133,549

-

133,549

Foreign exchange differences

39,496

69,157

35,481

144,134

At 31 December 2024

1,008,953

1,829,838

1,305,589

4,144,380

Accumulated amortisation and impairment loss

 

At 1 January 2024

969,444

1,433,286

896,144

3,298,874

Amortisation charge for the year

-

-

26,741

26,741

Impairment loss recognise

-

133,549

-

133,549

Foreign exchange differences

39,496

61,260

21,303

122,059

At 31 December 2024

1,008,940

1,628,095

944,188

3,581,223

Net Carrying Amount

 

At 31 December 2024

13

201,743

361,401

563,157

 

 

 

 

 

 

 

 

 

 

Group

 

 

 

Goodwill on

 

Development

 

 

31 December 2023

 

Software

 

consolidation

 

costs

 

Total

 

 

£

 

£

 

£

 

£

At cost

 

At 1 January 2023

1,071,081

1,797,697

990,082

3,858,860

Addition

-

-

373,965

373,965

Foreign exchange differences

(101,624)

(179,565)

(93,939)

(366,128)

At 31 December 2023

969,457

1,627,132

1,270,108

3,866,697

Accumulated amortisation and impairment loss

 

At 1 January 2023

1,071,067

1,583,531

990,082

3,644,680

Foreign exchange differences

(101,623)

(150,245)

(93,938)

(345,806)

At 31 December 2023

969,444

1,433,286

896,144

3,298,874

Net Carrying Amount

 

At 31 December 2023

13

193,846

373,964

567,823

 

 

The Group assesses at each reporting date whether there is an indication that an asset may be impaired, by considering the net present value of discounted cash flows forecasts. If an indication exists an impairment review is carried out. In the case of goodwill, an automatic annual impairment test is performed.

 

Goodwill on consolidation

 

(a) Impairment testing for goodwill on consolidation

 

Goodwill on consolidation has been allocated for impairment testing purposes to the individual entity which is also the cash-generating units ("CGU") identified. The Group's goodwill arose in relation to the acquisition OneTransfer Remittance which operates the Group's remittance business. Management considers that the goodwill represents the growth opportunity in the sector and potential synergistic benefits with the wider business.

 

(b) Key assumptions used to determine recoverable amount

 

The recoverable amount of a CGU is determined based on value in use calculations using cash flow projections based on financial budgets approved by the Directors covering a 5 years period. The projections are based on the assumption that the Group can recognise projected sales which grow at 20% to 30% per annum which is based on expected clientele growth over time. A prudent approach has been applied with no residual value being factored into these calculations. If the projected sales do not materialise there is a risk that the total value of the intangible assets shown above would be impaired. A pre-tax discount rate of 6.0% (2023: 7.2%) per annum was applied to the cash flow projections, after taking into consideration the Group's cost of borrowings, the expected rate of return and various risks relating to the CGU. The directors have relied on past experience and all external evidence available in determining the assumptions.

 

During the financial year, the Group recognized an impairment loss amounting to Nil (2023: Nil) in respect of the goodwill on consolidation. The entirety of goodwill on consolidation relates to the acquisition of OneTransfer Remittance Sdn Bhd which is a CGU and has a carrying amount of £201,743 (2023: £193,846). Its recoverable amount has been determined based on value-in-use by using discounting future cash flow to be generated by the CGU and key assumptions as described in (b) above. The impairment test showed that goodwill would not be impaired if the discount rate were 5% higher or if sales grew at a rate 10% less than projected.

 

Development costs

 

Development costs represent two distinct internally generated assets, both of which are expected to create benefits to the Group for a period of five years. Amortisation will commence when the asset is ready for use, which in the case of the internal generation of technological capabilities is when the build phase is completed and testing has demonstrated that the product can be commercially deployed. Amortisation of development assets is included within Administrative expenses in profit of loss. The development assets relate to new payment technology capabilities which are expected to enhance the earnings capability within the Group's existing principal activities.

 

The Company held no intangible assets or goodwill.

 

12. PROPERTY, PLANT AND EQUIPMENT

 

 

 

 

Electronic

 

 

 

 

 

 

Group

 

Motor

Data Capture

Computer

Computer

Furniture

Office

 

 

 

 

vehicles

equipment

equipment

 software

and fittings

equipment

Renovation

Total

31 December 2024

 

£

£

£

£

£

£

£

£

At Cost

At 1 January 2024

262,024

974,888

1,056,983

157,352

121,694

127,547

181,587

2,882,075

Additions

-

86,319

6,115

6,062 

1,964

5,769

990

107,219

Disposals

(90,951)

(602)

-

-

-

(12,943)

-

(104,496)

Written off

-

(1,073)

-

-

-

-

-

(1,073)

Transfer from right-of-used assets

242,280

-

-

-

-

-

-

242,280

Foreign exchange differences

7,073

43,071

43,303

6,653

5,010

4,648

7,437

117,195

At 31 December 2024

420,426

1,102,603

1,106,401

170,067

128,668

125,021

190,014

3,243,200

Accumulated Depreciation

At 1 January 2024

262,023

899,659

755,893

79,382

102,228

84,957

153,900

2,338,042

Depreciation charge for the year

-

50,345

96,371

12,583

4,710

13,953

15,977

193,939

Disposals

(94,554)

(65)

(7,625)

(102,244)

Written off

(958)

(958)

Transfer from right-of-used assets

242,280

242,280

Foreign exchange differences

10,676

38,609

33,341

5,005

4,350

3,913

6,903

102,797

At 31 December 2024

420,425

987,590

885,605

96,970

111,288

95,198

176,780

2,773,856

Net Carrying Amount

At 31 December 2024

1

115,013

220,796

73,097

17,380

29,823

13,234

469,344

 

 

 

 

 

Electronic

 

 

 

 

 

 

Group

 

Motor

Data Capture

Computer

Computer

Furniture

Office

 

 

 

 

vehicles

equipment

equipment

 software

and fittings

equipment

Renovation

Total

31 December 2023

 

£

£

£

£

£

£

£

£

At Cost

At 1 January 2023

289,490

1,052,756

1,177,813

161,418

134,968

140,357

200,622

3,157,424

Additions

-

24,654

10,423

11,583

99

333

-

47,092

Disposals

-

(1,982)

-

-

-

-

-

(1,982)

Written off

-

-

(19,772)

-

(581)

-

-

(20,353)

Foreign exchange differences

(27,466)

(100,540)

(111,481)

(15,649)

(12,792)

(13,143)

(19,035)

(300,106)

At 31 December 2023

262,024

974,888

1,056,983

157,352

121,694

127,547

181,587

2,882,075

Accumulated Depreciation

At 1 January 2023

289,489

892,373

726,941

73,802

106,700

78,492

150,558

2,318,355

Depreciation charge for the year

-

96,028

100,835

12,955

5,820

14,531

18,151

248,320

Disposals

-

(1,302)

-

-

-

-

-

(1,302)

Foreign exchange differences

(27,466)

(87,440)

(71,883)

(7,375)

(10,292)

(8,066)

(14,809)

(227,331)

At 31 December 2023

262,023

899,659

755,893

79,382

102,228

84,957

153,900

2,338,042

Net Carrying Amount

At 31 December 2023

1

75,229

301,090

77,970

19,466

42,590

27,687

544,033

 

 

(a) Cash payments of £107,219 (2023: £47,092) were made by the Group to purchase property, plant and equipment.

 

(b) The Company held no property, plant and equipment.

 

 

13. INVESTMENT PROPERTY

 

 

 

 

Group

 

 

 

 

 

 

 

 

2024

2023

 

 

 

£

£

At Cost

 

 

 

At 1 January

 

 

308,026

340,315

Foreign exchange differences

 

 

12,549

(32,289)

At 31 December

 

 

320,575

308,026

 

 

Accumulated Depreciation

 

At 1 January

57,924

57,190

Depreciation charge for the year

6,168

6,344

Foreign exchange differences

2,604

(5,610)

At 31 December

66,696

57,924

 

Net Carrying Amount

 

At 31 December

253,879

250,102

 

At Cost

 

Included in the above are:

 

Freehold building

253,879

250,102

 

Fair value of investment property

311,471

331,254

 

 

(a) Asset pledged as securities to licensed bank

 

The carrying amount of investment property of the Group pledged as securities for bank borrowings as disclosed in Note 25.

 

The Group owns a freehold property in Kuala Lumpur which is let to an external party. The Group therefore accounts for the property as an investment property. The Directors have elected to hold the investment property under the cost model. The fair value of the property disclosed above was determined by the Directors, using a desktop review of achievable price per square foot of similar properties in a similar location. No independent valuer was appointed for this purpose. Rental income of £15,750 (2023: £14,792) was recognised in other income in respect of the property. The property is depreciated straight line over a period of 50 years which is the assessed useful life of the asset.

 

14. RIGHT-OF-USE ASSETS

 

 

 

 

 

 

 

 Leasehold

Office

Machine

 

 Motor Vehicles

 

 Building

 

improvement

 

Equipment

 

 Total

 

 £

 

 £

 

 £

 

 £

 

£

 

 £

Group

2024

 

 

 

 

 

 

At Cost

 

 

 

 

 

 

At 1 January 2024

75,870

 

293,882

 

172,628

 

9,395

 

11,872

 

563,647

Additions

16,974

 

119,174

 

93,456

 

-

 

-

 

229,604

Written off

-

 

-

 

-

 

-

 

-

 

-

Expiration of lease contract

-

 

 

(33,135)

 

-

 

-

 

(33,135)

Transfer to property, plant and equipment

-

 

(242,280)

 

-

 

-

 

-

 

(242,280)

Termination of lease contract

-

 

-

 

-

 

-

 

-

 

-

Foreign exchange differences

3,763

 

16,694

 

(13,926)

 

(266)

 

484

6,749

At 31 December 2024

96,607

 

187,470

 

219,023

 

9,129

 

12,356

524,585

Accumulated Amortisation

At 1 January 2024

7,587

263,540

120,652

9,395

7,718

408,892

Charge for the financial year

17,171

23,145

65,018

-

2,080

107,414

Written off

-

-

-

-

-

-

Expiration of lease contract

-

-

(33,135)

-

-

(33,135)

Transfer to property, plant and equipment

-

(242,280)

-

-

-

(242,280)

Termination of lease contract

-

-

-

-

-

-

Foreign exchange differences

989

11,654

(10,259)

(266)

397

2,515

At 31 December 2024

25,747

56,059

142,276

9,129

10,195

243,406

Net Carrying Amount

At 31 December 2024

70,860

131,411

76,747

-

2,161

281,179

 

 

 

 

 

 

 

 Leasehold

Office

Machine

 

 Motor Vehicles

 

 Building

 

improvement

 

Equipment

 

 Total

 

 £

 

 £

 

 £

 

 £

 

£

 

 £

Group

2023

 

 

 

 

 

 

At Cost

 

 

 

 

 

 

At 1 January 2023

-

 

324,687

 

254,658

 

9,879

 

13,117

 

602,341

Additions

78,125

 

-

 

24,500

 

-

 

-

 

102,625

Written off

-

 

-

 

(49,257)

 

-

 

-

 

(49,257)

Expiration of lease contract

-

 

-

 

(33,825)

 

-

 

-

 

(33,825)

Foreign exchange differences

(2,255)

 

(30,805)

 

(23,448)

 

(484)

 

(1,245)

(58,237)

At 31 December 2023

75,870

 

293,882

 

172,628

 

9,395

 

11,872

563,647

Accumulated Amortisation

At 1 January 2023

-

270,006

133,580

9,590

6,230

419,406

Charge for the financial year

7,812

19,722

65,689

957

2,139

96,319

Written off

-

-

(31,119)

-

-

(31,119)

Expiration of lease contract

-

-

(33,825)

-

-

(33,825)

Foreign exchange differences

(225)

(26,188)

(13,673)

(1,152)

(651)

(41,889)

At 31 December 2023

7,587

263,540

120,652

9,395

7,718

408,892

Net Carrying Amount

At 31 December 2023

68,283

30,342

51,976

-

4,154

154,755

 

 

 

 

Lease Liabilities

 

Group

 

 

2024

 

2023

 

 

Total

 

Total

 

 

£

 

£

At 1 January

 

166,837

 

203,766

Addition

 

221,595

 

99,663

Payments

 

(112,527)

 

(96,503)

Written off

 

-

 

(21,372)

Foreign currency translation differences

 

(177)

 

(18,717)

At 31 December

275,728

166,837

Presented as:

Non-current

162,115

101,465

Current

113,613

65,372

275,728

166,837

 

Minimum lease payments:

 

 

Not later than 1 year

 

119,984

 

70,728

Later than 1 year but not later than 2 years

 

56,702

 

53,470

Later than 2 years but not later than 5 years

 

94,744

 

53,960

After 5 year

 

35,390

 

 

306,820

 

178,158

 

Less: Future finance charges

 

(31,092)

 

(11,321)

 

 

 

Present value of lease liabilities

 

275,728

 

166,837

 

The Company held no leases or right of use assets.

 

15. TRADE AND OTHER RECEIVABLES

 

Group

 

Company

2024

 

2023

 

2024

 

2023

£

 

£

 

£

 

£

Trade receivables

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

Trade receivables

 

 

 

 

 

 

 

- Third parties

56,870

17,105

-

 

-

- An associate

177,637

262,614

-

 

-

Less: Accumulated

 

impairment loss

(31,368)

(21,291)

-

 

-

203,139

258,428

-

 

-

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

Trade receivables

 

 

 

- Third parties

2,137,323

 

1,940,845

 

-

 

-

- A related party

-

 

18,049

 

 

- An associate

1,289,498

 

598,965

 

-

 

-

Less: Accumulated

 

 

 

impairment loss

(740,316)

 

(548,216)

 

-

 

-

2,686,505

 

2,009,643

 

-

 

-

2,889,644

 

2,268,071

 

-

 

-

 

 

 

Other receivables

 

 

-

 

-

- Third parties

1,069,178

 

378,436

 

 

- An associate

412,931

 

51,971

 

 

Less: Accumulated

 

 

 

impairment loss

-

 

-

 

-

 

-

1,482,109

 

430,407

 

-

 

-

- Deposits

322,157

 

237,377

 

-

 

-

- Prepayments

219,619

 

9,816

 

-

 

-

- Staff advances

5,496

 

1,659

 

-

 

-

2,029,381

 

679,259

 

-

 

-

 

 

 

Total trade and

 

 

 

other receivables

4,919,025

 

2,947,330

 

-

 

-

The Group's and the Company's normal trade credit terms range from 30 to 60 days (2023: 30 to 60 days). Other credit terms are assessed and approved on a case to case basis.

 

Movements in the allowance for impairment losses on trade receivables are as follows:

 

Group

 

2024

 

2023

 

£

 

£

 

Lifetime allowance

 

At 1 January

134,956

 

10,864

Impairment losses recognised

164,496

 

128,842

Reversal

-

 

-

Foreign exchange differences

5,499

 

(4,750)

At 31 December 

304,951

 

134,956

 

Credit impairment

 

At 1 January

434,551

 

280,358

Impairment losses recognised

466,732

 

248,569

Reversal

(452,217)

 

(62,402)

Foreign exchange differences

17,666

 

(31,974)

At 31 December 

466,732

 

434,551

 

Loss allowance

 

At 1 January

569,507

 

291,222

Impairment losses recognised

631,228

 

377,411

Reversal

(452,217)

 

(62,402)

Foreign exchange differences

23,165

 

(36,724)

At 31 December 

771,683

 

569,507

 

 

 

Lifetime allowances reflects the expected credit loss provision on trade and other receivables which are not considered to be subject to a significant increase in credit risk and therefore are subject to credit loss provisions by reference to the class of borrower and ageing of the receivable.

 

Credit impairment represents receivables which exhibit a significant increase in credit risk and under the Group's provisioning policy are provided at 100%. Interest income is no longer recognised on these balances. The Group determines that a significant increase in credit risk arises when specific information is determine to indicate such a change in credit exposure or because more than 90 days have passed without payment or indication that payments will resume in the foreseeable future.

 

(a) Ageing analysis

 

An ageing analysis of trade receivables that are neither individually nor collectively considered to be impaired is as follows:

 

 

 

Group

 

 

2024

 

2023

 

 

£

 

£

 

 

Neither past due nor

 

 

impaired

 

938,887

 

784,788

 

 

1 to 2 months past due

 

911,287

 

734,090

3 to 12 months past due

 

1,344,422

 

1,318,700

 

2,255,709

 

2,052,790

 

 

 

 

 

3,194,596

 

2,837,578

(a) The Group's and the Company's normal trade credit terms range from 30 to 60 days(2023: 30 to 60 days). Other credit terms are assessed and approved on a case to case basis.

 

Receivables that were neither past due nor impaired relate to a wide range of customers for whom there was no recent history of default.

 

Receivables that were past due but not impaired relate to a number of independent customers that have a good track record with the Group. Based on past experience, management believes that no impairment allowance is necessary in respect of these balances as there has not been a significant change in credit quality and the balances are still considered fully recoverable.

 

(b) The Group recognise an allowance for expected credit losses ("ECLs") for all debt instruments not held at FVTPL, ECLs are based on the difference between the contractual cash flows due in accordance with the contract and all the cash flows that the Group expect to receive, discounted at an approximation of the original effective interest rate. The expected cash flows will include cash flows from the sale of collateral held or other credit enhancements that are integral to the contract terms.

 

ECLs are recognised in two stages. For credit exposures for which there has not been a significant increase in credit risk since initial recognition, ECLs are provided for credit losses that result from default events that are possible within the next 12-months ("a 12-month ECL"). For those credit exposures for which there has been a significant increase in credit risk since initial recognition, a loss allowance is required for credit losses expected over the remaining life of the exposure, irrespective of the timing of the default ("a lifetime ECL").

 

For trade receivables, the Group apply a simplified approach in calculating ECLs. Therefore, the Group do not track changes in credit risk, but instead recognises a loss allowance based on lifetime ECLs at each reporting date. The Group have established a provision matrix that is based on its historical credit loss experience, adjusted for forward-looking factors specific to the debtors and the economic environment.

 

Credit loss provisions are assessed by reference to historic cash collection rates and macroeconomic factors. Within the Group's telecomms operating segment, ECL rates range between 0.2% and 2.7% given the long term relationships the Group has with its core customer base. Within the hardware and services operating segment, ECL rates range from 1.1% to 66%, with an average rate of 13%, given the varied risk characteristics of debtors in the Group's lending business.

 

16. INVESTMENT IN ASSOCIATE

 

 

Group

 

2024

 

2023

 

£

 

£

At cost:

 

At acquisition

5,339,511

 

5,130,485

Share of post-acquisition result

(733,167)

 

(120,201)

Balance at end of the financial year

4,606,344

 

5,010,284

 

 

 

Details of the associate are as follows:

 

 

 

Effective Ownership of Ordinary Shares

 

Name of associated

Country of

Interest

Principal Activities

Companies

Incorporation

2024

2023

 

 

 

%

%

 

Sincere Acres Sdn. Bhd.*

Malaysia

49

-

Holding company

Held through

Sincere Acres Sdn. Bhd.

 

Hati International Sdn. Bhd.*

Malaysia

100

100

Information technology related services, investment holding and general trading

*

Audited by firm of auditors other than Kreston Reeves LLP.

 

On 29 September 2023, MobilityOne Sdn Bhd ("M1 Malaysia") entered into a Share Sale Agreement with United Flagship Development Sdn. Bhd. (the "Vendor") to acquire a 49% equity interest in Sincere Acres Sdn. Bhd. for a total cash consideration of RM 30,000,000.

 

The principal place of business of Sincere Acres Sdn. Bhd. and Hati International Sdn Bhd is located at Unit-03A, Level 11, Tower B, The Vertical Business Suite, 8, Jalan Kerinchi, Bangsar South, 59200 Kuala Lumpur, Malaysia.

 

Completion of the acquisition of 49% equity interest in Sincere

 

Pursuant to the terms of the Acquisition, the RM30,000,000 cash consideration is required to be paid to the Vendor in two tranches. While the first tranche, representing RM2.0 million, has been paid by M1 Malaysia to the Vendor, the second tranche, representing the balance of RM28 million (£4.8 million) (the "Second Tranche"), was required be paid by M1 Malaysia by 8 March 2024 (the "Second Tranche Payment Date").

 

While the Second Tranche Payment Date has been extended to 31 August 2025, any payment in relation to the Second Tranche made after the Second Tranche Payment Date will be subject to an interest charge of 10% per annum.

 

Summarised financial information of the Group's material associated company, Sincere is set out below:

 

(a) Summarised consolidated statement of financial position of Sincere

 

2024

 

£

Cash and cash equivalent

6,009

Other current asset

394,066

Non-current assets

3,530,819

Current financial liabilities (excluding trade and other payables and provisions)

(3,230,831)

Other current liabilities

(546,738)

Net assets

153,325

Interest in associate

49%

Group's share of net assets

75,129

Goodwill

4,531,215

Carrying value of Group's interest in associate

4,606,344

 

(b) Summarised consolidated statement of profit or loss and other comprehensive income of Sincere

 

2024

 

£

 Total comprehensive loss for the year ended

31 December 2024

(1,193,651)

Group's share of loss

(584,896)

Included in total comprehensive loss are:

Revenue

313,974

Amortisation of intangible assets

(414,716)

Depreciation of property, plant and equipment

(33,252)

Interest expense

(118,786)

 

17. INVENTORIES

 

 

Group

 

2024

 

2023

 

£

 

£

At lower of cost and net realisable value:

 

Airtime

1,227,222

 

1,834,804

Electronic date capture equipment

48,340

 

71,587

Card

6,399

 

6,170

Trading goods

4,892

 

114

1,286,853

1,912,675

Recognised in profit or loss:

Cost of sales

219,123,512

229,742,340

Written off

-

784

 

 

18. OTHER FINANCIAL ASSETS

 

Group

2024

 

2023

£

 

£

 

Fixed deposits with licensed bank

520,399

 

600,694

 

Other financial assets represents cash deposited at banks with maturities of over 3 months at the time of the deposit.

 

(a) The above fixed deposits have been pledged to licensed banks as securities for credit facilities granted to the Group as disclosed in Note 25 to the financial statements.

 

(b) The Group's effective interest rates and maturities of deposits are range from 2.2% - 2.5%(2023: 1.4% - 2.6%) and from 12 months (2023: 12 months) respectively.

 

 

19. CASH AND CASH EQUIVALENTS

 

Group

 

Company

 

2024

 

2023

 

2024

 

2023

 

£

 

£

 

£

 

£

 

 

 

 

 

Cash in hand

147,046

 

273,631

 

-

 

-

Bank balances

2,610,638

 

2,226,956

 

10,120

 

9,930

Fixed deposits with

 

 

 

licensed bank

1,221,499

 

1,035,548

 

-

 

-

 

 

 

Cash and cash

 

 

 

equivalents

3,979,183

 

3,536,135

 

10,120

 

9,930

 

(a) The above fixed deposits have been pledged to licensed banks as securities for credit facilities granted to the Group as disclosed in Note 25 to the financial statements.

 

(b) The Group's effective interest rates and maturities of deposits are range from 2.2% - 2.5%(2023: 2.5% - 3.0%) and from 1 month to 3 months (2023: 1 month to 3 months) respectively.

 

20. CALLED UP SHARE CAPITAL

 

Number of ordinary shares of £0.025 each

 

 

 

 

 

Amount

2024

 

2023

 

2024

 

2023

 

 

 

 

£

 

£

Authorised in MobilityOne Limited

 

 

 

At 1 January/31 December

400,000,000

 

400,000,000

 

10,000,000

 

10,000,000

 

 

 

Issued and fully paid in

 

 

 

MobilityOne Limited

 

 

 

At 1 January/31 December

106,298,780

 

106,298,780

 

2,657,470

 

2,657,470

 

 

21. COMPANY RESERVES

 

Share

 

Share

 

Retained

 

 

capital

 

premium

 

earnings

 

Total

£

 

£

 

£

 

£

2024

 

 

 

 

At 1 January 2024

2,657,470

 

909,472

 

(2,485,919)

 

1,081,023

Loss for the year

-

 

-

 

(213,365)

 

(213,365)

At 31 December 2024

2,657,470

 

909,472

 

(2,699,284)

 

(2,699,284)

 

 

 

2023

 

 

 

 

At 1 January 2023

2,657,470

 

909,472

 

(2,211,245)

 

1,355,697

Loss for the year

-

 

-

 

(274,674)

 

(274,674)

At 31 December 2023

2,657,470

 

909,472

 

(2,485,919)

 

1,081,023

 

22. REVERSE ACQUISITION RESERVE

 

The acquisition of MobilityOne Sdn. Bhd. by MobilityOne Limited, which was affected through a share exchange, was completed on 5 July 2007 and resulted in MobilityOne Sdn. Bhd. becoming a wholly owned subsidiary of MobilityOne Limited. Pursuant to a share swap agreement dated 22 June 2007 the entire issued and paid-up share capital of MobilityOne Sdn. Bhd. was transferred to MobilityOne Limited by its owners. The consideration to the owners was the transfer of 178,800,024 existing ordinary shares and the allotment and issuance by MobilityOne Limited to the owners of 81,637,200 ordinary shares of 2.5p each. The acquisition was completed on 5 July 2007. Total cost of investment by MobilityOne Limited is £2,040,930, the difference between cost of investment and MobilityOne Sdn. Bhd. share capital of £708,951 has been treated as a reverse acquisition reserve.

 

 

23. FOREIGN CURRENCY TRANSLATION RESERVE

 

The subsidiary companies' assets and liabilities stated in the Statement of Financial Position were translated into Sterling Pound (£) using the closing rate as at the Statement of Financial Position date and the Income Statements were translated into £ using the average rate for that period. All resulting exchange differences are taken to the foreign currency translation reserve within equity.

 

 

 

2024

 

2023

 

 

£

 

£

 

 

 

 

 

At 1 January

 

504,151

 

1,047,682

Currency translation differences during the year

 

68,333

 

(543,531)

 

 

At 31 December

 

572,484

 

504,151

The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign operations whose functional currencies are different from that of the Group's presentation currency. It is also used to record the exchange differences arising from monetary items which form part of the Group's net investment in foreign operations, where the monetary item is denominated in either the functional currency of the reporting entity or the foreign operation.

 

24. RETAINED EARNINGS

 

Retained earnings represents the cumulative earnings of the Group attributable to equity shareholders.

 

Group

 

Company

 

 

2024

 

2023

 

2024

 

2023

 

£

 

£

 

£

 

£

 

 

 

 

 

 

 

 

At 1 January

(1,502,248)

 

(93,766)

 

(2,485,919)

 

(2, 211,245)

 

 

 

Loss for the year

(3,446,067)

 

(1,408,482)

 

(213,365)

 

(274,674)

 

 

 

 

 

 

At 31 December

(4,948,315)

 

(1,502,248)

 

(2,699,284)

 

(2,485,919)

 

 

25. FINANCIAL LIABILITIES - LOANS AND BORROWINGS

 

 

Group

 

2024

 

2023

Non-current

 £

 

 £

Secured:

 

Term loan

186,642

 

189,428

186,642

 

189,428

 

Current

 

Secured:

 

Bankers' acceptance

6,881,730

 

4,028,799

Term loan

8,300

 

7,597

6,890,030

 

4,036,396

 

 

 

Total Borrowings

Secured:

 

Bankers' acceptance

6,881,730

 

4,028,799

Term loan

194,942

 

197,025

7,076,672

 

4,225,824

The bankers' acceptance and bank overdraft secured by the following:

 

(a) pledged of fixed deposits of M1 Malaysia (Notes 18);

(b) Corporate Guarantee given by the Company; and

(c) Debenture over M1 Malaysia's fixed and floating assets, both present and future.

 

The Company held no external borrowings.

 

The term loan is secured by the following:

 

(a) Charge over the Company's building (Note 12); and

(b) joint and several guaranteed by Dato' Hussian @ Rizal bin A. Rahman and Derrick Chia Kah Wai, the Directors of the Company.

 

The effective interest rates of the Group for the above facilities other than finance leases are as follows:

 

 

 

Group

 

 

2024

 

2023

 

 

%

 

%

 

 

Bankers' acceptance

 

4.71%-5.13%

 

4.8%-5.08%

Term loan

 

4.23%

 

4.34%

The maturity of borrowings (excluding leases) is as follows:

 

 

 

Group

 

 

2024

 

2023

 

 

£

 

£

 

Within one year

6,890,030

 

4.036,396

Between one to two years

9,000

 

8,250

Between two to five years

20,100

 

18,461

More than five years

157,542

 

162,717

7,076,672

 

4,225,824

Other information on financial risks of borrowings are disclosed in Note 3.

 

26. TRADE AND OTHER PAYABLES

 

Group

 

Company

2024

 

2023

 

2024

 

2023

£

 

£

 

£

 

£

Trade payables

 

 

 

- Third parties

2,174,744

 

1,896,183

 

-

 

-

 

 

 

Other payables

 

 

 

- Deposits

123,840

 

109,378

 

-

 

-

- Accruals

231,977

 

125,210

 

36,000

 

-

- Sundry payables

2,225,761

 

1,034,159

 

6,632

 

995

- Services tax output

35,317

 

4,781

 

-

 

-

Amount due to

 

 

 

Subsidiary companies

-

 

-

 

 1,024,336

 

870,686

2,616,895

 

1,273,528

 

1,066,968

 

871,681

 

 

 

Total trade and

 

 

 

other payables

4,791,639

 

3,169,711

 

1,066,968

 

871,681

 

 

 

(a) The Group's normal trade credit terms range from 30 to 90 days (2023: 30 to 90 days).

 

(b) Other payables are non-interest bearing. Other payables are normally settled on an average terms of 60 days (2023: 60 days).

 

(c) The carrying values of trade and other payables approximates to their fair value.

 

27. AMOUNT DUE TO DIRECTORS

Group

 

Company

 

2024

 

2023

 

2024

 

2023

£

 

£

 

£

 

£

Current

 

 

 

Dato' Hussian @

 

 

 

Rizal bin A. Rahman

16,532

 

-

 

16,532

 

-

Derrick Chia Kah Wai

26,000

 

26,000

 

26,000

 

26,000

Seah Boon Chin

6,300

 

6,300

 

6,300

 

6,300

Azlinda Ezrina binti

 

 

 

Ariffin

3,000

 

3,000

 

3,000

 

3,000

Total amount due to

Directors

51,832

35,300

51,832

35,300

 

These are unsecured, interest free and repayable on demand.

 

 

28. INVESTMENT IN SUBSIDIARY COMPANIES

 

 

 

 

Company

 

 

 

2024

2023

 

 

 

£

£

At Cost

 

 

 

At 1 January

 

 

1,976,339

1,976,339

Less: Disposal of subsidiary company

 

 

(1)

-

At 31 December

 

 

1,976,338

1,976,339

 

Details of the subsidiary companies are as follows:

 

 

 

Effective Ownership of Ordinary Shares

 

Name of Subsidiary

Country of

Interest **

Principal Activities

Companies

Incorporation

2024

2023

 

 

 

%

%

 

MobilityOne Sdn. Bhd.*

Malaysia

100

100

Provision of e-Channel products and services, technology managed services and solution sales and consultancy

M-One Tech Limited***

United Kingdon

100

100

Inactive

Direct subsidiary companies of MobilityOne Sdn. Bhd.

M1 Pay Sdn. Bhd.*

Malaysia

100

100

Provision of solution sales and services

 

 

 

Effective Ownership of Ordinary Shares

 

Name of Subsidiary

Country of

Interest **

Principal Activities

Companies

Incorporation

2024

2023

 

 

 

%

%

 

MobilityOne Philippines, Inc*

Philippines

95

95

Provision of IT systems and solutions and to establish a multi-channel electronic service bureau

One Tranzact Sdn. Bhd.*

Malaysia

100

100

Provision of electronic payment and product fulfillment

MobilityOne (B) Sdn. Bhd.*

Brunei

99

99

Financial services

M1 Merchant Sdn. Bhd.*

Malaysia

60

60

Provision of solutions and services in relation to electronic payments via terminals, mobile devices or any its related business

Onetransfer Remittance Sdn. Bhd.*

Malaysia

100

100

Provider for International remittance services

M1 Health Tech Sdn. Bhd.*

Malaysia

100

100

Provision of IT systems and solutions

Qube Nexus Sdn. Bhd.*

Malaysia

80

-

Dormant

Jejak Semangat Sdn. Bhd.*

Malaysia

100

-

Provide prepaid reload services

*

Audited by firm of auditors other than Kreston Reeves LLP

**

***

All the above subsidiary undertakings are included in the consolidated financial statements.

M-One Tech Limited was dissolved on 17 December 2024.

 

On 18 March 2024, the 100% shareholding of M1 Health Tech Sdn Bhd (formerly known as M1 AP Sdn Bhd) was transferred from MobilityOne Limited to MobilityOne Sdn Bhd.

 

29. RECONCILIATION OF PROFIT BEFORE TAX TO CASH GENERATED FROM OPERATIONS

 

 

 Group

 

 

 

 

 

2024

 

2023

 

 £

 

 £

Cash flow from operating activities

 

 

 

Loss before tax

(3,497,382)

 

(1,369,614)

 

Adjustments for:

 

Amortisation of intangible assets

26,741

 

-

Amortisation of right-of-use assets

107,414

 

96,319

Bad debt written off

2,373

 

12,131

Depreciation of property, plant and equipment

193,939

 

248,320

Depreciation of investment property

6,168

 

6,344

Gain on disposal of property, plant and equipment

(25,394)

 

(1,437)

Gain on disposal of right-of-use assets

 

(3,234)

Gain on termination of right-of-use assets

(59)

 

Impairment loss on trade receivables

607,173

 

377,411

Impairment loss on others receivables

 

-

Gain on disposal of subsidiary

(34)

 

-

Interest expenses

357,380

 

236,058

Inventories written off

-

 

808

Interest income

(46,246)

 

(39,435)

Property, plant and equipment written off

115

 

20,354

Reversal on impairment loss on trade receivable

(434,983)

 

(62,402)

Share of post-tax loss of equity accounted associates

584,896

 

123,774

Unrealised gain on forex

(3,253)

 

(10,707)

Operating cash flows before working capital changes

(2,121,152)

 

(365,310)

 

 

 

 Group

 

2024

 

2023

 

 £

 

 £

Decrease in inventories

625,822

 

1,276,418

Increase in receivables

(2,146,882)

 

(888,275)

Increase/ (Decrease) in amount due to Directors & Shareholder

16,532 

 

(31,555)

Increase in payables

1,815,888

 

222,656

Cash (used in)/ from operations

(1,809,792)

 

213,934

 

 

 Company

 

2024

 

2023

 

 £

 

 £

Cash flow used in operating activities

 

 

 

 

 

 

Loss before tax

(213,365)

(274,674)

Increase in trade and other receivable

-

-

Increase/ (Decrease) in payables

41,638

(9,663)

Increase/ (Decrease) in amount due to Directors

16,531

(28,883)

Cash depleted in operations

(155,196)

(313,220)

 

30. RELATED PARTY TRANSACTIONS

 

At the Statement of Financial Position date, the Group owed the Directors £51,832 (2023: £35,300), the Company owed the Directors £51,832 (2023: £35,300), the Company owed MobilityOne Sdn. Bhd. ("M1 Malaysia") £ 1,024,336 (2023: £870,686), the subsidiary companies of M1 Malaysia owed M1 Malaysia £ 1,537,286 (2023: £2,483,177) and M1 Malaysia owed the subsidiary companies £Nil (2023: £1,815,364). The amounts owing to or from the subsidiary companies and related parties are repayable on demand and are interest free.

 

At the Statement of Financial Position date, Hati International Sdn. Bhd. (an associate of M1 Malaysia) owed the Group £1,879,037 (2023: £913,550). The amount owing from the associate are subject to 18% interest, and repayable ranging from one to three years. During the financial year, the Group recognised allowance for expected credit losses amounting to £128,299 (2023: £88,268) in respect of the amount owing by associate.

 

In 2024, M1 continued to rent an office in Sabah, Malaysia from LMS Digital Sdn Bhd ("LMS") for RM3,150 (c. £539) a month.

 

On 10 February 2022, M1 Malaysia entered into a tenancy agreement with LMS to occupy approximately 4,500 square feet of office space at Wisma LMS, Kuala Lumpur, Malaysia for RM11,250 (c. £2,000) a month. In additional, M1 Malaysia entered into several ordinary course commercial agreements with TFP Solutions Berhad ("TFP") for the following products and services:

 

(i) to integrate eWallet/eMoney into TFP's services and white labelling the eWallet/eMoney;

(ii) to provide various value added services (including prepaid top-up and bill payment);

(iii) to provide online payment gateway;

(iv)  to provide SMS blasting services;

(v) to provide payment terminals and online payment to accept payment via credit/debit cards and eWallets; and;

(vi)  to use SAP Business One software licenses and services from TFP.

 

During the financial year, M1 Malaysia paid total lease payment of £29,583 (2023: £29,056) in respect to the tenancy agreement with LMS.

 

In 2024, M1 Malaysia receiving commission from TFP amounting to RM36,730 (c. £6,288).

 

Dato' Hussian @ Rizal bin A. Rahman is a director and shareholder of LMS and TFP.

 

 

31. ULTIMATE CONTROLLING PARTY

 

In the opinion of the Directors, as at 31 December 2024, the ultimate controlling party in the Company is Dato's Hussain @ Rizal bin A. Rahman by virtue of his shareholding.

 

 

32. CONTINGENT LIABILITIES

 

The Group and Company have the following contingent liabilities:

 

 

 

Group

 

 

2024

 

2023

 

 

£

 

£

Company

 

 

 

 

Corporate guarantee given to a licensed bank by the Company

 

for credit facilities granted to a subsidiary company

 

7,849,070

4,976,571

Group

 

 

 

Banker's guarantees in favour of third parties

 

540,052

 

619,665

The Directors consider that no material exposure arises from the guarantee given.

 

33. SHARE BASED PAYMENTS

 

During the year ended 31 December 2024, the Company did not grant any new share option to directors and employees of the Group and there was no share options exercised. A total number of share options of 10,600,000 shares were granted in 2014.

 

The details of the share options granted in 2014 are shown below:

 

Grant date

 

5 December 2014

Share price at grant date

 

1.5p

Exercise price

 

2.5p

Option life

 

10 years

Expiry date

 

4 December 2024

 

As at 4 December 2024, the outstanding share options of 8,600,000 shares had expired. The Company does not have any exercisable share options.

 

34. SUBSEQUENT EVENTS

 

(1) On 19 October 2022, MobilityOne Sdn Bhd ("M1 Malaysia") entered into a share sale agreement (the "Share Sale Agreement") with Super Apps Holdings Sdn Bhd ("Super Apps") for the disposal by M1 Malaysia of a 60% shareholding in the Group's wholly-owned non-core subsidiary OneShop Retail Sdn Bhd ("1Shop") to Super Apps (together the "Disposal"). Concurrently, M1 Malaysia entered into a joint venture cum shareholders agreement with Super Apps and 1Shop (together the "Proposed Joint Venture"). The intention of the Disposal and Proposed Joint Venture is to establish a new joint venture to expand the Group's e-products and services business initially in Malaysia.

 

The Disposal was initially subject to the completion of a merger exercise between Technology & Telecommunication Acquisition Corporation ("TETE") and Super Apps which includes certain approvals by the United States Securities and Exchange Commission ("SEC") (together the "Merger Exercise"). Subsequently it was announced on 1 March 2024 that M1 Malaysia entered into a supplementary agreement with Super Apps to amend the terms and conditions of the Share Sale Agreement in preparation for the Merger Exercise (the "Supplementary Agreement"). Under the new terms and conditions of the Supplementary Agreement, completion of the Disposal is no longer conditional on the Merger Exercise completing. In this regard, it was instead agreed that the Disposal completes upon entry of the Supplementary Agreement. Notwithstanding completion, if the Merger Exercise does not complete, M1 Malaysia is entitled to purchase back the 60% interest in 1Shop from Super Apps for a nominal consideration of RM1.00.

 

It was further agreed that irrespective of the completion of the Disposal and subject to the completion of the Merger Exercise, Super Apps shall pay M1 Malaysia the following consideration:

 

(a) RM40.0 million (c. £6.84 million) in cash within 14 days upon completion of the Merger Exercise; and

(b) RM20.0 million (c. £3.42 million) in cash within 180 days upon completion of the Merger Exercise.

 

In addition, pursuant to the terms of the Proposed Joint Venture, M1 Malaysia undertook to provide the necessary technical and business support to 1Shop and guaranteed that 1Shop will achieve revenues of at least RM560.0 million in the financial year ending 31 December 2024 or any other period as mutually agreed ("Revenue Target"). In consideration of M1 Malaysia guaranteeing the Revenue Target, M1 Malaysia will be receiving the shares of TETE with aggregate value of RM20.0 million following 1Shop achieving the Revenue Target. In the event the Revenue Target is not met, M1 Malaysia will not receive the shares of TETE and will not subject to any penalty.

 

It was announced by the Group on 23 April 2025 that the deadline to complete the Merger Exercise was extended to 20 August 2025. There can be no guarantee that the payment for the consideration of the Disposal and the Proposed Joint Venture can be completed as they are conditional on the completion of the Merger Exercise, which is out of the Group's control. The payment for the consideration of the Disposal and the completion of the Proposed Joint Venture are expected to contribute positively to the financial position and future growth of the Group.

 

Tete Technologies Inc, a wholly-owned subsidiary of TETE, has since filed a draft proxy statement ("TETE Proxy Filing") with the SEC and the TETE Proxy Filing is subject to the approval by the SEC. The Company will release further announcements as and when appropriate.

 

(2) On 29 September 2023, M1 Malaysia entered into a share sale agreement with United Flagship Development Sdn Bhd ("Vendor") to acquire a 49% equity interest in Sincere Acres Sdn Bhd ("Sincere") for a total cash consideration of RM30.0 million (c. £5.217 million) to be paid to the Vendor in two tranches (the "Acquisition"). On 4 October 2023, the acquisition of Hati International Sdn Bhd via Sincere completed and the first tranche, representing RM2.0 million (c. £0.348 million), has since been paid to the Vendor. The second tranche, representing the balance of RM28.0 million (c. £4.869 million) (the "Second Tranche"), was originally required to be paid by M1 Malaysia by 8 March 2024 (the "Second Tranche Payment Date"). 

 

The Second Tranche Payment Date has been subject to prior extensions until 31 August 2025. Any payment in relation to the Second Tranche made after the Second Tranche Payment Date is subject to an interest charge of 10% per annum.

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact [email protected] or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR EAKXXEDKSEFA

Related Shares:

Mobilityone
FTSE 100 Latest
Value8,955.08
Change16.76