XML 69 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2021
Warrants [Abstract]  
Schedule of warrants outstanding
   Public   Private
placement
   Total 
   Number   Number   Number 
At December 31, 2019   
-
    
-
    
-
 
At December 31, 2020   
-
    
-
    
-
 
At December 31, 2021   20,124,748    21,129,818    41,254,566 

 

Schedule of public warrants are classified as Level
   Level 1   Level 2   Level 3   Total 
At December 31, 2021  £’000   £’000   £’000   £’000 
Warrants   13,418    
-
    29,274    42,692 

 

Schedule of fair value of the warrants
   Private placement 
     
Number of warrants   21,129,818 
Exercise price  $11.50 
Expected term (years)   7 
Expected volatility   47.1%
Dividend yield   
Nil
 
Risk free interest rate   1.40%

 

Schedule of fair value movements
   Public   Private
placement
   Total 
   £’000   £’000   £’000 
At December 31, 2019   
-
    
-
    
-
 
                
At December 31, 2020   
-
    
-
    
-
 
                
Warrants issued upon acquisition of Drover   
-
    6,566    6,566 
Fair value movement   
-
    102    102 
Exercise of warrants   
-
    (6,667)   (6,667)
Warrants issued in the Transaction   22,475    46,887    69,362 
Fair value movement   (9,057)   (17,614)   (26,671)
At December 31, 2021   13,418    29,274    42,692