15 Month | Year ended | ||
ended 31 | 31 December | ||
March 2023 | 2021 | ||
$ | $ | ||
Continuing Operations | |||
Revenue | |||
Administrative expenses | 6 | ( | ( |
Operating Loss | ( | ( | |
Gain on loan modification | 20 | ||
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) | ( | ( |
31 March | 31 December | ||
2023 | 2021 | ||
$ | $ | ||
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 | |||
Retained losses | ( | ( | |
Total Equity | |||
Current Liabilities | |||
Trade and other payables | 21 | ||
Borrowings | 20 | ||
Total Current Liabilities | |||
Non- Current Liabilities | |||
Borrowings | 20 | ||
Total Non-Current Liabilities | |||
TOTAL EQUITY AND LIABILITIES |
Share | Share | Convertible | Reorganizatio | Foreign | Share | Retained | Total | |
Group | Capital | Premium | Reserve | n Reserve | Exchange | based | Losses | Equity |
Reserve | payments | |||||||
Reserve | ||||||||
$ | $ | $ | $ | $ | $ | $ | $ | |
Balance at 31 December 2020 | ( | ( | ||||||
Loss for the period | ( | ( | ||||||
Foreign currency translation differences | ( | ( | ||||||
Total comprehensive income for the year | ( | ( | ( | |||||
Share based payments | ||||||||
Lapse of share options | ( | |||||||
Balance at 31 December 2021 | ( | ( | ||||||
Loss for the period | ( | ( | ||||||
Foreign currency translation differences | ||||||||
Total comprehensive income for the period | ( | ( | ||||||
Share issue (note 18) | ||||||||
Exercise of convertible loan notes | ( | |||||||
(note 18) | ||||||||
Balance at 31 March 2023 | ( | ( |
15 Months | Year ended | |
ended 31 | 31 December | |
March 2023 | 2021 | |
$ | $ | |
Cash Flows from Operating Activities | ||
Loss before tax | ( | ( |
Foreign exchange | ( | |
Result on loan amendment | ( | |
Finance costs | ||
Share base payment charge | ||
Changes to working capital | ( | ( |
Increase in trade and other receivables | ( | ( |
Increase in trade and other payables | ||
Cash used in operations | ( | ( |
Interest paid | ||
Net Cash used in Operating Activities | ( | ( |
Cash Flows from Investing Activities | ||
Purchases of property, plant and equipment | ( | ( |
(Increase)/ decrease of short-term investments | ( | |
Net Cash (used in)/ generated from Investing | ( | |
Activities | ||
Cash Flows from Financing Activities | ||
Loan repaid | ( | |
Proceeds from issues of ordinary shares | ||
Advances received from borrowings | ||
Net Cash generated from Financing Activities | ||
Net Increase in Cash and Cash Equivalents | ||
Cash and cash equivalents at the beginning of the period | ||
Cash and Cash Equivalents at the End of the Period |
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 |
Group | Less than | Between | Between |
1 year | 1 and 2 years | 2 and 3 years | |
At 31 March 2023 | $ | $ | $ |
Borrowings (undiscounted) | - | 4,018,369 | - |
Trade and other payables | 966,986 | - | - |
At 31 December 2021 | |||
Borrowings (undiscounted) | 4,190,324 | - | - |
Trade and other payables | 1,044,529 | - | - |
Intra-segment | ||||
USA | UK | 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 | UK | 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 | ||
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 |
2021 | ||
2023 $ | $ | |
Wages and salaries | 146,532 | 114,652 |
Social security costs | 35,437 | 7,233 |
Valuation of options | - | 229,224 |
181,969 | 351,109 | |
| Directors’ Emoluments |
2021 | |||
$ | |||
Keith Edelman (resigned on 15 | Emoluments | - | 13,528 |
April 2021) | Valuation of options | - | 27,601 |
Olof Rapp | Emoluments | 46,299 | 40,306 |
Valuation of options | 79,913 | ||
Philip Nash (resigned on 8 | Emoluments | - | 17,558 |
June 2021) | 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 | Emoluments | - | - |
March 2023) | Valuation of options | - | - |
146,532 | 340,922 | ||
| The Group does not employ any full-time employees at its US subsidiaries. Instead, the Group |
2021 | ||
Directors | 3 | 3 |
Office | |
Company | equipment |
$ | |
Cost | |
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 | - |
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 |
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 |
Group | Company | |||
2023 | 2021 | 2023 | 2021 | |
$ | $ | $ | $ | |
Short-term investments | 82,224 | 34,914 | 82,224 | 34,914 |
| Short term investments include $82,224 (2021: $34,914) of cash being held by FHF Corporate |
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 | - | - |
| Limited agreed to extend the maturity date to 31 December 2024. Petroquest confirmed to the |
| Directors in July 2023 that if necessary, the maturity date can be further extended at the |
| Group’s option to 31 December 2025. |
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 | 4,018,369 | 4,256,262 | - | - |
2021 | ||
$ | ||
UK Pound Sterling | 304,556 | 304,556 |
US Dollar | 3,713,813 | 3,951,706 |
4,018,369 | 4,256,262 | |
| The impact of a 10% favourable movement in the US Dollar to UK Pound would increase the |
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 | 635,803 |
At 31 December 2021 | 966,986 | 1,044,529 | 1,358,612 | 1,335,042 |
| And 31 March 2023 |
2021 | ||
$ | ||
UK Pound Sterling | 916,986 | 994,529 |
US Dollar | 50,000 | 50,000 |
966,986 | 1,044,529 | |
| The impact of a 10% favourable movement in the US Dollar to UK Pound would increase the |