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 |