| Standard | Effective date | Overview |
| IFRS 18 Presentation | ||
| and Disclosure in | ||
| Financial Statements | ||
| and | ||
| IFRS 19 Subsidiaries | ||
| without Public | ||
| Accountability: | ||
| Disclosures | ||
| 1 January | ||
| 2027 | ||
| IFRS 18 (replacing IAS 1) introduces new profit or loss | ||
| presentation requirements to enhance comparability. Early | ||
| adoption is allowed, but UK/EU endorsement is pending | ||
| (UK expected late 2025). | ||
| IFRS 19 allows eligible subsidiaries to apply IFRS with | ||
| reduced disclosures, simplifying group reporting. Early | ||
| adoption is permitted, but special rules apply if adopted | ||
| before IFRS 18. UK/EU endorsement is also pending, | ||
| with UK considerations for FRS 101’s framework. | ||
| UK Sustainability | ||
| Reporting Standards | ||
| 1 January | ||
| 2026 | ||
| (expected no | ||
| earlier) | ||
| The UK Government's endorsement of ISSB’s IFRS | ||
| Sustainability Disclosure Standards is expected in early | ||
| 2025, with UK Sustainability Reporting Standards (UK | ||
| SRS) available by Q1 2025. The FCA may require UK- | ||
| listed companies to apply UK SRS, while the Government | ||
| will decide on broader mandatory disclosures. UK SRS | ||
| will be effective no earlier than 1 January 2026 and align | ||
| with existing TCFD-based regulations, aiming to avoid | ||
| reporting duplication. |
| Year ending 31 | ||||
| December 2024 | ||||
| (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 | (749,412) | (73,005) | ||
| (106,263) | (928,680) | |||
| Segment total assets – | ||||
| (net of investments in | ||||
| subsidiaries) | ||||
| 166,883 | 77,753 | |||
| - | 244,636 | |||
| Segment liabilities | (512,912) | (6,195) | - | (519,107) |
| 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 | (946,207) | (32,286) | ||
| (36,988) | (1,015,481) | |||
| Gain on disposal | ||||
| of subsidiaries | - | - | 1,263,579 | 1,263,579 |
| 248,098 | ||||
| Segment total | ||||
| assets – (net of | ||||
| investments in | ||||
| subsidiaries) | ||||
| 245,952 | 5,123 | |||
| - | ||||
| 251,075 | ||||
| Segment | ||||
| liabilities | (303,380) | (31,592) | - | (334,972) |
| (Continuing operations) | Year ended 31 | |
| December 2024 | ||
| £ | ||
| Year ended 31 | ||
| December 2023 | ||
| £ | ||
| Wages and salaries (see note 8) | 417,478 | 439,407 |
| Share-based payment (see note 21) | ||
| 16,371 | 1,904 | |
| Legal and professional fees | 194,463 | 359,062 |
| Travel | 30,511 | 29,294 |
| Office and sundry expenditure | 30,675 | 77,191 |
| Insurance | 16,141 | 19,213 |
| Regulatory fees | 61,391 | 44,085 |
| ECL provision* | - | - |
| Depreciation | 25,626 | 55,197 |
| 792,656 | 1,025,353 |
| Year ended 31 | ||
| December 2024 | ||
| £ | ||
| Year ended 31 | ||
| December 2023 | ||
| £ | ||
| Fees payable to the Company’s auditor and its | ||
| associates in relation to the audit of the parent | ||
| company and consolidated financial statements | ||
| 51,800 | ||
| 50,000 | ||
| Fees payable to the Company’s auditor and its | ||
| associates in relation to the audit of the | ||
| Company’s subsidiaries | ||
| - | ||
| - | ||
| 51,800 | 50,000 |
| Year ended 31 | ||
| December 2024 | ||
| £ | ||
| Year ended 31 | ||
| December 2023 | ||
| £ | ||
| Interest payable | 38,203 | 5,204 |
| 38,203 | 5,204 |
| 2024 | 2023 | |
| Operations | ||
| - | - | |
| Corporate and administration | ||
| 4 | 2 | |
| 4 | 2 |
| Year ended 31 | ||
| December 2024 | ||
| £ | ||
| Year ended 31 | ||
| December 2023 | ||
| £ | ||
| Wages and salaries | ||
| 305,663 | 405,737 | |
| Social security costs | ||
| 16,325 | 33,656 | |
| Pension costs | ||
| - | 13 | |
| Equity incentive plan (see note 21) | ||
| 95,490 | 1,904 | |
| 417,478 | 441,310 |
| GROUP | Year ended | |
| 31 December | ||
| 2024 | ||
| Year ended | ||
| 31 December | ||
| 2023 | ||
| £ | £ | |
| (Loss)/profit | ||
| before tax | (928,680) | 248,098 |
| Tax at the applicable rate of 25% (2023:22%) | (236,551) | 55,159 |
| Disallowed expenses (including ECL and gain on | ||
| disposal) at 25% | ||
| 33,942 | ||
| (293,178) | ||
| Losses for which no deferred tax is recognised | (202,609) | (238,019) |
| Total tax charge | - | - |
| Continuing operations: | ||
| Year ended | ||
| 31 December 2024 | ||
| Year ended | ||
| 31 December 2023 | ||
| Total loss for the year (£) | (822,417) | (1,015,481) |
| Weighted average number of Ordinary shares* | 71,072,477 | 50,252,945 |
| Total loss per Ordinary share (£) | (0.012) | (0.020) |
| Continuing and discontinued operations: | ||
| Total (loss)/profit | ||
| for the year (£) | (928,680) | 248,098 |
| Weighted average number of Ordinary shares | 71,072,477 | 50,252,945 |
| Total (loss)/profit per Ordinary share (£) | (0.013) | 0.004 |
| Group | |
| Exploration and | |
| Evaluation assets | |
| Cost and Carrying Value | £ |
| At 1 January 2023 | - |
| Additions | 2,331 |
| At 31 December 2023, 2024 | 2,331 |
| Group and Company | Vehicles | |
£ | ||
| Total Assets | ||
£ | ||
| Cost | ||
| At 1 January 2024 | 102,504 | 102,504 |
| At 31 December 2024 | 102,504 | 102,504 |
| Accumulated depreciation | ||
| At 1 January 2024 | (22,179) | (22,179) |
| Depreciation charge for the year | ||
| (25,626) | (25,626) | |
| At 31 December 2024 | (47,805) | (47,805) |
| Net book value | ||
| At 31 December 2023 | ||
| 80,325 | 80,325 | |
| At 31 December 2024 | 54,699 | 54,699 |
| Company | £ |
| Cost and net book amount | |
| At 1 January 2024, investments | 7,974 |
| At 1 January 2024, capital contributions | 27,726 |
| 35,700 | |
| Additions, capital contributions | 72,181 |
| At 31 December 2024 | 107,881 |
| Name | Principal activity | Place of incorporation | |
| and operation | |||
| % owned | |||
| subsidiary | |||
| Atlantic Research Minerals | |||
| SARL (“ARM”) | Mineral exploration | Morocco | 80% |
| 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 | |||
| 2024 | 2023 | 2024 | 2023 | |
| £ | £ | £ | £ | |
| Prepayments and other receivables | 117,533 | 143,634 | 100,665 | 139,930 |
| Amounts receivable from | ||||
| subsidiary undertakings | - | - | 75,062 | - |
| Total current receivables | 117,533 | 143,634 | 175,727 | 139,930 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £ | £ | £ | £ | |
| Trade payables | 58,049 | 120,245 | 53,547 | 119,642 |
| Other payables and accruals | 184,576 | 125,715 | 184,575 | 124,827 |
| Taxes and social security | 2,358 | 11,934 | 665 | 11,311 |
| Trade and other payables | 244,983 | 257,894 | 238,787 | 255,780 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £ | £ | £ | £ | |
| Convertible loan notes | 215,560 | - | 215,560 | - |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £ | £ | £ | £ | |
| Lease liabilities – short term | 23,584 | 23,584 | 23,584 | 23,584 |
| £ | |
| Face value of notes issued | 575,000 |
| Other equity securities – value of conversion rights* | - |
| Loan notes converted | (376,460) |
| 198,540 | |
| Interest expense** | 32,929 |
| Interest paid | (15,909) |
| Balance as at 31 December 2024 | 215,560 |
| Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| £ | £ | £ | £ | |
| Lease liabilities (see note 12) | 34,980 | 53,494 | 34,980 | 53,494 |
| 34,980 | 53,494 | 34,980 | 53,494 |
| Number of | ||||
| Ordinary | ||||
| shares | ||||
| Share capital | ||||
| £ | ||||
| Share | ||||
| premium | ||||
| £ | ||||
| Total | ||||
| £ | ||||
| As at 31 December 2023 | 61,211,258 | 612,113 | 5,840,002 | 6,452,115 |
| Issued 26 March 2024 | 12,242,251 | 122,423 | 30,606 | 153,029 |
| Issued 25 July 2024 | 7,345,350 | 73,454 | 22,036 | 95,490 |
| Issued 23 October 2024 | 3,068,243 | 30,682 | 3,068 | 33,750 |
| Issued 27 November 2024 | 1,462,926 | 14,629 | 1,463 | 16,092 |
| Issued 23 December 2024 | 29,601,743 | 296,017 | 29,602 | 325,619 |
| Movement | ||||
| 53,720,513 | 537,205 | 86,775 | 623,980 | |
| Less share issue costs | - | - | (13,696) | (13,696) |
| As at 31 December 2024 | 114,931,771 | 1,149,318 | 5,913,081 | 7,062,399 |
| Number of Gifted | |||
| Shares | |||
| Price | |||
| £ | |||
| Other Equity | |||
| £ | |||
| As at 31 December 2023 | 10,685,313 | - | - |
| Issue 26 March 2024 gifted shares | 8,018,647 | 0.0125 | 100,233 |
| Issue 27 November 2024 gifted shares | 1,537,074 | 0.011 | 16,908 |
| As at 31 December 2024 | 1,129,592 | - | 117,141 |
| £ | |
| 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 |
| Less reclassification of prior year ECL | (79,262) |
| Total profit on disposal | 1,263,579 |
| £ | |
| Operating losses | (36,988) |
| Net cash outflow | (26,194) |
| £ | |
| As at 31 December 2023 | 56 |
| Foreign exchange movements Group | (5,690) |
| Foreign exchange movements NCI | (724) |
| As at 31 December 2024 | (6,358) |
| Number of warrants | Exercise price (pence) | |
| As at 31 December 2023 | 732,000 | 5.0p to 20.0p |
| Issued in the year | ||
| 27,227,273 | 1.1p to 1.3p | |
| Lapsed in the year | ||
| (732,000) | 5.0p to 20.0p | |
| As at 31 December 2024 | 27,227,273 | 1.3p |
| Date of Issue | Reason for issue | No. of | ||
| warrants | ||||
| Exercise price | ||||
| pence per share | ||||
| Remaining | ||||
| life in years | ||||
| 16 July 2024 | CLN 1 Warrants to CLN holders | 22,727,273 | 1.3p | 2.5 |
| 16 July 2024 | Broker warrants- services | 1,090,909 | 1.1p | 2.5 |
| 20 September 2024 | CLN 2 Warrants to CLN holders | 3,409,091 | 1.3p | 2.7 |
| 27,227,273 |
| Broker Warrants | |
| Share price | |
| 1.35p | |
| Exercise price | 1.1p |
| Expected life | |
| 3 years | |
| Volatility | |
| 99.4% | |
| Risk-free interest rate | |
| 3.9% | |
| Expected dividends | - |
| Fair values | £4,946 |
| 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 |
| Year ended 31 | ||
| December 2024 | ||
| £ | ||
| Year ended 31 | ||
| December 2023 | ||
| £ | ||
| Broker warrants | 4,945 | - |
| Share option charge | 11,426 | 1,904 |
| 16,37 | 1 1,904 |
| Group | Company | |||
| As at | ||||
| 31 December | ||||
| 2024 | ||||
| £ | ||||
| As at | ||||
| 31 December | ||||
| 2023 | ||||
| £ | ||||
| As at | ||||
| 31 December | ||||
| 2024 | ||||
| £ | ||||
| As at | ||||
| 31 December | ||||
| 2023 | ||||
| £ | ||||
| Financial assets measured | ||||
| at amortised cost: | ||||
| Trade and other receivables | - | 104,827 | 75,061 | 102,268 |
| Cash and cash equivalents | 70,073 | 24,785 | 9,188 | 23,366 |
| 70,073 | 129,612 | 84,249 | 125,634 | |
| Financial liabilities | ||||
| measured at amortised | ||||
| cost: | ||||
| Trade and other payables | 244,982 | 257,894 | 238,788 | 255,780 |
| Lease liabilities and CLNs | 156,995 | 77,078 | 156,995 | 77,078 |
| 401,977 | 334,972 | 395,783 | 332,858 |
| Within 12 months | Between 2 and 5 years | |
| Lease liabilities | £ | £ |
| Vehicles | 23,782 | 80,332 |