Amounts in USD thousand |
2023 |
2022 |
Revenue from contracts from customers |
||
Revenue from sales of petroleum products 1 |
120 893 |
72 837 |
Other Revenue |
||
Assignment of tax oil |
39 852 |
47 579 |
Assignment of royalties |
26 584 |
25 650 |
Total Revenue |
187 329 |
146 066 |
Quantity of oil lifted (barrels) |
1 543 910 |
800 177 |
Average selling price (USD per barrel) |
78.30 |
90.99 |
Quantity of net oil produced after royalty, cost oil and tax oil (barrels) |
1 396 118 |
900 495 |
Amounts in USD thousand |
2023 |
2022 |
Operating expenses |
20 795 |
16 636 |
Royalty |
26 584 |
25 650 |
Depreciation and amortisation of oil and gas properties |
17 119 |
9 134 |
Provision for Diversified Investment |
1 772 |
1 710 |
Movement in oil inventory |
4 399 |
(6 920) |
Total |
70 669 |
46 210 |
Amounts in USD thousand |
Note |
2023 |
2022 |
Employee benefit expenses |
6a |
5 415 |
5 581 |
Travelling expenses |
594 |
559 |
|
Legal and professional expenses |
4 067 |
5 209 |
|
Corporate social responsibility |
294 |
1 500 |
|
Business development |
389 |
478 |
|
Other expenses |
645 |
1 051 |
|
Total |
11 404 |
14 378 |
Amounts in USD thousand |
2023 |
2022 |
Salaries |
4 438 |
4 834 |
Short-term non-monetary benefits |
641 |
490 |
Defined contribution pension cost |
65 |
43 |
Social-security contributions and similar taxes |
271 |
214 |
Total |
5 415 |
5 581 |
Amounts in USD thousand |
2023 |
2022 |
Paid or payable to BDO |
||
Audit review of financial reports |
||
BDO AS |
358 |
178 |
BDO Network firms |
59 |
131 |
Total |
417 |
309 |
Other non-assurance services |
||
BDO related practices |
12 |
19 |
Total |
12 |
19 |
Paid or payable to other audit firms |
||
Audit or review of financial reports |
67 |
47 |
Other non-assurance services |
121 |
104 |
Total |
188 |
151 |
Amounts in USD thousand |
Note |
2023 |
2022 |
Unwinding of discount on decommissioning liability |
18 |
2 440 |
842 |
Loan structuring fee |
- |
165 |
|
Finance cost on lease liabilities |
38 |
64 |
|
Interest on loans |
17 |
813 |
1 042 |
Other interest |
- |
1 209 |
|
Total |
3 291 |
2 322 |
Amounts in USD thousand |
2023 |
2022 |
Petroleum revenue tax expense |
||
Current income tax charge |
39 852 |
47 579 |
Total tax expense reported in the consolidated statement of comprehensive income |
39 852 |
47 579 |
Amounts in USD thousand |
2023 |
2022 |
Profit attributable to ordinary shareholders from continuing operations |
||
Profit attributable to the ordinary equity holders used in calculating |
||
basic / diluted profit per share |
52 479 |
22 393 |
Profit attributable to the ordinary equity holders used in calculating |
||
basic / diluted profit per share |
52 479 |
22 393 |
Weighted average number of ordinary shares outstanding during the period |
||
used in the calculation of profit / (loss) per share |
||
Basic |
142 356 855 |
137 223 692 |
Diluted 1) |
142 356 855 |
137 272 989 |
Earnings per share |
||
Basic |
35.0 |
18.0 |
Diluted |
35.0 |
18.0 |
Amounts in USD thousand |
2023 |
2022 |
Crude oil inventory |
3 078 |
7 475 |
Materials and supplies |
14 761 |
11 349 |
Total |
17 839 |
18 824 |
Amounts in USD thousand |
2023 |
2022 |
Recoverability less than one year |
||
Trade receivables |
27 317 |
- |
Other receivables |
3 759 |
1 171 |
Total |
31 076 |
1 171 |
Recoverability more than one year |
||
Other receivables: |
||
Due from related parties |
11 057 |
- |
Fair value of contingent consideration |
2 600 |
- |
Advance against decommissioning cost 1 |
33 650 |
29 432 |
Total |
43 707 |
29 432 |
Amounts in USD thousand |
2023 |
2022 |
Cash in bank |
46 217 |
24 775 |
Restricted cash |
32 |
41 |
Total |
46 249 |
24 816 |
Non-current |
Current |
||
Amounts in USD thousand |
borrowings |
borrowings |
Total |
As at 1 January 2023 |
5 500 |
5 500 |
11 000 |
Cash flows |
- |
(5 500) |
(5 500) |
Non-cash flows |
(5 500) |
5 500 |
- |
At 31 December 2023 |
- |
5 500 |
5 500 |
As at 1 January 2022 |
- |
13 079 |
13 079 |
Cash flows |
5 500 |
(7 579) |
(2 079) |
Non-cash flows |
- |
- |
- |
At 31 December 2022 |
5 500 |
5 500 |
11 000 |
Amounts in USD thousand |
2023 |
2022 |
Congo |
120 798 |
98 876 |
Gambia |
5 461 |
4 507 |
Guinea-Bissau |
2 600 |
667 |
Nigeria |
1 |
35 226 |
Norway |
11 324 |
380 |
Other |
174 |
- |
Total |
144 358 |
139 656 |
Amounts in USD thousand |
2023 |
2022 |
Cost |
||
At 1 January |
90 883 |
53 585 |
Additions |
42 076 |
37 298 |
Disposals in relation to loss of control of entities (refer to Note 22a) |
(926) |
- |
At 31 December |
132 033 |
90 883 |
Depreciation |
||
At 1 January |
22 942 |
14 144 |
Charge for the year |
16 690 |
8 798 |
Depreciation on disposals |
- |
- |
At 31 December |
39 242 |
22 942 |
Net carrying amount |
||
At 31 December |
92 791 |
67 941 |
Amounts in USD thousand | 2023 | 2022 |
Oil & gas CAPEX | 84 589 | 62 544 |
Decommissioning costs | 7 864 | 4 900 |
Other | 30 | 35 |
Total | 92 473 | 67 479 |
PPE assets are distributed geographically as follow: | ||
Amounts in USD thousand | 2023 | 2022 |
Congo | 92 473 | 66 542 |
Nigeria | - | 927 |
Other | 10 | 10 |
Total | 92 483 | 67 479 |
Amounts in USD thousand | 2023 | 2022 |
Right-of-use assets | 308 | 462 |
Amounts in USD thousand | 2023 | 2022 |
Cost | ||
At 1 January | 37 831 | 11 210 |
Additions in relation to business combinations | - | 24 268 |
Additions | 1 129 | 2 353 |
Disposals | (667) | - |
Disposals in relation to loss of control of entities (refer to Note 22a) | (25 268) | - |
At 31 December | 13 025 | 37 831 |
Accumulated amortisation and impairment | ||
At 1 January | 4 579 | 4 038 |
Amortisation | 586 | 541 |
Impairment | - | - |
At 31 December | 5 165 | 4 579 |
Net carrying value | ||
At 1 January | 33 252 | 7 172 |
At 31 December | 7 860 | 33 252 |
Amounts in USD thousand | 2023 | 2022 |
Cost | ||
At 1 January | 9 031 | - |
Additions in relation to business combinations | - | 9 031 |
Disposals in relation to loss of control of entities (refer to Note 22a) | (9 031) | - |
At 31 December | - | 9 031 |
Asset | 1P reserves | 2P reserves | 3P reserves |
MMboe | MMboe | MMboe | |
PNGF Sud | 11.04 | 16.10 | 20.77 |
Amounts in USD thousand |
Note |
2023 |
2022 |
Amounts due less than one year: |
|||
Trade payables |
11 954 |
15 437 |
|
Due to related parties |
22d |
305 |
2 019 |
Taxes and state payables |
4 162 |
787 |
|
Other payables and accrued liabilities |
3 630 |
2 687 |
|
Total |
20 051 |
20 930 |
|
Amounts due more than one year |
|||
Other payables |
145 |
9 018 |
|
Total |
145 |
9 018 |
Amounts in USD thousand |
2023 |
2022 |
At 1 January |
11 000 |
13 079 |
Received |
- |
11 000 |
Principal repayment |
(5 500) |
(13 079) |
Interest on loan accrued |
813 |
1 042 |
Interest on loan paid |
(813) |
(1 042) |
At 31 December |
5 500 |
11 000 |
Ageing of loans payable |
||
Current |
5 500 |
5 500 |
Non-current |
- |
5 500 |
Total |
5 500 |
11 000 |
Amounts in USD thousand |
Note |
2023 |
2022 |
At 1 January |
20 912 |
16 302 |
|
Arising during the year |
4 284 |
3 768 |
|
Derecognised due to loss of control of entities |
22a |
(3 887) |
- |
Unwinding of discount on decommissioning |
7 |
2 440 |
842 |
At 31 December |
23 749 |
20 912 |
|
Other provisions |
3 323 |
3 651 |
|
Total provisions |
27 072 |
24 563 |
Amounts in USD thousand |
2023 |
2022 |
Net deferred tax liability at 1 January |
(9 031) |
- |
Acquisitions and disposals |
9 031 |
(9 031) |
Net deferred tax liability at 31 December |
- |
(9 031) |
Number of fully paid ordinary shares |
2023 |
2022 |
Balance at the beginning of the year |
1 423 568 543 |
1 326 991 006 |
Issue of shares |
7 |
96 577 537 |
Reverse share split |
(1 281 211 695) |
- |
Balance at end of the year |
142 356 855 |
1 423 568 543 |
Amounts in USD thousand |
2023 |
2022 |
Opening balance |
159 |
62 115 |
Reversal of shares as part of redomicile 3 |
- |
(62 115) |
Issue of shares in PetroNor E&P ASA as part of redomicile 3 |
- |
149 |
Share capital issued as consideration for business combination 2 |
- |
10 |
Balance at end of the period |
159 |
159 |
Amounts in USD thousand |
2023 |
2022 |
Opening balance |
71 956 |
- |
Issue of shares as part of redomicile |
- |
61 966 |
Share capital issued as consideration for business combination |
- |
9 990 |
Balance at end of the period |
71 956 |
71 956 |
Proportion of effective ownership |
||||
interest at 31 December |
||||
Country of |
Principal place |
|||
Name |
incorporation |
of business |
2023 |
2022 |
PetroNor E&P Pty Limited |
||||
(Previously called PetroNor E&P Ltd) |
Australia |
Australia |
100% |
100% |
PetroNor E&P Ltd |
Cyprus |
Cyprus |
100% |
100% |
PetroNor E&P Services AS |
Norway |
Norway |
100% |
100% |
PetroNor E&P Services Ltd |
United Kingdom |
United Kingdom |
100% |
100% |
PetroNor E&P AB |
Sweden |
Guinea-Bissau |
100% |
100% |
PetroNor E&P Ltd |
Nigeria |
Nigeria |
100% |
100% |
PetroNor E&P Gambia Ltd |
Cayman Islands |
The Gambia |
100% |
100% |
Hemla Africa Holding AS |
Norway |
Norway |
100% |
100% |
Hemla E&P Congo SA |
Congo |
Congo |
84.15% |
84.15% |
African Petroleum Corporation Ltd |
Cayman Islands |
United Kingdom |
100% |
100% |
African Petroleum Senegal Ltd |
Cayman Islands |
Senegal |
90% |
90% |
African Petroleum Senegal SAU |
Senegal |
Senegal |
90% |
90% |
Aje Production AS |
Norway |
Norway |
100% |
100% |
Aje Services Holding BV (Previously called |
||||
Pan-Petroleum Services Holding BV) |
Netherlands |
Netherlands |
- |
100% |
Aje Nigeria Holding BV (Previously called |
||||
Pan-Petroleum Services Holding BV) |
Nigeria |
Nigeria |
- |
100% |
Aje Production Ltd (Previously called |
||||
Pan-Petroleum Aje Ltd) |
Nigeria |
Nigeria |
- |
100% |
| Hemla E&P Congo SA |
||
Amounts in USD thousand |
2023 |
2022 |
Current asset |
61 523 |
28 363 |
Current liabilities |
12 836 |
11 210 |
Current net assets |
48 687 |
17 153 |
Non-current assets |
124 798 |
98 876 |
Non-current liabilities |
27 084 |
20 804 |
Non-current net assets/(liabilities) |
97 614 |
78 072 |
Net assets |
146 301 |
95 225 |
Accumulated NCI |
24 138 |
16 091 |
| Hemla E&P Congo SA |
||
Amounts in USD thousand |
2023 |
2022 |
Revenue |
187 330 |
146 067 |
Profit for the period |
71 175 |
45 503 |
Other comprehensive income |
- |
- |
Total comprehensive income for the year |
71 175 |
45 503 |
Profit allocated to NCI |
11 217 |
7 461 |
Dividends paid to NCI |
3 170 |
1 585 |
| Hemla E&P Congo SA |
||
Amounts in USD thousand |
2023 |
2022 |
Cash flows from operating activities |
64 332 |
41 847 |
Cash flows from investing activities |
(38 252) |
(38 349) |
Cash flows from financing activities |
(19 700) |
(10 028) |
Net increase/(decrease) in cash and cash equivalents |
6 380 |
(6 530) |
Amounts in USD thousand |
29 December 2023 |
Property, plant and equipment |
926 |
Intangible assets |
25 268 |
Goodwill |
9 031 |
Other receivables |
7 |
Cash |
51 |
Total assets |
35 283 |
Trade creditors |
(3 023) |
Other payables |
(9 139) |
Deferred tax liabilities |
(9 031) |
Provision for decommissioning cost |
(3 887) |
Total liabilities |
(25 080) |
Net assets |
10 203 |
Amounts in USD thousand |
29 December 2023 |
Consideration received or receivable |
|
Consideration shares receivable |
10 000 |
Total disposal consideration |
10 000 |
Net assets |
(10 203) |
Loss on disposal 1 |
(203) |
Jens Pace |
Interim chief executive officer |
Claus Frimann-Dahl |
Chief technical officer |
Emad Sultan |
Strategy and contracts manager |
Michael Barrett |
Exploration manager |
Chris Butler |
Group financial controller |
Base salary and fees |
Total base salary and |
|||
Individual |
Title |
Group entity |
/per annum |
fees USD equivalent |
PetroNor E&P Services AS 1 |
USD 174 000 |
|||
E Alhomouz |
Chair |
294 000 |
||
Hemla E&P Congo SA |
USD 120 000 |
|||
J Iskander |
Director 2 |
Nil |
Nil |
|
I Tybring-Gjedde |
Director |
PetroNor E&P Services AS |
NOK 450 000 |
42 750 |
G Kielland |
Director |
PetroNor E&P Services AS |
NOK 450 000 |
42 750 |
J Norman-Hansen |
Director |
PetroNor E&P Services AS |
NOK 450 000 |
42 750 |
A Fawzi |
Director |
PetroNor E&P Services AS |
NOK 450 000 |
42 750 |
J Pace |
Interim chief executive officer |
PetroNor E&P Services AS |
GBP 360 000 |
450 000 |
E Sultan |
Strategy & contracts manager |
PetroNor E&P Services AS |
USD 252 000 |
252 000 |
C Frimann-Dahl |
Chief technical officer |
PetroNor E&P Services AS |
NOK 2 625 000 |
249 475 |
M Barrett |
Exploration officer |
PetroNor E&P Services Ltd |
GBP 225 750 |
282 188 |
PetroNor E&P Services Ltd |
GBP 147 000 |
|||
C Butler |
Group financial controller |
249 750 |
||
Hemla E&P Congo SA |
USD 66 000 |
Post- |
||||||
Salary |
Other cash |
employment |
||||
Amounts in USD |
Designation |
and fees |
Bonus |
benefits |
benefits |
Total |
E Alhomouz 1 |
Chair |
294 000 |
- |
- |
- |
294 000 |
I Smines Tybring |
||||||
Gjedde |
Director |
38 685 |
- |
- |
- |
38 685 |
G Kielland |
Director |
38 685 |
- |
- |
- |
38 685 |
Azza Samir Fawzi |
Director |
32 763 |
- |
- |
- |
32 763 |
Jarle Norman-Hansen |
Director |
32 763 |
- |
- |
- |
32 763 |
J Pace |
Interim chief executive officer |
530 111 |
- |
- |
- |
530 111 |
C Frimann-Dahl 2 |
Chief technical officer |
240 053 |
42 123 |
719 |
13 493 |
296 388 |
M Barrett 2 |
Exploration manager |
280 755 |
47 678 |
1 731 |
- |
330 164 |
C Butler 2 |
Group financial controller |
243 400 |
31 202 |
2 427 |
17 740 |
294 769 |
E Sultan |
Strategy and contracts manager |
244 000 |
- |
- |
- |
244 000 |
Total |
1 975 215 |
121 003 |
4 877 |
31 233 |
2 132 328 |
Post- |
||||||
Salary |
Other cash |
employment |
||||
Amounts in USD |
Designation |
and fees |
Bonus |
benefits |
benefits |
Total |
E Alhomouz 1 |
Chair |
294 000 |
- |
- |
- |
294 000 |
J Iskander |
Director |
- |
- |
- |
- |
- |
I Smines Tybring Gjedde |
Director |
34 598 |
- |
- |
- |
34 598 |
G Kielland |
Director |
34 598 |
- |
- |
- |
34 598 |
A Neuling 2 |
Director |
5 728 |
- |
- |
- |
5 728 |
R Steinepreis 2 |
Director |
5 728 |
- |
- |
- |
5 728 |
J Pace 1 |
Interim chief executive officer |
443 500 |
- |
- |
- |
443 500 |
C Frimann-Dahl |
Chief technical officer |
253 080 |
- |
769 |
20 524 |
274 373 |
M Barrett |
Exploration manager |
279 445 |
- |
884 |
2 080 |
282 409 |
C Butler |
Group financial controller |
173 059 |
92 177 |
5 747 |
17 306 |
288 289 |
E Sultan |
Strategy and contracts manager |
233 000 |
- |
- |
- |
233 000 |
A Hicks |
Company secretary |
3 598 |
- |
- |
- |
3 598 |
Total |
1 760 334 |
92 177 |
7 400 |
39 910 |
1 899 821 |
Balance |
Shares |
Granted as |
Net change |
Balance |
|
1 January 2023 |
purchased |
remuneration |
other |
31 December 2023 |
|
J Pace |
146 553 |
- |
- |
- |
146 553 |
M Barrett |
115 167 |
- |
- |
- |
115 167 |
C Butler |
23 430 |
- |
- |
- |
23 430 |
C Frimann-Dahl |
60 456 |
- |
- |
- |
60 456 |
Total |
345 606 |
- |
- |
- |
345 606 |
Ownership |
Ownership |
||
Shareholder |
Place of incorporation |
31 December 2023 |
31 December 2022 |
Petromal LLC – Sole Proprietorship LLC |
UAE |
33.82% |
33.82% |
Symero Ltd |
Cyprus |
9.75% |
9.75% |
NOR Energy AS |
Norway |
8.62% |
9.49% |
Ambolt Invest AS |
Norway |
6.15% |
6.15% |
Gulshagen III AS |
Norway |
3.16% |
3.16% |
Gulshagen IV AS |
Norway |
3.16% |
3.16% |
Amounts in USD thousand |
2023 |
2022 |
Petromal – Sole Proprietorship LLC |
305 |
289 |
Administrative expenses |
305 |
289 |
Amounts in USD thousand |
2023 |
2022 |
Balances due from related parties |
||
Receivable from Aje Production AS |
11 067 |
- |
Balances due to related parties |
||
Other payable to Nor Energy AS |
- |
(1 283) |
Other payable to Petromal – Sole Proprietorship LLC |
(26) |
(736) |
Total payables to related parties (Note 19) |
(26) |
(2 019) |
Amounts in USD thousand |
|
Cash consideration received |
21 273 |
Contingent consideration at fair value |
2 600 |
Total consideration received |
23 873 |
Cash disposed of |
- |
Net consideration on disposal of discontinued operation |
23 873 |
Net assets held for disposal (other than cash) |
|
Inventory |
(1 626) |
Intangible assets |
(1 051) |
Other net receivables and payables |
888 |
Total |
(1 790) |
Pre-tax gain on disposal of discontinued operation |
22 084 |
Related tax expense |
(4 016) |
Gain on disposal of discontinued operation |
18 067 |
Result of discontinued operations |
|
Amounts in USD thousand |
|
Other operating income |
1 626 |
Expenses other than finance costs |
(1 712) |
Finance costs |
(24) |
Tax (expense/credit) |
- |
Gain from selling discontinued operations after tax |
18 067 |
Profit/(loss) for the year |
17 957 |
Earnings per share from discontinued operations: |
|
Basic (loss) / profit per share |
12.6 Cents |
Diluted (loss) / profit per share |
12.6 Cents |
Statement of cash flows |
|
Amounts in USD thousand |
|
Operating activities |
- |
Investing activities |
20 403 |
Financing activities |
- |
Net cash from discontinued operations |
20 403 |
External |
Internal |
Gross |
Net |
||||
credit |
credit |
12-month or |
carrying |
Loss |
carrying |
||
Amounts in USD thousand |
Notes |
rating |
rating |
lifetime ECL |
amount |
allowance |
amount |
31 December 2023 |
|||||||
Trade receivables |
11 |
N/a |
(i) |
Lifetime ECL |
27 317 |
- |
27 317 |
Due from related parties |
11, 22d |
N/a |
- |
Lifetime ECL |
11 057 |
- |
11 057 |
Advance against decommissioning cost |
11 |
N/a |
- |
Lifetime ECL |
30 050 |
- |
30 050 |
Cash and cash equivalents |
12 |
Aa3/B |
N/a |
12-month ECL |
46 249 |
- |
46 249 |
Other receivables |
11 |
N/a |
- |
Lifetime ECL |
6 359 |
- |
6 359 |
31 December 2022 |
|||||||
Trade receivables |
11 |
N/a |
(i) |
Lifetime ECL |
1 171 |
- |
1 171 |
Due from related parties |
11, 22d |
N/a |
- |
Lifetime ECL |
- |
- |
- |
Advance against decommissioning cost |
11 |
N/a |
- |
Lifetime ECL |
29 432 |
- |
29 432 |
Cash and cash equivalents |
12 |
Aa3/B |
N/a |
12-month ECL |
24 816 |
- |
24 816 |
Between |
Between |
||||||
Less than |
1 and 3 |
3 months |
More than |
||||
Amounts in USD thousand |
Note |
On demand |
1 month |
months |
and 1 year |
1 year |
Total |
31 December 2023 |
|||||||
Trade accounts payable |
16 |
- |
11 954 |
- |
- |
- |
11 954 |
Amounts due to related parties |
22d |
305 |
- |
- |
- |
- |
305 |
Loan payable |
17 |
- |
- |
1 375 |
4 125 |
- |
5 500 |
Other payable |
16 |
- |
- |
- |
- |
- |
- |
Total |
305 |
11 954 |
1 375 |
4 125 |
- |
17 759 |
Between |
Between |
||||||
Less than |
1 and 3 |
3 months |
More than |
||||
Amounts in USD thousand |
Note |
On demand |
1 month |
months |
and 1 year |
1 year |
Total |
31 December 2022 |
|||||||
Trade accounts payable |
17 |
- |
18 732 |
- |
- |
- |
18 732 |
Amounts due to related parties |
22d |
2 019 |
- |
- |
- |
- |
2 019 |
Loan payable |
17 |
- |
- |
1 375 |
4 125 |
5 500 |
11 000 |
Other payable |
19 |
- |
- |
- |
- |
8 738 |
8 738 |
Total |
2 019 |
18 732 |
1 375 |
4 125 |
14 238 |
40 489 |
31 December 2023 |
31 December 2022 |
|||
Amounts in USD thousand |
+150bp |
-150bp |
+150bp |
-150bp |
Loans payable |
(83) |
83 |
(165) |
165 |
31 December 2023 |
31 December 2022 |
|||
Amounts in USD thousand |
+20% |
-20% |
+20% |
-20% |
USD vs NOK |
||||
Cash |
(13) |
13 |
106 |
(107) |
Receivables |
(2 918) |
2 910 |
260 |
(260) |
Payables |
185 |
(184) |
(423) |
423 |
Total |
(2 746) |
2 739 |
(57) |
57 |
USD vs GBP |
||||
Cash |
(14) |
14 |
(17) |
17 |
Receivables |
(7) |
7 |
(3) |
3 |
Payables |
2 |
(2) |
7 |
(7) |
Total |
(19) |
19 |
(13) |
13 |
Fair value through |
||||||
Fair value through |
Amortised |
other comprehensive |
||||
profit or loss |
cost |
income |
||||
Amounts in USD thousand |
2023 |
2022 |
2023 |
2022 |
2023 |
2022 |
Financial assets |
||||||
Cash and cash equivalents |
- |
- |
46 249 |
24 816 |
- |
- |
Trade and other receivables |
2 600 |
- |
42 133 |
1 171 |
- |
- |
Asset retirement obligation deposit 1 |
- |
- |
30 050 |
29 432 |
- |
- |
Total |
2 600 |
- |
118 432 |
55 419 |
- |
- |
Financial Liabilities |
||||||
Trade and other payables |
- |
- |
20 054 |
29 489 |
- |
- |
Loans and borrowings |
- |
- |
5 500 |
11 000 |
- |
- |
Total |
- |
- |
25 554 |
40 489 |
- |
- |