| 2023 | 2022 | ||||||
| Revaluations | Revaluations | ||||||
| 2023 | and | 2023 | 2022 | and | 2022 | ||
| Trading | impairment | Total | Trading | impairment | Total | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Group revenue | 1 | ||||||
Operating costs | 3 | ( | ( | ( | ( | ||
| Operating profit before depreciation, fair value | 1 | ||||||
| adjustments and exchange movements | |||||||
Depreciation | 1 | ( | ( | ( | ( | ||
| Operating profit before fair value adjustments | 1 | ||||||
| and exchange movements | |||||||
Exchange losses | ( | ( | ( | ( | |||
| Increase/(Decrease) in value of investment | 4 | ( | ( | ||||
| properties | |||||||
Gain on investments held at fair value | |||||||
Operating profit | 1 | ||||||
Share of loss in joint ventures | 14 | ( | ( | ( | ( | ( | |
Profit before interest and taxation | |||||||
Interest receivable | |||||||
Interest payable | 7 | ( | ( | ( | ( | ||
Profit before tax | 5 | ( | |||||
Taxation | 8 | ( | ( | ( | ( | ( | ( |
Profit for the year | ( | ||||||
| Attributable to: | |||||||
Equity holders of the company | ( | ||||||
Non-controlling interest | 27 | ||||||
Profit for the year | ( | ||||||
Profit per share – basic | 10 | ||||||
Profit per share – diluted | 10 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Profit for the year | ||
| Other comprehensive income/(expense): | ||
| Items that may be subsequently recycled to the income statement: | ||
Exchange differences on translation of foreign operations | ( | ( |
Other comprehensive income for the year net of tax | ( | ( |
Total comprehensive income for the year net of tax | ( | |
| Attributable to: | ||
Equity shareholders | ( | |
Non-controlling interest | ( | |
( |
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
| Assets | |||
| Non-current assets | |||
Investment properties | 11 | ||
Mining reserves, plant and equipment | 12 | ||
Investments in joint ventures accounted for using equity method | 13 | ||
Other investments at fair value through profit and loss (“FVPL”) | 13 | ||
Deferred tax asset | 23 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Investments in listed securities held at FVPL | 18 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
| Liabilities | |||
| Current liabilities | |||
Borrowings | 20 | ( | ( |
Trade and other payables | 19 | ( | ( |
Current tax liabilities | ( | ( | |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Borrowings | 20 | ( | ( |
Provision for rehabilitation | 21 | ( | ( |
Lease liabilities | 31 | ( | ( |
Deferred tax liabilities | 23 | ( | |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets |
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
| Equity | |||
Share capital | 24 | ||
Share premium account | |||
Translation reserve | ( | ( | |
Other reserves | 25 | ||
Retained earnings | |||
Total equity attributable to equity shareholders | |||
Non-controlling interest | 27 | ||
Total equity |
| Non- | ||||||||
| Share | Share | Translation | Other | Retained | controlling | Total | ||
| capital | Premium | reserves | reserves | earnings | Total | interest | equity | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January 2022 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive expense | ( | ( | ( | ( | ||||
| Total comprehensive expense | ( | |||||||
| for the year | ||||||||
Dividend (note 9) | ( | ( | ( | ( | ||||
Share options cancelled | ( | ( | ( | |||||
Share options issued | ||||||||
Balance at 1 January 2023 | ( | |||||||
Profit for the year | ||||||||
Other comprehensive income | ( | ( | ( | ( | ||||
| Total comprehensive income | ( | ( | ( | ( | ||||
| for the year | ||||||||
Dividend (note 9) | ( | ( | ( | |||||
Balance at 31 December 2023 | ( |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Cash flows from operating activities | ||
Operating profit | ||
| Adjustments for: | ||
Depreciation | ||
Unrealised loss/(gain) on investment properties | ( | |
Share based payment expense | ||
Gain on investments held at FVPL | ( | ( |
Exchange adjustments | ||
Cash flow before working capital | ||
Change in inventories | ( | |
Change in trade and other receivables | ( | |
Change in trade and other payables | ||
Cash generated from operations | ||
Interest received | ||
Interest paid | ( | ( |
Income tax paid | ( | |
Cash flow from operating activities | ||
| Cash flows from investing activities | ||
Acquisition of reserves, property, motor vehicles, plant and equipment | ( | ( |
Disposal of reserves, property, motor vehicles, plant and equipment | ||
Disposal / (Acquisition) of other investments | ( | ( |
Cash flow from investing activities | ( | ( |
| Cash flows from financing activities | ||
Borrowings drawn | ||
Borrowings and lease liabilities repaid | ( | ( |
Equity dividends paid | ( | ( |
Minority dividends paid | ( | |
Cash flow from financing activities | ( | ( |
Net (decrease)/increase in cash and cash equivalents | ( | |
Cash and cash equivalents at 1 January | ||
Exchange adjustment | ( | |
Cash and cash equivalents at 31 December | ( | |
| Cash and cash equivalents at 31 December comprise: | ||
Cash and cash equivalents as presented in the balance sheet | ||
Bank overdrafts (secured) | ( | ( |
( |
£1 Sterling: Rand | £1 Sterling: Dollar | |||
2023 | 2022 | 2023 | 2022 | |
Year-end rate | 23.3014 | 20.5785 | 1.2732 | 1.2102 |
Annual average | 22.9364 | 20.1929 | 1.2389 | 1.2967 |
Standard | Overview | Impact |
| Amendments to IAS 1 and IFRS | The amendments to IAS 1 require an entity to disclose | No significant impact |
| Practice Statement 2 – Making | material accounting policies. | |
Materiality Judgements – Disclosure of Accounting Policies | ||
| Amendments to IAS 8 – Accounting | The amendments introduce a definition for accounting | No significant impact |
| Policies, Changes in Accounting | estimates which is ‘monetary amounts in financial statements | |
| Estimates and Errors | that are subject to measurement uncertainty’. Measurement | |
| uncertainty will arise when monetary amounts required to | ||
| apply an accounting policy cannot be observed directly. In | ||
| such cases, accounting estimates will need to be developed | ||
| using judgements and assumptions. | ||
| Amendments to IAS 12 – Income | This amendment to IAS 12 Income Taxes introduces an | No significant impact |
| Taxes - Deferred Tax related to Assets | exception to the “initial recognition exemption” when the | |
| and Liabilities arising from a Single | transaction gives rise to equal taxable and deductible | |
| Transaction | temporary differences. | |
| Amendments to IAS 12 – Income Taxes | This amendment to IAS 12 Income Taxes introduces | No significant impact |
| - International Tax Reform – Pillar Two | disclosures to help investors better understand a company’s | |
| Model Rules | exposure to income taxes arising from the reform, particularly | |
| before legislation implementing the rules is in effect. |
Standard | Overview | Potential Impact |
| Amendments to IAS 1 - Classification of | Effective date: 1 January 2024 (early adoption | No significant impact expected |
| Liabilities as Current or Non-current | permitted). The standard has been amended to | |
| clarify that the classification of liabilities as current | ||
| or non-current should be based on rights that | ||
| exist at the end of the reporting period. | ||
| Amendments to IAS 1 - Non-current | Effective date: 1 January 2024 (early adoption | No significant impact expected |
| Liabilities with Covenants | permitted). The standard confirms that only those | |
| covenants with which an entity must comply on | ||
| or before the end of the reporting period affect | ||
| the classification of a liability as current or non- | ||
| current. | ||
| Amendments to IFRS 16- Lease Liability | Effective date: 1 January 2024 (early adoption | No significant impact expected |
| in a Sale and Leaseback | permitted). The amendments address the | |
| accounting that should be applied by a seller- | ||
| lessee in a sale and leaseback transaction when | ||
| the leaseback contains variable lease payments, | ||
| that do not depend on an index or rate. | ||
Amendments to IAS 7 and IFRS 7 | Effective date: 1 January 2024 (early adoption | No significant impact expected |
| permitted). The amendments require an entity | ||
| to disclose information about its supplier finance | ||
| arrangements to enable users of financial | ||
| statements to assess the effects of those | ||
| arrangements on the entity’s liabilities and cash | ||
| flows and on the entity’s exposure to liquidity risk. | ||
| Amendments to IAS 21 – Lack of | Effective date: 1 January 2025 (early adoption | No significant impact expected |
| Exchangeability | permitted). The amendments have been made to | |
| clarify: | ||
| • when a currency is exchangeable into another | ||
| currency; and | ||
| • how a company estimates a spot rate when a | ||
| currency lacks exchangeability. |
| Mining | 5 – 10 per cent per annum of |
| equipment | the earlier of its useful life or |
| the life of the mine | |
| Motor | 25 – 33 per cent per annum |
| vehicles | |
| Office | 10 – 33 per cent per annum |
| equipment |
| 2023 | ||||
| Mining | Property | Other | Total | |
| Business analysis | £’000 | £’000 | £’000 | £’000 |
Significant revenue customer A | 22,283 | - | - | 22,283 |
Significant revenue customer B | 10,659 | - | - | 10,659 |
Significant revenue customer C | 4,854 | - | - | 4,854 |
Other revenue | 9,628 | 1,268 | 561 | 11,457 |
Segment revenue | 47,424 | 1,268 | 561 | 49,253 |
| Operating profit before fair value adjustments | (113) | 711 | 556 | 1,154 |
| & exchange movements | ||||
Revaluation of investments & exchange movements | (158) | 145 | 759 | 746 |
Operating profit and segment result | (271) | 856 | 1,315 | 1,900 |
Segment assets | 26,767 | 13,402 | 14,996 | 55,165 |
| Unallocated assets | ||||
– Non-current assets | 54 | |||
– Cash & cash equivalents | 3,242 | |||
Total assets excluding investment in joint ventures and assets held for sale | 58,461 | |||
Segment liabilities | (17,680) | (709) | 3 | (18,386) |
Borrowings | (3,563) | (3,920) | - | (7,483) |
Total liabilities | (21,243) | (4,629) | 3 | (24,869) |
Net assets | 32,592 | |||
| Non segmental assets | ||||
– Investment in joint ventures | 1,002 | |||
Net assets as per balance sheet | 33,594 |
| United | South | ||
| Kingdom | Africa | Total | |
| Geographic analysis | £’000 | £’000 | £’000 |
Revenue | 1,829 | 47,424 | 49,253 |
Operating profit and segment result | 411 | 1,489 | 1,900 |
Depreciation | (34) | (1,459) | (1,493) |
Non-current assets excluding investments | 10,873 | 18,842 | 29,715 |
Total net assets | 26,018 | 7, 576 | 33,594 |
Capital expenditure | 35 | 5,909 | 5,944 |
| 2022 | ||||
| Mining | Property | Other | Total | |
| Business analysis | £’000 | £’000 | £’000 | £’000 |
Significant revenue customer A | 57,381 | - | - | 57,381 |
Significant revenue customer B | 29,934 | - | - | 29,934 |
Significant revenue customer C | 2,167 | - | - | 2,167 |
Other revenue | 3,931 | 1,108 | 590 | 5,629 |
Segment revenue | 93,413 | 1,108 | 590 | 95,111 |
| Operating profit before fair value adjustments | 37,033 | 652 | 585 | 38,270 |
| & exchange movements | ||||
Revaluation of investments & exchange movements | (270) | (60) | 1,036 | 706 |
Operating profit and segment result | 36,763 | 592 | 1,621 | 38,976 |
Segment assets | 25,911 | 12,682 | 13,478 | 52,071 |
| Unallocated assets | ||||
– Non-current assets | 53 | |||
– Cash & cash equivalents | 10,590 | |||
Total assets excluding investment in joint ventures and assets held for sale | 62,714 | |||
Segment liabilities | (17,928) | (2,536) | (5) | (20.469) |
Borrowings | (3,845) | (3,880) | - | (7,725) |
Total liabilities | (21,773) | (6,416) | (5) | (28,194) |
Net assets | 34,520 | |||
| Non segmental assets | ||||
– Investment in joint ventures | 1,041 | |||
Net assets as per balance sheet | 35,561 |
| United | South | ||
| Kingdom | Africa | Total | |
| Geographic analysis | £’000 | £’000 | £’000 |
Revenue | 1,698 | 93,413 | 95,111 |
Operating profit and segment result | (3,696) | 42,672 | 38,976 |
Depreciation | (41) | (1,052) | (1,093) |
Non-current assets excluding investments | 10,688 | 16,324 | 27,012 |
Total net assets | 28,285 | 7, 276 | 35,561 |
Capital expenditure | 46 | 8,434 | 8,480 |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Revenue from contracts with customers: | ||
Coal sales and processing | 47,424 | 93,413 |
Service charges recoverable from tenants | 181 | 98 |
| Other: | ||
Rental income | 1,087 | 1,010 |
Other revenue | 561 | 590 |
Revenue | 49,253 | 95,111 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Mining | 38,620 | 43,209 |
Property | 339 | 269 |
Cost of sales | 38,959 | 43,478 |
Administration | 9,140 | 13,363 |
Operating costs | 48,099 | 56,841 |
| The direct property costs are: | ||
Direct property expense | 305 | 250 |
Bad debts | 34 | 19 |
339 | 269 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Investment surplus/(deficit) | 145 | (60) |
Gain/(Loss) on valuation movement in respect of head lease payments | 38 | (5) |
Gain/(Loss) on revaluation of investment properties | 183 | (65) |
| 2023 | 2022 | |
| £’000 | £’000 | |
Staff costs (see note 29) | 7,270 | 11,991 |
Depreciation | 1,493 | 1,093 |
Exchange loss | (158) | (270) |
Fees payable to the company’s auditor for the audit of the company’s annual accounts | 55 | 50 |
| Fees payable to the company’s auditor and its associates for other services: | ||
The audit of the company’s subsidiaries pursuant to legislation | 40 | 43 |
Inventories recognised as an expense | 35,808 | 35,969 |
| 2023 | 2022 | |
| £’000 | £’000 | |
On bank overdrafts and bank loans | 771 | 507 |
Unwinding of discount | 112 | 319 |
Lease liabilities | 27 | 25 |
Other interest payable | 563 | 196 |
Interest payable | 1,473 | 1,047 |
| 2023 | 2022 | |
| £’000 | £’000 | |
| (a) Based on the results for the year: | ||
Current tax - UK | - | - |
Current tax - Overseas | 1,318 | 11,520 |
Corporation tax - adjustment in respect of prior year – UK | - | - |
Current tax | 1,318 | 11,520 |
Deferred tax | (1,018) | 388 |
Total tax in income statement charge | 300 | 11,908 |
Profit/ Loss on ordinary activities before taxation | 610 | 38,014 |
Tax on profit/ loss on ordinary activities at 23.50% (2022: 19.00%) | 143 | 7,223 |
| Effects of: | ||
Expenses not deductible for tax purposes | 241 | 280 |
Non-taxable income | (95) | (83) |
Capital gains\(losses) on disposal | - | 14 |
Differences in tax rates to UK Tax rate | (75) | 4,491 |
Other differences | 86 | (17) |
Adjustment in respect of prior years | - | - |
Total tax in income statement charge/(credit) | 300 | 11,908 |
Current tax | - | - |
Deferred tax | (93) | (937) |
(93) | (937) | |
| Overseas tax included in above: | ||
Current tax | 1,318 | 11,520 |
Adjustment in respect of prior years | - | - |
Current tax | 1,318 | 11,520 |
Deferred tax | (925) | 1,325 |
393 | 12,845 |
| 2023 | 2023 | 2022 | 2022 | |
| Per share | £’000 | Per share | £’000 | |
Dividends paid during the year relating to the prior period | 12p | 1,282 | 6.00p | 641 |
| Dividends relating to the current period: | ||||
Interim dividend | 3.00p | 320 | 10p | 1,067 |
Proposed final dividend | 4.00p | 427 | 4p | 427 |
Proposed special dividend | 0.00p | - | 8p | 854 |
747 | 2,348 |
| Long | Head | |||
| Freehold | Leasehold | Lease | Total | |
| £’000 | £’000 | £’000 | £’000 | |
Valuation at 1 January 2023 | 8,270 | 2,195 | 170 | 10,635 |
Revaluation | 125 | 20 | 38 | 183 |
Valuation at 31 December 2023 | 8,395 | 2,215 | 208 | 10,818 |
Valuation at 1 January 2022 | 8,230 | 2,295 | 175 | 10,700 |
Revaluation | 40 | (100) | (5) | 65 |
Valuation at 31 December 2022 | 8,270 | 2,195 | 170 | 10,635 |
| Historical cost | ||||
At 31 December 2023 | 5,851 | 728 | - | 6,579 |
At 31 December 2022 | 5,851 | 728 | - | 6,579 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Carter Towler | 10,610 | 10,465 |
| Carrying/ | Carrying/ | Range | Range | |||
| fair value | fair value | (weighted | (weighted | |||
| Class of property | Valuation | Key | 2023 | 2022 | average) | average) |
| Level 3 | technique | unobservable inputs | £’000 | £’000 | 2023 | 2022 |
| Freehold – | Income | Estimated rental | 8,395 | 8,270 | £4 – £29 | £4 – £29 |
| external valuation | capitalisation | value per sq ft p.a | (£21) | (£21) | ||
Equivalent Yield | 8.8% – 13.5% | 8.9% – 15.8% | ||||
| (10.7%) | (11.4%) | |||||
| Long leasehold – | Income | Estimated rental | 2,215 | 2,195 | £9 – £9 | £8 – £8 |
| external valuation | capitalisation | value per sq ft p.a | (£9) | (£8) | ||
Equivalent yield | 10.4% – 10.4% | 9.8% – 9.8% | ||||
| (10.4%) | (9.8%) | |||||
| At 31 December | 10,610 | 10,465 |
| Estimated rental value | Equivalent yield | |||
| 10% increase or | 25 basis Point | |||
| decrease | contraction or expansion | |||
| 2023 | 2022 | 2023 | 2022 | |
| £’000 | £’000 | £’000 | £’000 | |
Freehold – external valuation | 840/(840) | 827 / (827) | 215/(205) | 205 / (195) |
Long Leasehold – external valuation | 222/(222) | 220 / (220) | 55/(52) | 57 / (55) |
| Mining | |||||
| equipment | |||||
| Mining | and develop- | Motor | Office | ||
| reserves | ment costs | vehicles | equipment | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Cost at 1 January 2023 | 2,332 | 36,291 | 385 | 168 | 39,176 |
Exchange adjustment | (273) | (4,333) | (33) | (14) | (4,653) |
Additions | - | 5,903 | 27 | 14 | 5,944 |
Disposals | - | ||||
Cost at 31 December 2023 | 2,059 | 37,861 | 379 | 168 | 40,467 |
Accumulated depreciation at 1 January 2023 | 1,099 | 21,347 | 256 | 97 | 22,799 |
Exchange adjustment | (174) | (2,517) | (20) | (10) | (2,721) |
Charge for the year | 1,443 | 28 | 22 | 1,493 | |
Disposals | - | - | - | - | - |
Accumulated depreciation at 31 December 2023 | 925 | 20,273 | 264 | 109 | 21,571 |
Net book value at 31 December 2023 | 1,134 | 17,588 | 115 | 59 | 18,896 |
Cost at 1 January 2022 | 1,097 | 29,063 | 396 | 179 | 30,735 |
Exchange adjustment | (13) | 134 | 3 | 1 | 125 |
Additions | 1,248 | 7,1 1 7 | 55 | 60 | 8,480 |
Disposals | - | (23) | (69) | (72) | (164) |
Cost at 31 December 2022 | 2,332 | 36,291 | 385 | 168 | 39,176 |
Accumulated depreciation at 1 January 2022 | 1,089 | 20,167 | 264 | 150 | 21,670 |
Exchange adjustment | 10 | 166 | 3 | 1 | 180 |
Charge for the year | - | 1,037 | 38 | 18 | 1,093 |
Disposals | - | (23) | (49) | (72) | (144) |
Accumulated depreciation at 31 December 2022 | 1,099 | 21,347 | 256 | 97 | 22,799 |
Net book value at 31 December 2022 | 1,233 | 14,944 | 129 | 71 | 16,377 |
| Mining | |||
| Equipment | |||
| and develop- | Motor | ||
| ment costs | vehicles | Total | |
| £’000 | £’000 | £’000 | |
Net book value at 1 January 2023 | 186 | 21 | 207 |
Additions | 1 | - | 1 |
Exchange adjustment | (24) | - | (24) |
Depreciation | (35) | (12) | (47) |
Net book value at 31 December 2023 | 128 | 9 | 137 |
Net book value at 1 January 2022 | 219 | 48 | 267 |
Additions | - | - | - |
Exchange adjustment | 5 | - | 5 |
Depreciation | (38) | (27) | (65) |
Net book value at 31 December 2022 | 186 | 21 | 207 |
| 2023 | 2022 | |||
| Net | Net | |||
| investment in | investment | |||
| joint | in joint | |||
| ventures | 2023 | ventures | 2022 | |
| assets | Other | assets | Other | |
| £’000 | £’000 | £’000 | £’000 | |
At 1 January | 1,041 | 12,590 | 1,130 | 3,631 |
Gain in investment | - | 856 | - | 718 |
Additions | - | 1,189 | - | 9,758 |
Disposals | - | (377) | - | (1,517) |
Share of (loss) in joint ventures | (39) | - | (89) | - |
Net assets at 31 December | 1,002 | 14,258 | 1,041 | 12,590 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Net book value of unquoted investments | - | - |
Net book and market value of readily realisable investments listed on stock exchanges in the United Kingdom | 6,843 | 6,782 |
Net book and market value of readily realisable investments listed on overseas stock exchanges | 7,415 | 5,808 |
14,258 | 12,590 |
| Development | West | Development | West | |||||
| Physics | Dragon | Ealing | 2023 | Physics | Dragon | Ealing | 2022 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Turnover | - | 168 | 65 | 233 | - | 168 | 53 | 221 |
| Profit and loss: | ||||||||
(Loss)/Profit before depreciation, interest and taxation | (28) | 53 | (32) | (7) | (33) | (5) | (71) | (109) |
Depreciation and amortisation | - | (2) | - | (2) | - | (3) | - | (3) |
| (Loss)/Profit before interest | (28) | 51 | (32) | (9) | (33) | (8) | (71) | (112) |
| and taxation | ||||||||
Interest Income | - | - | - | - | - | - | - | - |
Interest expense | - | (79) | (1) | (80) | - | (51) | (1) | (52) |
(Loss)/Profit before taxation | (28) | (28) | (33) | (89) | (33) | (59) | (72) | (164) |
Taxation | - | - | - | - | - | (2) | (34) | (36) |
(Loss)/Profit after taxation | (28) | (28) | (33) | (89) | (33) | (61) | (106) | (200) |
| Balance sheet | ||||||||
Non-current assets | - | 2,030 | - | 2,030 | - | 2,038 | - | 2,038 |
Cash and cash equivalents | 5 | 57 | 9 | 71 | 2 | 107 | 9 | 118 |
Property inventory | 483 | - | 8,889 | 9,372 | 348 | - | 8,112 | 8,460 |
Other current assets | - | 112 | 64 | 176 | 2 | 269 | 47 | 318 |
Current borrowings | - | (950) | (4,386) | (5,336) | - | (1,143) | (4,399) | (5,542) |
Other current liabilities | (559) | (64) | (3,709) | (4,332) | (395) | (59) | (2,862) | (3,316) |
Net current assets | (71) | (845) | 867 | (49) | (43) | (826) | 907 | 38 |
Non-current borrowings | - | - | - | - | - | - | (9) | (9) |
Other non-current liabilities | - | - | - | - | - | - | - | - |
Net assets at 31 December | (71) | 1,185 | 867 | 1,981 | (43) | 1,212 | 898 | 2,067 |
Share of net assets at 31 December | (24) | 593 | 434 | 1,002 | (14) | 606 | 449 | 1,041 |
| Percentage | ||||
| of share | Country of | |||
| Activity | capital | Registered address | incorporation | |
| Directly held: | ||||
Mineral Products Limited | Share dealing | 100% | 12 Little Portland Street, | England and Wales |
| London, W1W8BJ | ||||
Bisichi (Properties) Limited | Property | 100% | 12 Little Portland Street, | England and Wales |
| London, W1W8BJ | ||||
Bisichi Northampton Limited | Property | 100% | 12 Little Portland Street, | England and Wales |
| London, W1W8BJ | ||||
Bisichi Trustee Limited | Property | 100% | 12 Little Portland Street, | England and Wales |
| London, W1W8BJ | ||||
Urban First (Northampton) Limited | Property | 100% | 12 Little Portland Street, | England and Wales |
| London, W1W8BJ | ||||
Bisichi Mining (Exploration) Limited | Holding company | 100% | 12 Little Portland Street, | England and Wales |
| London, W1W8BJ | ||||
Ninghi Marketing Limited | Dormant | 90.1% | 12 Little Portland Street, | England and Wales |
| London, W1W8BJ | ||||
| Bisichi Mining Management | Dormant | 100% | 12 Little Portland Street, | England and Wales |
| Services Limited | London, W1W8BJ | |||
Bisichi Coal Mining (Pty) Limited | Coal mining | 100% | Samora Machel Street, | South Africa |
| Bethal Road, Middelburg, | ||||
| Mpumalanga, 1050 | ||||
| Indirectly held: | ||||
Black Wattle Colliery (Pty) Limited | Coal mining | 62.5% | Samora Machel Street, | South Africa |
| Bethal Road, Middelburg, | ||||
| Mpumalanga, 1050 | ||||
Sisonke Coal Processing (Pty) Limited | Coal processing | 62.5% | Samora Machel Street, | South Africa |
| Bethal Road, Middelburg, | ||||
| Mpumalanga, 1050 | ||||
Black Wattle Klipfontein (Pty) Limited | Coal mining | 62.5% | Samora Machel Street, | South Africa |
| Bethal Road, | ||||
| Middelburg, Mpumalanga, | ||||
| 1050 | ||||
| Amandla Ehtu Mineral Resource | Dormant | 70% | Samora Machel Street, | South Africa |
| Development (Pty) Limited | Bethal Road, | |||
| Middelburg, Mpumalanga, | ||||
| 1050 |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Coal | ||
Washed | 1,949 | 4,758 |
Mining Production | 542 | 162 |
Work in progress | 85 | 221 |
Other | 3 | 58 |
2,579 | 5,199 |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Financial assets falling due within one year: | ||
Trade receivables | 4,180 | 4,067 |
Amount owed by joint venture | 1,844 | 1,379 |
Other receivables | 1,727 | 860 |
| Non-financial instruments falling due within one year: | ||
Prepayments and accrued income | 183 | 131 |
7,934 | 6,437 |
| 2023 | 2022 | |
| Other | Other | |
| £’000 | £’000 | |
At 1 January | 886 | 685 |
(Loss)/Gain in investments | (97) | 318 |
Additions | - | 449 |
Disposals | (55) | (566) |
Market value at 31 December | 734 | 886 |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Market value of listed Investments: | ||
Listed in Great Britain | 618 | 686 |
Listed outside Great Britain | 116 | 200 |
734 | 886 | |
Original cost of listed investments | 760 | 846 |
Unrealised (deficit)/surplus of market value versus cost | (26) | 40 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Trade payables | 8,673 | 8,519 |
Amounts owed to joint ventures | 33 | 120 |
Lease liabilities (Note 31) | 63 | 54 |
Other payables | 1,949 | 2,000 |
Accruals | 649 | 2.366 |
Deferred Income | 222 | 223 |
11,589 | 13,282 |
Current | Non-current | |||
| 2023 | 2022 | 2023 | 2022 | |
| £’000 | £’000 | £’000 | £’000 | |
Bank overdraft (secured) | 3,534 | 3,225 | - | - |
Bank loan (secured) | 3,927 | 570 | 22 | 3,930 |
7,461 | 3,795 | 22 | 3,930 |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
| Bank overdraft and loan instalments by reference to the balance sheet date: | |||
Within one year | 7,461 | 3,795 | |
From one to two years | 22 | 3,906 | |
From two to five years | - | 24 | |
7,483 | 7,72 | 5 | |
| Bank overdraft and loan analysis by origin: | |||
United Kingdom | 3,920 | 3,880 | |
Southern Africa | 3,563 | 3,845 | |
7,483 | 7,72 | 5 | |
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Total bank loans and overdraft | 7,483 | 7,72 | 5 |
Less cash and cash equivalents (excluding overdraft) | (3,242) | (10,590) | |
Net debt | 4,241 | (2,865) | |
Total equity attributable to shareholders of the parent | 31,990 | 33,802 | |
Gearing | (13.3%) | (8.5%) |
| Bank | ||||||||
| Bank | Bank | Lease | borrow- | Bank | Lease | |||
| borrowings | overdrafts | liabilities | 2023 | ings | overdrafts | liabilities | 2022 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Balance at 1 January | 4,499 | 3,225 | 398 | 8,122 | 3,983 | 2,536 | 454 | 6,973 |
Exchange adjustments | (64) | (388) | (24) | (476) | (9) | 11 | 5 | 7 |
| Cash movements excluding | (486) | 697 | (39) | 172 | 525 | 678 | (56) | 1,147 |
| exchange adjustments | ||||||||
Additions | - | - | 38 | 38 | - | - | (5) | (5) |
Balance at 31 December | 3,949 | 3,534 | 373 | 7,856 | 4,499 | 3,225 | 398 | 8,122 |
| 2023 | 2022 | |
| £’000 | £’000 | |
As at 1 January | 1,715 | 1,390 |
Exchange adjustment | (213) | 6 |
Increase in provision | - | - |
Unwinding of discount | 112 | 319 |
As at 31 December | 1,614 | 1,715 |
| Financial | Financial | Financial | Financial | |||||
| Assets | Liabilities | Assets | Liabilities | |||||
| measured | measured | measured | measured | |||||
| at | at | Investments | at | at | Investments | |||
| amortised | amortised | held at | amortised | amortised | held at | |||
| cost | cost | FVPL | 2023 | cost | cost | FVPL | 2022 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | 3,242 | - | - | 3,242 | 10,590 | - | - | 10,590 |
Non-current other investments held at FVPL | - | - | 14,258 | 14,258 | - | - | 12,590 | 12,590 |
| Investments in listed | - | - | 734 | 734 | - | - | 886 | 886 |
| securities held at FVPL | ||||||||
Trade and other receivables | 7,571 | - | - | 7,571 | 6,306 | - | - | 6,306 |
Bank borrowings and overdraft | - | (7,483) | - | (7,483) | - | (7,725) | - | (7,725) |
Lease Liabilities | - | (373) | - | (373) | - | (398) | - | (398) |
Other liabilities | - | (16,495) | - | (16,495) | - | (17,261) | - | (17,261) |
10,993 | (24,351) | 14,992 | 1,634 | 16,896 | (25,384) | 13,476 | 4,988 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Within one year | 24,431 | 21,511 |
From one to two years | 62 | 4,259 |
From two to five years | 130 | 479 |
Beyond five years | 144 | 126 |
24,767 | 26,375 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Within one month | 7,512 | 15,635 |
From one to three months | 11,255 | 4,150 |
From four to twelve months | 5,664 | 1,726 |
24,431 | 21,511 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Sterling | 1,570 | 7,7 7 9 |
South African Rand | 1,109 | 2,238 |
US Dollar | 563 | 573 |
3,242 | 10,590 |
| South | ||
| African | ||
| Sterling | Rands | |
| 2023: | £’000 | £’000 |
Sterling | 12,082 | - |
South African Rand | 40 | (12,583) |
US Dollar | 2,095 | - |
14,217 | (12,583) |
| South | ||
| African | ||
| Sterling | Rands | |
| 2022: | £’000 | £’000 |
Sterling | 14,715 | - |
South African Rand | 45 | (11,743) |
US Dollar | 1,971 | - |
16,731 | (11,743) |
| 2023 | 2022 | |
| £’000 | £’000 | |
As at 1 January | 872 | 506 |
Recognised in income | (1,018) | 388 |
Exchange adjustment | (172) | (22) |
As at 31 December | (318) | 872 |
| The deferred tax balance comprises the following: | ||
Revaluations | 924 | 671 |
Capital allowances | 4,562 | 3,855 |
Short term timing difference | (846) | (813) |
Unredeemed capital deductions | (2,665) | (1,439) |
Losses and other deductions | (2,293) | (1,402) |
(318) | 872 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Authorised: 13,000,000 ordinary shares of 10p each | 1,300 | 1,300 |
| 2023 | 2022 | |||
| Number of | Number of | |||
| ordinary | ordinary | 2023 | 2022 | |
| shares | shares | £’000 | £’000 | |
At 1 January and outstanding at 31 December | 10,676,839 | 10,676,839 | 1,068 | 1,068 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Equity share options | 1,026 | 1,026 |
Net investment premium on share capital in joint venture | 86 | 86 |
1,112 | 1,112 |
| Number of | |||||
| Number of share | share options | Number of share for | |||
| Period within | for which options | lapsed/surrendered | which options | ||
| Year of | Subscription | which options | outstanding at | /awarded | outstanding at |
| grant | price per share | exercisable | 31 December 2022 | during year | 31 December 2023 |
2022 | 352.0p | Sep 2022 – Sep 2032 | 760,000 | - | 760,000 |
| 2023 | 2022 | |||
| Weighted | Weighted | |||
| average | average | |||
| 2023 | exercise | 2022 | exercise | |
| Number | price | Number | price | |
Outstanding at 1 January | 760,000 | 352.00p | 680,000 | 79.46p |
Lapsed/Surrendered/cancelled during the year | - | - | (680,000) | 79.46p |
Issued during the year | - | - | 760,000 | 352.00p |
Outstanding at 31 December | 760,000 | 352.00p | 760,000 | 352.00p |
Exercisable at 31 December | 760,000 | 352.00p | 760,000 | 352.00p |
| 2023 | 2022 | |
| £’000 | £’000 | |
As at 1 January | 1,759 | 323 |
Issue of shares in subsidiary | - | 1 |
Share of profit/(loss) for the year | 51 | 8,494 |
Dividends paid | - | (7,034) |
Exchange adjustment | (206) | (25) |
As at 31 December | 1,604 | 1,759 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Revenue | 47,423 | 93,356 |
Expenses | (47,275) | (63,289) |
Profit/(loss) for the year | 148 | 30,067 |
Other comprehensive Income | - | - |
Total comprehensive income for the year | 148 | 30,067 |
| Balance sheet | ||
Non-current assets | 18,843 | 16,325 |
Current assets | 9,033 | 11,752 |
Current liabilities | (20,451) | (18,873) |
Non-current liabilities | (2,262) | (3,522) |
Net assets at 31 December | 5,163 | 5,682 |
At 31 December | Costs | During the year | ||
| Amounts | Amounts | recharged | Cash paid | |
| owed | owed | (to)/by | (to)/by | |
| to related | by related | related | related | |
| party | party | party | party | |
| £’000 | £’000 | £’000 | £’000 | |
| Related party: | ||||
London & Associated Properties PLC (note (a)) | - | - | 200 | (200) |
West Ealing Projects Limited (note (b)) | - | (1,618) | - | (381) |
Dragon Retail Properties Limited (note (c)) | 33 | - | (36) | (51) |
Development Physics Limited (note (d)) | - | (226) | - | (84) |
As at 31 December 2023 | 33 | (1,844) | 164 | (716) |
London & Associated Properties PLC (note (a)) | - | - | 200 | (241) |
West Ealing Projects Limited (note (b)) | - | (1,237) | - | (239) |
Dragon Retail Properties Limited (note (c)) | 120 | - | (36) | - |
Development Physics Limited (note (d)) | - | (142) | - | (75) |
As at 31 December 2022 | 120 | (1,379) | 164 | (555) |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Staff costs during the year were as follows: | ||
Salaries | 6,495 | 8,891 |
Social security costs | 326 | 580 |
Pension costs | 449 | 300 |
Share based payments | - | 2,220 |
7,270 | 11,991 | |
2023 | 2022 | |
| The average weekly numbers of employees of the Group during the year were as follows: | ||
Production | 209 | 213 |
Administration | 15 | 15 |
224 | 228 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Commitments for capital expenditure approved and contracted for at the year end | - | - |
| Mining | |||||
| Equipment & | Head | ||||
| Development | Motor | Lease | |||
| costs | Vehicles | Property | 2023 | 2022 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year | 41 | 9 | 13 | 62 | 71 |
Second to fifth year | 136 | - | 52 | 188 | 210 |
After five years | 9 | - | 1,564 | 1,573 | 1,341 |
186 | 9 | 1,629 | 1,824 | 1,622 | |
Discounting adjustment | (30) | - | (1,421) | (1,451) | (1,222) |
Present value | 156 | 9 | 208 | 373 | 400 |
| Mining | |||||
| Equipment & | Head | ||||
| Development | Motor | Lease | |||
| costs | Vehicles | Property | 2023 | 2022 | |
| £’000 | £’000 | £’000 | £’000 | £’000 | |
Within one year (Note 19) | 41 | 9 | 13 | 54 | 54 |
Second to fifth year | 110 | - | 41 | 157 | 170 |
After five years | 5 | - | 154 | 163 | 176 |
Present value | 156 | 9 | 208 | 373 | 400 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Within one year | 959 | 973 |
Second year | 854 | 875 |
Third year | 756 | 801 |
Fourth year | 674 | 716 |
Fifth year | 624 | 645 |
After five years | 9,327 | 9,530 |
13,194 | 13,540 |
| 2023 | 2022 | |
| £’000 | £’000 | |
Rail siding | 43 | 49 |
Rehabilitation of mining land | 1,614 | 1,715 |
Water & electricity | 41 | 47 |