Latest Results
Final Results
CNSL (AIM: CNSL), the specialist medical diagnostics company focused on delivering a personalised approach to nutrition for better health, announces its audited results for the year ended 31 March 2025, a year that has seen the establishment of a robust foundation for the future after transitioning out of a diverse group structure.
Results Download
To view a full version of the results in PDF format click here
Financial highlights
- > Total Income up 12.7% to £11.1m (2024 | £9.9m)
- > Revenues down -14.8% to £8.3m (2024| £9.8m)
- > Gross margin rose by 5.5% to 65.3% (2024 | 61.9%)
- > Adjusted EBITDA* grew by 115.4% to £0.4m (2024 | adjusted EBITDA £0.2m)
- > Profit before taxation grew by 310% to £1.6m
(2024: -£0.7m loss (Stated after net exceptional income of £1.8m (2024: costs of £0.2m) - > Cash and deposits fell by -10.6% to £4.9m (2024: £5.4m)
Operational highlights
- > CNSLab productivity CNSLab productivity improvements have increased capacity and halved guaranteed turnaround times to customers
- > Scrap yields Improved production yields have led to a reduction in scrap by 41%
- > Automation Investment in automation to further improve productivity and reduce production costs
- > UK lab sales UK lab sales increased by 9% driven by increased consumer demand through white label partnerships
- > MyHealthTracker App UK deployment of MyHealthTracker digital app to practitioner base
- > Funding Well funded to drive future growth
- > New leadership team Now at full complement enabling future growth
*Adjusted for exceptional items and share based payment charges.
Carolyn Rand, Chair of CNSL, comments “I am very pleased to report that the last 12 months have delivered significant progress and achievement across the business. The impact of our new leadership team and the progress made by the rest of the business is evident in the successful resolution of all outstanding historical legal cases and a significant growth in adjusted EBITDA.
Continuous improvements to our gross margin driven by our focus on operational improvements and a targeted sales strategy, reflect the teams’ tireless commitment and the underlying strength of the business. We have established a capable and forward-looking Board and leadership team, which supported by the investment in structures, systems, and processes, positions the company well for future long-term success."
Chair statement 2025
In my first full 12 months as Chair for Cambridge Nutritional Sciences plc, reflecting on the past year I am very pleased with the significant achievements and progress the company has made.
The company has recruited both internally and externally for vital competencies and key roles that have strengthened the leadership team and board. We have improved internal processes, built and delivered new core systems, reorganised the structure and aligned the company culture towards quality and future growth. The benefit of this will allow the company the ability to deliver successfully for the long term, creating a bright future. None of that could have been achieved without the hard work and dedication from the whole of the CNS team. This was undertaken against a backdrop of considerable change, and challenge. I want to thank the team and acknowledge the great effort that has been made over the last year to reenergise and build the company for a strong future.
Business performance
Total income growth to £11.1 million (2024: £9.9 million) was notable, whilst revenue falling to £8.3 million (2024 £9.8 million) was below expectations.
The improvements in gross margin to 65.3% (2024: 61.9%) and significant cost controls to drive an improved adjusted EBITDA of £0.4 million (2024: £0.2 million) were notable.
The company has looked to reduce headcount in key areas where efficient processes have decreased resourcing requirements whilst also taking the opportunity to review underperforming staff. This exercise is important as changing the culture and professionalising the company remains one of our central focuses. This has not deflected from the company recognising the need to strengthen its teams which has led to the recruitment of some key roles.
All expenses are now well controlled, allowing the company to improve profitability. This vigour, together with the enhanced gross margin, are the main reasons adjusted EBITDA has doubled in the year, a result we are all very proud of.
This has all been achieved by focusing on our key products and our existing markets. During the year we have worked hard to maintain our strong relationships with our customers. We have developed new processes ensuring stocks are carefully understood and managed, while prioritising the education, trust and support to develop their business. We remain committed to our distributor partnerships, whilst also developing our practitioner educational programme. Our products have a very good standing and reputation in the markets we operate. We remain committed to marketing the technical aspects of our products as well as communicating more widely to customers the immense knowledge and insight they provide to an individual’s gut health.
The company has invested in new machines, and continued to develop the efficiency of existing ones, as well as focusing on the start to end manufacturing process of all products. This has resulted in a strong process flow in all areas, with any excess capacity deployed in areas that develop our products further. This, together with the significant reduction in scrap costs has allowed the company to report a gross margin growth of 3.4% to 65.3%.
Organisation
One of the main priorities in the last year was to ensure the organisation had the appropriate skills and experience across both management and teams. This has helped maintain a strong focus on organisational efficiency and expediency and has helped drive the cultural change needed to move the company forward and look more positively at the opportunities the market is presenting. This cycle of continuous improvement and professionalisation is one that has resulted in several positional changes, the creation of some new roles and the management of headcount in a number of functions.
In August 2024, Jag Grewal our CEO resigned from the Board having completed thirteen years of service. Jag was instrumental in helping the business focus on food sensitivity testing following the move of the head office from Scotland to Cambridgeshire, and the successful sales of the Alva site in Scotland and the CD4 business.
I would like to thank Jag for all his efforts during his time in office. In August 2024, the Board appointed James Cooper as the new CEO, following his very successful role at Chief Operating Officer. Despite his brief time at the company, James has demonstrated an in-depth ability to fully grasp the issues faced by the company from an operational as well as an organisational perspective. This gives me significant confidence he is able to lead and inspire the organisation into the future.
To aid James to grow the company moving forward, in October we appointed a new Global Sales Director to build a global sales team and pipeline of opportunities. The process of building a sales team to develop relationships and contacts takes time as the sales process is complex. The expanded team need to ensure they keep the trust and support of our existing customers as well as building strong long-term relationships with future customers. This timeline was anticipated, and we are slowly seeing the benefit of this patience with more customers and regions opening up as opportunities for us.
This was followed by the recruitment of an experienced FTSE Chief Financial Officer, Ajay Patel who joined the board in July 2025. In addition, we also hired an Operations Director and a Marketing Communication Director for Omega Diagnostics Limited to strengthen the leadership team. These are important recruits to advance the business in key areas to assist us in driving the business forward in a more professional manner.
During the year the headcount has reduced to 84 (2024:94) through the drives to improve efficiency, whilst also ensuring teams are strengthened in key areas. This focus on optimising headcount remains important as we develop and move the company forward.
Outlook
The previous year has seen a significant amount of change in the organisation, needed to drive the business forward. I anticipate in the current year the new teams will need time to embed their new ways of working and operating, and to make the cultural changes the organisation requires.
From an operational perspective the business is making continuous improvements to processes, driving more efficiencies and productivity. This has become embedded in the UK and increasingly across our partners and distributors. I believe we now also have the leadership team needed to drive the business forward.
With these key areas being managed and improved, and the sales team developing the sales pipeline in the UK and overseas, we are increasingly feeling we are now geared to fill the pipeline in this year and subsequently drive notable sales growth which will in itself deliver adjusted EBITDA growth. The existing infrastructure and capital investment will ensure we cope with significant growth.
We believe the market has the potential to deliver a high level of growth in the UK and overseas. Gut health and welfare is becoming an increasing area of focus for many different generations of people. There are consistently more and more studies showing the increasing focus and benefits of healthy eating. We believe CNS is well placed to progress from this development and growth and we are therefore very excited about the next few years. We aim to be a leading provider of gut health testing and our work on IVDR accreditation and gut health education will help to enhance our standing in this exciting area of food testing. The UK market is growing steadily each year, and we have seen a very positive start to the current year. The overseas market is very large, and our sales team have a large number of excited distributors wanting to engage and work with us.
For the year ahead we will work hard to drive our sales in all territories we are growing, with the main focus on the UK, Europe, and the USA. As our focus is to partner with as many laboratories internationally as possible, we anticipate the timeline for these partnerships to deliver sales will be longer. This is built into our planning and forecasting cycle and we would anticipate seeing the main benefits from this coming through in the next two years. The new team is settling in well and already I can sense a small but significant change in the culture, with a positive outlook of what they can achieve. I have every faith in the team and wish to thank them for all their hard work and drive and their relentless pursuit of improvement.
These are exiting times a CNS and I am very happy to be Chair of a thriving and growing business.
Carolyn Rand | Chair | 18 August 2025
James Cooper | CEO
CEO statement 2025
I am pleased to present my first CEO statement for Cambridge Nutritional Sciences plc.
Introduction
I believe that CNS has the potential to grow substantially beyond its current size and cement itself as the gold standard in Food Sensitivity testing. I aim to bring a motivated, pragmatic and data approach which I believe will enable us to unlock the full potential of CNS. This year has been a transformative one both for me and the company as we took key strides in operational improvements, product development, strengthening our leadership team, and in actively driving cultural change.
In the past year there have been a number of changes, some proactive and others reactive. In all cases the changes and response has been overseen by a Board that is committed to increasing the accessibility and availability of a product that can make a real difference to people’s lives. There is a genuine desire within this team to grow the business not just for the benefit of the shareholders and employees, but for the benefit that it can deliver to those who use our products. The awareness of food sensitivity testing and its benefits remain limited, and we are committed to increasing the education and awareness so that more people may benefit from improved personal nutrition and the advantages that come with it.
One of the key objectives of the last year was to embed a number of new members within the senior team, to replace natural attrition and introduce new roles that are required for the future.
This has included the onboarding of our new CFO, Ajay Patel, who has brought valuable experience and a strategic mindset to the team. We are also pleased to report that all other senior roles have been successfully filled and for the past few months we have been operating with a full complement at the senior level. This has been an important step change as it increases the businesses capability to run projects aimed at future growth and ensure that our own processes are keeping pace with the requirements of a modern workplace. With this in mind I can confidently state that the business is in a better position now compared to last year and is set up to deliver meaningful results for patients, shareholders and employees alike.
Core business review
The business has continued to focus on its flagship products by delivering both a laboratory testing service in the UK and sales of FoodPrint and FoodDetective kits to labs across the world. The last year has seen a mixture of results with some areas like the UK (+9% YoY) performing strongly whilst others have not yet developed fully. The slowdown areas was quickly identified and we have already increased the sales team during the course of FY25 to grow the pipeline and future sales in new and existing markets. A constant in all areas has been that the market for food sensitivity is a market full of opportunity that is limited by the availability and awareness of food sensitivity testing. The sales team have identified a number of new partners that understand what is required to take advantage of new or untapped markets and we are excited to see what they can deliver going forwards. In other areas where there was already a base level of business, we are working with existing partners on new strategies to both capture and grow market share in these areas.
Looking within the business we have seen a continued improvement in the yield and productivity of our operation which has helped to keep costs in check despite increases in material prices across the wider industry. This continuous improvement has been driven by a sustained focus on understanding the cost basis of the business and continually challenging ourselves to improve this through targeted projects.
This approach areas from production through to sales and marketing. In the design of budgets all areas are tasked with identifying the value that any given spend delivers and must ensure that we are achieving a return on investment when spending our hard-earned cash. This approach is now being reflected in some of the key business metrics. The gross margin of the has identified savings in a wide range of business has now hit a very healthy 65% and with the ongoing work we are confident that despite increasing cost pressures of rising material and labour prices, we will be able to grow this margin.
Despite a slightly lower revenue than desired, the key measure of adjusted EBITDA which is a well-recognised barometer of the day-to-day profitability of a business, has hit its target of £0.4 million. This is a reflection of the efficiency with which the team are able to operate under a limited budget and marks the completion of our overhead reduction work.
Moving forward we intend to keep to our own “fiscal rules” to ensure that we are never spending beyond our means. However, if we are confident that targets are going to be exceeded, we will release budgets that were curtailed to help us grow the business further. This represents our promise to invest in growth over the coming years. The ongoing dispute with DHSC has now finally been resolved with an agreement that enables the company to recognise the deferred income (£2.5m) with no further liability hanging over us. We were confident that this would be the outcome, and this allows us to focus our time, effort and resources on the future. The historic HSE case that related to an old part of the business that was sold off in 2018 has also been resolved. Following legal advice, the company pleaded guilty to all charges and received a fine of £35k. This was considered to be the best course of action in order to prevent any protracted legal processes and fees that would hamper the business going forward.
Market and strategy
The gut health and well-being market continues to grow as awareness increases. We have seen this trend across a number of markets that we operate in and consider it a core part of our mission to educate the market regarding the utility of our test and the benefit that it can deliver. As the market grows, we are positioning ourselves to be a premier test that not only delivers an accurate and reliable result but also delivers the support and guidance as to how an individual should interpret that result and improve their health. This has been a vital differentiator in the marketplace with both existing and new partners valuing this highly over competitor tests
We believe that the general low awareness with regard to our IgG test and the benefits of a targeted elimination diet means that there is a much bigger market still to be captured. Our mission in the coming years is to grow both geographically and by increasing market share in existing markets. This is achieved by identifying and working with partners that have the reach and skills to access and educate those who previously have not come across our product. These two faceted approaches will help us to deliver significant growth in the near future and ensure that we maintain and strengthen our position as the gold standard of IgG testing.
Strategic progress and key initiatives
Our initiatives in the last year have been aligned with the goal of ensuring that the business is set up for future growth and success. Following a detailed risk analysis we have mapped out a series of initiatives in order of priority. A number of these are now already in progress, including the implementation of a new electronic Quality Management System (QMS). A functional QMS is crucial to ensure we meet our regulatory responsibilities; the old system was end of life and the QA team have overseen a smooth transition to a system which will be able to scale and support the business into the future.
Another priority is to upgrade to a Laboratory Information Management System (LIMS) that can scale and support the growth in the UK market. The LIMS project is fully underway, and a vendor has been appointed. The goal is to fully transition to this new system with no disruption to the UK business before the end of the calendar year. The new system has increased functionality and will help us to further improve the efficiency of the CNSLab.
The new In Vitro Diagnostic Regulations (IVDR) that will be required for CE marking must be adhered to by the end of 2029 when the transition period ends. The IVDR project has continued over the past year and remains on track to ensure that we will be compliant well ahead of the deadline. This futureproofs our product for the European market and supports easier entry into other regions where CE marking is recognised. to by the end of 2029 when the transition period ends. The IVDR project has continued over the past year and remains on track to ensure that we will be compliant well ahead of the deadline. This futureproofs our product for the European market and supports easier entry into other regions where CE marking is recognised.
People and culture
We aspire to create a culture where our people can excel and deliver results for our clients, our shareholders, and themselves. Our company values are designed to reflect this ambition, and we strive to hold ourselves to a high standard, accepting nothing less. In doing so, we are building a team of motivated, hard-working individuals who come together to help each other achieve their goals.
We continue to professionalise the business across a wide range of areas, including the benefits we offer our team. Our goal is to reward and retain the talent that makes this business successful. This ranges from healthcare and share incentive plans to our newly launched cycle-to work scheme. Through our employee engagement committee, we actively work with the team to identify and implement further improvements.
We also encourage collaboration and engagement across all departments and levels of the organisation. This is supported through regular company updates, focused deep-dive sessions, shop floor management walks, and company socials. Through these activities, our aim is to ensure everyone understands where we are as a business and what we are working to achieve so that we move forward together, as one team, towards our shared goals.
Outlook
CNS is in a strong position to grow through expansion into new markets and through greater penetration in existing markets over the coming years. The new sales team members that started in FY25 are filling up the pipeline with opportunities that will be converted through the course of this coming year. Our goal is to sign up a significant number of these over this financial year and begin the process of growing them into long term partners. This will ensure that moving into FY27 we will have a very strong set of clients that will begin to run at full speed, ready to support our growth plans and enable us to continue to invest in the growth of the business. We are continuing to launch new programmes to deliver strategic initiatives across a wide range of areas, with every member of the leadership team being responsible for at least one program, put together this means that FY26 will continue the transformation work started this year at CNS.
I would like to take this opportunity to thank all those that have been involved in this journey so far; the passionate team at CNS have enabled us to take big steps across a range of strategically vital areas. I am looking forward to working with a dedicated and talented team who share this vision for growth and I’m excited to demonstrate what we can achieve together.
James Cooper | Chief Executive Officer | 18 August 2025
CFO Statement
Ajay Patel | CFO
The year has been one of much change for the Group, with the following financial review demonstrating the group remains in a strong position, well prepared for the year ahead.
The key highlights have seen total income rise 12.7% from £9.9 million to £11.1 million, with the DHSC settlement of £2.5 million responsible for much of this. Total revenue has fallen in the year by14.8% from £9.8 million to £8.3 million, mainly from the one-off issues of overstocking from previous years and loss of a client by a distributor in North America.
Despite the fall in revenue, gross margin improved from 61.9% to 65.3%, resulting from some notable efforts by the teams to reduce costs, focus significant effort to lower scrap costs by 41% as well as optimise labour hours in the manufacturing and laboratory areas. The process of continuous improvement is now embedded in the team's ways of working and one that will serve well for the future.
The management of overheads in the year is also another key highlight, with net operating costs before exceptional items falling £0.7 million from £6.6 million to £5.8 million, with a £0.2 million boost from other income included here. The savings have been in people costs, as teams have been reduced in size, professional fees, marketing and running costs. As the year progressed more investment in teams has been made with the anticipation that overheads will rise in future years.
As a result of the above, adjusted EBITDA more than doubled from below £0.2 million to over £0.4 million, a growth the Group is very pleased with. The profit after taxation for the Group was £1.6 million (2024: loss of £0.3 million), which has enabled the total equity on the balance sheet to increase to £11.4 million from £9.7 million the previous year. Within this the total cash position (including short term deposits) has fallen from £5.4 million to£4.9 million. Investment in fixed assets as well as exceptional costs were the main reason for this fall.
The company is well placed from this financial position to drive more change in the future.
Ajay Patel | Chief Financial Officer | 18 August 2025
Financial review
Financial results summary
For the year ended 31 March 2025, the Group reported revenue of £8.3 million (2024: £9.8 million), an EBITDA profit of £2.1 million (2024: EBITDA loss of £0.1 million), an adjusted EBITDA profit of £0.4 million (2024: £0.2 million), and a statutory profit before tax of £1.6 million (2024: £0.7 million loss).
2025 | Health and Nutrition | Corporate | Total |
£’000 | £’000 | £’000 | |
Sales | 8,330 | - | 8,330 |
Operating profit/(loss) after net exceptional items | 3,068 | (1,632) | 1,436 |
Add Back: Depreciation and amortisation | 614 | - | 614 |
EBITDA | 3,682 | (1,632) | 2,050 |
Share based payment charge | - | 186 | 186 |
Net exceptional (income)/costs | (2,001) | 170 | (1,831) |
Adjusted EBITDA | 1,681 | (1,276) | 405 |
Statutory profit/(loss) before taxation | 3,198 | (1,632) | 1,566 |
2024 | Health and Nutrition | Corporate | Total |
£’000 | £’000 | £’000 | |
Sales | 9,774 | - | 9,774 |
Operating profit/(loss) after net exceptional items | 589 | (1,362) | (773) |
Add Back: Depreciation and amortisation | 650 | - | 650 |
EBITDA | 1,239 | (1,362) | (123) |
Share based payment charge | 11 | 62 | 73 |
Net exceptional (income)/costs | 100 | 138 | 238 |
Adjusted EBITDA | 1,350 | (1,162) | 188 |
Statutory profit/(loss) before taxation | 590 | (1,335) | (745) |
Revenue of £8.3 million (2024: £9.8 million) was 14.8% below prior year, with reductions in international FoodPrint and Food Detective revenue arising from previous year overstocks and the loss of a client by a distributor in North America. CNS Lab continued to show good year on year growth.
From a geographic point of view, we saw growth in a number of key regions including the UK where our direct laboratory operation grew by 9%, largely fuelled by our direct-to-consumer channels. India showed 25% growth, whilst the overstocking and loss of a distributor client led to the fall in sales growth in the Americas (37%), Africa & Middle East (41%) and Asia and Far East (15%).
A summary of Health and Nutrition revenue is in the table below:
2025 £’000 | 2024 £’000 | Variance % | |
FoodPrint® | 4,841 | 6,016 | (20%) |
Food Detective® | 1,794 | 2,082 | (14%) |
CNSLab service | 1,634 | 1,500 | 9% |
Other | 61 | 176 | (65%) |
8,330 | 9,774 | (15%) |
The gross profit margin percentage has increased to 65.3% (2024: 61.9%), driven by investment and a focus on production and operational improvements with further impact coming from the sales mix of high margin FoodPrint® products.
Excluding net exceptional costs, administrative overheads fell by £0.6 million to £4.7 million (2024: £5.3 million).
Sales and marketing costs increased by £0.1 million to £1.4 million (2024: £1.4 million).
Exceptional items | ||
2025 | 2024 | |
£’000 | £’000 | |
Aborted relocation income/(costs) | (82) | 71 |
Compensation for loss of office and share related payments | (143) | (195) |
DHSC income | 2,500 | - |
HSE fine | (35) | - |
Legal costs (mainly DHSC and HSE) | (409) | (114) |
Total | 1,831 | (238) |
During the year, the Group incurred net exceptional income of £1.8 million (2024: £0.2 million cost). Costs of £0.1 million were incurred in relation to the surrender of the lease for the planned new manufacturing facility in Ely. The lease for the current Littleport site was extended to June 2027. Costs were incurred in relation to compensation for loss of office for two employees who resigned throughout the financial year, as well as share related accruals for some share options granted in the year. The successful settlement of the DHSC case resulted in recognising income of £2.5 million, whilst the settlement of the HSE resulted in a fine of £35k. Legal costs mainly on these disputes amounted to £0.4 million.
Adjusted EBITDA
Alongside the key performance indicators of revenue and gross margin percentage, the Group continues to consider EBITDA and adjusted EBITDA as being more appropriate performance measures which are better aligned with the cash-generating activities of the business. The Group made an EBITDA profit of £2.1 million (2024: EBITDA loss of £0.1 million). The adjusted EBITDA (before net exceptional costs and share-based payment charges) is £0.4 million (2024: £0.2 million).
Taxation
The current year tax credit is nil (2024: credit of £0.4million) and arises from tax charges being offset by prior year tax losses and a review of the deferred tax asset. Other than to offset any deferred tax liabilities which may crystallise in the future, based on the Group’s trading assumptions the deferred tax asset in respect of trading losses will begin being realised from the current year onwards, as the Group starts to generate taxable profits. The deferred tax asset has been valued based upon a future UK corporation tax rate of 25%.
Profit per share
The profit per share was 0.7 pence (2024: loss per share of 0.1 pence) based on a statutory profit after tax of £1.6 million (2024: loss of £0.3 million). The adjusted profit per share was £0.0 pence (2024: £0.0 pence). The adjusted profit after tax was £0.04million (2024: £0.1 million) and the profit per share is calculated on the diluted weighted average of 238.3 million shares (2024: 238.1 million shares) in issue.
Research and development
During the year, the Group invested a total of £0.4 million in all development activities, (2024: £0.4 million), representing 5.2% (2024: 4.7%) of revenue. Of the total expenditure, £nil (2024: £0.1 million) has been capitalised in accordance with IAS 38 –Intangible assets, whilst earlier stage expenditure and expenditure not qualifying in accordance with IAS 38 criteria of £0.3 million (2024: £0.3 million) has been expensed through the income statement.
Property, plant and equipment
Total expenditure on property, plant and equipment in the year was £0.2 million (2024: £0.05 million). As at 31 March 2025, the outstanding liabilities in connection with leases recognised under IFRS 16 include current liabilities of £0.1 million (2024: £0.1 million) and non-current liabilities of £0.1 million (2024: £0.03 million).
Financing and going concern
The Group’s business activities, together with the factors likely to affect its future development, performance and position, are set out in the Strategic Report. The financial position of the Group, its cashflows, liquidity position and borrowing facilities are described in the Financial Review.
In determining the appropriate basis of preparation of the financial statements, the Directors are required to consider whether the Company and Group can continue in operational existence through a period of at least twelve months from the date of approving the financial statements (the going concern period). The Directors have determined that the going concern period for the purposes of these financial statements is the period through to 31 August 2026. The Group realised a profit of £1.6 million for the year ended 31 March 2025 (2024: loss of £0.3 million) which includes exceptional income of £1.8 million (2024: cost of £0.2 million). As at 31 March 2025, the Group had net current assets of £5.6 million, including cash and deposits of £4.9 million. The Directors have prepared trading and cashflow base case forecasts to 31 August 2026 and have applied reverse stress tests to the base case forecasts. The stress tests have been applied to take account of the impact of potential uncertain outcomes that are, to an extent, outside of management’s control, as well as reduced trading forecasts, taking into account current macroeconomic conditions.
After taking into account the above sensitivities and mitigating actions, the reverse stress test indicates revenue could fall by a further 45% and a gross margin could deteriorate by an additional11% before forecast cash resources are exhausted.
The Board has a reasonable expectation that the Company and Group have adequate resources to continue in operational existence for the period to 31 August 2026. On this basis, the Directors continue to adopt the going concern basis of preparation. Accordingly, these financial statements do not include the adjustments that would be required in the Company and Group was unable to continues a going concern.
Consolidated statement of
comprehensive income
For the year ended 31 March 2025
Note | 2025 £’000 | 2024 £’000 | |
Revenue | [3] | 8,330 | 9,774 |
Cost of sales | (2,889) | (3,728) | |
Gross profit | 5,441 | 6,046 | |
Administration costs | (4,680) | (5,287) | |
Selling and marketing costs | (1,436) | (1,378) | |
Other income | [6] | 280 | 84 |
Operating loss before exceptional items | (395) | (535) | |
Exceptional items | [6] | 1,831 | (238) |
Operating profit/(loss) after exceptional items | 1,436 | (773) | |
Finance Income | [4] | 130 | 28 |
Profit/(loss) before taxation | 1,566 | (745) | |
Tax credit | [5] | — | 417 |
Profit/(loss) for the year | 1,566 | (328) | |
Other comprehensive (losses) to be reclassified to profit and loss | |||
Exchange differences on translation of foreign operations | (25) | (14) | |
Other comprehensive losses for the year | (25) | (14) | |
Total comprehensive income/(losses) for the year | 1,541 | (342) | |
Earnings per share (EPS) Basic and diluted EPS on profit/(loss) for the year | [7] | 0.7p | (0.1)p |
Consolidated balance sheet
As at 31 March 2025
Note | 2025 £’000 | 2024 £’000 | |
ASSETS | |||
Non-current assets | |||
Intangibles | [8] | 3,821 | 4,099 |
Property, plant and equipment | [9] | 535 | 388 |
Right of use assets | [9] | 226 | 126 |
Deferred taxation | [10] | 1,406 | 1,406 |
Total non-current assets | 5,988 | 6,019 | |
Current assets | |||
Inventories | [12] | 829 | 607 |
Trade and other receivables | [13] | 1,965 | 1,824 |
Short-term deposits | [14] | — | 2,501 |
Cash and cash equivalents | [14] | 4,868 | 2,943 |
Total current assets | 7,662 | 7,875 | |
Total assets | 13,650 | 13,894 | |
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | [15] | 10,255 | 10,255 |
Share premium | 25,072 | 25,072 | |
Retained deficit | (23,833) | (25,585) | |
Translation reserve | (85) | (60) | |
Total equity | 11,409 | 9,682 | |
Liabilities | |||
Non-current liabilities | |||
Lease liabilities | [9] | 126 | 25 |
Deferred income | [17] | — | 2,500 |
Total non-current liabilities | 126 | 2,525 | |
Current liabilities | |||
Short-term borrowings | [16] | 123 | 22 |
Lease liabilities | [9] | 100 | 101 |
Trade and other payables | [18] | 1,892 | 1,323 |
Total current liabilities | 2,115 | 1,446 | |
Liabilities directly associated with assets held for sale | — | 241 | |
Total liabilities | 2,241 | 4,212 | |
Total equity and liabilities | 13,650 | 13,894 |
James Cooper | Chief Executive Officer | 18 August 2025
Ajay Patel | Chief Financial Officer | 18 August 2025
Consolidated statement of
changes in equity
For the year ended 31 March 2025
Share capital | Share premium | Retained deficit | Translation reserve | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 31 March 2023 | 10,244 | 25,072 | (25,319) | (46) | 9,951 |
Loss for year ended 31 March 2024 | — | — | (328) | — | (328) |
Other comprehensive loss – net exchange adjustments | — | — | — | (14) | (14) |
Total comprehensive losses for the year | — | — | (328) | (14) | (342) |
Issue of share capital for cash consideration | 11 | — | — | — | 11 |
Share-based payments | — | — | 62 | — | 62 |
Balance at 31 March 2024 | 10,255 | 25,072 | (25,585) | (60) | 9,682 |
Profit for year ended 31 March 2025 | — | — | 1,566 | — | 1,566 |
Other comprehensive loss – net exchange adjustments | — | — | — | (25) | (25) |
Total comprehensive profit/(loss) for the year | — | — | 1,566 | (25) | 1,541 |
Share-based payments | — | — | 186 | — | 186 |
Balance at 31 March 2025 | 10,255 | 25,072 | (23,833) | (85) | 11,409 |
Consolidated cash flow statement
For the year ended 31 March 2025
Note | 2025 £’000 | 2024 £’000 | |
Cash flows generated from operations | |||
Profit/(loss) for the year | 1,566 | (328) | |
Adjustments for: | |||
– Depreciation | [9] | 179 | 214 |
– Amortisation of intangible assets | [8] | 436 | 436 |
– Impairment loss recognised on the remeasurement to fair value | - | 110 | |
– Share-based payments | 186 | 73 | |
– Taxation | - | (417) | |
– Finance income | (130) | (28) | |
Cash inflow from operating activities before working capital movement | 2,237 | 60 | |
(Increase)/decrease in trade and other receivables | (141) | 579 | |
(Increase)/decrease in inventories | (222) | 170 | |
Increase/( decrease) in trade and other payables | 569 | (202) | |
Change in deferred income | (2,500) | - | |
Cash (outflow)/inflow from operating activities | (57) | 607 | |
Investing activities | |||
Interest receivable | [4] | 147 | 50 |
Purchase of property, plant and equipment | [9] | (225) | (48) |
Transfer from/(to) short term deposit | 2,501 | (2,501) | |
Purchase of intangible assets | (157) | (11) | |
Net cash generated from/(used in) investing activities | 2,266 | (2,510) | |
Financing activities | |||
Interest payable | [4] | — | (1) |
Principal portion of asset finance payments | (140) | (143) | |
Interest portion of asset finance payments | (7) | (13) | |
Principal portion of lease liability payments | (101) | (99) | |
Interest portion of lease liability payments | (10) | (9) | |
Net cash used in financing activities | (258) | (265) | |
Net increase/(decrease) in cash and cash equivalents | 1,950 | (2,618) | |
Effects of exchange rate movements | (25) | (4) | |
Cash and cash equivalents at beginning of year | 2,943 | 5,115 | |
Cash and cash equivalents at end of year | 4,868 | 2,943 |
Company balance sheet
As at 31 March 2025
Note | 2025 £’000 | 2024 £’000 | |
ASSETS | |||
Non-current assets | |||
Investments | [11] | 3,102 | 3,102 |
Intercompany receivables | 20,326 | 19,834 | |
Total non-current assets | 23,428 | 22,936 | |
Current assets | |||
Trade and other receivables | [13] | 87 | 73 |
Cash and cash equivalents | [14] | 1 | 5 |
Total current assets | 88 | 78 | |
Total assets | 23,516 | 23,014 | |
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | [15] | 10,627 | 10,627 |
Share premium | 25,689 | 25,689 | |
Retained deficit | (13,215) | (13,621) | |
Total equity | 23,101 | 22,695 | |
Liabilities | |||
Current liabilities | |||
Trade and other payables | [18] | 415 | 319 |
Total current liabilities | 415 | 319 | |
Total liabilities | 415 | 319 | |
Total equity and liabilities | 23,516 | 23,014 |
As permitted by section 408 of the Companies Act 2006, no separate statement of comprehensive income is presented for the Company.
The Company profit in the year was £220,000 (2024: loss of £56,000).
James Cooper | Chief Executive Officer | 18 August 2025
Ajay Patel | Chief Financial Officer | 18 August 2025
Cambridge Nutritional Sciences plc | Registered number: 5017761
Company statement of changes in equity
For the year ended 31 March 2025
Share capital | Share premium | Retained deficit | Total | ||
Note | £’000 | £’000 | £’000 | £’000 | |
Balance at 31 March 2023 | 10,616 | 25,689 | (13,627) | 22,678 | |
Profit/(loss) for the year ended 31 March 2024 | — | — | (56) | (56) | |
Issue of share capital for cash consideration | 11 | — | — | 11 | |
Share-based payments | — | — | 62 | 62 | |
Balance at 31 March 2024 | 10,627 | 25,689 | (13,621) | 22,695 | |
Profit for the year ended 31 March 2025 | — | — | 220 | 220 | |
Share-based payments | — | — | 186 | 186 | |
Balance at 31 March 2025 | 10,627 | 25,689 | (13,215) | 23,101 |
Company cash flow statement
For the year ended 31 March 2025
2025 £’000 | 2024 £’000 | |
Cash flows generated from operations | ||
Profit/(loss) for the year | 220 | (56) |
Adjustments for: – Share-based payments | 186 | 73 |
– Finance costs | — | (27) |
Cash inflow/(outflow) before working capital movement | 406 | (10) |
(Increase)/decrease in trade and other receivables excluding intercompany financing | (14) | 12 |
Increase in trade and other payables | 96 | 26 |
Cash inflow from operating activities | 488 | 28 |
Investing activities | ||
Finance income | - | 27 |
Advances to subsidiary companies | (1,731) | (1,532) |
Repayments from subsidiary companies | 1,239 | 765 |
Net cash used in investing activities | (492) | (740) |
Net cash inflow from financing activities | — | — |
Net decrease in cash and cash equivalents | (4) | (712) |
Cash and cash equivalents at beginning of year | 5 | 717 |
Cash and cash equivalents at end of year | 1 | 5 |

Latest Share Price

Investor News
-
28 August 2025
Notice of AGM and Annual Report to 31 March 2025 -
21 August 2025
Grant of Options