Standard | Impact on initial application | Effective date |
IFRS 16 (Amendments) | Property, plant, and equipment | 1 January 2024 |
IAS 1 (Amendments) | Classification of Liabilities as Current or Non- | |
Current. | ||
1 January 2024 | ||
IFRS S1* | Disclosure of Sustainability-related Financial | |
Information | ||
1 January 2024 | ||
IFRS S2* | Climate-related Disclosures | 1 January 2024 |
2023 | ||||
Canada | ||||
£ | ||||
Cyprus | ||||
£ | ||||
UK | ||||
£ | ||||
Total | ||||
£ | ||||
Administrative expenses | (17,815) | (23,580) | (334,201) | (375,596) |
Impairments | - | (897,395) | - | (897,395) |
Impairment loss on asset | ||||
held for sale | ||||
(368,736) | - | - | (368,736) | |
Unrealised fair value loss | ||||
on available for sale | ||||
investments | ||||
- | - | (269,519) | (269,519) | |
Finance Income | - | - | (609) | |
(609) | ||||
Loss before tax per | ||||
reportable segment | ||||
(386,551) | ||||
(920,975) | (604,329) | (1,911,855) | ||
Reportable segment | ||||
assets | ||||
386,652 | 126,354 | 397,776 | 910,782 | |
Reportable segment | ||||
liabilities | ||||
(135) | (23,704) | (77,640) | (101,479) |
2022 | ||||
Canada | ||||
£ | ||||
Cyprus | ||||
£ | ||||
UK | ||||
£ | ||||
Total | ||||
£ | ||||
Administrative | ||||
expenses | ||||
(287,458) | (168,855) | (399,586) | (855,899) | |
Impairments | (488,286) | (2,707,444) | - | (3,195,730) |
Other income | - | - | 45,132 | 45,132 |
Finance Income | - | - | (35) | (35) |
Loss before tax per | ||||
reportable segment | ||||
(775,744) | (2,876,299) | (354,489) | (4,006,532) | |
Additions/(disposal) to | ||||
PP&E | ||||
- | (23,816) | - | (23,816) | |
Additions/(disposal) to | ||||
intangible asset | ||||
279,898 | 182,689 | - | 462,587 | |
Reportable segment | ||||
assets | ||||
1,483,253 | 1,061,681 | 289,588 | 2,834,522 | |
Reportable segment | ||||
liabilities | ||||
(12,693) | (14,574) | (109,404) | (136,671) |
Group | ||
31 December | ||
2023 | ||
£ | ||
31 December | ||
2022 | ||
£ | ||
Directors’ fees | 51,246 | 211,835 |
Employee salaries & related expenses | 3,975 | 12,568 |
Stock exchange related costs | 35,350 | 93,300 |
Cost related to Project disposals | 64,031 | 155,681 |
Office related expenses including printing, postage and telephone | 9,281 | 33,824 |
Accountancy fees | 10,156 | 257 |
Auditor remuneration | 49,327 | 37,214 |
Travel & subsistence | 1,585 | 44,761 |
Professional & consultancy fees | 84,075 | 172,944 |
Insurance | 16,731 | 20,460 |
Depreciation | - | 4,132 |
Share Option expense | ||
- | 2,100 | |
Other expenses | 49,839 | 66,823 |
Total administrative expenses | 375,596 | 855,899 |
Group | ||
31 December | ||
2023 | ||
£ | ||
31 December | ||
2022 | ||
£ | ||
Fees payable to the Company’s auditor and its associates for the audit of the Company | ||
and Group Financial Statements | 42,500 | 30,000 |
Fees payable to the auditor of CRC Chesterfield Resources (Cyprus) Limited | 6,827 | 7,214 |
31 December 2023 | ||||
Short-term | ||||
benefits | ||||
Notice period | ||||
fees | ||||
Accruals | ||||
Total | ||||
£ | £ | £ | £ | |
Executive Director | ||||
Ajay Kejriwal | ||||
18,353 | - | - | 18,353 | |
Paul Ensor | ||||
18,353 | - | - | 18,353 | |
Non-executive Directors | ||||
David Cliff | 9,000 | - | - | 9,000 |
Evengy Vrublevskiy | ||||
(1) | ||||
- | - | - | - | |
Kashif Afzal | ||||
(2) | ||||
- | - | - | - | |
45,706 | - | - | 45,706 |
31 December 2022 | ||||
Short-term | ||||
benefits | ||||
Notice period | ||||
fees | ||||
Accruals | ||||
Total | ||||
£ | £ | £ | £ | |
Executive Director | ||||
Ajay Kejriwal | 62,000 | |||
- | 25,000 | 87,000 | ||
Martin French | ||||
(1) | ||||
70,870 | 65,538 | - | 136,408 | |
Paul Ensor | ||||
(2) | ||||
36,000 | - | - | 36,000 | |
Non-executive Directors | ||||
David Cliff | 24,000 | - | - | 24,000 |
Evengy Vrublevskiy | ||||
- | - | - | - | |
Peter Damouni | ||||
(3) | ||||
2,500 | - | - | 2,500 | |
195,370 | 65,538 | 25,000 | 285,908 |
Group | ||
31 December | ||
2023 | ||
£ | ||
31 December | ||
2022 | ||
£ | ||
Loss before tax | (1,911,855) | (4,006,532) |
Tax at the applicable rate of 18.8% (2022: 16.8%) | (383,222) | (672,996) |
Effects of: | ||
Expenditure not deductible for tax purposes | 279,040 | 265,565 |
Depreciation in excess of/(less than) capital allowances | - | - |
Losses carried forward on which no deferred tax asset is recognised | 104,182 | 407,431 |
Tax | - | - |
Vehicles | ||||
£ | ||||
Office | ||||
equipment | ||||
£ | ||||
Software | ||||
£ | ||||
Total | ||||
£ | ||||
Cost | ||||
As at 1 January 2022 | 10,076 | 28,156 | 11,631 | 49,863 |
Additions | - | 5,225 | - | 5,225 |
Disposal | (10,630) | (18,411) | - | (29,041) |
Foreign exchange | 554 | 1,548 | - | 2,102 |
As at 31 December 2022 | - | 16,518 | 11,631 | 28,149 |
As at 1 January 2023 | - | 16,518 | 11,631 | 28,149 |
Additions | ||||
- | - | - | - | |
Disposal | ||||
- | (16,518) | (11,631) | (28,149) | |
As at 31 December 2023 | ||||
- | - | - | - | |
Depreciation | ||||
As at 1 January 2022 | 8,061 | 6,962 | 11,631 | 26,654 |
Disposal | (9,567) | (2,837) | - | (12,404) |
Charge for the year | 1,063 | 3,069 | - | 4,132 |
Foreign exchange | 443 | 383 | - | 826 |
As at 31 December 2022 | - | 7,577 | 11,631 | 19,208 |
As at 1 January 2023 | ||||
- | ||||
7,577 | 11,631 | 19,208 | ||
Disposal | ||||
- | (7,577) | (11,631) | (19,208) | |
As at 31 December 2023 | ||||
- | - | - | - | |
Net book value as at 31 December 2022 | - | 8,941 | - | 8,941 |
Net book value as at 31 December 2023 | ||||
- | - | - | - |
Software | ||
£ | ||
Total | ||
£ | ||
Cost | ||
As at 1 January 2022 | 11,631 | 11,631 |
Additions | - | - |
As at 31 December 2022 | 11,631 | 11,631 |
As at 1 January 2023 | 11,631 | 11,631 |
Additions | - | - |
As at 31 December 2023 | 11,631 | 11,631 |
Depreciation | ||
As at 1 January 2022 | 11,631 | 11,631 |
Charge for the period | - | - |
As at 31 December 2022 | 11,631 | 11,631 |
As at 1 January 2023 | 11,631 | 11,631 |
Charge for the period | - | - |
As at 31 December 2023 | 11,631 | 11,631 |
Net book value as at 31 December 2022 | - | - |
Net book value as at 31 December 2023 | - | - |
Group | ||
Exploration & Evaluation Assets - Cost and Net Book Value | ||
2023 | ||
£ | ||
2022 | ||
£ | ||
Opening balance | 880,837 | 5,008,562 |
Additions | 27,367 | 462,587 |
Impairment of Chesterfield (Canada) Inc asset | - | (488,286) |
Impairment of Chesterfield Resources (Cyprus) Ltd asset | (897,395) | (2,707,444) |
Reclassify to Asset Held for Sale (note 14) | - | (1,478,287) |
Foreign exchange | (10,809) | 83,705 |
As at end of period | - | 880,837 |
Group & Company | |
2023 | |
£ | |
At beginning of period | - |
Acquisition of Sterling Metals Corp. shares | 402,944 |
Unrealised loss on available for sale investment | (269,519) |
At end of period | 133,425 |
Company | ||
2023 | ||
£ | ||
2022 | ||
£ | ||
Shares in Group Undertakings | ||
At beginning of period | 1,270,272 | 1,511,332 |
Investment in Chesterfield (Canada) Inc. | - | - |
Impairment of Investment in Chesterfield (Canada) Inc. | (478,462) | (241,060) |
Investment in Chesterfield Resources (Cyprus) Ltd | - | - |
Impairment of Investment in Chesterfield Resources (Cyprus) Ltd | (500,000) | - |
At end of period | 291,810 | 1,270,272 |
Loans to Group undertakings | ||
At beginning of period | 1,183,492 | 3,819,127 |
Loans granted | 89,383 | 242,352 |
Foreign Exchange | (82,965) | 213,221 |
Interest receivable | 68,751 | 55,017 |
Impairment of Loan to Chesterfield Resources (Cyprus) Ltd | (536,778) | (3,146,225) |
Impairment of Loan to Chesterfield (Canada) Inc. | (318,939) | - |
Proceeds from Sale of Exploration asset | (402,944) | - |
At end of period | - | 1,183,492 |
Total | 291,810 | 2,453,764 |
Name of subsidiary | Registered office address | ||||
Country of | |||||
incorporation | |||||
and place of | |||||
business | |||||
Proportion of | |||||
ordinary | |||||
shares held | |||||
by parent (%) | |||||
Proportion of | |||||
ordinary shares | |||||
held by the | |||||
Group (%) | |||||
Nature of | |||||
business | |||||
CRC Chesterfield | |||||
Resources (Cyprus) | |||||
Limited | |||||
Illoupoleos 1, Germasogela, | |||||
4046 Limassol, Cyprus | |||||
Cyprus | 100% | 100% | Exploration | ||
Chesterfield (Canada) | |||||
Inc | |||||
PO Box 5038. St John’s, | |||||
Canada | |||||
Canada | 100% | 100% | Exploration |
Group | Company | |||
Current | ||||
31 December | ||||
2023 | ||||
£ | ||||
31 December | ||||
2022 | ||||
£ | ||||
31 December | ||||
2023 | ||||
£ | ||||
31 | ||||
December | ||||
2022 | ||||
£ | ||||
Prepayments | 10,732 | 13,231 | 8,851 | 9,406 |
Other receivables | 3,255 | 32,601 | - | - |
Amounts due from group undertakings | - | - | 78,597 | 565,227 |
VAT receivable | 114,288 | 116,603 | 4,066 | 4,374 |
Total | 128,275 | 162,435 | 91,514 | 579,007 |
Group | Company | |||
31 December | ||||
2023 | ||||
£ | ||||
31 December | ||||
2022 | ||||
£ | ||||
31 December | ||||
2023 | ||||
£ | ||||
31 | ||||
December | ||||
2022 | ||||
£ | ||||
Cash at bank and in hand | 278,675 | 304,022 | 251,434 | 275,813 |
Group | ||
2023 | ||
£ | ||
2022 | ||
£ | ||
Deferred tax liabilities | ||
Acquisition of subsidiary | 33,138 | 380,283 |
Derecognised on impairment of Intangible Asset in Canada | - | (252,832) |
Derecognised on impairment of Intangible Asset in Cyprus | (33,138) | (94,313) |
- | 33,138 |
Group | Company | |||
31 December | ||||
2023 | ||||
£ | ||||
31 December | ||||
2022 | ||||
£ | ||||
31 December | ||||
2023 | ||||
£ | ||||
31 December | ||||
2022 | ||||
£ | ||||
Trade payables | 27,788 | 9,493 | 10,115 | 21,963 |
Accruals | 73,666 | 61,600 | 67,500 | 55,000 |
Other payables | 25 | 32,440 | 25 | 32,440 |
101,479 | 103,533 | 77,640 | 109,403 |
Group | 31 December 2023 | 31 December 2022 | ||
Loans & | ||||
receivables | ||||
Total | ||||
Loans & | ||||
receivables | ||||
Total | ||||
£ | £ | £ | £ | |
Assets per Statement of Financial Performance | ||||
(Amortised cost) | ||||
Trade and other receivables (excluding | ||||
prepayments and VAT) | ||||
3,255 | 3,255 | 32,601 | 32,601 | |
Cash and cash equivalents | 278,675 | 278,675 | 304,022 | 304,022 |
281,930 | 281,930 | 336,623 | 336,623 |
31 December 2023 | 31 December 2022 | |||
At amortised | ||||
cost | ||||
Total | ||||
At amortised | ||||
cost | ||||
Total | ||||
£ | £ | £ | £ | |
Liabilities per Statement of Financial | ||||
Performance | ||||
(Amortised cost) | ||||
Trade and other payables (excluding non-financial | ||||
liabilities) | 27,788 | 27,788 | ||
41,933 | ||||
41,067 | ||||
27,788 | 27,788 | 41,933 | 41,067 |
Company | 31 December 2023 | 31 December 2022 | ||
Loans & | ||||
receivables | ||||
Total | Loans & receivables | Total | ||
Assets per Statement of Financial | ||||
Performance (Amortised cost) | ||||
£ | £ | £ | £ | |
Trade and other receivables (excluding | ||||
prepayments and VAT) | ||||
78,597 | 78,597 | |||
565,227 | ||||
565,227 | ||||
Cash and cash equivalents | 251,434 | 251,434 | 275,813 | 275,813 |
330,031 | 330,031 | 841,040 | 841,040 |
At amortised | ||||
cost | ||||
Total | ||||
At amortised | ||||
cost | ||||
Total | ||||
Liabilities per Statement of Financial | ||||
Performance | ||||
(Amortised cost) | ||||
£ | £ | £ | £ | |
Trade and other payables (excluding | ||||
non-financial liabilities) | 10,140 | 10,140 | ||
54,403 | ||||
54,403 | ||||
10,140 | 10,140 | 54,403 | 54,403 |
Number of shares | ||||
authorised, | ||||
issued and fully | ||||
paid | ||||
Share Capital | ||||
£ | ||||
Share premium | ||||
£ | ||||
Total | ||||
£ | ||||
As at 1 January 2022 | 120,328,311 | 218,328 | 8,253,634 | 8,471,962 |
2 February 2022 – shares issued | ||||
(1) | ||||
10,000,000 | 10,000 | 666,020 | 676,020 | |
As at 31 December 2022 | 130,328,311 | 228,328 | 8,919,654 | 9,147,982 |
As at 1 January 2023 | 130,328,311 | 228,328 | 8,919,654 | 9,147,982 |
As at 31 December 2023 | 130,328,311 | 228,328 | 8,919,654 | 9,147,982 |
Options & Warrants | ||||
Grant Date | Expiry Date | Exercise price in £ per share | ||
31 December | ||||
2023 | ||||
31 December | ||||
2022 | ||||
28 June 2018 | 2 July 2023 | 0.75 | ||
- | ||||
1,805,000 | ||||
17 December 2019 | 1 January 2025 | 0.05 | ||
350,000 | ||||
1,800,000 | ||||
27 July 2020 | 3 July 2023 | 0.0525 | ||
- | ||||
2,565,000 | ||||
27 July 2020 | 27 July 2025 | 0.0525 | ||
1,175,000 | ||||
2,175,000 | ||||
27 July 2020 | 16 July 2025 | 0.10 | ||
619,333 | ||||
619,333 | ||||
26 November 2020 | 26 November 2025 | 0.09 | ||
- | ||||
1,000,000 | ||||
11 December 2020 | 11 December 2025 | 0.09 | ||
55,556 | ||||
55,556 | ||||
5 January 2021 | 5 January 2026 | 0.14 | ||
1,000,000 | ||||
1,400,000 | ||||
5 February 2021 | 5 February 2026 | 0.125 | 250,000 | 250,000 |
2 July 2021 | 2 July 2026 | 0.12 | ||
2,000,000 | ||||
2,400,000 | ||||
2 July 2021 | 2 July 2024 | 0.20 | ||
11,100,000 | ||||
11,100,000 | ||||
30 September 2021 | 30 September 2026 | 0.11 | ||
1,200,000 | ||||
2,200,000 | ||||
16 February 2022 | 16 February 2024 | |||
0.12 | ||||
5,029,000 | ||||
5,029,000 | ||||
22,778,889 | ||||
32,398,889 |
2020 Options | 2020 Options | 2019 Options | 2018 Options | |
Granted on: | 27/07/2020 | 27/07/2020 | 17/12/2019 | 28/06/2018 |
Life (years) | 5 years | 3 years | 5 years | 4.5 years |
Exercise price (pence per share) | 5.25p | 5.25p | 5p | 7.5p |
Risk free rate | 0.08% | 0.08% | 0.4% | 0.5% |
Expected volatility | 43.70% | 43.70% | 12.96% | 14.33% |
Expected dividend yield | - | - | - | - |
Marketability discount | 20% | 20% | 20% | 20% |
Total fair value (£000) | 69 | 63 | 0.378 | 11 |
2021 Options | 2020 Options | 2020 Options | 2020 Options | |
Granted on: | 05/01/2021 | 11/12/2020 | 26/11/2020 | 27/07/2020 |
Life (years) | 5 years | 5 years | 5 years | 5 years |
Exercise price (pence per share) | 14p | 9p | 9p | 10p |
Risk free rate | 0.08% | 0.08% | 0.08% | 0.08% |
Expected volatility | 35.43% | 27.23% | 27.23% | 43.70% |
Expected dividend yield | - | - | - | - |
Marketability discount | 20% | 20% | 20% | 20% |
Total fair value (£000) | 50 | 3 | 27 | 10 |
2021 Options | 2021 Options | 2021 Options | 2021 Options | |
Granted on: | 02/07/2021 | 02/07/2021 | 02/07/2021 | 05/02/2021 |
Life (years) | 3 years | 1 years | 5 years | 5 years |
Exercise price (pence per share) | 20p | 5p | 12p | 12.5p |
Risk free rate | 1.10% | 1.02% | 1.10% | 0.08% |
Expected volatility | 13.79% | 13.79% | 13.79% | 35.43% |
Expected dividend yield | - | - | - | - |
Marketability discount | 20% | 20% | 20% | 20% |
Total fair value (£000) | 2.5 | 41 | 32.5 | 8 |
2021 Options | 2022 Options | 2022 Options | |
Granted on: | 30/09/2021 | 03/01/2022 | 16/02/2022 |
Life (years) | 5 years | 4 years | 2 years |
Exercise price (pence per share) | 11p | 7p | 12p |
Risk free rate | 1.10% | 1.95% | 2.12% |
Expected volatility | 12.29% | 14.63% | 12.92% |
Expected dividend yield | - | - | - |
Marketability discount | 20% | 20% | 20% |
Total fair value (£000) | 3.5 | 2.0 | - |
2023 | 2022 | |||
Number | ||||
Weighted | ||||
average | ||||
exercise price | ||||
(£) | ||||
Number | ||||
Weighted | ||||
average | ||||
exercise price | ||||
(£) | ||||
Outstanding at beginning of period | 32,398,889 | 0.13 | 32,369,889 | 0.11 |
Granted | - | - | 5,129,000 | 0.12 |
Expired/cancelled | (9,620,000) | 0.13 | (5,100,000) | 0.11 |
Outstanding as at period end | 22,778,889 | 0.15 | 32,398,889 | 0.13 |
Exercisable at period end | 22,778,889 | 0.15 | 32,398,889 | 0.13 |
2023 | 2022 | |||||||
Range of | ||||||||
exercise | ||||||||
prices (£) | ||||||||
Weighted | ||||||||
average | ||||||||
exercise | ||||||||
price (£) | ||||||||
Number of | ||||||||
shares | ||||||||
Weighted | ||||||||
average | ||||||||
remaining | ||||||||
life | ||||||||
expected | ||||||||
(years) | ||||||||
Weighted | ||||||||
average | ||||||||
remaining | ||||||||
life | ||||||||
contracted | ||||||||
(years) | ||||||||
Weighted | ||||||||
average | ||||||||
exercise | ||||||||
price (£) | ||||||||
Number of | ||||||||
shares | ||||||||
Weighted | ||||||||
average | ||||||||
remaining | ||||||||
life | ||||||||
expected | ||||||||
(years) | ||||||||
Weighted | ||||||||
average | ||||||||
remaining | ||||||||
life | ||||||||
contracted | ||||||||
(years) | ||||||||
0 – 0.05 | 0.05 | 350,000 | 1.01 | 1.01 | 0.05 | 1,800,000 | 2.01 | 2.01 |
0.06 – 0.15 | ||||||||
0.07 | 6,878,889 | 3.57 | 3.57 | |||||
0.09 | 13,248,889 | 1.39 | 1.42 | |||||
0.16 – 0.30 | ||||||||
0.16 | 15,550,000 | 1.05 | 1.05 | |||||
0.17 | 17,350,000 | 2.07 | 2.07 |
Company | ||
31 December | ||
2023 | ||
£ | ||
31 December | ||
2022 | ||
£ | ||
CRC Chesterfield Resources (Cyprus) Limited | - | 475,476 |
Chesterfield (Canada) Inc. | - | 708,016 |
At 31 December | - | 1,183,492 |