Year ended | Year ended | ||
Note | 31 December | 31 December | |
2021 | 2020 | ||
$ | $ | ||
Continuing Operations | |||
Revenue | |||
Administrative expenses | 6 | ( | ( |
Operating Loss | ( | ( | |
Finance income | 9 | ||
Finance costs | 9 | ( | |
Loss before Tax | ( | ( | |
Income tax | 10 | ||
Loss for the year attributable to owners of the parent | ( | ( | |
Other Comprehensive Income: | |||
Items that may be reclassified subsequently | |||
to profit or loss | |||
Currency translation differences | ( | ||
Other Comprehensive Income for the Year | ( | ||
Total Comprehensive Income for the Year | ( | ( | |
attributable to the owners of the parent | |||
Loss per share attributable to the owners of the parent during the year | |||
Basic (cents per share) | 11 | ( | ( |
Diluted (cents per share) | ( | ( |
Note | 31 December | 31 December | |
2021 | 2020 | ||
$ | $ | ||
ASSETS | |||
Non–Current Assets | |||
Property, plant and equipment | 12 | ||
Intangible assets | 13 | ||
Total Non-Current Assets | |||
Current Assets | |||
Trade and other receivables | 15 | ||
Short term investments | 16 | ||
Cash and cash equivalents | 17 | ||
Total Current Assets | |||
TOTAL ASSETS | |||
EQUITY AND LIABILITIES | |||
Equity Attributable to Owners of Parent | |||
Share capital | 18 | ||
Share premium | 18 | ||
Convertible reserve | |||
Reorganisation reserve | ( | ( | |
Foreign exchange reserve | |||
Share based payment reserve | 19 | ||
Retained losses | ( | ( | |
Total Equity | |||
Current Liabilities | |||
Borrowings | 20 | ||
Trade and other payables | 21 | ||
Total Current Liabilities | |||
TOTAL EQUITY AND LIABILITIES |
Share | Share | Convertible | Reorganisation | Foreign | Share Based | Retained | Total | |
Group | Capital | Premium | Reserve | Reserve | Exchange | Payments | L osses | E quity |
Reserve | Reserve | |||||||
$ | $ | $ | $ | $ | $ | $ | $ | |
Balance at 1 January 2020 | ( | ( | ( | |||||
Loss for the year | ( | ( | ||||||
Foreign currency translation | ||||||||
differences | ||||||||
Total comprehensive loss for the year | ( | ( | ||||||
Shares issued | ||||||||
Share based payments | ||||||||
Balance at 31 December 2020 | ( | ( | ||||||
Loss for the year | ( | ( | ||||||
Foreign currency translation | ( | ( | ||||||
differences | ||||||||
Total comprehensive loss for the year | ( | ( | ( | |||||
Share based payments | ||||||||
Lapse of share options | ( | |||||||
Balance at 31 December 2021 | ( | ( | 644,228 |
Year ended | Year ended | ||
| 31 | December | 31 December | |
2021 | 2020 | ||
$ | $ | ||
Cash Flows from Operating Activities | |||
Loss before tax | ( | ( | |
Depreciation | |||
Amortisation | |||
Foreign exchange | ( | ||
Write off | ( | ||
Finance income | ( | ||
Finance costs | ( | ||
Share base payment charge | |||
Changes to working capital | ( | ( | |
(Increase)/decrease in trade and other receivables | ( | ||
Increase in trade and other payables | |||
Cash (used)/ generated in operations | ( | ||
Interest paid | ( | ||
Net Cash used in Operating Activities | ( | ||
Cash Flows from Investing Activities | |||
Increase in Development expenditure | ( | ||
Purchases of property, plant and equipment | ( | ( | |
Disposal of short-term investments | |||
Net Cash (used in)/ generated from Investing | ( | ||
Activities | |||
Cash Flows from Financing Activities | |||
Loan repaid | ( | ||
Advances received from borrowings | |||
Net Cash generated from/ (used in) Financing | |||
Activities | |||
Net Increase/(Decrease) in Cash and Cash | ( | ||
Equivalents | |||
Cash and cash equivalents at the beginning of the year | |||
Net increase/ (decrease) in cash and cash | ( | ||
equivalents | |||
Cash and Cash Equivalents at the End of the Year |
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 |
Nobel Petroleum UK Limited | UK registered company |
Pennpetro Greentec Limited | Cyprus registered company |
Pennpetro Greentec UK Limited | UK registered company |
Pennpetro Green Energy Limited | UK registered company |
Standards /interpretations | Application |
IFRS 16 | Amendments to provide lessees with an exemption from |
assessing whether a COVID-19 related rent concession is | |
a lease modification | |
IAS 1 & IAS 8 amendments | Amendments regarding the definition of materiality |
IFRS 3 amendments | Amendments to clarify the definition of a business and |
amendments updating a reference to the conceptual | |
framework |
Group | Less than | Between | Between |
1 year | 1 and 2 years | 2 and 3 years | |
At 31 December 2021 | $ | $ | $ |
Borrowings (undiscounted) | 4,190,324 | - | - |
Trade and other payables | 1,044,529 | - | - |
At 31 December 2020 | |||
Borrowings (undiscounted) | 4,242,366 | - | - |
Trade and other payables | 496,086 | - | - |
Intra-segment | ||||
USA | UK | balances | Total | |
$ | $ | $ | $ | |
Revenue | - | - | - | - |
Operating loss | (29,595) | (991,451) | - | (1,021,046) |
Depreciation & | - | - | - | - |
amortisation | ||||
Capital expenditure | 617 | - | - | 617 |
Development expenditure | - | - | - | - |
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 |
Intra-segment | ||||
USA | UK | balances | Total | |
$ | $ | $ | $ | |
Revenue | 66,798 | - | - | 66,798 |
Operating profit/(loss) | (671,842) | (639,524) | - | (1,311,366) |
Depreciation & | 577 | 959 | - | 1,536 |
amortisation | ||||
Capital expenditure | 23,151 | - | - | 23,151 |
Development expenditure | 67,153 | - | - | 67,153 |
Total assets | 5,877,838 | 3,111,264 | (3,011,474) | 5,977,628 |
Total liabilities | 6,686,644 | 548,910 | (3,011,474) | 4,224,080 |
Year ended | Year ended | |
31 December | 31 December | |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
Segmental assets for reportable segments | 5,965,019 | 5,977,628 |
Total assets per Statement of Financial Position | 5,965,019 | 5,977,628 |
Year ended | Year ended | |
31 December | 31 December | |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
Legal, professional and compliance costs | 186,028 | 84,192 |
Depreciation and amortisation | - | 76,630 |
Foreign exchange loss | 22,307 | 743,679 |
Loan arrangement fee | 550,033 | - |
Other costs | 262,678 | 473,663 |
Total administrative expenses | 1,021,046 | 1,378,164 |
Year ended | Year ended | |
31 December | 31 December | |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
Fees payable to the Company’s auditor for the audit | ||
of the parent company and consolidated financial | ||
Statements | 38,400 | 32,000 |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
Wages and salaries | 114,652 | 160,000 |
Social security costs | 7,233 | 12,146 |
Valuation of options | 229,224 | 362,730 |
351,109 | 534,876 |
2 0 2 1 | 2 0 2 0 | ||
$ | $ | ||
Keith Edelman (resigned on 15 April 2021) | Emoluments | 13,528 | 47,026 |
Valuation of options | 27,601 | 90,682 | |
Olof Rapp | Emoluments | 40,306 | 40,306 |
Valuation of options | 79,913 | 90,682 | |
Philip Nash (resigned on 8 June 2021) | Emoluments | 17,558 | 40,306 |
Valuation of options | 41,797 | 90,682 | |
Thomas Evans | Emoluments | 40,306 | 40,306 |
Valuation of options | 79,913 | 90,682 | |
340,922 | 530,672 |
2 0 2 1 | 2 0 2 0 | |
Directors | 3 | 4 |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
Loan adjustment for effective interest and bank interest | - | 2,058 |
Interest expense | 290,661 | 262,796 |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
Loss for the year before taxation | (1,311,707) | (1,046,512) |
UK Loss before tax multiplied by the UK tax | ( 249,224) | (198,837) |
rate 19% (2020: 19%) | ||
Tax effect of: | ||
Expense not deductible for tax purposes | - | - |
Unutilised tax losses carried forward | 249,224 | 198,837 |
- | - |
2021 | 2 0 2 0 | |
Group: | ||
Loss attributable to equity holders of the parent ($) | 1,311,707 | 1,046,512 |
Weighted average number of shares (number) | 76,452,106 | 75,109,393 |
Loss per share (cents) | (1.72) | (1.39) |
Petroleum | |||
Group | (Mineral | Office | |
Leases) | equipment | Total | |
$ | $ | $ | |
Cost | |||
At 1 January 2020 | 1,361,163 | 11,512 | 1,372,675 |
Additions | 23,151 | - | 23,151 |
Currency translation | - | 275 | 275 |
At 31 December 2020 | 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 |
Accumulated Depreciation | |||
At 1 January 2020 | - | 9,941 | 9,941 |
Charge for the year | - | 1,536 | 1,536 |
Currency translation | - | 310 | 310 |
At 31 December 2020 | - | 11,787 | 11,787 |
Charge for the year | - | - | - |
Currency translation | - | (88) | (88) |
At 31 December 2021 | - | 11,699 | 11,699 |
Net Book Amount | |||
At 31 December 2020 | 1,384,314 | - | 1,384,314 |
At 31 December 2021 | 1,384,931 | - | 1,384,931 |
Office | |
Company | equipment |
$ | |
Cost | |
At 1 January 2020 | 9,203 |
Additions | - |
Currency translation | 275 |
At 31 December 2020 | 9,478 |
Additions | - |
Currency translation | (88) |
At 31 December 2021 | 9,390 |
Accumulated Depreciation | |
At 1 January 2020 | 8,209 |
Charge for the period | 959 |
Currency translation | 310 |
At 31 December 2020 | 9,478 |
Charge for the period | - |
Currency translation | (88) |
At 31 December 2021 | 9,390 |
Net Book Amount | |
At 31 December 2020 | - |
At 31 December 2021 | - |
Loan | |||
Group | Drilling | arrangement | |
costs | fees | Total | |
$ | $ | $ | |
Cost | |||
At 1 January 2020 | 4,166,737 | 270,339 | 4,437,076 |
Additions | 67,153 | - | 67,153 |
At 31 December 2020 | 4,233,890 | 270,339 | 4,504,229 |
Additions | - | - | - |
At 31 December 2021 | 4,233,890 | 270,339 | 4,504,229 |
Amortisation | |||
At 1 January 2020 | - | 195,245 | 195,245 |
Amortisation charge for the year | - | 75,094 | 75,094 |
At 31 December 2020 | - | 270,339 | 270,339 |
Amortisation charge for the year | - | - | - |
At 31 December 2021 | - | 270,339 | 270,339 |
Net Book Amount | |||
At 31 December 2020 | 4,233,890 | - | 4,233,890 |
At 31 December 2021 | 4,233,890 | - | 4,233,890 |
Company | 2 0 2 1 | 2 0 2 0 |
$ | $ | |
Shares in group undertakings | ||
At 1 January | 7,104,824 | 6,899,108 |
Additions | ||
Foreign exchange movements | (66,193) | 205,716 |
At 31 December | 7,038,631 | 7,104,824 |
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. | 198 | West 13th Street, Wilmington, Delaware | |
Registered Office: | 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 | 3867 | Plaza Tower DR Baton Rouge, Louisiana | |
Registered Office: | 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 | ||
Nobel Petroleum UK Limited | |||
Registered Office: | 1/88 Whitfield St. London W1T 4EZ, UK | ||
Nature of business: | Dormant, dissolved in April 2022 | ||
Class of share: | Ordinary shares (£100) | ||
% of equity shares held by Company: | 100% | ||
Pennpetro Greentec UK Limited | |||
Registered Office: | 1/88 Whitfield St. London W1T 4EZ, UK | ||
Nature of business: | Dormant | ||
Class of share: | Ordinary shares (£100) | ||
% of equity shares held by Company: | 100% | ||
Pennpetro Green Energy Limited | |||
Registered Office: | 1/88 Whitfield St. London W1T 4EZ, UK | ||
Nature of business: | Dormant | ||
Class of share: | Ordinary shares (£100) | ||
% of equity shares held by Company: | 100% | ||
Pennpetro Greentec Limited | 1 Kalymnou, Q MERITO, 4th Floor, Agios Nikolaos, | |
Registered Office: | ||
6037 | Larnaca, Cyprus | |
Nature of business: | IP Holding | |
Class of share: | Ordinary shares (€1,000) | |
% of equity shares held by Company: | 100% |
Group | Company | |||
2021 | 2020 | 2021 | 2020 | |
$ | $ | $ | $ | |
Amounts owed from group | - | - | 3,079,883 | 3,047,540 |
undertakings | ||||
Other receivables | 309,456 | 308,943 | 13,535 | 14,572 |
309,456 | 308,943 | 3,093,418 | 3,062,112 |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
UK Pound Sterling | 13,535 | 13,663 |
US Dollar | 295,921 | 295,280 |
309,456 | 308,943 |
Group | Company | |||
2021 | 2020 | 2021 | 2020 | |
$ | $ | $ | $ | |
Short-term investments | 34,914 | 49,152 | 34,914 | 49,152 |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
UK Pound Sterling | 34,914 | 49,152 |
US Dollar | - | - |
34,914 | 49,152 |
Group | Company | |||
2021 | 2020 | 2021 | 2020 | |
$ | $ | $ | $ | |
Cash at bank | 1,828 | 1,329 | - | - |
Ordinary shares | Share premium | |||||
Group | Number of | Value | Value | Value | Value | Total |
shares | £ | $ | £ | $ | $ | |
At 1 January 2020 | 72,333,702 | 723,337 | 926,711 | 1,187,098 | 1,538,636 | 2,465,347 |
Share issue | 4,118,404 | 41,184 | 52,716 | 2,018,018 | 2,583,064 | 2,635,780 |
At 31 December | 76,452,106 | 764,521 | 979,427 | 3,205,116 | 4,121,700 | 5,101,127 |
2020 | ||||||
Share issue | - | - | - | - | - | - |
At 31 December | 76,452,106 | 764,521 | 979,427 | 3,205,116 | 4,121,700 | 5,101,127 |
2021 |
Weighted average | ||
exercise price | N u m b e r o f | |
£ | awards | |
Exercisable at 1 January 2020 | 0.35 | 1,700,000 |
Awarded | - | - |
Forfeited | - | - |
Exercisable at 31 December 2020 | 0.35 | 1,700,000 |
Awarded | - | - |
Expired | - | (1,700,000) |
Exercisable at 31 December 2021 | - | - |
Group | Company | |||
2021 | 2020 | 2021 | 2020 | |
$ | $ | $ | $ | |
Current liabilities | ||||
Corporate borrowings | 4,256,262 | 3,727,995 | - | - |
Group | Company | |||
2021 | 2020 | 2021 | 2020 | |
$ | $ | $ | $ | |
At 1 January | 3,727,995 | 6,078,992 | - | - |
Advance | 304,556 | 66,950 | - | - |
Interest charge | 290,661 | 271,189 | - | - |
Net repayment | (65,938) | - | - | - |
Loan settlement | - | (2,324,351) | ||
Adjustment for effective interest | 2,058 | 2,058 | ||
Loan term modification | - | (533,985) | - | - |
adjustment | ||||
Foreign currency exchange | (3,070) | 167,142 | - | - |
At 31 December | 4,256,262 | 3,727,995 | - | - |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
UK Pound Sterling | 304,556 | 66,950 |
US Dollar | 3,951,706 | 3,661,045 |
4,256,262 | 3,727,995 |
Group | Company | |||
2021 | 2020 | 2021 | 2020 | |
$ | $ | $ | $ | |
Trade and other payables | 408,726 | 291,412 | 663,510 | 308,171 |
Amounts owed to group | - | - | 35,729 | 36,065 |
undertakings | ||||
Accrued expenses | 635,803 | 204,673 | 635,803 | 204,674 |
At 31 December | 1,044,529 | 496,085 | 1,335,042 | 548,910 |
2 0 2 1 | 2 0 2 0 | |
$ | $ | |
UK Pound Sterling | 994,529 | 446,086 |
US Dollar | 50,000 | 50,000 |
1,044,529 | 496,086 |
Group | Company | |||
2021 | 2020 | 2021 | 2020 | |
$ | $ | $ | $ | |
Assets as per Statement of Financial Position | ||||
Loans and receivables: | ||||
Trade and other receivables | 309,456 | 308,943 | 3,093,418 | 3,062,112 |
(excluding prepayments) | ||||
Short-term investments | 34,914 | 49,152 | 34,914 | 49,152 |
Cash and cash equivalents | 1,828 | 1,329 | - | - |
346,198 | 359,424 | 3,128,332 | 3,111,264 | |
Liabilities per Statement of Financial Position | ||||
Financial liabilities at amortised | ||||
cost: | ||||
Borrowings | 4,256,262 | 3,727,995 | - | 66,950 |
Trade and other payables | 1,044,529 | 496,085 | 1,335,042 | 445,895 |
(excluding non-financial liabilities) | 5,300,791 | 4,224,080 | 1,335,042 | 512,845 |