LEI:213800L6HSNUEFYY3J85
30 June 2026
Dotlines Global Limited
("Dotlines" or the "Company")
Financial Results of Operating Subsidiaries
Full year results of Dotlines International Ltd
17-month period results of Audra Solutions Ltd
Dotlines (AIM: DOTL), a UK-based international technology group operating in the telecommunications, digital infrastructure, cybersecurity and financial technology sectors, announces the audited results for the 12 months ended 31 December 2025 for Dotlines International Ltd ("Dotlines International") and the 17 months ended 31 December 2025 for Audra Solutions Ltd ("Audra"). Dotlines International (previously called Dotlines Global Limited) and Audra are the operating entities of the Company following the acquisition of the entire issued share capital of Dotlines (Guernsey) Ltd, which is the parent of Dotlines International, and Audra by the Company on 11 May 2026.
Accordingly, these results are for a period prior to the acquisition of Dotlines International and Audra by the Company and do not represent consolidated accounts of the Company, Dotlines International and Audra. The Company will publish consolidated interim results for the Dotlines group for the six‑month period ending 30 June 2026 by 30 September 2026.
Highlights for Dotlines International(1)(2)
· Revenue increased by 4.9% to £21.5m (2024: £20.5m)
· Profit before tax increased by 10% to £1.1m (2024: £1.0m)
· Profit after tax increased by 3.8% to £0.9m (2024: £0.8m)
· Total net assets increased by 9.1% to £2.4m as at 31 December 2025 (31 December 2024: £2.2m)
(1) Based on the consolidated financial statements for Dotlines International Ltd. The products and services of Audra were commercially launched in 2025 and therefore minimal revenue has been recorded up to 31 December 2025.
(2) Percentage movements are calculated using the underlying unrounded figures.
Further details regarding the acquisition of Dotlines International and Audra can be found in the Company's Admission Document, dated 20 April 2026, which, along with the Company's interim results for the six months ended 31 December 2025, is available on the Company's website here.
The full report and financial statements for Dotlines International for the year ended 31 December 2025 and Audra for the 17-month period ended 31 December 2025 will be filed with Companies House shortly. The comparative period for Audra is the twelve-month period ended 31 July 2024.
For the period under review, and until 11 May 2026, Dotlines International was named Dotlines Global Limited.
For further information please contact:
Dotlines Global Limited |
|
Mahbubul Matin, Executive ChairmanJakir Chowdhury, CEOMohammad Monsurul Hoq Sazzad, CFO |
via Gracechurch Group |
|
|
|
Allenby Capital Limited (Nominated Adviser and Broker) |
|
Jeremy Porter/Nick Athanas (Corporate Finance)Jos Pinnington/Lauren Wright (Equity Sales & Corporate Broking) |
+44 (0)20 3328 5656 |
|
|
|
Gracechurch Group (Financial PR) |
|
Harry Chathli/Claire Norbury |
+44 (0)20 4582 3500 |
About Dotlines
Dotlines Global Ltd (AIM: DOTL) is a UK-based international technology group operating in the telecommunications, digital infrastructure, cybersecurity and financial technology sectors. Founded in Malaysia in 2007 as a bespoke B2B software development business, it has since grown to offer a range of products, platforms and solutions for both B2B and B2C customers. Its two core areas of activity are digital content and services - principally, the Sohoj digital lifestyle platform for migrant populations in Malaysia, which has served over a million migrants from countries across Asia - and telecom products and services in the UK comprising: the Catena OSS and BSS software platform for internet service providers; Audra SME- and consumer-focused cybersecurity solutions; and the Carnival Internet full fibre broadband service.
For more information, visit: www.dotlinesglobal.com.
Results of Dotlines International Limited (formerly Dotlines Global Limited)
Dotlines International Limited (formerly Dotlines Global Limited)
Consolidated Statement of Comprehensive Income
Year ended 31 December 2025
|
|
|
Audited
|
Audited
|
|
|
|
31 December 2025 |
31 December 2024 |
|
|
|
|
|
|
|
Notes |
£'000 |
£'000 |
|
|
|
|
|
|
Revenue |
3 |
21,467 |
20,460 |
|
Cost of goods |
|
(19,041) |
(17,875) |
|
Gross profit |
|
2,426 |
2,585 |
|
Other income |
|
72 |
191 |
|
Administrative expenses |
|
(1,365) |
(1,723) |
|
Operating profit |
|
1,133 |
1,053 |
|
Finance costs |
|
(70) |
(55) |
|
Profit before taxation |
|
1,063 |
998 |
|
Taxation |
4 |
(223) |
(201) |
|
Profit from continuing operations |
|
840 |
797 |
|
Profit for the year |
|
840 |
797 |
|
Other comprehensive income |
|
4 |
11 |
|
Total comprehensive profit for the year |
|
844 |
808 |
|
|
|
|
|
|
Profit per share |
|
Year ended |
Year ended |
|
|
|
31 December 2025 |
31 December 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
Basic and diluted profit per share |
5 |
0.11 |
212.13 |
|
Basic and diluted profit per share from continuing operations |
5 |
0.11 |
212.13 |
|
|
|
|
|
Dotlines International Limited (formerly Dotlines Global Limited)
Consolidated Statement of Financial Position
As at 31 December 2025
|
|
|
Audited
|
Audited
|
|
|
|
|
31 December |
31 December |
|
|
|
|
2025 |
2024 |
|
|
|
Note |
£'000 |
£'000 |
|
|
Assets |
|
|
|
|
|
Non-current assets |
|
|
|
|
|
Property, plant and equipment |
|
36 |
40 |
|
|
Right of use asset |
|
- |
28 |
|
|
Intangible assets |
|
124 |
172 |
|
|
Investments |
|
- |
- |
|
|
Other financial assets |
|
- |
3 |
|
|
Total non-current assets |
|
160 |
243 |
|
|
Current assets |
|
|
|
|
|
Inventory |
|
- |
- |
|
|
Trade and other receivables |
6 |
2,878 |
1,850 |
|
|
Cash and cash equivalents |
|
50 |
117 |
|
|
Other financial assets |
10 |
2,608 |
3,443 |
|
|
Other non-financial assets |
11 |
1,755 |
400 |
|
|
Current tax assets |
|
- |
- |
|
|
Total current assets |
|
7,291 |
5,810 |
|
|
|
|
|
|
|
|
Total assets |
|
7,451 |
6,053 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Trade and other payables |
7 |
3,117 |
1,363 |
|
|
Lease liabilities |
|
- |
29 |
|
|
Borrowings |
8 |
127 |
161 |
|
|
Other financial liabilities |
9 |
1,290 |
1,705 |
|
|
Current tax liabilities |
|
349 |
356 |
|
|
Deferred tax liabilities |
|
1 |
1 |
|
|
Other current liabilities |
|
28 |
3 |
|
|
Total current liabilities |
|
4,912 |
3,618 |
|
|
|
|
|
|
|
|
Net current assets |
|
2,379 |
2,192 |
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Lease liabilities |
|
- |
1 |
|
|
Total non-current liabilities |
|
- |
1 |
|
|
|
|
|
|
|
|
Total liabilities |
|
4,912 |
3,619 |
|
|
|
|
|
|
|
|
Total net assets |
|
2,539 |
2,434 |
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
Share capital |
|
80 |
1,442 |
|
|
Capital reserve |
|
- |
2 |
|
|
Retained earnings |
|
1,057 |
976 |
|
|
Group reorganisation reserve |
|
1,384 |
- |
|
|
Foreign currency translation reserve |
|
18 |
14 |
|
|
Equity shareholders' funds |
|
2,539 |
2,434 |
|
Dotlines International Limited (formerly Dotlines Global Limited)
Consolidated Statement of Cash Flows
Year ended 31 December 2025
|
|
|
|
|
|
Audited
|
Audited
|
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Cash flows from operating activities |
|
|
|
Profit/(Loss) after tax |
840 |
797 |
|
Adjustments for: |
|
|
|
Depreciation and amortisation |
97 |
269 |
|
Interest on loan |
54 |
33 |
|
Interest on lease liability |
1 |
4 |
|
Operating cash flow before changes in working capital |
992 |
1,103 |
|
|
|
|
|
Changes in inventory |
- |
2 |
|
Changes in trade and other receivables |
(1,200) |
851 |
|
Changes in other assets |
(1,355) |
(398) |
|
Changes in trade payables |
1,925 |
(961) |
|
Change in other financial liabilities |
(1,181) |
267 |
|
Changes in other current liabilities |
26 |
(30) |
|
Net movement in working capital |
(1,785) |
(268) |
|
|
|
|
|
Net cash flow from operating activities |
(793) |
835 |
|
|
|
|
|
Cash flow from investing activities |
|
|
|
Purchase of property, plant and equipment |
(17) |
(31) |
|
Increase in Intangible assets |
- |
- |
|
Investments sold/(purchased) |
- |
- |
|
Net cash flow from investing activities |
(17) |
(31) |
|
|
|
|
|
Cash flow from financing activities |
|
|
|
Payment of lease liability |
(30) |
(46) |
|
Payment of interest on loan |
(54) |
(33) |
|
Net movement in loans and advances with related parties |
859 |
(1,179) |
|
Proceeds from borrowings |
(34) |
161 |
|
Net cash flow from financing activities |
741 |
(1,097) |
|
|
|
|
|
Net change in cash and cash equivalents |
(69) |
(293) |
|
Exchange difference in cash and cash equivalents |
2 |
(85) |
|
Opening cash and cash equivalents |
117 |
494 |
|
Closing cash and cash equivalents |
50 |
117 |
Dotlines International Limited (formerly Dotlines Global Limited)
Consolidated Statement of Changes in Equity
Year ended 31 December 2025
|
|
Share
|
Group Reorganisation Reserve |
Capital
|
Retained
|
Equity Instrument FVOCI |
Foreign currency translation reserve |
Total
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
At 1 January 2024 |
1,442 |
- |
2 |
710 |
- |
3 |
2,157 |
|
Profit for the year |
- |
- |
- |
797 |
- |
- |
797 |
|
Reserve on conversion in foreign currency |
- |
- |
- |
- |
- |
11 |
11 |
|
Total comprehensive income |
- |
- |
- |
797 |
- |
11 |
808 |
|
Dividends declared |
- |
- |
- |
(531) |
- |
- |
(531) |
|
At 31 December 2024 |
1,442 |
- |
2 |
976 |
- |
14 |
2,434 |
|
|
|
|
|
|
|
|
|
|
At 1 January 2025 |
1,442 |
- |
2 |
976 |
- |
14 |
2,434 |
|
Profit for the year |
- |
- |
- |
840 |
- |
|
840 |
|
Reserve on conversion in foreign currency |
- |
- |
- |
- |
- |
4 |
4 |
|
Total comprehensive income |
- |
- |
- |
840 |
- |
4 |
844 |
|
Group reorganisation |
(1,362) |
1,384 |
(2) |
|
|
|
20 |
|
Dividends declared |
- |
- |
- |
(759) |
- |
- |
(759) |
|
At 31 December 2025 |
80 |
1,384 |
- |
1,057 |
- |
18 |
2,539 |
|
|
|
|
|
|
|
|
|
Dotlines International Limited (formerly Dotlines Global Limited)
Selected notes to the Consolidated Financial Statements (the full set of notes are available in the annual report and accounts)
Year ended 31 December 2025
1. General information
Dotlines International Limited (formerly Dotlines Global Limited having changed its name on 11 May 2026) ("Dotlines International") is a limited company incorporated in England and Wales (company registration number 15833159) with its registered office address at 106 Baker Street, 1st Floor Office, London, W1U 6TW.
The primary business activities of Dotlines International, together with its subsidiaries (the "Dotlines International Group"), are general wholesale trade business, management consultancy services, and providers and facilitators of information communications and technologies.
2. Accounting policies
Basis of preparation
The Consolidated Financial Statements ("financial statements") for the year ended 31 December 2025 have been prepared on a going concern basis in accordance with UK-adopted International Accounting Standards and its interpretations ("IFRS"), as issued by the International Accounting Standards Board ("IASB"). All accounting policies have been applied consistently to all periods presented in these consolidated financial statements.
The financial statements are presented in GBP, which is the Dotlines International Group's presentational currency and amounts are rounded to the nearest thousand pounds, unless otherwise stated. The subsidiaries' functional currency is Singapore Dollars and Malaysian Ringgit. The parent's functional currency is pounds sterling.
The Dotlines International Group maintains its books and records in the functional currency of its respective subsidiaries and prepare financial statements in accordance with Generally Accepted Accounting Principles in the resident country. For the convenience of the reader, the Dotlines International Group has translated local currency amounts for the fiscal year ended 31 December 2025 and 31 December 2024 into GBP as per the guidance given under IAS 21 - Foreign Exchange. These translations should not be considered representations that any such amounts have been, could have been or could be converted into GBP at that or any other exchange rate as of that or any other date.
The principal accounting policies that have been applied to the financial statements are set out below. These policies have been consistently applied to all periods presented unless otherwise stated.
Group reorganisation and common control transactions
The acquisition of Dotlines Pte. Ltd. by Dotlines International Limited has been accounted for as a group reorganisation involving entities under common control. The consolidated financial statements have therefore been prepared using merger / pooling-of-interests principles, under which the assets and liabilities of the combining entities are recognised at their existing carrying values. The difference between the share capital issued by Dotlines International Limited and the carrying value of the interests acquired has been recognised in the group reorganisation reserve.
Going concern
For the year ended 31 December 2025 the Dotlines International Group generated a profit after tax of £840,000 (year to 31 December 2024: £797,000) and total comprehensive income of £844,000 (year to 31 December 2024: £808,000) and had net current assets of £2,379,000 as at that date (31 December 2024: £2,192,000). The Company's cash and cash equivalents amounted to £50,000 as at 31 December 2025 (31 December 2024: £117,000).
The Directors have made an assessment of the Dotlines International Group's ability to continue as a going concern and is satisfied that the Dotlines International Group has the resources to continue in business for the foreseeable future. Furthermore, the Directors are not aware of any material uncertainties that may cast significant doubt upon the Dotlines International Group's ability to continue as a going concern.
3. Revenue from contracts with customers
All of the revenue arises in Singapore and Malaysia and is considered to arise from activities and general wholesale trade business, management consultancy services, and as providers and facilitators of information communications and technologies. The revenue is recognised at a point in time in accordance with the accounting policy noted earlier.
There are no contract assets and liabilities in the statement of financial position at each reporting date with the only balance due from customers being the trade receivables.
Total revenue from contracts with customers for each year:
|
|
Year ended |
Year ended |
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Sale of mobile data top-up via Sohoj |
18,090 |
17,485 |
|
Telecom value-added services revenue |
3,027 |
2,512 |
|
Others |
350 |
463 |
|
|
21,467 |
20,460 |
4. Taxation
|
|
Year ended 31 December |
Year ended 31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Current tax charge |
223 |
201 |
|
|
223 |
201 |
|
Effective Tax rate Reconciliation |
Year ended 31 December |
Year ended 31 December |
|
As per the overseas tax provision |
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Overseas tax provision reconciliation |
121 |
(25) |
|
Taxation at overseas statutory tax rate @ 24% |
29 |
(6) |
|
Expenses not deductible for tax purpose |
4 |
3 |
|
GAAP Adjustments |
6 |
30 |
|
Prior Period Tax Adjustment |
19 |
- |
|
Tax expenses for the year |
58 |
27 |
|
|
|
|
|
Estimated Chargeable Income before deducting Exempt Amount |
969 |
1,023 |
|
Taxation at statutory tax rate @ 17% |
165 |
174 |
|
Tax expense for the Year |
223 |
201 |
5. Earnings per share
Basic and diluted earnings per share is calculated by dividing the profit attributable to owners of Dotlines International Limited by the weighted average number of ordinary shares in issue during the period.
|
Continuing operations |
Year ended |
Year ended |
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
Profit for the year attributable to owners of the parent - £ |
839,823 |
797,195 |
|
Weighted average number of shares |
8,000,000 |
3,758 |
|
Basic & diluted earnings per share - £ |
0.11 |
212.13 |
6. Trade and other receivables
|
|
Year ended |
Year ended |
|
Due in one year |
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Trade receivables |
2,770 |
556 |
|
Amounts owed by related parties |
108 |
1,294 |
|
|
2,878 |
1,850 |
7. Trade and other payables
|
|
Year ended |
Year ended |
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
|
|
|
|
Trade payables |
3,117 |
1,363 |
|
Total |
3,117 |
1,363 |
8. Borrowings
|
|
Year ended |
Year ended |
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Unsecured |
|
|
|
Third party unsecured loan |
127 |
161 |
|
Total |
127 |
161 |
* The balance relates to an unsecured loan facility from a body corporate which remained outstanding at the year end. The facility carries a fixed service fee of 12%. The facility remained outstanding at the reporting date under an extension arrangement agreed with the lender.
9. Other financial liabilities
|
|
Year ended |
Year ended |
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Dividend Payable (Current) |
1,264 |
1,671 |
|
Other Financial Liabilities |
26 |
34 |
|
Total |
1,290 |
1,705 |
10. Other financial assets
|
|
Year ended |
Year ended |
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Loan and advances to related parties* |
2,518 |
3,265 |
|
Security deposits |
34 |
34 |
|
Other current assets |
56 |
147 |
|
|
2,608 |
3,446 |
|
|
|
|
|
Current |
2,608 |
3,443 |
|
Non-current |
- |
3 |
|
|
2,608 |
3,446 |
*The Dotlines International group has given 3% interest bearing loan to its related party which is repayable on demand.
11. Other non-financial assets
|
|
Year ended |
Year ended |
|
|
31 December |
31 December |
|
|
2025 |
2024 |
|
|
£'000 |
£'000 |
|
Advance to vendor |
1,755 |
400 |
|
|
1,755 |
400 |
|
Current |
1,755 |
400 |
|
Non-current |
- |
- |
|
|
1,755 |
400 |
*Advances have been provided to related parties towards the development and implementation of a software platform. These advances will be adjusted against the technical know-how/royalty expense to be incurred towards use of the software platform.
12. Events after the reporting period
On 11 May 2026, as part of the wider Dotlines / Ikigai transaction and AIM admission, Dotlines Global Limited became the Company's person with significant control. On the same date, Dotlines Global Limited commenced trading on AIM under the ticker DOTL.
Subsequent to the reporting date, intercompany balances between Audra Solutions Limited and Dotlines International Limited as well as loans advanced by the founder Mr Mahbubul Matin, and dividends payable were eliminated on consolidation and accordingly do not represent liabilities of the consolidated group.
The directors have assessed this as a non-adjusting post balance sheet event and no adjustment has been made to these financial statements.
Results of Audra Solutions Limited
Audra Solutions Limited
Statement of Financial Performance
Period ended 31 December 2025
|
|
|
Un-Audited 17-month period ended 31 December 2025 |
Un-Audited 12-month period ended 31 July 2024 |
|
|||
|
|
|
|
|||||
|
|
|
|
|||||
|
|
|
|
|||||
|
|
Notes |
£ |
£ |
|
|||
|
|
|
|
|
|
|||
|
Revenue |
3 |
104,010 |
9,995 |
|
|||
|
Cost of goods |
|
(15,812) |
- |
|
|||
|
Gross profit |
|
88,198 |
9,995 |
|
|||
|
Other income |
|
119,920 |
- |
|
|||
|
Administrative expenses |
|
(1,120,163) |
(431,034) |
|
|||
|
Operating loss |
|
(912,045) |
(421,039) |
|
|||
|
Finance costs |
|
(47,518) |
- |
|
|||
|
Loss before taxation |
|
(959,563) |
(421,039) |
|
|||
|
Taxation |
|
- |
- |
|
|||
|
Loss from continuing operations |
|
(959,563) |
(421,039) |
|
|||
|
Loss for the year |
4 |
(959,563) |
(421,039) |
|
|||
|
Other comprehensive income |
|
- |
- |
|
|||
|
Total comprehensive loss for the year |
|
(959,563) |
(421,039) |
|
|||
|
|
|
|
|
|
|||
|
Loss per share
|
|
Un-Audited 17-month period ended |
Un-Audited 12-month period ended |
||||
|
|
|
31 December |
31 July |
||||
|
|
|
2025 |
2024 |
||||
|
|
|
pence |
pence |
||||
|
|
|
|
|
||||
|
Basic and diluted loss per share |
5 |
(3,296) |
(421,039) |
||||
Audra Solutions Limited
Statement of Financial Position
As at 31 December 2025
|
|
|
Un-Audited As at 31 December 2025 |
Un-Audited As at 31 July 2024 |
|
|
|
||
|
|
|
||
|
|
|
||
|
|
Notes |
£ |
£ |
|
Assets |
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant and equipment |
|
11,328 |
9,811 |
|
Intangible assets |
|
2,692,271 |
1,435,322 |
|
Total non-current assets |
|
2,703,599 |
1,445,133 |
|
|
|
|
|
|
Current assets |
|
|
|
|
Inventory |
|
158,061 |
- |
|
Trade and other receivables |
6 |
300,771 |
38,669 |
|
Cash and cash equivalents |
|
21,048 |
11,943 |
|
Total current assets |
|
479,881 |
50,612 |
|
|
|
|
|
|
Total assets |
|
3,183,480 |
1,495,745 |
|
|
|
|
|
|
Liabilities |
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
7 |
730,015 |
79,373 |
|
Borrowings |
8 |
3,829,854 |
1,843,100 |
|
Total current liabilities |
|
4,559,870 |
1,922,473 |
|
|
|
|
|
|
Net liabilities |
|
(1,376,390) |
(426,728) |
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
Ordinary Share capital |
|
10,000 |
100 |
|
Accumulated losses |
|
(1,386,390) |
(426,827) |
|
Equity shareholders' funds |
|
(1,376,390) |
(426,727) |
Audra Solutions Limited
Statement of Cash Flows
Period ended 31 December 2025
|
|
|
Un-Audited 17-month period ended 31 December 2025 |
Un-Audited 12-month period ended 31 July 2024 |
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
£ |
£ |
|
Cash flows from operating activities |
|
|
|
|
Loss before tax |
|
(959,563) |
(421,039) |
|
Adjustments for: |
|
|
|
|
Depreciation |
|
4,863 |
1,042 |
|
Amortisation |
|
176,502 |
94,565 |
|
Net finance costs |
|
47,518 |
- |
|
Taxation |
|
- |
- |
|
Operating cash flow before changes in working capital |
|
(730,680) |
(325,433) |
|
|
|
|
|
|
Changes in inventory |
|
(158,061) |
- |
|
Changes in trade and other receivables |
|
(262,102) |
40,136 |
|
Change in trade and other payables |
|
650,642 |
(251,261) |
|
Net cash flow from operations |
|
(500,201) |
(536,558) |
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
Purchase of intangibles |
|
(1,433,451) |
(1,210,602) |
|
Purchase of property, plant and equipment |
|
(6,380) |
(10,853) |
|
Net cash flow from investing activities |
|
(1,439,831) |
(1,221,455) |
|
|
|
|
|
|
Cash flow from financing activities |
|
|
|
|
Proceeds from issue of share capital |
|
9,900 |
- |
|
Receipt of loans |
|
1,939,237 |
1,747,765 |
|
Net cash flow from financing activities |
|
1,949,137 |
1,747,765 |
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
9,105 |
(10,248) |
|
Opening cash and cash equivalents |
|
11,943 |
22,191 |
|
Closing cash and cash equivalents |
|
21,048 |
11,943 |
Audra Solutions Limited
Statement of Changes in Equity
Period ended 31 December 2025
|
|
Share capital |
Retained Earnings |
Total Equity |
|
|
£ |
£ |
£ |
|
|
|
|
|
|
At 13 October 2022 |
- |
- |
- |
|
|
|
|
|
|
Issue of share capital |
100 |
- |
100 |
|
Loss for the period
|
- |
(5,788) |
(5,788) |
|
|
|
|
|
|
At 31 October 2023 |
100 |
(5,788) |
(5,688) |
|
|
|
|
|
|
At 1 November 2023 |
100 |
(5,788) |
(5,688) |
|
Loss for the period |
- |
(421,039) |
(421,039) |
|
|
|
|
|
|
At 31 July 2024 |
100 |
(426,827) |
(426,727) |
|
|
|
|
|
|
At 1 August 2024 |
100 |
(426,827) |
(426,727) |
|
|
|
|
|
|
Subdivision of shares |
- |
- |
- |
|
Issue of shares during the period |
9,900 |
- |
9,900 |
|
|
|
|
|
|
Loss for the period |
- |
(959,563) |
(959,563) |
|
|
|
|
|
|
At 31 December 2025 |
10,000 |
(1,386,390) |
(1,376,390) |
Audra Solutions Limited
Selected notes to the Financial Statements (the full set of notes are available in the annual report and accounts)
Period ended 31 December 2025
1. General information
Audra Solutions Limited is a limited company ("Company") incorporated in the United Kingdom under the Companies Act 2006 (registration number 14416796). The Company is domiciled in the United Kingdom and its registered address is 106 Baker Street, 1st Floor Office, London, England, W1U 6TW.
The Company's principal activities are the provision of cybersecurity and information technology services.
2. Accounting policies
Basis of preparation
The Financial Statements presents the financial results and financial position of Audra Solutions Limited for the period ended 31 July 2024 and the period ended 31 December 2025. The Company had a long period of account in the period ending 31 October 2023 due to the Company being incorporated on 13th October 2022. Management then decided to change the year end to July 2024 instead of October 2024 to align the period end with the anticipated reporting dates for future periods, however following the completion of the acquisition by Ikigai Ventures Limited subsequent to period end, the consolidated group's year end will be 31 December, hence the preparation of these financial statements to the period ended 31 December 2025.
The Financial Statements have been prepared on a going concern basis and has been prepared under International Financial Reporting Standards and Interpretations as adopted by the UK (collectively IFRSs) ("IFRS") and International Financial Reporting Interpretations Committee ("IFRIC") interpretations as adopted by the UK- adopted IFRS.
The Financial Statements are presented in GBP, which is also the Company's functional currency and amounts are rounded to the nearest pound, unless otherwise stated.
The principal accounting policies that have been applied to the Financial Statements are set out below. These policies have been consistently applied to all periods presented unless otherwise stated.
Going concern
For the period ended 31 December 2025, the Company incurred a loss of £959,563 (period ending 31 July 2024: loss £421,039) and had net current liabilities of £1,376,390 as at that date. The Company's cash and cash equivalents amounted to £21,048 as at 31 December 2025.
The Directors have made an assessment of the Company's ability to continue as a going concern and is satisfied that the Company has the resources and ongoing support from the Parent and the Group to continue in business for the foreseeable future. The Directors are confident support from companies under common control will be provided in the form of interest free loans. Support is expected to be provided for at least 12 months from the date of admission, although this is not legally binding. The directors believe the amount of support available will be adequate for the Company to satisfy its liabilities as they fall due for at least the next 12 months from the date of admission.
Furthermore, the Directors are not aware of any material uncertainties that may cast significant doubt upon the Company's ability to continue as a going concern.
3. Revenue from contracts with customers
All of the revenue arises in the United Kingdom and are considered to arise from cybersecurity and information technology services. The revenue is recognised at a point in time in accordance with the accounting policy noted earlier.
There are no contract assets in the statement of financial position at each reporting date and liabilities in the statement of financial position at each reporting date relate to deferred income recognised.
|
|
Period ended |
Period ended |
|
|
31 December |
31 July |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Catena Sales |
65,654 |
- |
|
Carnival Sales |
7,455 |
- |
|
Audra Sales |
30,900 |
9,995 |
|
|
104,010 |
9,995 |
4. Loss for the year
Total comprehensive income for the year is stated after charging:
|
|
|
|
|
|
Period ended |
Period ended |
|
|
31 December |
31 July |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Depreciation of property, plant and equipment |
4,863 |
1,042 |
|
Amortisation of IP |
176,502 |
94,565 |
|
Foreign exchange (gains)/losses |
(208) |
- |
|
|
181,157 |
95,607 |
5. Loss per share
Basic and diluted loss per share is calculated by dividing the loss attributable to owners of the Company by the weighted average number of ordinary shares in issue during the period detailed.
Continuing operations
|
|
|
|
|
|
|
|
Period ended 31 December |
Period ended 31 July |
|
|
|
2025 |
2024 |
|
|
|
|
|
|
Loss for the period/year |
|
(959,563) |
(421,039) |
|
Weighted average number of shares
|
|
29,111 |
100 |
|
Basic and diluted earnings per share - pence |
|
(3,296) |
(421,039) |
|
|
|
|
|
6. Trade and other receivables
|
|
|
|
|
Due in one year |
As at 31 December 2025 |
As at 31 July 2024 |
|
|
|
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
Trade receivables |
89,380 |
4,460 |
|
Amounts owed by related parties |
167,110 |
16,350 |
|
Other receivables |
- |
2,859 |
|
Prepayments |
44,281 |
15,000 |
|
|
300,771 |
38,669 |
7. Trade and other payables
Amounts due in under one year:
|
|
31 December |
31 July |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Bank overdraft |
6,616 |
- |
|
Trade payables |
239,737 |
14,071 |
|
Other taxes and social security |
481,662 |
30,977 |
|
Other creditors |
- |
6,750 |
|
Accruals and deferred income |
2,000 |
27,575 |
|
|
730,015 |
79,373 |
8. Borrowings
Amounts due in under 1 year:
|
|
|
|
|
|
31 December |
31 July |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Loans from directors |
586,146 |
55,773 |
|
Loans from related parties |
3,211,891 |
1,787,327 |
|
Other loans |
31,817 |
- |
|
|
3,829,854 |
1,843,100 |
|
|
|
|
The loans from directors are unsecured, interest free and repayable on demand.
Loans from related parties are interest free and repayable on demand.
Other loans bear an interest rate of 5.15% per calendar month.
9. Related Party Transactions
Key management compensation is shown in the full annual report and accounts. There were no other key management personnel other the Directors. The loans made from the Directors and other related parties are detailed below:
|
|
31 December |
31 July |
|
|
2025 |
2024 |
|
|
£ |
£ |
|
|
|
|
|
Loans from Directors |
(586,146) |
(55,773) |
|
Loans from related parties |
(3,211,891) |
(1,787,327) |
|
Loans to related parties |
167,110 |
16,350 |
|
|
|
|
Above balances are the outstanding balances at each reporting date. The loan terms are detailed in note 8. Loans from related parties and loans to related parties are non-interest bearing and repayable upon demand.
10. Events after the reporting period
On 11 May 2026, as part of the wider Dotlines / Ikigai transaction and AIM admission, Dotlines Global Limited became the Company's person with significant control. On the same date, Dotlines Global Limited commenced trading on AIM under the ticker DOTL.
Subsequent to the reporting date, intercompany balances between Audra Solutions Limited and Dotlines International Limited as well as loans advanced by the founder Mr Mahbubul Matin, and dividends payable were eliminated on consolidation and accordingly do not represent liabilities of the consolidated group.
The directors have assessed this as a non-adjusting post balance sheet event and no adjustment has been made to these financial statements.