| Pennpetro Energy plc | UK registered company |
| Pennpetro USA Corp | US registered company |
| Nobel Petroleum USA Inc | US registered company |
| Nobel Petroleum LLC | US registered company |
| Pennpetro Greentec Limited | Cyprus registered company |
| Pennpetro Greentec UK Limited | UK registered company |
| Pennpetro Green Energy Limited | UK registered company |
| Less than | |||
| 1 year | |||
| $ | |||
| Between | |||
| 1 and 2 years | |||
| $ | |||
| Between | |||
| 2 and 3 years | |||
| $ | |||
| Borrowings (undiscounted) | - | 4,018,369 | |
| - | |||
| Trade and other payables | 966,986 | ||
| - | |||
| - | |||
| At 31 December 2021 | |||
| Borrowings (undiscounted) | 4,190,324 | ||
- | |||
- | |||
| Trade and othe | |||
r | |||
| payables | 1,044,529 | ||
- | |||
- |
| Intra-segment | ||||
| USA | ||||
| $ | ||||
| U | ||||
K | ||||
| $ | ||||
| balances | ||||
| $ | ||||
| Total | ||||
| $ | ||||
| Revenue | ||||
| - | ||||
| - | ||||
| - | ||||
| - | ||||
| Operating loss | ||||
| 221,531 | (540,433) | |||
| - | ||||
| (318,902) | ||||
| Capital expenditure | 100,000 | |||
| - | ||||
| - | ||||
| 100,000 | ||||
| Total assets | ||||
| 6,068,526 | 3,039,542 | (2,944,932) | ||
| 6,163,136 | ||||
| Total liabilities | ||||
| 6,571,675 | 1,358,612 | (2,944,932) | 4,985,355 |
| Intra-segment | ||||
| USA | ||||
| $ | ||||
| U | ||||
K | ||||
| $ | ||||
| balances | ||||
| $ | ||||
| Total | ||||
| $ | ||||
| Revenue | ||||
| - | ||||
| - | ||||
| Operating profit/(loss) | ||||
| (29,595) | ||||
| (991,451) | ||||
| - | ||||
| (1,021,046) | ||||
| Capital expenditure | ||||
| 617 | ||||
| - | ||||
| - | ||||
| 617 | ||||
| Total assets | ||||
| 6,050,937 | 3,128,332 | (3,042,414) | 5,965,019 | |
| Total liabilities | ||||
| 3,593,419 | 1,335,042 | (3,042,414) | 5,300,791 |
| 31 March | ||
| 2023 | ||
| $ | ||
| 31 | ||
| December | ||
| 2021 | ||
| $ | ||
| Segmental assets for reportable segments | ||
| 6,163,136 | ||
| 5,965,019 | ||
| Total assets per Statement of Financial Position | ||
| 6,163,136 | 5,965,019 |
| Group | ||
| 15 Month | ||
| Period | ||
| ended 31 | ||
| March 2023 | ||
| $ | ||
| Year ended | ||
| 31 December | ||
| 2021 | ||
| $ | ||
| Legal, professional and compliance costs | ||
| 297,290 | ||
| 186,028 | ||
| Foreign exchange loss | ||
| 778 | 22,307 | |
| Facility fee | ||
| - | 550,033 | |
| Other costs | ||
| 258,426 | 262,678 | |
| Total administrative expenses | ||
| 556,494 | 1,021,046 |
| 15 Month | ||
| Period ended | ||
| 31 March | ||
| 2023 | ||
| $ | ||
Y | ||
| ea | ||
r | ||
| ended | ||
| 31 December | ||
| 2021 | ||
| $ | ||
| Fees payable to the Company’s auditor for the audit | ||
| of the parent company and consolidated financial | ||
| Statements | 49,310 | |
| 38,400 |
| Group and Company | ||
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| Wages and salaries | ||
| 146,532 | ||
| 114,652 | ||
| Social security costs | ||
| 35,437 | 7,233 | |
| Valuation of options | ||
| - | 229,224 | |
| 181,969 | 351,109 |
| 2023 | |||
| $ | |||
| 2021 | |||
| $ | |||
| Keith Edelman (resigned on 15 | |||
| April 2021) | |||
| Emoluments | - | 13,528 | |
| Olof Rapp | |||
| Valuation of options | - | 27,601 | |
| Emoluments | 46,299 | 40,306 | |
| Valuation of options | |||
| 79,913 | |||
| Philip Nash (resigned on 8 | |||
| June 2021) | |||
| Emoluments | - | 17,558 | |
| Valuation of options | - | 41,797 | |
| Thomas Evans | |||
| Emoluments | 46,299 | 40,306 | |
| Valuation of options | |||
| - | 79,913 | ||
| Andy Clifford | |||
| Emoluments | |||
| 53,934 | - | ||
| Valuation of options | |||
| - | - | ||
| David Lenigas | |||
| (appointed on 28 | |||
| March 2023) | |||
| Emoluments | |||
| - | - | ||
| Valuation of options | |||
| - | - | ||
| 146,532 | 340,922 |
| 2023 | 2021 | |
| Directors | ||
| 3 | 3 |
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| Interest expense | ||
| 260,347 | 290,661 | |
| 260,347 | 290,661 |
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| Loss for the year before taxation | ||
| (318,902) | (1,311,707) | |
| UK Loss before tax multiplied by the UK tax | ||
| rate 19% (2021: 19%) | ||
| (60,591) | (249,224) | |
| Tax effect of: | ||
| Gain on loan modification | ||
| (94,608) | ||
| - | ||
| Unutilised tax losses carried forward | ||
| 155,199 | 249,224 | |
| - | ||
| - |
| 2023 | 2021 | |
| Group: | ||
| Loss attributable to equity holders of the parent ($) | ||
| 318,902 | ||
| 1,311,707 | ||
| Weighted average number of shares (number) | 82,674,357 | 76,452,106 |
| Loss per share (cents) | (0.39) | (1.72) |
| Petroleum | |||
| Group | |||
| (Mineral | |||
| Leases) | |||
| $ | |||
| Office | |||
| equipment | |||
| $ | |||
| Total | |||
| $ | |||
| Cost | |||
| At 1 January 2021 | |||
| 1,384,314 | 11,787 | 1,396,101 | |
| Additions | |||
| 617 | |||
| - | |||
| 617 | |||
| Currency translation | |||
| - | |||
| (88) | (88) | ||
| At 31 December | |||
| 2021 | |||
| 1,384,931 | 11,699 | 1,396,630 | |
| Additions | |||
| 100,000 | |||
| - | |||
| 100,000 | |||
| Currency translation | |||
| - | |||
| - | - | ||
| At 31 March 2023 | |||
| 1,484,931 | 11,699 | 1,496,630 | |
| Accumulated Depreciation | |||
| At 1 January 2021 | |||
| - | |||
| 11,787 | |||
| 11,787 | |||
| Charge for the year | |||
| - | |||
| - | |||
| - | |||
| Currency translation | |||
| - | |||
| (88) | (88) | ||
| At 31 December | |||
| 2021 | |||
| - | |||
| 11,699 | 11,699 | ||
| Charge for the period | |||
| - | |||
| - | |||
| - | |||
| Currency translation | |||
| - | |||
| - | - | ||
| At 31 March 2023 | |||
| - | |||
| 11,699 | 11,699 | ||
| Net Book Amount | |||
| At 31 December | |||
| 2021 | |||
| 1,384,931 | |||
| - | |||
| 1,384,931 | |||
| At 31 March 2023 | |||
| 1,484,931 | |||
| - | |||
| 1,484,931 |
| Company | |
| Cost | |
| Office | |
| equipment | |
| $ | |
| At 1 January 2021 | 9,478 |
| Additions | - |
| Currency translation | (88) |
| At 31 December 2021 | 9,390 |
| Additions | - |
| Currency translation | - |
| At 31 March 2023 | 9,390 |
| Accumulated Depreciation | |
| At 1 January 2021 | 9,478 |
| Charge for the period | - |
| Currency translation | (88) |
| At 31 December 2021 | 9,390 |
| Charge for the period | - |
| Currency translation | - |
| At 31 March 2023 | 9,390 |
| Net Book Amount | |
| At 31 December 2021 | - |
| At 31 March 2023 | - |
| Group | ||
| Drilling | ||
| costs | ||
| Total | ||
| $ | ||
| $ | ||
| Cost | ||
| At 31 December | ||
| 2021 | ||
| 4,233,890 | 4,233,890 | |
| Amortisation | ||
| At 1 January 2021 | ||
| - | ||
| - | ||
| Amortisation charge for the year | ||
| - | ||
| - | ||
| At 31 December | ||
| 2021 | ||
| - | ||
| - | ||
| Amortisation charge for the period | ||
| - | ||
| - | ||
| At 31 March 2023 | ||
| - | ||
| - | ||
| Net Book Amount | ||
| At 31 December 2021 | 4,233,890 | 4,233,890 |
| At 31 March 2023 | ||
| 4,233,890 | 4,233,890 |
| Investments in subsidiaries | ||
| Company | ||
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| Shares in group undertakings | ||
| At 1 January | ||
| 7,038,631 | ||
| 7,104,824 | ||
| Foreign exchange movements | ||
| (597,651) | (66,193) | |
| At 31 December | ||
| 2021 and 31 March 2023 | ||
| 6,440,980 | 7,038,631 |
| Pennpetro USA Corp | |
| Registered Office: | 8 The Green Ste A, Dover, Delaware 19901, USA |
| Nature of business: | Oil and Gas |
| Class of share: | Ordinary shares |
| % of equity shares held by Company: | 100% |
| Nobel Petroleum USA Inc. | |
| Registered Office: | |
| 198 West 13th Street, Wilmington, Delaware | |
| 19801, USA | |
| Nature of business: | Oil and Gas |
| Class of share: | Ordinary shares |
| % of equity shares held by Company: | 100% via Pennpetro USA Corp |
| Nobel Petroleum LLC | |
| Registered Office: | |
| 3867 Plaza Tower DR Baton Rouge, Louisiana | |
| 70816-4378, USA | |
| Nature of business: | Oil and Gas |
| Class of share: | Ordinary shares |
| % of equity shares held by Company: | 100% via Pennpetro USA Corp |
| Pennpetro Greentec UK Limited | |
| Registered Office: | 20b Wilton Row London SW1X 7NS, UK |
| Nature of business: | Dormant |
| Class of share: | Ordinary shares (£100) |
| % of equity shares held by Company: | 100% |
| Pennpetro Green Energy Limited | |
| Registered Office: | 20bWilton Row, London SW1X 7NS, UK |
| Nature of business: | Dormant |
| Class of share: | Ordinary shares (£100) |
| % of equity shares held by Company: | 100% |
| Pennpetro Greentec Limited | |
| Registered Office: | |
| 1 Kalymnou, Q MERITO, 4th Floor, Agios Nikolaos, | |
| 6037 Larnaca, Cyprus | |
| Nature of business: | IP Holding |
| Class of share: | Ordinary shares (€1,000) |
| % of equity shares held by Company: | 100% |
| Group | Company | |||
| 2023 | ||||
| $ | ||||
| 2021 | ||||
| $ | ||||
| 2023 | ||||
| $ | ||||
| 2021 | ||||
| $ | ||||
| Amounts owed from group | ||||
| undertakings | ||||
| - | ||||
| - | ||||
| 2,944,932 | ||||
| 3,079,883 | ||||
| Other receivables | ||||
| 315,299 | 309,456 | |||
| 12,386 | 13,535 | |||
| 315,299 | 309,456 | |||
| 2,957,318 | 3,093,418 |
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| UK Pound Sterling | ||
| 12,386 | ||
| 13,535 | ||
| US Dollar | ||
| 302,913 | 295,921 | |
| 315,299 | 309,456 |
| Group | ||||
| Company | ||||
| 2023 | ||||
| $ | ||||
| 2021 | ||||
| $ | ||||
| 2023 | 2021 | |||
| $ | $ | |||
| Short-term investments | ||||
| 82,224 | ||||
| 34,914 | ||||
| 82,224 | 34,914 |
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| UK Pound Sterling | ||
| 82,224 | ||
| 34,914 | ||
| US Dollar | ||
| - | ||
| - | ||
| 82,224 | 34,914 |
| Group | ||||
| Company | ||||
| 2023 | ||||
| $ | ||||
| 2021 | ||||
| $ | ||||
| 2023 | 2021 | |||
| $ | $ | |||
| Cash at bank | ||||
| 46,792 | ||||
| 1,828 | ||||
| - | - |
| Ordinary shares | ||||||
| Share premium | ||||||
| Group | ||||||
| Number of | Value | |||||
| shares | £ | |||||
| Value | ||||||
| $ | ||||||
| Value | Value | |||||
| £ | $ | |||||
| Total | ||||||
| $ | ||||||
| At 1 January 2021 | ||||||
| and 31 December | ||||||
| 2021 | ||||||
| 76,452,106 | 764,521 | |||||
| 979,427 | ||||||
| 3,205,116 | 4,121,700 | |||||
| 5,101,127 | ||||||
| Share issue | 8,046,965 | 80,470 | 99,674 | 2,009,703 | 2,489,019 | 2,588,992 |
| At 31 March 2023 | ||||||
| 84,499,071 | 844,991 | 1,079,101 | 5,214,819 | 6,610,719 | 7,690,119 |
| Weighted average | ||
| exercise price | ||
| £ | ||
| Number | ||
| of | ||
| awards | ||
| Exercisable at 1 January 2021 | 0.35 | |
| 1,700,000 | ||
| Awarded | ||
| - | ||
| - | ||
| Expired | ||
| - | ||
| (1,700,000) | ||
| Exercisable at 31 December | ||
| 2021 | ||
| - | ||
| - |
| Group | Company | |||
| 2023 | 2021 | 2023 | 2021 | |
| $ | $ | $ | $ | |
| Current liabilities | ||||
| Corporate borrowings | ||||
| 4,018,369 | 4,256,262 | - | - |
| Group | ||||
| Company | ||||
| 2023 | 2021 | |||
| 2023 | 2021 | |||
$ | ||||
$ | ||||
| $ | ||||
| $ | ||||
| At 1 January | ||||
| 4,256,262 | 3,727,995 | |||
| - | ||||
| - | ||||
| Advance | ||||
- | ||||
| 304,556 | ||||
| - | ||||
| - | ||||
| Interest charge | 260,347 | 290,661 | ||
| - | ||||
| - | ||||
| Net repayment | ||||
- | ||||
| (65,938) | ||||
| - | ||||
| - | ||||
| Adjustment for | ||||
| effective interest | ||||
- | ||||
| 2,058 | ||||
| - | - | |||
| Loan term modification | ||||
( | ||||
| 497,939 | ||||
) | ||||
| - | ||||
| - | ||||
| - | ||||
| adjustment | ||||
| Foreign currency exchange | ||||
| (301) | (3,070) | |||
- | ||||
- | ||||
| At 31 December | ||||
| 2021 | ||||
| And 31 March 2023 | ||||
| 4,018,369 | 4,256,262 | |||
- | ||||
- |
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| UK Pound Sterling | ||
| 304,556 | ||
| 304,556 | ||
| US Dollar | ||
| 3,713,813 | 3,951,706 | |
| 4,018,369 | 4,256,262 |
| Group | ||||
| Company | ||||
| 2023 | 2021 | 2023 | 2021 | |
$ | ||||
$ | ||||
$ | ||||
$ | ||||
| Trade and other payables | ||||
| 881,076 | ||||
| 408,726 | ||||
| 1,240,006 | ||||
| 663,510 | ||||
| Amounts owed to group | ||||
| - | ||||
| - | ||||
| 32,696 | 35,729 | |||
| undertakings | ||||
| Accrued expenses | ||||
| 85,910 | 635,803 | |||
| 85,910 63 | 5,803 | |||
| At 31 December | ||||
| 2021 | ||||
| 966,986 | 1,044,529 | |||
| 1,358,612 | 1,335,04 |
| 2023 | ||
| $ | ||
| 2021 | ||
| $ | ||
| UK Pound Sterling | ||
| 916,986 | ||
| 994,529 | ||
| US Dollar | 50,000 | 50,000 |
| 966,986 | 1,044,529 |
| Group | Company | |||
| 2023 | 2021 | 2023 | 2021 | |
| $ | $ | $ | $ | |
| Assets as per Statement of | ||||
| Financial Position | ||||
| Loans and receivables: | ||||
| Trade and other receivables | ||||
| (excluding prepayments) | ||||
| 315,299 | 309,456 | |||
| 2,957,318 | 3,093,418 | |||
| 82,224 | 34,914 | |||
| Short-term investments | ||||
| 82,224 | 34,914 | |||
| Cash and cash equivalents | ||||
| 46,792 | 1,828 | |||
| - | ||||
| - | ||||
| 444,315 | 346,198 | |||
| 3,039,542 | 3,128,332 | |||
| Liabilities per Statement of | ||||
| Financial Position | ||||
| Financial liabilities at amortised | ||||
| cost: | ||||
| Borrowings | 4,018,369 | 4,256,262 | - | - |
| Trade and other payables | ||||
| 966,986 | 1,044,529 | |||
| 1,358,612 | ||||
| 1,335,042 | ||||
| (excluding non-financial liabilities) | ||||
| 4,985,355 | 5,300,791 | 1,358,612 | 1,335,042 |