Curzon Energy Plc | |
Annual Report 2023 |
Contents | Page Number |
Company Information | (i) |
Chairman’s Statement | 1 |
Strategic Report | 2 |
Directors’ Report | 5 |
Remuneration Report | 11 |
Statement of Directors’ Responsibilities in Respect of the Strategic Report, the Directors’ Report and the Financial Statements | 14 |
Independent Auditors’ Report to the Members of Curzon Energy Plc | 15 |
Consolidated Statement of Comprehensive Income | 20 |
Consolidated Statement of Financial Position | 21 |
Consolidated Statement of Changes in Equity | 22 |
Consolidated Statement of Cash Flows | 24 |
Notes to the Consolidated Financial Statements | 25 |
Company Statement of Financial Position | 46 |
Company Statement of Changes in Equity | 47 |
Company Statement of Cash Flows | 48 |
Notes to the Company Financial Statements | 49 |
Curzon Energy Plc | |
Annual Report 2023 |
Directors | Company’s Solicitors | |
John McGoldrick | Hill Dickenson LLP | |
Chairman and Non-Executive Director | The Broadgate Tower | |
Scott Kaintz | 20 Primrose Street | |
Executive Director | London | |
EC2A 2EW | ||
Company Secretary | ||
Sam Quinn | Broker | |
Peterhouse Capital Limited | ||
Registered Company Number | 80 Cheapside | |
09976843 | London, EC2V 6DZ | |
Website | Registrars | |
www.curzonenergy.com | Neville Registrars Limited | |
Neville House | ||
Registered Address | 18 Laurel Lane | |
Salisbury House | Halesowen | |
London Wall | B63 3DA | |
London | ||
EC2M 5PS | Bankers | |
Barclays Bank Plc | ||
Independent Auditors | Level 27 | |
Anstey Bond LLP | One Churchill Place | |
1-2 Charterhouse Mews | London | |
London | E14 5HP | |
EC1M 6BB |
Curzon Energy Plc | |
Annual Report 2023 |
Curzon Energy Plc | |
Annual Report 2023 |
▪ | Utilising the Directors’ experience in fundraising to maintain a balance of funding sources during the period of transition; | |
▪ | Managing the Company’s existing debt positions, keeping all stakeholders up to date and informed as to progress of the transaction; | |
▪ | Judicious use of capital and cost control during the transition. |
Curzon Energy Plc | |
Annual Report 2023 |
Category | Male | Female | |
Directors | 2 | 0 | |
Senior Managers | 0 | 0 | |
Other Employees | 0 | 0 |
Curzon Energy Plc | |
Annual Report 2023 |
Curzon Energy Plc | |
Annual Report 2023 |
Director | Role | Date of Appointment | Date of Resignation | Board Committee* | ||
John McGoldrick | Chairman and Non-Executive Director | 4/10/2017 | N, R, A | |||
Scott Kaintz | Executive Director | 27/06/2018 | ||||
Owen May | Non-Executive Director | 27/09/2016 | 29/05/2024 | |||
Curzon Energy Plc | |
Annual Report 2023 |
Director | Ordinary Shares Held | % Held | |
John McGoldrick | 316,455 | 0.32 | |
Scott Kaintz | 949,367 | 0.95 |
Curzon Energy Plc | |
Annual Report 2023 |
Shareholder | Ordinary Shares Held | % Held | |
Jim Nominees Limited, Designation JARVIS | 39,442,082 | 39.58% | |
Interactive Investor Services Nominees Limited, Designation SMKTNOMS | 5,430,173 | 5.45% | |
Hargreaves Lansdown (Nominees) Limited, Designation 15942 | 5,239,899 | 5.26% | |
Hargreaves Lansdown (Nominees) Limited, Designation HLNOM | 4,219,667 | 4.23% | |
Queensbury Inc | 4,000,000 | 4.01% | |
Interactive Investor Services Nominees Limited, Designation SMKTISAS | 3,627,140 | 3.64% |
Director | Number of Meetings Held During Tenure | Number of Meetings Attended | |
John McGoldrick | 9 | 9 | |
Scott Kaintz | 9 | 9 | |
Owen May (Resigned) | 9 | 9 |
Curzon Energy Plc | |
Annual Report 2023 |
Curzon Energy Plc | |
Annual Report 2023 |
Curzon Energy Plc | |
Annual Report 2023 |
▪ | so far as that Director is aware, there is no information relevant to the audit of which the Company's auditors are unaware; and |
▪ | each Director has taken all the steps that ought to have been taken as a director in order to be aware of any information needed by the Company's auditors in connection with preparing their report and to establish that the Company's auditors are aware of that information. |
Curzon Energy Plc | |
Annual Report 2023 |
▪ | align their interests with shareholders’; | |
▪ | avoid incentivising excessive risk taking by executives; | |
▪ | be proportionate to the contribution of the individuals concerned; and | |
▪ | be sensitive to pay and employment conditions elsewhere in the group. |
Curzon Energy Plc | |
Annual Report 2023 |
Name of Director | Position | |
John McGoldrick | Chairman, Non-Executive Director | |
Scott Kaintz | Chief Executive Officer, Executive Director |
2023 | Directors’ fees US$ | Social security costs US$ | Total cash-compensation US$ | Share-based Payments (options) US$ | Total compensation US$ | |
John McGoldrick | 62,161 | - | 62,161 | - | 62,161 | |
Scott Kaintz | 149,187 | 20,588 | 169,775 | - | 169,775 | |
Owen May | 31,081 | - | 31,081 | - | 31,081 | |
Total Directors’ compensation | 242,429 | 20,588 | 263,017 | - | 263,017 |
Curzon Energy Plc | |
Annual Report 2023 |
2022 | Directors’ fees US$ | Social security costs US$ | Total cash-compensation US$ | Share-based Payments (options) US$ | Total compensation US$ | |
John McGoldrick | 62,473 | - | 62,473 | - | 62,473 | |
Scott Kaintz | 149,935 | 17,243 | 167,178 | - | 167,178 | |
Owen May | 31,236 | - | 31,236 | - | 31,236 | |
Total Directors’ compensation | 243,644 | 17,243 | 260,887 | - | 260,887 |
Director | Ordinary Shares Held | % Held | |
John McGoldrick | 316,455 | 0.32 | |
Scott Kaintz | 949,367 | 1.14 | |
Owen May | - | - |
Curzon Energy Plc | |
Annual Report 2023 |
▪ | select suitable accounting policies and then apply them consistently; | |
▪ | make judgments and estimates that are reasonable and prudent; | |
▪ | state whether they have been prepared in accordance with UK adopted International Accounting Standards; and | |
▪ | prepare the Financial Statements on the going concern basis, unless it is inappropriate to presume that the Company will continue in business. |
▪ | the Financial Statements, prepared in accordance with UK adopted International Accounting standards, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Group; | |
▪ | the Directors report includes a fair review of the development and performance of the business and the position of the Company, together with a description of the principal risks and uncertainties that they face. |
Curzon Energy Plc | |
Annual Report 2023 |
• | the financial statements give a true and fair view of the state of the group and company’s affairs as at 31 December 2023 and of the group’s loss for the year then ended; |
• | the group and company financial statements have been properly prepared in accordance with UK-adopted international accounting standards; |
· | The parent company financial statements have been properly prepared in accordance with IFRS as adopted by the United Kingdom and as applied in accordance with the provisions of the Companies Act 2006; and |
• | the financial statements have been prepared in accordance with the requirements of the Companies Act 2006. |
Curzon Energy Plc | |
Annual Report 2023 |
▪ | whether the accounting policies are appropriate to the company’s circumstances and have been consistently applied and adequately disclosed; | |
▪ | the reasonableness of significant accounting estimates made by the directors; and | |
▪ | the overall presentation of the financial statements. |
Curzon Energy Plc | |
Annual Report 2023 |
• | We obtained and reviewed the twelve month postdate of signing the financial statements cash-flow forecasts, bank statements and statutory documentation; | |
• | We assessed the level of equity financing received during the eight months after the balance sheet date, and whether this was sufficient to ensure the group’s liquidity; | |
• | We reviewed the Group’s refinancing of debt taking place post year end and the raising of cash by the placing of shares post recommencement of share trading. | |
• | We obtained the Board of Directors’ assessment of the groups’ going concern; | |
• | We reviewed the disclosures included within these statements and confirmed that they were in line with regulatory reporting standards. |
• | Subjectivity; specifically in respect to the forecast cost base for the twelve months to September 2025 | |
• | Complexity; we do not consider there to be any significant risks attributable to change in the business for the current period | |
• | Uncertainty; the outcome of the going concern assessment and the realisation of future fundraising planned by management. | |
• | Change; we do not consider there to be any significant risks attributable to change in the business for the current period; | |
• | Susceptibility to Misstatement Due to Management Bias or Fraud; The risk of misstatement due to management bias or fraud was identified in relation to the small team and therefore lack of segregation of duties, this required specific audit procedures to mitigate the risk. |
• | the information given in the strategic and the directors' reports for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
• | the strategic and the directors’ reports have been prepared in accordance with applicable legal requirements. |
Curzon Energy Plc | |
Annual Report 2023 |
• | adequate accounting records have not been kept by the company, or returns adequate for our audit have not been received from branches not visited by us; or |
• | the group and company financial statements and the part of the directors’ remuneration report to be audited are not in agreement with the accounting records and returns; or |
• | certain disclosures of directors’ remuneration specified by law are not made; or |
• | we have not received all the information and explanations we require for our audit. |
Curzon Energy Plc | |
Annual Report 2023 |
Curzon Energy Plc | |
Annual Report 2023 |
Note | 2023 | 2022 | ||
US$ | US$ | |||
Administrative expenses | 6 | ( | ( | |
Loss from operations | ( | ( | ||
Finance expense, net | 7 | ( | ( | |
Provision for reclamation obligation | 12 | |||
Loss before taxation | 4 | ( | ( | |
Income tax expense | 8 | |||
Loss for the year attributable to | ||||
equity holders of the parent company | ( | ( | ||
Other comprehensive income | ||||
(Loss)/gain on translation of parent net assets and results from functional currency into presentation currency | ( | |||
Total comprehensive loss for the year | ( | ( | ||
Loss per share - Basic and diluted, US$ | 9 | ( | ( |
Curzon Energy Plc | |
Annual Report 2023 |
Note | 2023 | 2022 | ||
US$ | US$ | |||
Assets | ||||
Current assets | ||||
Prepayments and other receivables | 13 | |||
Cash and cash equivalents | 14 | |||
Total current assets | ||||
Total assets | ||||
Current liabilities | ||||
Trade and other payables | 15 | |||
Borrowings | 16 | |||
Total current liabilities | ||||
Total liabilities | ||||
Share capital | 17 | |||
Share premium | ||||
Share-based payments reserve | ||||
Warrants reserve | ||||
Merger reserve | ||||
Foreign currency translation reserve | ( | |||
Accumulated losses | ( | ( | ||
Total capital and reserves | ( | ( | ||
Total equity and liabilities |
Curzon Energy Plc | |
Annual Report 2023 |
Share capital | Share premium | Other reserves | Accumulated losses | Total | |
US$ | US$ | US$ | US$ | US$ | |
Equity at 1 January 2022 | ( | ( | |||
Loss for the year | ( | ( | |||
Other comprehensive income for the year | |||||
Total comprehensive loss for the year | ( | ( | |||
Equity at 31 December 2022 | ( | ( | |||
Loss for the year | ( | ( | |||
Other comprehensive loss for the year | ( | ( | |||
Total comprehensive loss for the year | ( | ( | ( | ||
Equity at 31 December 2023 | ( | ( |
Curzon Energy Plc | |
Annual Report 2023 |
Merger reserve | Share-based payments reserve | Warrants reserve | Foreign currency translation reserve | Total Other reserves | |
US$ | US$ | US$ | US$ | US$ | |
Other reserves at 1 January 2022 | ( | ||||
Other comprehensive gain for the year | |||||
Total comprehensive gain for the year | |||||
Issue of warrants | |||||
Other reserves at 31 December 2022 | |||||
Other comprehensive loss for the year | ( | ( | |||
Total comprehensive loss for the year | ( | ( | |||
Other reserves at 31 December 2023 | ( |
Curzon Energy Plc | |
Annual Report 2023 |
Notes | 2023 | 2022 | |
US$ | US$ | ||
Cash flow from operating activities | |||
Loss before taxation | ( | ( | |
Adjustments for: | |||
Finance expenses | 7 | ||
Unrealised foreign exchange movements | 7 | ( | ( |
Operating cashflows before working capital changes | ( | ( | |
Changes in working capital: | |||
Increase in payables | |||
(Increase)/decrease in receivables | |||
Net cash used in operating activities | ( | ( | |
Financing activities | |||
Issue of ordinary shares, net of share issue costs | 17 | ||
Proceeds from new borrowings | 16 | ||
Net cash flow from financing activities | |||
Net decrease in cash and cash equivalents in the period | ( | ( | |
Cash and cash equivalents at the beginning of the period | |||
Restricted cash held on deposits | 12 | ||
Total cash and cash equivalents at the beginning of the period, including restricted cash | 263,142 | ||
Effect of the translation of cash balances into presentation currency | ( | ||
Cash and cash equivalents at the end of the period | |||
Restricted cash held on deposits | 12 | ||
Total cash and cash equivalents at the end of the period, including restricted cash | 145,421 |
Curzon Energy Plc | |
Annual Report 2023 |
a. | New standards, interpretations and amendments effective from 1 January 2023 | |
There were no new standards or interpretations effective for the first time for periods beginning on or after 1 January 2023 that had a significant effect on the Curzon Group’s Financial Statements. |
b. | New standards, interpretations and amendments not yet effective | |
At the date of authorisation of these Financial Statements, a number of amendments to existing standards and interpretations, which have not been applied in these Financial Statements, were in issue but not yet effective for the year presented. The Directors do not expect that the adoption of these standards will have a material impact on the financial information of the Group in future periods. |
Curzon Energy Plc | |
Annual Report 2023 | |
2023 | 2022 | ||
Closing USD/GBP rate at 31 December | 1.273 | 1.2065 | |
Average USD/GBP rate for the year | 1.2432 | 1.2495 |
Curzon Energy Plc | |
Annual Report 2023 | |
Curzon Energy Plc | |
Annual Report 2023 | |
▪ | Bank borrowings are initially recognised at fair value net of any transaction costs directly attributable to the issue of the instrument. Such interest-bearing liabilities are subsequently measured at amortised cost, using the effective interest rate method, which ensures that any interest expense over the period to repayment is at a constant rate on the balance of the liability carried in the consolidated statement of financial position. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption as well as any interest or coupon, payable while the liability is outstanding; | |
▪ | Liability components of convertible loan notes are measured as described further below; | |
▪ | Trade payables and other short-term monetary liabilities, which are initially recognised at fair value and subsequently carried at amortised cost, using the effective interest method. |
Curzon Energy Plc | |
Annual Report 2023 | |
Curzon Energy Plc | |
Annual Report 2023 | |
Curzon Energy Plc | |
Annual Report 2023 | |
Curzon Energy Plc | |
Annual Report 2023 | |
4. | Loss for the Year Before Taxation |
Loss before tax is stated after charging / (crediting): | 2023 | 2022 | |||
US$ | US$ | ||||
Auditor’s remuneration: | |||||
- | fees payable to the Company’s auditor for the audit of the | 37,297 | 46,230 | ||
consolidated and Company financial statements | |||||
Foreign currency translation (gain) | (32,743) | (235) | |||
5. | Directors and Staff |
2023 | Directors’ fees US$ | Social security costs US$ | Total cash-compensation US$ | Share-based Payments (options) US$ | Total compensation US$ |
John McGoldrick | 62,161 | - | 62,161 | - | 62,161 |
Scott Kaintz | 149,187 | 20,588 | 169,775 | - | 169,775 |
Owen May | 31,081 | - | 31,081 | - | 31,081 |
Total Directors’ compensation | 242,429 | 20,588 | 263,017 | - | 263,017 |
2022 | Directors’ fees US$ | Social security costs US$ | Total cash-compensation US$ | Share-based Payments (options) US$ | Total compensation US$ |
John McGoldrick | 62,473 | - | 62,473 | - | 62,473 |
Scott Kaintz | 149,935 | 17,243 | 167,178 | - | 167,178 |
Owen May | 31,236 | - | 31,236 | - | 31,236 |
Total Directors’ compensation | 243,644 | 17,243 | 260,887 | - | 260,887 |
Curzon Energy Plc | |
Annual Report 2023 | |
6. | Administrative Expenses |
2023 | 2022 | ||
US$ | US$ | ||
Staff costs | |||
Directors’ salaries | 242,429 | 243,644 | |
Employers NI | 20,588 | 17,243 | |
Consultants | 38,264 | 26,239 | |
Professional services | |||
Accounting, audit & taxation | 83,376 | 89,220 | |
Legal | 5,371 | 4,702 | |
Marketing | (3,418) | 14,816 | |
Broker fees | 34,476 | - | |
Regulatory compliance | 87,418 | 2,349 | |
Standard Listing Regulatory Costs | - | - | |
Travel | 109 | 12,310 | |
Business development | - | - | |
Office and Admin | |||
General | 7,947 | 32,865 | |
IT costs | 521 | 2,293 | |
Temporary storage and office rent | 12,154 | 27,406 | |
Insurance | 42,313 | 36,271 | |
Total administrative costs | 571,548 | 509,358 |
7. | Finance Expense (net) |
2023 | 2022 | ||
US$ | US$ | ||
Foreign exchange loss/(gain) | (32,743) | (235) | |
Interest expense on promissory notes and other short-term loans | 196,448 | 191,970 | |
Total finance expense | 163,705 | 191,735 |
Curzon Energy Plc | |
Annual Report 2023 | |
8. | Taxation |
2023 | 2022 | ||
US$ | US$ | ||
Loss before tax | (735,253) | (701,093) | |
UK corporation tax credit at 19.00% (2022: 19.00%) | (139,698) | (133,208) | |
Effect of non-deductible expense | 108 | - | |
Differences in overseas tax rates | (533) | (961) | |
Effect of tax benefit of losses carried forward | 140,123 | 134,169 | |
Current tax (credit) | - | - |
9. | Loss Per Share |
2023 | 2022 | ||
(Loss) after tax attributable to the shareholders of the parent (US$) | (735,253) | (701,093) | |
Weighted average number of ordinary shares of £0.01 in issue used calculation of in basic and diluted EPS | 99,639,565 | 99,639,565 | |
(Loss) per share - basic and fully diluted (US$) | (0.007) | (0.007) |
Curzon Energy Plc | |
Annual Report 2023 | |
2023 | 2022 | ||
Number | Number | ||
Share options granted to employees - fully vested at the end of the respective period | - | - | |
Warrants given to shareholders as a part of placing equity instruments - fully vested at the end of the respective period | - | 18,606,594 | |
Total instruments fully vested | - | 18,606,594 | |
Total number of instruments and potentially issuable instruments (vested and not vested) not included into the fully diluted EPS calculation | - | 18,606,594 |
10. | Intangible Assets |
2023 | 2022 | ||
Exploration and evaluation expenditure | US$ | US$ | |
Cost: | |||
At the beginning of the year | 24,716,316 | 24,716,316 | |
Additions – exploration costs capitalised | - | - | |
At the end of the year | 24,716,316 | 24,716,316 | |
Impairment provision: | |||
At the beginning of the year | (24,716,316) | (24,716,316) | |
Provision for the year | - | - | |
At end of the year | (24,716,316) | (24,716,316) | |
Net Book Value | - | - |
Curzon Energy Plc | |
Annual Report 2023 | |
11. | Subsidiary Undertakings |
Name | Country of incorporation | Issued capital | Proportion held by Group | Activity |
Coos Bay Energy LLC | USA | Membership interests | 100% | Holding company |
Westport Energy Acquisitions Inc. | USA | Shares | 100% | Holding company |
Westport Energy LLC | USA | Membership interests | 100% | Oil and gas exploration |
12. | Restricted Cash |
13. | Prepayments and Other Receivables |
2023 | 2022 | ||
US$ | US$ | ||
VAT recoverable | 2,523 | 1,744 | |
Other debtors | 26,246 | 28,084 | |
Total prepayments and other receivables | 28,769 | 29,828 |
Curzon Energy Plc | |
Annual Report 2023 | |
14. | Cash and Cash Equivalents |
2023 | 2022 | ||
US$ | US$ | ||
Cash in hand and at bank | 738 | 20,421 |
15. | Trade and Other Payables |
2023 | 2022 | ||
US$ | US$ | ||
Trade and other payables | 389,297 | 283,587 | |
Accruals | 1,030,197 | 628,934 | |
Total financial liabilities, excluding loans and borrowings, classified as financial liabilities measured at amortised cost | 1,419,494 | 912,521 | |
Other payables - tax and social security payments | - | - | |
Total trade and other payables | 1,419,494 | 912,521 |
16. | Borrowings |
Origination date | Contractual settlement date | Original note value in original currency | Annual interest rate | Security | Status at 31 December 2023 | |
C4 Energy Ltd | 22 Sept 2017 | Conversion/Re payment at RTO date | $200,000 | 15% | unsecured | Outstanding |
Bruce Edwards | 1 Sep 2017 | Conversion at RTO date | $100,000 | 15% | unsecured | Outstanding |
HNW Investor Group | 1 July 2019 | Conversion/Re payment at RTO date | £263,265 | 13% | 100% interest in Coos Bay LLC | Outstanding |
Sun Seven Stars Investment Group ("SSSIG") | 13 Mar 2020 | Conversion/Re payment at RTO date | £260,000 | 10% | unsecured | Outstanding |
Poseidon Plastics Limited (“PPL”) | 2 February 2021 | Conversion/Re payment at RTO date | £590,000 | 10% | unsecured | Outstanding |
Curzon Energy Plc | |
Annual Report 2023 | |
Technology Metals Market Limited (‘’TM2’’) | 19 April 2023 | Conversion/Re payment at RTO date | £59,500 | 10% | unsecured | Outstanding |
2023 | 2022 | ||
US$ | US$ | ||
At 1 January | 2,133,832 | 1,935,919 | |
Received during the year | 98,507 | 184,693 | |
Interest accrued during the year | 194,335 | 190,175 | |
Exchange rate differences | 96,034 | (176,956) | |
Short-term loans and borrowings 31 December | 2,522,708 | 2,133,832 |
31 Dec 2022 | Cash flows Proceeds from new borrowings | Non-cash flow Forex movement | Non-cash flow Interest accrued | 31 Dec 2023 | |
HNW Investor Group | 431,208 | - | 24,798 | 42,549 | 498,555 |
C4 Energy Ltd. | 322,378 | - | - | 30,000 | 352,378 |
Technology Metals | - | 73,971 | 1,773 | - | 75,744 |
Bruce Edwards | 177,349 | - | - | 15,000 | 192,349 |
Sun Seven Stars Investment Group ("SSSIG") | 396,510 | - | 22,640 | 32,324 | 451,474 |
Poseidon Plastics Ltd (“PPL”) | 806,387 | - | 46,219 | 73,356 | 925,962 |
Other (Premium Credit) | - | 24,536 | 603 | 1,107 | 26,246 |
Total liabilities from financing activities | 2,133,832 | 98,507 | 96,033 | 194,336 | 2,522,708 |
Curzon Energy Plc | |
Annual Report 2023 | |
31 Dec 2021 | Cash flows Proceeds from new borrowings | Non-cash flow Forex movement | Non-cash flow Interest accrued | 31 Dec 2022 | |
HNW Investor Group | 435,950 | - | (47,504) | 42,762 | 431,208 |
C4 Energy Ltd. | 292,378 | - | - | 30,000 | 322,378 |
Bruce Edwards | 162,350 | - | - | 15,000 | 177,350 |
Sun Seven Stars Investment Group ("SSSIG") | 408,251 | - | (44,227) | 32,486 | 396,510 |
Poseidon Plastics Ltd (“PPL”) | 636,991 | 184,693 | (85,225) | 69,927 | 806,386 |
Total liabilities from financing activities | 1,935,920 | 184,693 | (176,956) | 190,175 | 2,133,832 |
17. | Share Capital |
Ordinary shares, number | Deferred shares, number | Share capital, US$ | |
At 1 January 2022 | 99,639,565 | 83,032,971 | 1,105,547 |
At 31 December 2022 | 99,639,565 | 83,032,971 | 1,105,547 |
At 31 December 2023 | 99,639,565 | 83,032,971 | 1,105,547 |
Number Ordinary shares of £0.0001 | Number Deferred shares of £0.0099 | Share Capital, US$ | Number Ordinary shares of £0.01 before subdivision | Share Capital, US$ | |
Issued and fully paid | |||||
Existing Ordinary Shares of £0.01 each immediately before subdivision | - | - | - | 83,032,972 | 1,103,457 |
Curzon Energy Plc | |
Annual Report 2023 | |
After subdivision*: | |||||
New Ordinary shares of £0.0001 each | 83,032,972 | - | 11,035 | - | - |
Deferred Shares of £0.0099 each | - | 83,032,971 | 1,092,422 | - | - |
Post reorganization issue of shares | 16,606,593 | - | 2,090 | - | - |
Total Share Capital | 99,639,565 | 83,032,971 | 1,105,547 |
18. | Share Based Payments |
2023 | 2022 | |||
Number of options | Weighted average exercise price £ | Number of options | Weighted average exercise price £ | |
Outstanding at the beginning of the period | - | - | 280,854 | 0.10 |
Expired in the period | - | - | (280,854) | 0.10 |
Outstanding at the end of the period | - | - | - | - |
Vested and exercisable at the end of the period | - | - | - | - |
Curzon Energy Plc | |
Annual Report 2023 | |
2023 Number of warrants | 2022 Number of warrants | |
Outstanding at the beginning of the period | - | 18,606,594 |
Granted during the period | - | - |
Lapsed during the period | - | (18,606,594) |
Exercised during the period | - | - |
Outstanding at the end of the period | - | - |
Vested and exercisable at the end of the period | - | - |
19. | Reserves |
Curzon Energy Plc | |
Annual Report 2023 | |
20. | Financial Instruments – Risk Management |
▪ | other receivables; | |
▪ | cash and cash equivalents; | |
▪ | trade and other payables; and | |
▪ | borrowings. |
2023 | 2022 | ||
US$ | US$ | ||
Financial assets | |||
Cash and cash equivalents | 738 | 20,421 | |
Other receivables | - | - | |
Restricted cash* | 125,000 | 125,000 | |
Financial liabilities | |||
Trade payables | 389,297 | 283,587 | |
Accruals | 1,030,197 | 628,934 | |
Short-term borrowings | 2,522,708 | 2,133,832 |
Curzon Energy Plc | |
Annual Report 2023 | |
Credit Agency | Standard and Poor’s | Moody’s | Fitch | R&I |
Long Term | A/Positive | A1/Negative | A+/Stable | A+/Stable |
Short Term | A-1 | P-1 | F1 | N/A |
Unsupported Group Credit /Baseline Credit Assessment/Viability Rating | bbb+ | baa3 | a | N/A |
+10% | -10% | |
US$ | US$ | |
Loss before tax | Increase in loss by US$62,648 | Decrease in loss by US$62,648 |
Curzon Energy Plc | |
Annual Report 2023 | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
Assets and liabilities by currency of denomination, all numbers are presented in US$ | US$ | £ In US$ | Total US$ | US$ | £ In US$ | Total US$ |
Financial assets | ||||||
Cash and cash equivalents | (4,535) | 5,273 | 738 | 53 | 20,368 | 20,421 |
Other receivables | - | - | - | - | - | - |
Restricted cash* | - | - | - | - | - | - |
Financial liabilities | ||||||
Trade payables | 75,508 | 313,789 | 389,297 | 73,917 | 209,671 | 283,587 |
Accruals | - | 1,030,197 | 1,030,197 | - | 628,934 | 628,934 |
Short-term borrowings | 544,727 | 1,977,981 | 2,522,708 | 499,727 | 1,634,105 | 2,133,832 |
Curzon Energy Plc | |
Annual Report 2023 | |
21. | Related Party Transactions |
22. | Events After the Reporting Period |
o | On 5 September 2024 the Company completed a Company Voluntary Arrangement (CVA) following passage of the proposal by a vote of the Company creditors and shareholders. Following passage of the CVA, the Company intends to complete a capital raise of £340,000, the appointment of two new directors and the resumption of trading on the London stock exchange ahead of securing a suitable project for acquisition. |
The passage of the above will result in the allotment of 1,133,333,900 new ordinary shares at a price of £0.0003 under the placing, and in respect of full and final settlement of creditors totaling £3.3m: |
● | payment of £100,266 in cash and; | |
● | 180,490,669 convertible loan notes, each convertible into one ordinary share at £0.0003, to be converted automatically on the publication of the next prospectus, in full and final settlement of creditors and borrowings. |
The financial impact of the above process is: | |||
● | A reduction in trade and other payables of £1,230,000; | ||
● | A reduction in borrowings payable of £2,062,000; | ||
● | An increase in convertible loan notes payable of £58,000 effective value (number of notes times conversion price); | ||
● | An increase in cash and cash equivalents of £114,001 following cash settlement of creditors; | ||
● | An increase in share capital and share premium of £113,333 and £226,667 respectively in respect of the placing; | ||
● | An increase in share capital and share premium of £18,049 and £36,098 respectively in respect of the conversion of the issued CLN’s to creditors, should such conversion take place in the future. | ||
o | On 5 September 2024 at a meeting of shareholders, the Company passed an ordinary resolution to change its name to Corpus Resources PLC. |
Curzon Energy Plc | |
Annual Report 2023 | |
Note | 2023 | 2022 | |
£ | £ | ||
Assets | |||
Current assets | |||
Trade and other receivables | 28 | 22,599 | 24,723 |
Cash and cash equivalents | 29 | 580 | 16,926 |
Total current assets | 23,179 | 41,649 | |
Total assets | 23,179 | 41,649 | |
Liabilities | |||
Current liabilities | |||
Trade and other payables | 30 | 1,055,702 | 695,072 |
Borrowings | 31 | 1,981,657 | 1,768,614 |
Total liabilities | 3,037,359 | 2,463,686 | |
Capital and reserves attributable to shareholders | |||
Share capital | 32 | 831,990 | 831,990 |
Share premium | 32 | 2,718,932 | 2,718,932 |
Share-based payments reserve | 355,269 | 355,269 | |
Warrants reserve | 289,481 | 289,481 | |
Merger relief reserve | 2,800,000 | 2,800,000 | |
Accumulated losses | (10,009,852) | (9,417,709) | |
Total capital and reserves | (3,014,180) | (2,422,037) | |
Total equity and liabilities | 23,179 | 41,649 |
Curzon Energy Plc | |
Annual Report 2023 | |
Share capital £ | Share Premium £ | Share- based payments reserve £ | Warrants reserve £ | Merger relief reserve £ | Accumulated loss £ | Total £ | |
Equity at 1 January 2022 | 831,990 | 2,718,932 | 355,269 | 289,481 | 2,800,000 | (8,833,702) | (1,838,030) |
Loss for the year 2022 | - | - | - | - | - | (584,007) | (584,007) |
Total comprehensive loss for the year 2022 | - | - | - | - | - | (584,007) | (584,007) |
Equity at 31 December 2022 | 831,990 | 2,718,932 | 355,269 | 289,481 | 2,800,000 | (9,417,709) | (2,422,037) |
Loss for the year 2023 | - | - | - | - | - | (592,143) | (592,143) |
Total comprehensive loss for the year 2023 | - | - | - | - | - | (592,143) | (592,143) |
Equity at 31 December 2023 | 831,990 | 2,718,932 | 355,269 | 289,481 | 2,800,000 | (10,009,852) | (3,014,180) |
Curzon Energy Plc | |
Annual Report 2023 | |
Notes | 2023 | 2022 | |
£ | £ | ||
Cash flow from operating activities | |||
Loss before taxation | (592,143) | (584,007) | |
Adjustments for: | |||
Finance expense | 158,015 | 153,643 | |
Finance income | - | - | |
Impairment of loans and receivables | 20,152 | 18,378 | |
Unrealised foreign exchange movements | (22,497) | 40,968 | |
Operating cashflows before working capital changes | (436,473) | (371,018) | |
Changes in working capital: | |||
Increase in payables | 360,630 | 157,113 | |
Decrease in receivables | 2,124 | 7,939 | |
Net cash used in operating activities | (73,719) | (205,966) | |
Financing activities | |||
Issue of ordinary shares, net of share issue costs | - | - | |
Proceeds from new borrowings | 79,235 | 140,000 | |
Interest paid | (1,710) | (1,138) | |
Advances granted to subsidiaries | (20,152) | (18,378) | |
Net cash flow from financing activities | 57,373 | 120,484 | |
Net increase/(decrease) in cash and cash equivalents in the period | (16,346) | (85,482) | |
Cash and cash equivalents at the beginning of the period | 16,926 | 102,408 | |
Cash and cash equivalents at the end of the period | 580 | 16,926 |
Curzon Energy Plc | |
Annual Report 2023 | |
23. | Significant Accounting Policies |
24. | Auditor’s Remuneration |
25. | Directors and Staff |
Curzon Energy Plc | |
Annual Report 2023 | |
26. | Administrative Expenses |
2023 | 2022 | ||
£ | £ | ||
Staff costs | 242,160 | 229,800 | |
Standard Listing Regulatory Costs | 68,619 | 1,880 | |
Professional and consultancy fees | 91,832 | 82,858 | |
Other general administrative expenses | 54,592 | 54,674 | |
Total | 457,203 | 369,212 |
27. | Receivables from Subsidiaries and Related Party Transactions |
2023 | 2022 | ||
£ | £ | ||
Loans to subsidiaries | - | - | |
Total loans to subsidiaries | - | - |
28. | Prepayments and Other Receivables |
2023 | 2022 | ||
£ | £ | ||
VAT recoverable | 1,982 | 1,446 | |
Prepayments | 20,617 | 23,277 | |
Total prepayments and other receivables | 22,599 | 24,723 |
Curzon Energy Plc | |
Annual Report 2023 | |
29. | Cash and Cash Equivalents |
2023 | 2022 | ||
£ | £ | ||
Cash in hand and at bank | 580 | 16,926 |
30. | Current Liabilities |
2023 | 2022 | ||
£ | £ | ||
Trade and other payables | 246,502 | 173,784 | |
Accruals | 809,200 | 521,288 | |
Total trade and other payables | 1,055,702 | 695,072 |
31. | Short-Term Borrowings |
1 Jan 2023 £ | Cash flows Proceeds from new borrowings, £ | Non-cash flow Forex movement, £ | Non-cash flow Interest accrued, £ | 31 Dec 2023, £ | |
HNW Investor Group | 357,404 | - | - | 34,225 | 391,629 |
C4 Energy Ltd | 267,201 | - | (14,532) | 24,133 | 276,802 |
Technology Metals Market Limited (‘’TM2’’) | - | 59,500 | - | - | 59,500 |
Bruce Edwards | 146,995 | - | (7,966) | 12,067 | 151,096 |
Sun Seven Stars Investment Group ("SSSIG") | 328,645 | - | - | 26,000 | 354,645 |
Poseidon Plastics Ltd (“PPL”) | 668,369 | - | - | 59,000 | 727,369 |
Other (Premium Credit) | - | 19,735 | - | 881 | 20,616 |
Total liabilities from financing activities | 1,768,614 | 79,235 | (22,498) | 156,305 | 1,981,657 |
Curzon Energy Plc | |
Annual Report 2023 | |
1 Jan 2022, £ | Cash flows Proceeds from new borrowings, £ | Non-cash flow Forex movement, £ | Non-cash flow Interest accrued, £ | 31 Dec 2022, £ | |
HNW Investor Group | 323,180 | - | - | 34,224 | 357,404 |
C4 Energy Ltd | 216,746 | - | 26,369 | 24,086 | 267,201 |
Bruce Edwards | 120,353 | - | 14,599 | 12,043 | 146,995 |
Sun Seven Stars Investment Group ("SSSIG") | 302,645 | - | - | 26,000 | 328,645 |
Poseidon Plastics Ltd (“PPL”) | 472,217 | 140,000 | - | 56,152 | 668,369 |
Total liabilities from financing activities | 1,435,141 | 140,000 | 40,968 | 152,505 | 1,768,614 |
32. | Share Capital |
33. | Financial Instruments – Risk Management |
2023 | 2022 | ||
£ | £ | ||
Financial assets | |||
Cash and cash equivalents | 580 | 16,926 | |
Other receivables | - | - | |
Loans due from subsidiaries | - | - | |
Financial liabilities | |||
Trade payables | 246,502 | 173,784 | |
Accruals | 809,200 | 521,288 | |
Short-term borrowings | 1,981,657 | 1,768,614 |
Curzon Energy Plc | |
Annual Report 2023 | |
Assets and liabilities by currency of denomination, all numbers are presented in £ | 2023 US$ | 2023 £ | 2023 Total £ | 2022 US$ | 2022 £ | 2022 Total £ |
Financial assets | ||||||
Cash and cash equivalents | (3,562) | 4,142 | 580 | 54 | 16,872 | 16,926 |
Other receivables | - | - | - | - | - | - |
Financial liabilities | ||||||
Trade payables | 62,202 | 184,300 | 246,502 | - | 173,784 | 173,784 |
Accruals | - | 809,200 | 809,200 | - | 521,288 | 521,288 |
Short-term borrowings | 427,898 | 1,553,759 | 1,981,657 | 414,196 | 1,354,418 | 1,768,614 |
34. | Events After the Reporting Period |
35. | Controlling Party |