CRITICAL MINERAL RESOURCES PLC | COMPANY INFORMATION |
Company Information | 3 |
Chairman’s Report | 4 |
Strategic and Corporate Governance Report | 6 |
Environment, Social and Governance Statement | 15 |
Report Of The Directors | 20 |
Directors’ Remuneration Report | 24 |
Independent Auditor’s Report To The Members Of Critical Mineral Resources Plc | 29 |
Consolidated Statement of Profit or Loss and Other Comprehensive Income | 35 |
Consolidated Statement of Financial Position | 36 |
Parent Company Statement of Financial Position | 37 |
Consolidated Statement of Changes in Equity | 38 |
Parent Company Statement of Changes in Equity | 39 |
Consolidated Statement of Cash Flows | 40 |
Parent Company Statement of Cash Flows | 41 |
Notes to the Consolidated Financial Statements | 42 |
CRITICAL MINERAL RESOURCES PLC | COMPANY INFORMATION |
Directors | Dominic Traynor |
Charles Oliver Long | |
Noureddine Sabraoui | |
Russell Thomson | |
Company Secretary | Orana Corporate LLP |
Registered Office | Eccleston Yards |
25 Eccleston Place | |
London SW1W 9NF | |
Company Number | 11043077 |
Independent Auditor | PKF Littlejohn LLP |
Statutory Auditor | |
15 Westferry Circus | |
Canary Wharf | |
London | |
E14 4HD | |
Registrars | Share Registrars Limited |
3 Millennium Centre | |
Crosby Way | |
Farnham | |
Surrey GU9 7XX | |
Brokers | Novum Securities Limited |
8-10 Grosvenor Gardens | |
Belgravia | |
London SW1W 0DH | |
Legal | Druces LLP |
Salisbury House | |
London Wall | |
London EC2M 5PS |
CRITICAL MINERAL RESOURCES PLC | CHAIRMAN’S REPORT |
CRITICAL MINERAL RESOURCES PLC | CHAIRMAN’S REPORT |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
Continuing and discontinued activities: | 2023 | 2022 |
Cash and cash equivalents | £24,785 | £142,018 |
Administrative expenses as a percentage of total assets | 22.73% | 93.9% |
Exploration costs capitalised during the year | £2,331 | £1,003,612 |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
Shareholders | ||
The Company publishes regular announcements to ensure shareholders are kept up to date with developments within the Group. Going forward the Directors expect to increase the number of face-to-face meetings with its shareholders and potential investors. | ||
Employees and contractors | ||
During the period under review the Company directly employed geologists and when required engaged contractors to provide specialist technical services. Management and the Company's Directors maintain regular direct contact with employees to ensure any concerns they have are considered and action taken if necessary. | ||
Suppliers | ||
Procurement of technical services such as drilling, geophysics, geological and assaying relies on the expertise of management and the availability of those services at the time (both geographically and the supplier’s capacity). Relations with suppliers is maintained through regular contact, prompt payment and where necessary ensuring high standards of health and safety are maintained or implemented. Health and safety management by the Company is most important during supplied drilling and geophysics work. | ||
Local community | ||
At the subsidiary level, management and the Company's employees continue to maintain excellent relationships with the local communities where they operate. During the year under review, the Company used local businesses for the provision of certain services, specifically for geological prospecting assistance, earth works, food and shelter. This created and will continue to create increased economic activity in the areas in which the Company operates. Local management also maintains regular dialogue with the local population and leaders to ensure support for its activities. | ||
Environment | ||
The Company's current activities are restricted to exploration related activities with trenching the most environmentally impactful due to the small-scale excavations this consists of and the occasional refurbishment of access roads. In some cases, trenches are backfilled, primarily for safety but also environmental reasons. Going forward the Company expects to be drilling exploration targets which includes a range of specific |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
environmental considerations including managing water runoff and post-drilling rehabilitation. |
Description | Impact | Mitigation | ||
Strategic risks | ||||
| Successful acquisition of future opportunities to build shareholder value, the generation of future income streams or net asset growth may not materialise. | High | | Board actively seeking to diversify current portfolio risk by acquiring further exploration assets. |
| Competitors with significantly greater financial and technical resources will be able to outbid the Company on future upstream opportunities. | | The Company has a supportive shareholder base and will look to raise further finance as and when new opportunities present themselves. | |
| Over reliance on a small number of key individuals, in particular the Directors. The Company may be negatively affected by the departure of these individuals. | | The Company has supportive advisors and other stakeholders who show the Company assets available for potential acquisition and potential new investors. | |
| The Company has issued share option grants to its directors to incentivise and retain these directors who are considered key to enhancing the future market value of the Company. | |||
Commodity prices | ||||
| The value of further opportunities, assets and potential earnings, will be affected by fluctuations in metals and minerals prices (e.g. Copper). | Medium | | The Company monitors commodity pricing trends to ensure new opportunities are regularly reassessed in light of expected price movements to ensure these opportunities continue to offer good value. |
| High inflation including of talent are significantly increasing mining costs and this could affect valuations of future acquisitions. | | Demand for metals is set to increase as electrification and clean energy technologies grow rapidly, and as global GDP growth adds to overall demand. The Company will continue to focus on those commodities exposed to renewable energy themes in its strategic plan, but also on critical minerals, particularly those on the US and EU lists | |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
Financial risks | ||||||
| Difficulty raising external funding for new investment opportunities and exploration activities in volatile capital markets. The future availability of such financing is uncertain. | High | | Regular review of cashflow, working capital and funding options are performed by the Board to ensure the Company remains a Going Concern. | ||
| Build strong and sustainable relationships with shareholders. The Company placed some of the gifted shares post year end to avoid unnecessary dilution of the share base. | |||||
| Prudent approach to budgeting and strong financial stewardship - managing commitments and liquidity to ensure the Group has sufficient capital to meet spending commitments. | |||||
Environmental, social and governance risks (“ESG”) | ||||||
| ESG reporting is constantly evolving and is a risk for the majority of mining and metal companies. The Company must seek to improve diversity, equity and inclusion as well as be aware of the urgent priorities to address climate change. All stakeholders have increased expectations of the Company’s ESG reporting and the Company must meet these demands. | Medium | | ESG is part of the Company’s longer-term, more strategic view and the Board will consider ESG at board meetings and understand how their decisions will meet the various stakeholder demands. | ||
| Policies and processes are being further enhanced to ensure there is a more rigorous reporting cycle in which requirements are identified and met before giving rise to any issues. | |||||
Legal and compliance risks | ||||||
| Bribery and corruption. London Stock Exchange or the Financial Conduct Authority Rule breaches | Medium | | The Company follows the QCA code of corporate governance and this is set out in this annual report and accounts. The Company also has the various policies in place which are overseen by the Audit Committee and reviewed on a regular basis: | ||
o | Anti Bribery and Corruption Policy | |||||
o | Whistle Blowing Policy | |||||
o | Anti Money Laundering Policy | |||||
| The Board reorganisation late in the year was to ensure the skill set of the Board matches the Company’s strategic requirements. Operations in Morocco are led by a Director on the ground with the appropriate skill set to perform this work and the remainder of the Board continue to support the Company with their expertise. It is also able to consult with outside advisers to ensure full compliance. | |||||
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
1. | Establish a strategy and business model which promote long-term value for shareholders; |
2. | Seek to understand and meet shareholder needs and expectations; |
3. | Take into account wider stakeholder and social responsibilities and their implications for long term success; |
4. | Embed effective risk management, considering both opportunities and threats, throughout the organisation; |
5. | Maintain the board as a well-functioning balanced team led by the Chair; |
6. | Ensure that between them the Directors have the necessary up to date experience, skills and capabilities; |
7. | Evaluate board performance based on clear and relevant objectives, seeking continuous improvement; |
8. | Promote a corporate culture that is based on ethical values and behaviours; |
9. | Maintain governance structures and processes that are fit for purpose and support good decision-making by the Board; and |
10. | Communicate how the Company is governed and is performing by maintaining a dialogue with shareholders and other relevant stakeholders. |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
Director | Number of formal board meetings with possible attendance record in 2023 |
Adrian England | 5/6 (and 1/1 Remuneration Committee Meetings and 2/2 Audit Committee Meetings) |
Christopher Lambert | 4/6 |
Charles Long Russell Thomson Dominic Traynor Noureddine Sabraoui | 8/8 6/8 (and 1/1 Remuneration Committee Meetings and 2/3 Audit Committee Meetings) 7/8 (and 1/1 Remuneration Committee Meetings and 3/3 Audit Committee Meetings) 1/1 |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
Significant issue | Summary of significant issue | Actions and Conclusion |
Going concern | Assessment of the Group’s ability to continue as a going concern as part of the preparation of the financial statements. This assessment of going concern covers a period of at least 12 months from the date of signing the financial statements. | The Company has funded its operations in the year from the return of the RIWAQ deposit and the initial receipt of cash from the sale of the Cyprus assets. On 15 March 2024, the Company announced a raise of c£250,000. In addition to this funding, the Company is expecting a further receipt of funds from its sale of the Cyprus assets and is confident that various fund raising opportunities are available in the coming months and therefore the Committee, whilst they draw attention to the material uncertainty that exists at the date of these accounts, nevertheless consider it appropriate to continue to adopt the going concern basis of accounting in preparing the financial statements. The going concern statement is detailed in full in note 3 of the consolidated financial statements. |
Accounting treatment of the disposal of the Cypriot assets | There is a risk that the accounting treatment for the disposal of the Cypriot assets is incorrectly recorded in the company and group accounts. | Management concluded that the investment cost had been appropriately written down to the sales value in the prior year and therefore no gain or loss was recognised in the Parent company accounts on disposal. The gain on disposal in the consolidation has mainly arisen due to the group no longer being responsible for the potential liability belonging to these subsidiaries. |
Recoverability of the final balance receivable in relation to the sale of Cypriot subsidiaries | The final payment amounting to $214,251 (£181,254) in relation to the sale of Cypriot subsidiaries was due at the end of December 2023. However, this amount remains outstanding at the date of this report. There is a risk that the balance is not recoverable and should be impaired, however the Company notes that the buyers of our Cypriot subsidiaries have thus far paid US$313,750 of the US$528,001 total consideration. | Management is in regular dialogue with the acquirors and have put a payment plan in place to ensure these monies are received in a timely manner. It has been agreed that interest will be charged on the outstanding amount. The Company has made a provision of £79,256 against this amount at year end. |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
| Provision of health and safety training to all employees; |
| All necessary measures are taken to minimise workplace injuries, and |
| Establishment of management and advisory programmes for the prevention of transmissible diseases. |
| Comply with applicable laws, regulations and commitments wherever it operates; |
| Ensure it has the necessary resources, procedures, training programmes and responsibilities in place to achieve its environmental objectives; |
| Strive to protect air and water quality, minimise consumption of water and energy, and protect natural habitats and biodiversity; |
| Promote an ongoing environmental dialogue with its stakeholders in the communities where it conducts business; |
| Collaborate with stakeholders to define environmental priorities and to protect the environment; and |
| Consider the requirement for environmental protection in all aspects of exploration and development. |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
| its interactions with local communities, |
| respecting customs and cultural practices, and |
| minimising intrusion upon lifestyles and traditions. |
Governance | ||
Board of director’s oversight | The company does not currently have a risk or climate risk committee although climate risk is discussed at board meetings when relevant. A climate risk committee will be implemented when deemed necessary, most likely once a development project reaches the Bankable Feasibility Stage. Our strategy and business plan are to capitalise on climate change by investing in Clean Technology raw materials such as copper, and renewable energy opportunities aligned to mining projects. Climate change opportunity is embedded in our activity. | |
Assessment and management | Climate related issues identified and discussed during the period include the availability of water for exploration projects in Morocco (risk) and the availability of improved solar technology | |
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
for mine power (opportunity). In Morocco, solar technology may also present opportunities for power projects for non-mining industrial operations or complexes. | |||
Strategy | |||
Risks and opportunities | Climate related issues identified and discussed include: 1. the availability of water due to changes in precipitation patterns for a potential mining operation in Morocco (risk). 2. the improving technology and lower cost of renewable solar energy to power a mining operation (opportunity). In the medium term, the directors believe that global electrification and rising demand for Clean Technologies will increase demand for a range of metals and minerals including copper, nickel, aluminium and lithium. Alongside global GDP growth, the electrification theme provides additional metals demand which is the basis for the Company’s strategy. | ||
Strategy | The company’s strategy includes acquiring and developing mining projects directly exposed to the Clean Technology economy of the future. The company’s historical and future acquisitions, investments and operating costs are intended to deliver the strategy of developing Clean Technology metals and minerals. Under all climate change scenarios, the board anticipates an increase in Clean Technology demand and therefore the metals and minerals that make these technologies possible. | ||
Risk Management | |||
Risk identification | The company has identified key climate change related risks as follows: | ||
1. | Supplier disruption | ||
2. | Competition for clean technology related metals and minerals projects. | ||
3. | Competition for equity capital between similar upstream companies in the clean technology metals sub sector. | ||
4. | Climate change physical impacts on jurisdiction and regions where metals and minerals deposits are located. | ||
5. | Potential for higher input costs, notably for fossil fuels and building materials such as cement and steel. | ||
6. | Reduced demand for metal concentrates which have been produced using higher than average GHG emissions energy such as coal fired power. | ||
Processes and management | The company’s strategy is to acquire and develop mining projects directly exposed to Clean Technology industries. A key part of the mine development process are the Pre-Feasibility and Bankable Feasibility studies (“PFS” and “BFS”), both of which include investigations into mine emissions (gases and fluids) and waste (including tailings). The PFS and BFS studies also include: | ||
1. | Investigations into the use of new technologies (especially renewable sources of energy such as solar). | ||
2. | Environmental baseline studies. | ||
3. | Water supply studies, rainfall pattern change, and regional hydrogeology. | ||
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
4. | Climate and weather patterns including average monthly temperatures. | ||
The PFS and BFS studies are authored by independent technical experts and managed by senior management and board members. For new project acquisitions, the company’s due diligence processes include a desktop review which cover all the above potential risks and opportunities. | |||
Metrics and Targets | |||
GHG metrics | The company’s greenhouse gas emissions are currently low due to the nature of operations. During the period under review the main GHG emitters were: | ||
1. | Travel in Morocco. | ||
2. | Employee / contractor accommodation and associated energy use. | ||
As noted in the Company’s SECR disclosure below, energy usage was below 40,000 kWh and as a result complete Scope 1, 2 and 3 GHG data was not collected. During 2024 the Company will implement improved GHG data collection methodology at the Company and subsidiary levels although it expects GHG emissions and energy usage to remain relatively low. | |||
Climate related physical risks | The Company’s exposure to physical risk relates to changes to the environment where its development operations are based. The principal physical risk identified in Morocco is the potential for reduced rainfall and how this impacts water supply at a future operation. A prolonged season of the hottest weather (currently July and August) has the potential to have an impact on productivity in Morocco. The Company is working on a metric which fairly quantifies these physical risks. | ||
CRITICAL MINERAL RESOURCES PLC | STRATEGIC AND GOVERNANCE REPORT |
CRITICAL MINERAL RESOURCES PLC | REPORT OF THE DIRECTORS |
CRITICAL MINERAL RESOURCES PLC | REPORT OF THE DIRECTORS |
Number of Ordinary shares | Percentage of TVR** holding | Percentage of overall holding | |
Hargreaves Lansdown (Nominees) Limited | 12,696,581 | 17.94% | 17.29% |
KM Securities Pty Limited | 12,000,000 | 16.95% | 16.34% |
The Bank of New York (Nominees) Limited | 11,695,498 | 16.52% | 15.92% |
Interactive Investor Service Nominees Limited | 6,293,338 | 8.89% | 8.57% |
Barclays Direct Investing Nominees Limited | 5,847,879 | 8.26% | 7.96% |
Spreadex LTD | 2,840,000 | 4.01% | 3.87% |
Critical Mineral Resources Plc* | 2,666,666 | N/A | 3.77% |
HSDL Nominees Limited | 2,639,355 | 3.73% | 3.63% |
Cantor Fitzgerald Europe | 2,608,657 | 3.69% | 3.55% |
Peel Hunt Partnership Limited | 2,193,616 | 3.10% | 2.99% |
Edward Bibbey | 2,132,815 | 3.01% | 2.90% |
CRITICAL MINERAL RESOURCES PLC | REPORT OF THE DIRECTORS |
CRITICAL MINERAL RESOURCES PLC | REPORT OF THE DIRECTORS |
| | select suitable accounting policies and then apply them consistently; |
| | make judgments and accounting estimates that are reasonable and prudent; |
| | state whether applicable UK adopted international accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and |
| | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business. |
CRITICAL MINERAL RESOURCES PLC | REMUNERATION REPORT |
CRITICAL MINERAL RESOURCES PLC | REMUNERATION REPORT |
CRITICAL MINERAL RESOURCES PLC | REMUNERATION REPORT |
Year ended 31 December 2023 | Year ended 31 December 2022 | ||||
Benefits In | Amounts | ||||
Salary/Fees | Kind | Total | outstanding | Salary/Fees | |
at year end | |||||
£ | £ | £ | £ | £ | |
Executive directors: | |||||
Chris Lambert 1 | 139,742 | 12,124 | 151,866 | 6,315 | 96,248 |
Charlie Long | 125,000 | 6,125 | 131,125 | 13,542 | 85,677 |
Noureddine Sabraoui2 | 5,265 | - | 5,265 | 4,355 | - |
Martyn Churchouse4 | - | - | - | - | 49,466 |
270,007 | 18,249 | 288,256 | 24,212 | 231,391 | |
Non-executive directors: | |||||
Adrian England3 | 40,000 | - | 40,000 | 4,027 | 3,333 |
Russell Thomson | 38,667 | - | 38,667 | 35,333 | 26,233 |
Dominic Traynor | 38,667 | - | 38,667 | 15,333 | 26,230 |
Professor Michael Johnson4 | - | - | - | - | 116,013 |
Andrew Daniels5 | - | - | - | - | 38,727 |
117,333 | - | 117,333 | 54,693 | 210,536 | |
TOTAL | 387,340 | 18,249 | 405,589 | 78,905 | 441,927 |
2023 number of Ordinary shares | 2023 number of share options | 2022 number of Ordinary shares | 2022 number of share options | |
Christopher Lambert | - | - | - | 2,000,000 |
Charles Oliver Long | - | 1,500,000 | - | 1,500,000 |
Noureddine Sabraoui | - | - | - | - |
Russell Thomson1 | - | 450,000 | - | 450,000 |
Dominic Traynor | 650,000 | 450,000 | 650,000 | 450,000 |
CRITICAL MINERAL RESOURCES PLC | REMUNERATION REPORT |
Distributions to shareholders | Total directors and employee pay | Operational cash outflow | ||
£ | £ | £ | ||
Year ended 31 December 2023 | Nil | 387,340 | 798,389 | |
Year ended 31 December 2022 | Nil | 527,285 | 1,107,750 | |
CRITICAL MINERAL RESOURCES PLC | REMUNERATION REPORT |
| the financial statements give a true and fair view of the state of the group’s and of the parent company’s affairs as at 31 December 2023 and of the group’s profit for the year then ended; | |
| the group 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 UK-adopted international accounting standards 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. |
| reviewing the cashflow forecasts and budgets prepared by management for the period to 31 December 2025, corroborating and providing challenge to key assumptions and inputs used,which included the expected receipt of outstanding amounts due relating to the disposal of the Cypriot subsidiaries, as well as other anticipated fundraising; |
| comparing forecast expenditures to current year actual results and corroborating any significant variances; | |
| obtaining an understanding of cash preservation measures, and corroborating to supporting documentation where applicable; | |
| reviewing the accuracy of historic forecasts by comparing to the actual results in the year to assess the accuracy of the forecasting process; and | |
| reviewing post year-end bank statements and management information to ascertain the group’s and the parent company’s latest financial position and post year-end performance, and comparing this to the forecasts. |
Key Audit Matter | How our scope addressed this matter |
Accounting treatment of the disposal of the Cypriot subsidiaries (note 19) | |
The group announced in September 2023 the completion of the sale of the Cypriot subsidiaries for a cash consideration of US$528,001 and a contingent consideration of US$432,000. The contingent consideration is payable by the purchaser subject to certain conditions relating to the determination of mineral resource estimates which meet specific industry recognised criteria. The achievement of these conditions is outside the control of the group upon disposal and the likelihood is therefore difficult to estimate. Under the terms of the agreement, the group will receive payments in 3 instalments for the sale of the Cypriot subsidiaries. The final payment of US$214,251 was due at the end of December 2023 and was still outstanding at the date of this audit report. As a result of the judgements involved in assessing the likelihood of the contingent consideration being received, and the complexity involved in disposal accounting, this matter is determined to be a key audit matter. | Our work in this area included: Obtaining the share purchase agreement (the ‘SPA’) to understand the terms of the disposal, including details of the sale consideration, and when control was deemed to have passed to the acquirer; Reviewing the net asset position of the Cypriot subsidiaries at the date of disposal, including a review of movements in profit or loss from the last balance sheet date to the date of disposal and, substantively testing those movements on a sample basis; Reviewing the accounting entries made by management on disposal at the parent company and the group levels, verifying these to the underlying accounting records and the Sales Purchase Agreement, and ensuring these are in accordance with IFRS 10; and Ensuring the presentation and disclosure surrounding the disposal is complete and accurate. At the group level, a gain on disposal of £1,342,841 has been recognised in the Statement of Profit and Loss and Other Comprehensive Income for the year in respect of this transaction. Based on the work performed, we are satisfied that the accounting treatment of the disposal of the Cypriot subsidiaries is appropriate in accordance with IFRS. |
| the information given in the strategic report and the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and | |
| the strategic report and the directors’ report have been prepared in accordance with applicable legal requirements. |
| adequate accounting records have not been kept fby the parent company, or returns adequate for our audit have not been received from branches not visited by us; or | |
| the parent 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. |
| We obtained an understanding of the group and parent company and the sector in which they operate to identify laws and regulations that could reasonably be expected to have a direct effect on the financial statements. We obtained our understanding in this regard through detailed discussions with management about and potential instances of non-compliance with laws and regulations both in the UK and in overseas subsidiaries. We also selected a specific audit team based on experience with auditing entities within this industry of a similar size. | |||
| We determined the principal laws and regulations relevant to the group and parent company in this regard to be those arising from: | |||
o | Companies Act 2006; | |||
o | Listing Rules as applicable to companies listed on the Standard Segment of the London Stock Exchange; | |||
o | Disclosure Guidance and Transparency Rules; | |||
o | UK tax and employment law; and | |||
o | Anti-bribery and money laundering regulations. | |||
| We designed our audit procedures to ensure the audit team considered whether there were any indications of non-compliance by the group and parent company with those laws and regulations. These procedures included, but were not limited to: | |||
- | Making enquiries of management; | |||
- | Reviewing legal and professional fees to understand the nature of the costs and the existence of any non-compliance with laws and regulations; and | |||
- | Reviewing minutes of meetings of those charged with governance and Regulatory | |||
News Service announcements | ||||
| We also identified the risks of material misstatement of the financial statements due to fraud. We considered, in addition to the non-rebuttable presumption of a risk of fraud arising from management override of controls, that the potential for management bias was identified in relation to the accounting treatment of the disposal of the Cypriot subsidiaries. We addressed this by challenging the assumptions and judgements made by management in relation to this balance. | |||
| As in all of our audits, we addressed the risk of fraud arising from management override of controls by performing audit procedures which included, but were not limited to: the testing of journals; reviewing accounting estimates for evidence of bias; evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business; and reviewing significant transactions in the banks statements to identify potentially large or unusual transactions that do not appear to be in line with our understanding of business operations. | |||
Imogen Massey (Senior Statutory Auditor) | 15 Westferry Circus |
For and on behalf of PKF Littlejohn LLP | Canary Wharf |
Statutory Auditor | London E14 4HD |
Year ended 31 December 2023 | Year ended 31 December 2022 | ||
Notes | £ | £ | |
Continuing operations: | |||
Administrative expenses | 6 | ( | ( |
Net impairment losses on disposal of assets | 11 | ( | |
Finance costs | 7 | ( | ( |
Interest income | |||
Operating loss and loss before income tax | ( | ( | |
Income tax expense | 9 | ||
Loss after taxation | ( | ( | |
Total loss from continuing operations | ( | ( | |
Gain/(loss) from discontinued and disposed operations | 19 | ( | |
Profit/(loss) for the year | ( | ||
Total profit/(loss) is attributable to: | |||
Owners of Critical Mineral Resources plc | ( | ||
Non-controlling interests | ( | ( | |
( | |||
Other comprehensive income: | |||
Items that may be reclassified to profit and loss: | |||
Exchange differences on translation of continuing/ discontinued operations | 20 | ||
Total comprehensive loss for the year | ( | ||
Total comprehensive loss is attributable to: | |||
Owners of Critical Mineral Resources plc | ( | ||
Non-controlling interests | ( | ( | |
( | |||
Total comprehensive loss attributable to Owners of Critical Mineral Resources plc: | |||
Continuing operations | ( | ( | |
Discontinued operations | ( | ||
( | |||
Earnings per share: | |||
Total basic and diluted profit (loss) per share (£): | |||
Continuing operations | 10 | ( | ( |
Continuing and discontinued operations | 10 | ( |
As at 31 December | As at 31 December | ||
2023 | 2022 | ||
ASSETS | Notes | £ | £ |
Non-current assets | |||
Intangible fixed assets | 11 | ||
Tangible fixed assets | 12 | ||
Total non-current assets | |||
Current assets | |||
Other receivables | 14 | ||
Cash and cash equivalents | |||
Assets classified as held for sale | 19 | ||
Total current assets | |||
Total assets | |||
LIABILITIES | |||
Non-current liabilities | |||
Lease liabilities | 16 | ( | ( |
Total non-current liabilities | ( | ( | |
Current liabilities | |||
Trade and other payables | 15 | ( | ( |
Lease liabilities | 12 | ( | ( |
( | ( | ||
Liabilities directly associated with assets classified as held for sale | 19 | ( | |
Total current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net liabilities | ( | ( | |
EQUITY | |||
Share capital | 17 | ||
Share premium | 17 | ||
Other equity | 18 | ||
Share-based payments reserve | |||
Foreign exchange reserve | 20 | ||
Retained earnings | ( | ( | |
Capital and reserves attributable to owners of Critical Mineral Resources plc | ( | ( | |
Non-controlling interests | ( | ( | |
Total equity | ( | ( | |
As at 31 December | As at 31 December | ||
2023 | 2022 | ||
Notes | £ | £ | |
ASSETS | |||
Non-current assets | |||
Tangible fixed assets | 12 | 80,325 | 83,902 |
Investments in subsidiary | 13 | 7,974 | - |
Loans to subsidiaries | 27,726 | - | |
Total non-current assets | 116,025 | 83,902 | |
Current assets | |||
Other receivables | 14 | 139,930 | 527,237 |
Cash and cash equivalents | 23,366 | 115,824 | |
163,296 | 643,061 | ||
Assets classified as held for sale | 13 | - | 424,328 |
Total current assets | 163,296 | 1,067,389 | |
Total assets | 279,321 | 1,151,291 | |
LIABILITIES | |||
Non-current liabilities | |||
Lease liabilities | 16 | (53,494) | (23,717) |
Total non-current liabilities | (53,494) | (23,717) | |
Current liabilities | |||
Trade and other payables | 15 | (255,780) | (95,826) |
Lease liabilities | 12 | (23,584) | (61,718) |
Total current liabilities | (279,364) | (157,544) | |
Total liabilities | (332,858) | (181,261) | |
Net assets | (53,537) | 970,030 | |
EQUITY | |||
Share capital | 17 | 612,113 | 612,113 |
Share premium | 17 | 5,840,002 | 5,840,002 |
Other equity | 18 | - | - |
Share-based payments reserve | 34,584 | 68,706 | |
Retained earnings | (6,540,236) | (5,550,791) | |
Total equity | (53,537) | 970,030 |
Share capital | Share premium | Share-based payment reserve | Retained earnings | Foreign exchange reserve | Non-controlling interests | Total | |
£ | £ | £ | £ | £ | £ | £ | |
Balance as at 31 December 2021 | ( | ( | ( | ||||
Comprehensive income | |||||||
Loss for the year | ( | ( | ( | ||||
Exchange differences on translation of foreign operations | |||||||
Total comprehensive income for the year | ( | ( | ( | ||||
Transactions with owners in their capacity as owners | |||||||
Transactions with NCI | |||||||
Share-based payments | |||||||
Cancelled warrants | ( | ||||||
Total transactions with owners recognised directly in equity | ( | ||||||
Balance as at 31 December 2022 | ( | ( | ( | ||||
Comprehensive income | |||||||
Loss for the year | ( | ||||||
Exchange differences on translation of foreign operations | ( | (211,104) | |||||
Total comprehensive income for the year | - | ( | ( | ||||
Transactions with owners in their capacity as owners | |||||||
Elimination of NCI on disposal | |||||||
Share-based payments | |||||||
Cancelled warrants | ( | ||||||
Total transactions with owners recognised directly in equity | ( | ||||||
Balance as at 31 December 2023 | ( | ( | ( |
Share capital | Share premium | Share-based Payment reserve | Retained earnings | Total | |
£ | £ | £ | £ | £ | |
Balance at 31 December 2021 | 612,113 | 5,840,002 | 98,917 | (1,541,260) | 5,009,772 |
Comprehensive income | |||||
Loss for the year | - | - | - | (4,177,016) | (4,177,016) |
Total comprehensive income for the year | - | - | - | (4,177,016) | (4,177,016) |
Transactions with owners recognised directly in equity | |||||
Share-based payments | - | - | 137,274 | - | 137,274 |
Cancelled warrants | - | - | (167,485) | 167,485 | - |
Total transactions with owners recognised directly in equity | - | - | (30,211) | 167,485 | 137,274 |
Balance as at 31 December 2022 | 612,113 | 5,840,002 | 68,706 | (5,550,791) | 970,030 |
Comprehensive income | |||||
Loss for the year | - | - | - | (1,025,471) | (1,025,471) |
Total comprehensive income for the year | - | - | - | (1,025,471) | (1,025,471) |
Transactions with owners recognised directly in equity | |||||
Share-based payments | - | - | 1,904 | - | 1,904 |
Cancelled warrants | - | - | (36,026) | 36,026 | - |
Total transactions with owners recognised directly in equity | - | - | (34,122) | 36,026 | 1,904 |
Balance as at 31 December 2023 | 612,113 | 5,840,002 | 34,584 | (6,540,236) | (53,537) |
Year ended 31 December 2023 | Year ended 31 December 2022 | ||
Notes | £ | £ | |
Cash flow from operating activities | |||
Loss for the period before taxation | ( | ||
Adjustments for: | |||
Interest paid | |||
Interest income | ( | ||
Foreign exchange movements | |||
Gain on disposed group subsidiaries | ( | ||
Share-based payments | |||
Impairment of intangible assets | 11 | ||
ECL Provision/Bad debt written off | |||
Provision for liability in subsidiary | 23 | ||
Depreciation | 12 | ||
Operating cash flows before movements in working capital | ( | ( | |
Increase in trade and other receivables | ( | ( | |
Increase/(decrease) in trade and other payables | ( | ||
Net cash used in operating activities | ( | ( | |
Cash flow from investing activities | |||
Payment for acquisition of subsidiary | 13 | ( | |
Proceeds from sale of subsidiary | 13 | ||
Deposit on potential acquisition | ( | ||
Expenditure on fixed assets | ( | ||
Expenditure on intangible assets | 11 | ( | |
Net cash inflow/(outflow) from investing activities | ( | ||
Cash flow from financing activities | |||
Finance lease payments | ( | ( | |
Interest paid | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalent at beginning of period | |||
Foreign exchange effect of cash movements | ( | ||
Cash and cash equivalent at end of period |
Year ended 31 December 2023 | Year ended 31 December 2022 | ||
Notes | £ | £ | |
Cash flow from operating activities | |||
Loss for the period before taxation | (1,025,471) | (4,177,016) | |
Adjustments for: | |||
Finance and service income | (15,606) | (115,726) | |
Interest paid | 5,034 | 380 | |
Depreciation | 12 | 55,197 | 32,586 |
ECL Provision/Bad debt written off | 79,256 | 302,886 | |
Share-based payments | 1,904 | 137,274 | |
Foreign exchange movement | 3,959 | (95,081) | |
Write off of investment in subsidiaries | - | 3,243,312 | |
Operating cash flows before movements in working capital | (895,727) | (671,385) | |
Increase in trade and other receivables | (10,426) | (51,466) | |
Increase/(decrease) in trade and other payables | 159,564 | (28,947) | |
Net cash used in operating activities | (746,589) | (751,798) | |
Cash flow from investing activities | |||
Investment in subsidiaries through cash advances | (27,196) | (1,127,076) | |
Payment for acquisition of subsidiary | 13 | (7,974) | - |
Deposit on potential acquisition | 500,000 | (500,000) | |
Proceeds from sale of subsidiary | 13 | 257,641 | 100,000 |
Net cash used in investing activities | 722,471 | (1,527,076) | |
Cash flow from financing activities | |||
Finance lease payments | (63,306) | (31,420) | |
Interest paid | (5,034) | (380) | |
Net cash outflow from financing activities | (68,340) | (31,800) | |
Net decrease in cash and cash equivalents | (92,458) | (2,310,674) | |
Cash and cash equivalent at beginning of period | 115,824 | 2,426,498 | |
Cash and cash equivalent at end of period | 23,366 | 115,824 |
Standard | Effective date | Overview |
Amendments to IAS 1 Classification of Liabilities as Current or Non-current | 1 January 2024 (early adoption permitted) | The standard has been amended to clarify that the classification of liabilities as current or non-current should be based on rights that exist at the end of the reporting period. In order to conclude a liability is non-current, the right to defer settlement of a liability for at least 12 months after the reporting date must exist as at the end of the reporting period. The amendments also clarify that (for the purposes of classification as current or non-current), settlement is the transfer of cash, the entity’s own equity instruments (except as described below), other assets or services. |
Amendments to IAS 1 Non-current Liabilities with Covenants | 1 January 2024 (early adoption permitted) | The standard confirms that only those covenants with which an entity must comply on or before the end of the reporting period affect the classification of a liability as current or non-current. |
Amendments to IFRS 16 Lease Liability in a Sale and Leaseback | 1 January 2024 (early adoption permitted) | The amendments address the accounting that should be applied by a seller-lessee in a sale and leaseback transaction when the leaseback contains variable lease payments, such as turnover rentals, that do not depend on an index or rate. Specifically, they confirm that the ‘lease payments’ or the ‘revised lease payments’ arising from the leaseback arrangement are measured in such a way that no gain or loss is recognised on the right of use retained by the seller-lessee. |
Amendments to IAS 7 and IFRS 7 Supplier Finance Arrangements | 1 January 2024 (early adoption permitted) | The amendments require an entity to disclose information about its supplier finance arrangements to enable users of financial statements to assess the effects of those arrangements on the entity’s liabilities and cash flows and on the entity’s exposure to liquidity risk. |
Amendments to IAS 21 – Lack of Exchangeability | 1 January 2025 (early adoption permitted) | The amendments have been made to clarify: - when a currency is exchangeable into another currency; and - how a company estimates a spot rate when a currency lacks exchangeability. |
| the size of the Company’s holding of voting rights relative to the size and dispersion of holdings of the other vote holders; |
| potential voting rights held by the Company, other vote holders or other parties; |
| rights arising from other contractual arrangements; and |
| any additional facts and circumstances that indicate that the Company has, or does not have, the current ability to direct the relevant activities at the time that decisions need to be made, including voting patterns at previous shareholders’ meetings. |
- | Fixed payments less any lease incentive receivable. |
- | Variable lease payment that are based on an index or rate, initially measured using the index or rate as at the commencement date, and |
- | Amounts expected to be payable by the group under residual value guarantees. |
- | The amounts of the initial measurement of lease liability; |
- | Any lease payments made at or before the commence date less any lease incentives received, and |
- | And initial direct costs. |
- | Including any market performance condition (such as the entity’s share price). |
- | Excluding the impact of any service and non-market performance vesting conditions. |
- | Including the impact of any non-vesting conditions (such as the requirement to hold shares for a specific time). |
- | Probability of default – 35% | |
- | Discount rate – 10% | |
- | Future cashflows – repayment profile from April 2024 to December 2025 |
Year ending 31 December 2023 | (Continuing operations) Corporate and Administrative (UK) £ | (Continuing operations) Mineral exploration (Morocco) £ | (Discontinued operations) Mineral exploration (Cyprus) £ | TOTAL £ |
Operating loss from total operations before and after taxation | (1,025,469) | (32,286) | (36,988) | (1,094,743) |
Gain on disposal of subsidiaries | - | - | 1,342,841 | 1,342,841 |
248,098 | ||||
Segment total assets – (net of investments in subsidiaries) | 245,952 | 5,123 | - | 251,075 |
Segment liabilities | (303,380) | (31,592) | - | (334,972) |
Year ending 31 December 2022 | (Continuing operations) Corporate and Administrative (UK) £ | (Discontinued operations) Mineral exploration (Cyprus) £ | TOTAL £ | |
Operating loss from total operations before and after taxation | (1,168,414) | (4,358,115) | (5,526,529) | |
Segment total assets – (net of investments in subsidiaries) | 726,963 | 515,796 | 1,242,759 | |
Segment liabilities | (181,261) | (1,218,058) | (1,399,319) |
(Continuing operations) | Year ended 31 December 2023 £ | Year ended 31 December 2022 £ | |
Wages and salaries (see note 8) | 439,407 | 314,011 | |
Share-based payment | 1,904 | 137,274 |
Legal and professional fees | 359,062 | 217,239 | |
Travel | 29,294 | 42,791 | |
Office and sundry expenditure | 77,191 | 40,557 | |
Insurance | 19,213 | 34,413 | |
Regulatory fees | 44,085 | 46,277 | |
ECL Provision/Bad debts | 79,262 | 302,886 | |
Depreciation | 55,197 | 32,586 | |
1,104,615 | 1,168,034 |
Year ended 31 December 2023 £ | Year ended 31 December 2022 £ | ||
Fees payable to the Company’s auditor and its associates in relation to the audit of the parent company and consolidated financial statements | 50,000 | 48,000 | |
Fees payable to the Company’s auditor and its associates in relation to the audit of the Company’s subsidiaries | - | 9,500 | |
50,000 | 57,500 |
Year ended 31 December 2023 £ | Year ended 31 December 2022 £ | ||
Interest payable | 5,204 | 380 | |
5,204 | 380 |
2023 | 2022 | |||
Operations | - | 2 | ||
Corporate and administration | 2 | 3 | ||
2 | 5 |
Year ended 31 December 2023 £ | Year ended 31 December 2022 £ | ||
Wages and salaries | 405,737 | 276,498 | |
Social security costs | 33,656 | 34,640 | |
Pension costs | 13 | 2,873 | |
Share-based payments | 1,904 | 137,274 | |
441,311 | 451,285 |
GROUP | Year ended 31 December 2023 | Year ended 31 December 2022 | |
£ | £ | ||
Profit/(loss) before tax | 248,098 | (5,526,529) | |
Tax at the applicable rate of 22% (2022:17.2%) | 55,159 | (949,458) | |
Disallowed expenses (including gain on disposal/ impairment) at 22% | (293,178) | 555,825 | |
Losses for which no deferred tax is recognised | (238,019) | (393,633) | |
Total tax charge | - | - |
Continuing operations: | Year ended 31 December 2023 | Year ended 31 December 2022 | |
Total loss for the year (£) | (1,094,743) | (1,168,414) | |
Weighted average number of Ordinary shares** | 50,252,945 | 60,178,208 | |
Total Loss per Ordinary share (£) | (0.018) | (0.019) | |
Continuing and discontinued operations: | |||
Total profit/(loss) for the year (£) | 248,098 | (5,526,529) | |
Weighted average number of Ordinary shares | 50,252,945 | 60,178,208 | |
Total profit/(loss) per Ordinary share (£) | 0.004 | (0.092) |
Group | Exploration and Evaluation assets (discontinued operations) | |
Cost and Carrying Value | £ | |
At 1 January 2022 | 1,690,536 | |
Additions | 1,003,612 | |
Foreign exchange movements | (104,132) | |
Impairment in subsidiaries | (148,995) | |
Group impairment charge on discontinued operations | (2,918,303) | |
Assets classified as held for sale and other disposal | (410,711) | |
At 31 December 2022 | - | |
Additions | 2,331 | |
At 31 December 2023 | 2,331 |
• | The Group’s right to explore in an area has expired, or will expire in the near future without renewal. |
• | No further exploration or evaluation is planned or budgeted for. |
• | A decision has been taken by the Board to discontinue exploration and evaluation in an area due to the absence of a commercial level of reserves. |
• | Sufficient data exists to indicate that the book value may not be fully recovered from future development and production. |
Group and Company | Office leases £ | Vehicles £ | Total Assets £ |
Cost | |||
At 1 January 2023 | 76,750 | 39,918 | 116,488 |
Adjustment/Additions | (10,996) | 62,586 | 51,620 |
Disposal | (65,504) | - | (65,604) |
At 31 December 2023 | - | 102,504 | 102,504 |
Accumulated depreciation | |||
At 1 January 2023 | (28,210) | (4,376) | (32,586) |
Depreciation charge for the year | (37,394) | (17,803) | (55,197) |
Disposal | 65,504 | - | 65,604 |
At 31 December 2023 | - | (22,179) | (22,179) |
Net book value |
At 31 December 2022 | 48,360 | 35,542 | 83,902 |
At 31 December 2023 | - | 80,325 | 80,325 |
Company | £ |
Cost and net book amount | |
At 1 January 2023 | 424,328 |
Additions | 7,974 |
Disposals | (424,328) |
At 31 December 2023 | 7,974 |
Name | Principal activity | Place of incorporation and operation | % owned subsidiary |
Atlantic Research Minerals SARL (“ARM”) | Mineral exploration | Morocco | 80% |
The following subsidiaries were disposed of during the year: | |||
New Cyprus Copper P.A. Ltd (“NCC”) | Mineral exploration | Cyprus | - |
Treasure Development Limited (“TDL”) | Mineral exploration | Cyprus | - |
GC Gold Mines (Cyprus) Ltd (“CGML”) | Mineral exploration | Cyprus | - |
80% Net book value of assets acquired | Fair value adjustments | Fair value of assets acquired | ||
£ | £ | £ | ||
Intangible assets | - | 2,331 | 2,331 | |
Financial assets | 6,233 | - | 6,233 | |
Financial liabilities | (590) | - | (590) | |
Total identifiable assets acquired and liabilities assumed | 5,643 | 2,331 | 7,974 | |
Fair Value of Consideration Paid: | ||||
Total cash consideration | 7,794 |
Group | Company | |||
2023 £ | 2022 £ | 2023 £ | 2022 £ | |
Prepayments and other receivables | 143,634 | 527,237 | 139,930 | 527,237 |
Total current receivables | 143,634 | 527,237 | 139,930 | 527,237 |
Group | Company | |||
2023 £ | 2022 £ | 2023 £ | 2022 £ | |
Trade payables | 120,245 | 21,311 | 119,642 | 21,311 |
Other payables and accruals | 125,715 | 60,800 | 124,827 | 60,800 |
Taxes and social security | 11,934 | 13,715 | 11,311 | 13,715 |
Short term leases | 23,584 | - | 23,584 | - |
Trade and other payables | 281,478 | 95,826 | 279,365 | 95,826 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
£ | £ | £ | £ | |
Lease liabilities (see note 12) | 53,494 | 23,717 | 53,494 | 23,717 |
53,494 | 23,717 | 53,494 | 23,717 | |
Number of Ordinary Shares | Share capital £ | Share premium £ | Total £ | ||
As at 31 December 2020 | 23,900,000 | 239,000 | 1,627,665 | 1,866,665 | |
Issued 19 March 2021 | 26,500,000 | 265,000 | 2,385,000 | 2,650,000 | |
Issued 11 June 2021 | 3,311,258 | 33,113 | 716,887 | 750,000 | |
Issued 5 October 2021 | 7,500,000 | 75,000 | 1,425,000 | 1,500,000 | |
61,211,258 | 612,113 | 6,154,552 | 6,766,665 | ||
Less share issue costs | - | - | (314,550) | (314,550) | |
As at 31 December 2022 | 61,211,258 | 612,113 | 5,840,002 | 6,452,115 | |
As at 31 December 2023 | 61,211,258 | 612,113 | 5,840,002 | 6,452,115 |
£ | ||
Fair value of consideration received | 424,328 | |
Net assets disposed of (other than cash): | ||
Exploration assets (intangibles) | 410,710 | |
Property, plant and equipment | 44,828 | |
Trade and other receivables | 34,065 | |
Trade and other payables | (102,193) | |
Legal liability with BMG | (1,126,659) | |
Total of net liabilities at disposal | (739,249) | |
Less NCI share | 33,764 | |
Group’s share of net assets on disposal | (705,485) | |
Less foreign exchange | 705 | |
Recognition of foreign exchange on disposal (see note 20) | 212,323 | |
Total profit on disposal | 1,342,841 | |
£ | ||
Operating losses | (36,988) | |
Net cash outflow | (26,194) |
2022 | ||
£ | ||
Operating losses | 1,439,812 | |
Impairment loss | 2,918,303 | |
Employment relating to discontinued operations | 75,834 | |
Cash outflows from discontinued operations | ||
Cash outflow from operating activities | (96,824) | |
Cash outflow from investing activities | (1,040,644) | |
Cash outflow from financing activities | - | |
Net cash outflow for the year | (1,137,468) | |
Assets and liabilities of disposal group held for sale as at 31 December 2022 | ||
Intangible assets | 410,711 | |
Property, plant and equipment | 44,828 | |
Trade and other receivables | 34,063 | |
Cash and cash equivalents | 26,194 | |
Assets held for sale | 515,796 | |
Trade and other payables | (45,834) | |
Deferred tax liabilities | (45,635) | |
(91,469) | ||
Liability in subsidiary | (1,126,589) | |
Liabilities directly associated with the assets held for sale | (1,218,058) | |
Fair value of assets held for resale | 424,328 |
£ | ||
As at 31 December 2021 | (19,599) | |
Exchange differences on translating the net assets of foreign operations | 232,772 | |
Exchange movements associated with the NCI | (850) | |
As at 31 December 2022 | 212,323 | |
Exchange movements recognised on the disposal of foreign operations (see note 19) | (212,323) | |
Exchange movements associated with the NCI | 56 | |
As at 31 December 2023 | 56 |
Number of warrants | Exercise price (pence) | |||||
As at 31 December 2020 | 5,400,000 | 5.0p | ||||
Issued in the year | 11,983,174 | 12.5p to 30.0p | ||||
As at 31 December 2021 | 17,383,174 | 5.0p to 30.0p | ||||
Issued in the year | 1,000,000 | 5.0p | ||||
Cancelled in the year | (10,100,000) | 5.0p to 25.0p | ||||
As at 31 December 2022 | 8,283,174 | 5.0p to 30.0p | ||||
Issued in the year | - | - | ||||
Expired in the year | (7,551,174) | 12.5p to 30.0p | ||||
As at 31 December 2023 | 732,000 | 5.0p to 20.0p | ||||
Date of Issue | Reason for issue | No. of warrants | Exercise price pence per share | Remaining life in years |
25/01/2018 | Founder warrants – dated from Admission | 300,000 | 5.0p | 0.2 |
05/10/2021 | Broker warrants B – Cost of Services | 432,000 | 20.0p | 0.8 |
732,000 |
Broker (B) warrants | ||
Share price | 19.3p | |
Exercise price | 20p | |
Expected life | 2.5 years | |
Volatility | 48% | |
Risk-Free Interest rate | 0.13% | |
Expected dividends | - | |
Fair Values | £11,733 |
Expiry date | Treatment | Value | ||
Placing warrants | 3,750,000 | 19.03.23 | No effect | £nil |
Broker warrants A | 3,360,000 | 16.06.23 | Recycle in profit and loss reserve | £17,797 |
Introduction warrants | 441,174 | 05.10.23 | Recycle in profit and loss reserve | £18,229 |
7,551,174 | £36,026 |
Share Options | ||
Share price | 5.5p | |
Exercise price | 7.5p | |
Expected life | 5 years | |
Volatility | 83% | |
Risk-Free Interest rate | 3.04 % | |
Expected dividends | - | |
Fair Values | £0.024 per share |
Group | Company | |||
As at 31 December 2023 £ | As at 31 December 2022 £ | As at 31 December 2023 £ | As at 31 December 2022 £ | |
Financial assets measured at amortised cost: | ||||
Trade and other receivables | 104,827 | 561,302 | 102,268 | 527,237 |
Cash and cash equivalents | 24,785 | 142,017 | 23,366 | 115,824 |
129,612 | 703,319 | 125,634 | 643,061 | |
Financial liabilities measured at amortised cost: | ||||
Trade and other payables | 257,894 | 95,826 | 255,780 | 95,826 |
Lease liabilities | 77,078 | 85,435 | 77,078 | 85,435 |
Liability in subsidiary | - | 1,126,589 | - | - |
334,972 | 1,307,850 | 332,858 | 181,261 | |
Within 12 months | Between 2 and 5 years | ||
Lease liabilities | £ | £ | |
Vehicles | 23,787 | 117,404 |