27 June 2024
Keras Resources plc ('Keras'
or the 'Company')
Final
Results
Keras Resources plc (AIM: KRS)
announces its final results for the year ended 31 December
2023.
Highlights
Utah - Falcon Isle Resources Corp ("FIR") - the preeminent
high grade organic phosphate producer in the US, a fully owned and
integrated mine to market asset
· 3,000 tons of rock phosphate were mined and delivered to the
laydown area at Diamond Creek in 2023 to add to the 9,700t in
inventory as at 31 Dec 2022
· Total sales of 4,606 tons for the year to 31 December 2023, a
7.7% increase on 2022 (4,276t)
· Negotiated the PhoSul Utah JV with PhoSul LLC, an Idaho based
organic fertiliser producer facilitating the construction of FIR's
granulator plant and the use of FIR's PhosAgri product as an 80%
constituent in the PhoSul® product
· Post
period in January 2024 acquired the 8.4acre Delta property
accommodating three warehouses totalling 77,000 square feet
(7,150m2) in preparation for the move of the high
pressure grinding rolls mill ("HPGR") and granulator plants from
Spanish Fork and reconstruction at the Delta property
· Key
product developments for the balance of 2024 will be optimising and
ramping up production at the integrated granulator plant in Delta
to produce PhoSul® granulates; 2024 summer mining season to
commence in July
· 100%
held subsidiary Falcon Isle Resources LLC ("Falcon Isle") is
currently operating profitably at the company level and has
commenced repaying loans made to it by Keras
Corporate
· Keras signed an agreement with the Republic of
Togo (the "State") relating to the Nayéga Manganese
project ("Nayéga"), under which Keras agreed to transfer all its
intellectual knowledge on Nayéga to the State and provide advisory
and brokerage services to expedite the development of Nayéga. In
July 2023, the State paid Keras cash consideration
of $1,700,000 and the Company will be paid brokerage and
advisory fees on gross revenue generated from the Nayéga
mine.
· Keras paid Tranche 2 of 4 equal payments to the previous CEO
of FIR incorporating a principal payment of $800,000 for the
acquisition of the outstanding 49% in FIR as well as $240,000 in
unpaid salary and severance payments;
· Post
period in January 2024 raised GBP300,000 in Convertible Loan Notes
("CLN") and $350,000 in Promissory Notes for the acquisition of the
8.4 acre Delta Property to house the Integrated Granulator Plant;
and
· Post
period in June 2024 raised GBP1,038,808 for the payment of Tranche
3 of payments to the previous CEO as noted above - an $800,000
principal payment and a final $100,000 in unpaid salary and
severance payments
Graham Stacey, Keras Resources Chief Executive Officer,
commented, "2023 began with a challenging start due to an unusually late
spring impacting on the timing of the spring planting season in our
key markets. In addition, the late and swift snow melt caused a
landslide impacting the upper haul road to the mine which required
an engineered repair and Forest Service approval prior to the
commencement of the summer mining season.
"In a year of consolidation post the acquisition of the
outstanding 49% in FIR during 2022 we continued to establish
ourselves in the organic fertilizer space in the US increasing our
sales 7.7% to 4,606t which, given the late winter and continued
high inflationary operating environment impacting the buying
patterns of farmers and distributors, we were not unhappy with
FIR's performance for the year. An important step forward during
the final quarter of the year was the negotiation of the PhoSul
Utah LLC JV with Idaho based organic fertiliser specialist PhoSul
LLC. Understanding the need to expand our product portfolio to
include tested finished product and to bring our granulator plant
into production. The decision to move our operations from Spanish
Fork to Delta was equally important giving us longevity without the
pressures of rapidly expanding residential developments. The rapid
move from Spanish Fork and construction of the integrated
granulator plant at our newly acquired property in Delta has also
been particularly pleasing and we look forward to reporting on
developments in Delta as we optimise the granulator plant and
continue to grow sales of our own dry milled
products."
Posting of Annual Report
Copies of the Company's full
Annual Report and Financial Statements (the "Annual Report") will
be made available to download from the
Company's website today at https://kerasplc.com/results-and-reports/
and will also be posted to shareholders who
elected to receive a hard copy on 27 June 2024.
The information contained within
this announcement is deemed by the Company to constitute inside
information as stipulated under Article 7 of the Market Abuse
Regulation (EU) No. 596/2014 (as amended) as it forms part of the
domestic law of the United Kingdom by virtue of the European Union
(Withdrawal) Act 2018 (as amended). Upon the publication of this
announcement via the Regulatory Information Service, this inside
information is now considered to be in the public
domain.
**ENDS**
For further information please
visit www.kerasplc.com,
follow us on Twitter @kerasplc or contact the
following:
Graham Stacey
|
Keras Resources plc
|
info@kerasplc.com
|
Nominated Adviser & Joint Broker
Ewan Leggat / Caroline
Rowe
Joint Broker
Damon Heath / Erik
Woolgar
|
SP Angel Corporate Finance
LLP
Shard Capital Partners
LLP
|
+44 (0) 20 3470 0470
+44 (0) 207 186 9900
|
Notes:
Keras Resources (AIM: KRS)
wholly owns the Diamond Creek organic phosphate mine
in Utah, US. Diamond Creek is one of the
highest-grade organic phosphate deposits in the US and is a fully
integrated mine to market operation with in-house mining and
processing facilities. The operation produces a variety of organic
phosphate products that can be tailored to customer organic
fertiliser requirements.
The Company is focused on
continuing to build market share in the fast-growing US organic
fertiliser market and build Diamond Creek into the
premier organic phosphate producer in the USI am pleased to provide
an update on our progress since the last report and to set out our
outlook for the business going forward.
CHAIRMAN'S STATEMENT
I am pleased to provide an update
on our progress since the last report and to set out our outlook
for the business going forward.
2023 proved to be a year of
consolidation for Keras post the 2022 acquisition of the
outstanding 49% in Falcon Isle Resources Corp and Falcon Isle
Holdings LLC (together "Falcon Isle") which owns the company's
high-grade organic phosphate business in Utah, USA. The
consolidation was underpinned by the cooperation agreement with the
Republic of Togo (the "State") on 17 May 2023 when Keras agreed to
waive its rights to the Nayéga Manganese mine ("Nayéga") in
Northern Togo in return for a US$1.7m (one million seven hundred
thousand United States dollars) cash consideration
("Consideration") and for ongoing advisory and brokerage fees
described below.
The cooperation agreement marked
the start of the Company's transition into a fully focussed North
American business targeting the robust organic fertiliser
market. The timing of the transaction was key with the
Consideration funding the second US$800,000 tranche due
on the acquisition of Falcon Isle in July 2023. Going forward
and with operations now recommencing at Nayéga I believe the
advisory and brokerage fees will provide significant support to the
cashflow being generated from the Utah operations.
The 2023 consolidation was
promptly followed by the conclusion of the PhoSul Utah LLC joint
venture ("JV") and the acquisition of the property in Sutherland, 8
miles north of the town of Delta, Utah ("Delta Facility") on 22
January 2024 which now houses the Company's 100% owned processing
hub with the new Integrated Granulator Plant ("Granulator
Plant"). The JV agreement comprises a five year 50:50 JV
between the Company's wholly owned subsidiary, Falcon Isle
Resources Corp ("FIR") and PhoSul LLC ("PhoSul"), a specialised
organic soil enhancement fertilizer company with granulator
operations in Idaho, United States ("US"). PhoSul will fund
the construction and commissioning of the Granulator Plant and the
JV will produce a PhoSul® granulate comprising 80% of FIR's high
grade organic rock phosphate from its Diamond Creek
mine.
PhoSul® is currently being
produced at the PhoSul LLC's processing facility in Sugar City,
Idaho. Current demand for the product outweighs PhoSul's
Idaho processing capacity so the JV's product will be delivering
into an established market with significant scope for growth in the
south western states.
I believe this transaction will
prove to be one of the key inflection points in the Company's
trajectory to becoming the premier, high grade, organic phosphate
producer in North America.
Falcon Isle - Diamond Creek Phosphate Mine
Falcon Isle owns the fully
permitted Diamond Creek phosphate mine ("Diamond Creek") located on
an 840-acre Federal Lease located approximately 75 miles north-east
of the recently acquired processing facility located in the
farming town of Sutherland, 8 miles north of the town of Delta ("Delta Facility"),
Utah.
On 3 June 2024 the Company
announced that dry commissioning of the Granulator Plant had
commenced. Given the scale of what was required to transition
from an outsourced production and ownership model operating from
three rental facilities to the Company's wholly owned, fully
integrated production facility at Delta in just four months has
been an outstanding achievement by the project team as well as the
Company's supportive funding partners.
FIR continues to produce
organically certified 10 mesh and 50 mesh dry sized products with
total sales for Q1 2024 of 1,969 tons, a 109% increase relative to
the 941 tons sold during the same period in 2023 (Q1 2022: 829t),
and demonstrates evidence of the increased traction that the
Company's high grade certified products are attracting in the
organic market. It's key to note that at full production, the
JV is expected to increase FIR's quarterly sales of 50 mesh by
approximately 2,280 tons per quarter (a further 115% increase on
the Q1 2024 sales -i.e. traditional sales plus sales to the JV),
with 100% of the revenue from the sales to the JV attributable to
FIR while also sharing 50% in of the profit from the PhoSul®
product produced from this material.
Wet commissioning under load
conditions with granulator binder fluids ("C2") which will
initially comprise test granulation of Falcon Isle's rock phosphate
before introducing the additional constituents of the PhoSul® final
product is nearing completion and I look forward to reporting on
the commencement of commercial production at the Delta Facility in
the coming weeks. In addition, in July2024 we expect to
commence our mining season at Diamond Creek which takes place
during the summer season from July to November 2024, while the mine
site is free of snow.
Nayéga Manganese Mine / Togo
On 9 May 2024 the Company
announced that activities have recommenced at Nayéga and the
Republic of Togo (the "State"), through its 100% owned investment
company Société Togolaise de Manganèse ("STM") is currently
managing a public-private partnership award procedure ("Tender") to
appoint a contractor to manage all activities at Nayéga. The State
has already mobilised personnel at Nayéga to ensure that the
infrastructure, including water pipelines and access roads are in
operational condition to ensure timeous re-establishment of
operations at Nayéga.
The services expected from the
successful bidder include the management of all mining and
processing activities at Nayéga and a total logistics solution from
mine to port. The tender process closed on 7 June 2024.
The progress at Nayéga is very
positive for Keras from an additional cashflow perspective and will
underpin what has been a hugely productive 6 months at the
Company's flagship operation in Utah, USA. The Company
continues to keep in close contact with the Togo Ministry of Mines
in its advisory role it agreed with the State in May 2023 and we
look forward to updating shareholders on progress in the near
future.
Financial review
The Consolidated Statement of
Comprehensive Income for the year shows a loss of
£446,000 (2022 - loss £997,000).
In January 2024 and May 2024 the
Company issued convertible loans of £300,000 (at a conversion price of £0.04) and £597,805 (at a
conversion price £0.0275) respectively. On the same dates
Falcon Isle issued Promissory Notes of $350,000 (at a 7% per annum
interest rate) and £597,805 (at an 8% per annum interest rate)
respectively.
The cash for the January funding
was from the Diane H. Grosso Credit Shelter Trust , an associate of
17% shareholder Chris Grosso and the cash for the May funding was
from the Diane H. Grosso Credit Shelter Trust , Chris Grosso and an
associate of his. Graham Stacey and I capitalised US$100,000
(GBP78,401) of outstanding fees each due from the Company on the
same basis (50% in the form of Convertible Loans and 50% in the
form of Promissory Notes).
The Directors of the Company have
the authority to issue shares for cash up to a maximum nominal
value of £165,000. The total nominal value required for the
restructuring, including interest is £254,308, therefore the
funding is being completed in 2 tranches. Tranche 1, using existing
authorities requires a nominal value of £156,801 and for Tranche 2
the Company will propose a resolution at the 2024 AGM, to be held
on 26 July 2024, authorising the Directors to issue shares for cash
up to a maximum nominal value of £97,507 (which includes £36,924
for interest accrued over the 4 year tenure).
The proceeds of the January
funding were used to acquire the 8.4-acre Delta Facility, now the
hub of the US operations and the proceeds of the May funding will
be used to pay the third tranche of US$800,000 of the cost of
acquiring the former minority interest in Falcon Isle plus $100,000
of the final severance payment payable to the previous CEO of
Falcon Isle, and for general working capital.
The restructuring of the Company's
short-term liabilities reduced the impact of a pure equity raise
and ensures that the Company can meet its current obligations
without negatively impacting the long-term growth profile at the
high-grade organic phosphate business in Utah, USA.
Outlook
As discussed above, 2023 was very
much a year of consolidation and transformation into a 100% owned,
fully funded and excellently positioned business to deliver into
the growing North American organic agricultural sector. This sector
is underpinned by the macro-economic tailwinds of the global
fertiliser markets, and we remain bullish on our premium phosphate
product and our position as we continue to build market
share.
Falcon Isle has broadened its
product mix through the incorporation of the PhoSul Utah LLC JV
which will produce the PhoSul® granulate comprising 80% of FIR's
high grade organic rock phosphate from its Diamond Creek mine
whilst still producing the traditional dry sized products. The
growth in year to year sales of these traditional products has
increased significantly as seen by the Q1 2024 sales but we expect
a step change not only through the "internal" sales to the JV but
the knock on effects from the sale of the PhoSul® granulate
comprising 80% of our high grade organic PhosAgri #50 mesh
product.
The Directors are confident that
Falcon Isle will be an increasingly profitable and valuable asset
for the Group, and we look forward to updating our shareholders on
our progress as we continue to ramp up production and build our
position and market share of the fast-growing US organic phosphate
market. With this envisaged growth, the Company is actively looking
at new projects both in Utah and surrounding states to augment the
23,500 tons per year capacity from the Diamond Creek
mine.
Finally, I would like to take this
opportunity to thank my colleagues on the Board and our management
team for their hard work, and shareholders for their continuing
support.
Russell Lamming
Chairman
26 June 2024
STRATEGIC REPORT
Our stated objective is to become
the premier producer of organic rock phosphate fertilizer products
in the United States ("US"). This remains our firm objective having
Increased our ownership of Falcon Isle to 100% on 30 March 2022,
putting us in sole control of how we achieve our objective in the
rock phosphate sector of the organic fertilizer market in the US.
2023 was a challenging year, with an unusually long winter leading
to a late spring planting season impacting our primary markets in
the western states of the US specifically the Central Valley of
California. Mining operations were also impacted as the Diamond
Creek Mine remained covered in snow into June. Despite this slow
start to the year we were pleased to grow our sales from 4,276t
during 2022 to 4,606t during 2023, a marginal improvement, however
given the conditions we were not unhappy with that
outcome.
From a strategic point of view,
relying on sales growth of our milled dry products alone would not
deliver the material sales and profitability growth goals set by
the Company. The longstanding commitment to deliver our granulator
plant remained a key objective to grow sales volumes and diversify
our product range and as previously noted we've been in discussions
with two organic fertilizer blending customers to produce a
granulate with our rock phosphate being the key ingredient. After
receiving consistent orders from PhoSul LLC ("PhoSul"), a
specialist organic fertilizer producer based out of Sugar City
Idaho, during Q4 of 2023, we commenced negotiating agreements
towards the formation of a joint venture ("JV") to produce
PhoSul®, a trademarked organic granulated fertilizer
blend with extensive laboratory and field tests demonstrating the
growth and yield benefits of the product by enhancing the
availability of P2O5 which has typically been
a challenge in the organic fertilizer space. PhoSul is a subsidiary
of Propeat LLC which produces a range of potash/peat based products
through its pan granulator plant in Idaho. Given the demand for
Propeat granulates, plant capacity constraints led PhoSul to search
for a strategic partner which initiated discussions with Falcon
Isle knowing that we possessed an as-yet unconstructed granulator
plant, as well as high-grade rock phosphate ore, an 80% constituent
of the PhoSul® product.
In the course of finalising the
PhoSul Utah LLC ("PhoSul Utah") JV agreements it became clear to us
that there was a risk that the Spanish Fork property may be rezoned
to residential/commercial status and at some point in the future
potentially putting a 5 year JV agreement at risk. This catalysed
our need to find a new property without these limitations and we
succeeded in finding a property outside of the town of Delta which
provided for all the requirements of the PhoSul Utah JV as well as
for our own crushing & milling operations, and with space for
expansion of the business in the future. The JV and Delta property
acquisition were announced on 22 January 2024, involving the
dismantling of FIR's Spanish Fork high pressure grinding rolls
("HPGR") milling plant and transport and reconstruction of both the
HPGR milling plant and the granulator plant ("Integrated Plant") to
the new Delta facility which commenced end-January 2024.
Construction of the Integrated Plant commenced immediately with
commissioning in June, and production of material for sale by the
JV has now commenced.
FIR expects to supply the JV with
a steadily increasing tonnage of Diamond Creek's high grade, 50
mesh organic PhosAgri product during the course of 2024 and into
2025 as we expand operations at the Integrated Plant to continuous
operations to an estimated 10,500 tons of PhosAgri annually when
the JV is expected to be fully operational in Q1 2025, which will
be priced at a marginal discount to FIR's normal selling price.
Post commissioning, 2024 will remain a building phase as we refine
the production of PhoSul®, however the specific
intention of entering into the PhoSul Utah LLC JV is to more than
double FIR's annual turnover at steady-state operations, and in
addition FIR will be entitled to 50% of the profits of the
JV.
Our short- to medium-term strategy
is therefore to continue milling our crushed run of mine ("ROM")
ore through the mobile Prosizer horizontal impact milling and
screening unit, and more importantly to optimise the operation of
the Integrated Plant at our new Delta facility. Falcon Isle will
retain the marketing & logistics functions of our own dry
milled products (10, 50, and 350 mesh), with marketing of the
PhoSul® product being handled by PhoSul LLC with our assistance on
the logistics fronts.
In addition, we will continue to
pursue the potential presented by liquid products, through the
solubilising and/or microbial/bacterial digestion of our finer 100
mesh or 350 mesh products for use in liquid blends in fertigation
(drip fed irrigation) and hydroponic applications. The application
of liquid organic products at higher available phosphate
(P2O5) (results from testwork conducted with
industry experts Agrothrive LLC suggests potential for >20%
available P2O5from our micronized 350 mesh
product) ensures quicker absorption, provides for tighter quality
control, reduces losses in the application processes and provides
us with access to a rapidly growing indoor controlled environment
agricultural ('CEA') sector.
In addition to organic expansion
we are actively pursuing new phosphate leases which will enable
capacity growth in the organic space but also the potential
production of purified phosphoric acid ("PPA") for downstream
application in the production of lithium iron phosphate ("LFP")
battery cathodes. Energy intensive extraction methods used to date
are being replaced with significantly lower energy consumption
processes to produce equivalent grade PPA. LFP batteries are very
much part of the carbon-neutral drive of our planet and phosphorous
will play an important role in developments in this
space.
Togo
As previously announced, we
disposed of our intellectual knowledge including all exploration
and feasibility work completed on the project, as well as the
detailed results of the 10,000 tonne bulk sample completed from the
Nayéga Project in June 2019 to the Togolese State. Under the
disposal agreement Keras will be paid a 1.5% advisory services fee
for a 3-year period from first sales, as well as a 6% brokerage
services on gross revenue generated from the Nayéga Mine for the
lesser of 3.5 years or 900,000 (nine hundred thousand) tonnes of
beneficiated manganese ore produced and sold from Nayéga. As set
out in the Chairman's Statement, steps have now been taken to
commence the re-commissioning of the mine, and we expect to see
cash flows from the advisory and brokerage services provided to the
newly established Société Togolaise de Manganèse ("STM"), the State
owned entity which will operate the Nayéga Mine.
In the interim, the Group disposed
of its 85% shareholding in Société Général des Mines ("SGM") for a
nominal consideration prior to the close of FY2023, so that Keras
no longer holds any assets in Togo other than through the advisory
and brokerage fee agreements referred to above.
From the Company's point of view,
disposing of our interest in SGM allows us to concentrate our
efforts in the US.
Mining projects
United States
Keras acquired a 51% interest in
Falcon Isle, holder of the Diamond Creek phosphate mine and
associated processing facilities, in December 2020 and subsequently
acquired the outstanding 49% in March 2022. The mine is situated
approximately 80km SSE of Salt Lake City, Utah. Diamond Creek is a
fully permitted, high-grade direct shipping ore ('DSO'), low capex
organic phosphate mine, which has significant historical estimated
in-situ tonnage (these estimates have not been classified according
to modern International Reporting Standards but have been based on
sampling of surface outcrops) with sufficient phosphate ore exposed
in-situ to provide for the 2024 mining season before any overburden
stripping is required. The phosphate mineralisation is concentrated
in the sedimentary shale beds at the base of the Meade Peak Member
of the Phosphoria Formation. The mineralised zone is approximately
2.5m thick and averages 23% total P2O5with
guaranteed available P2O5of 12%. Historic
reports vary with "surface mineable resources" ranging from 3.10Mt
to 4.60Mt. At an internally estimated peak production rate of
23.5ktpa, the opencast resources alone represent a significant mine
life.
The 2023 mining campaign was
completed in October 2023 with a total of 3,000 ore tons extracted
from the pit. Primary crushing during the reporting period was
undertaken using a contractor-operated mobile jaw crusher at the
mine laydown site, with downstream processing conducted through a
combination of contractor toll-milling (Prosizer producing 10mesh
and -50mesh products) and Falcon Isle owned HPGR milling plant
comprising front-end feed, primary crush, milling, ultra-fine dust
extraction, 50lb and 1ton bagging circuits to produce -100 mesh and
-350 mesh powders. As noted previously FIR's granulation plant has
now been relocated to our newly acquired Delta Processing Facility
where construction is nearing completion in collaboration with our
JV partner PhoSul.
It was our initial intention to
construct the granulator plant in a building adjacent to our former
milling plant in Spanish Fork, however as we've established
ourselves in the organic agricultural sector it became apparent
that we could extract greater value from a blended granulate
incorporating additional critical elements proven to improve growth
and yields across a range of agricultural crops. The PhoSul®
product is trademarked and has been subjected to extensive
laboratory and field trials to demonstrate its efficacy at
improving the availability of P2O5 from
Falcon Isle's rock phosphate.
Our internal rock phosphate
products have received Organic Certification by all three key
certification agencies in the USA - California ('CDFA'), Washington
State ('WSDA') and the federal Organic Materials Review Institute
('OMRI'), as well as Registration in Oregon. As a Direct Shipping
Ore ('DSO') it requires no chemical/synthetic upgrade processes
which is the basis for our organic certification. Our rock
phosphate contains acceptable heavy metal impurities, significantly
higher available P2O5than any other organic
rock phosphate in North America, and a calcium content of >25%.
PhoSul®, which we will commence producing during Q2 of
2024 is similarly being certified through the key state and federal
agencies to enable organic sales country-wide.
Sustainability
Keras is committed to responsible
mining and upholding ESG best practice across our business. We are
similarly committed to our stakeholders and are focused on looking
to create value and benefits for all whilst seeking to manage and
mitigate the potential impacts that our operations may have. We are
focussed on mining an essential resource that can contribute to a
more sustainable future and importantly sustainable and
regenerative agriculture. With the Diamond Creek mine, we are now
moving towards running a more lucrative operation including
production of granulated fertilizer through the PhoSul Utah JV. Our
own business model involving only crushing & milling remains
relatively straightforward and we remain focused on meeting our
commitments across the ESG space and will continue to be proactive
in this area as we look to develop and sustain a positive
legacy.
Risk Management
The Board regularly reviews the
risks to which the Group is exposed and ensures through its
meetings and regular reporting that these risks are minimised as
far as possible. The principal risks and uncertainties facing the
Group at this stage in its development are:
Market Risk
Unlike marketing globally traded,
indexed commodities into international markets, growing market
share within the niche organic fertiliser market within North
America presents risk in terms of pricing and volume.
The business has a broad range of
existing customers, three of which are anchor clients having
provided commitments to purchase a pleasing base load of our
planned annual production. Our marketing strategy rollout will
include presence at industry trade exhibitions and conferences, as
well as regular regional direct contact visits with a comprehensive
schedule of contacts within the wholesale and distribution segments
of the organic fertiliser market. Our business model will largely
be driven by uptake from co-operative clients with wide
distribution networks, rather than selling directly to farmers
themselves.
Exploration Risk
The Group's business has been
primarily mineral exploration and evaluation which are speculative
activities and whilst the Directors are satisfied that good
progress is being made, there is no certainty that the Group will
be successful in the definition of economic mineral resources, nor
that it will proceed to the development of any of its projects or
otherwise realise their value.
The Group aims to mitigate this
risk when evaluating new business opportunities by targeting areas
of potential where there is at least some reliable historical
sampling, drilling or more detailed geological data
available.
Resource Risk
All mineral projects carry risk
associated with defined grade and continuity. Mineral resources and
reserves are calculated by the Group in accordance with accepted
industry standards and codes but are always subject to
uncertainties in the underlying assumptions which include
geological projection and commodity price assumptions. The Group
reports exploration targets, mineral resources and ore reserves in
accordance with internationally approved codes where our
operations/projects are located, which set minimum standards for
public reporting of mineral exploration results, mineral resources
and ore reserves.
Development Risk
Delays in permitting, financing
and commissioning a project may result in delays to the Group
meeting development and/or production targets. Changes in commodity
prices can affect the economic viability of mining projects and
affect decisions on continuing exploration activity.
Mining and Processing Technical Risk
Notwithstanding the completion of
metallurgical testwork, trial mining and pilot studies indicating
the technical viability of a mining operation, variations in
mineralogy, mineral continuity, ground stability, ground water
conditions and other geological conditions may still render a
mining and processing operation economically or technically
non-viable. The Group has a small team of mining professionals
experienced in geological evaluation, exploration, financing and
development of mining projects. To mitigate development risk, the
Group supplements this from time to time with engagement of
external expert consultants and contractors.
Environmental Risk
Exploration and development of a
project can be adversely affected by environmental legislation and
the unforeseen results of environmental studies carried out during
evaluation of a project. Once a project is in production unforeseen
events can give rise to environmental liabilities.
As Keras undertakes mining
operations, any disturbance to the environment during this phase is
required to be rehabilitated, with specific requirements for
closure and closure funding in accordance with prevailing
regulations of the countries in which we operate as well as to
international best-practice. Given the Group's size and scale it is
not considered practical or cost effective to collect and report
data on carbon emissions.
Financing & Liquidity Risk
The Group has had an ongoing
requirement to fund its activities through the equity markets and
may in future need obtain finance for further project development.
There is no certainty such funds will be available when needed. To
date, Keras has managed to raise funds through both debt and equity
placements despite the very difficult markets that currently exist
for raising funding in the junior mining industry.
Political Risk
All countries carry political risk
that can lead to interruption of activity. Politically stable
countries can have enhanced environmental and social permitting
risks, risks of strikes and changes to taxation whereas less
developed countries can have, in addition, risks associated with
changes to the legal framework, civil unrest and government
expropriation of assets.
Partner Risk
Whilst there has been no past
evidence of this, the Group can be adversely affected if joint
venture or equity partners are unable or unwilling to perform their
obligations or fund their share of future developments. Keras
currently operates PhoSul Utah LLC as a 50/50 joint venture with
PhoSul LLC which we regard as mutually beneficial.
Bribery Risk
The Group has adopted an
anti-corruption and bribery policy and whistle blowing policy under
the Bribery Act 2010. Notwithstanding this, the Group may be held
liable for offences under that Act committed by its employees or
subcontractors, whether or not the Group or the Directors had
knowledge of the commission of such offences.
Financial Instruments
Details of risks associated with
the Group's financial instruments are given in Note 29 to the
financial statements. Keras does not utilise any complex or
derivative financial instruments.
COVID-19
Travel and shipping restrictions
in place globally during 2021 had a direct impact on timing and
cost of delivery of plant and equipment to the USA. However, given
recent developments the Directors do not believe that Covid 19 will
have a material effect on the Company or its operations going
forward.
Insurance Coverage
The Group maintains a suite of
insurance coverage that is appropriate for the Group and Company.
This is arranged via a specialist mining insurance broker and
coverage includes public and products liability, travel, property
and medical coverage and assistance while Group employees and
consultants are travelling on Group business. This is reviewed at
least annually and adapted as the Group's scale and nature of
activities changes. Keras also has Directors and Officers insurance
in place.
Internal Controls and Risk Management
The Directors are responsible for
the Group's system of internal financial control. Although no
system of internal financial control can provide absolute assurance
against material misstatement or loss, the Group's system is
designed to provide reasonable assurance that problems are
identified on a timely basis and dealt with appropriately. In
carrying out their responsibilities, the Directors have put in
place a framework of controls to ensure as far as possible that
ongoing financial performance is monitored in a timely manner, that
corrective action is taken and that risk is identified as early as
practically possible. The Directors review the effectiveness of
internal financial control at least annually.
The Board, subject to delegated
authority, reviews capital investment, property sales and
purchases, additional borrowing facilities, guarantees and
insurance arrangements.
The Board takes account of the
significance of social, environmental and ethical matters affecting
the business of the Group. At this stage in the Group's development
the Board has not adopted a specific policy on Corporate Social
Responsibility as it has a limited pool of stakeholders other than
its shareholders. Rather, the Board seeks to protect the interests
of Keras' stakeholders through individual policies and through
ethical and transparent actions. The Group has adopted an
anti-corruption and bribery policy and a whistle blowing policy as
stated previously.
Shareholders
The Directors are always prepared,
where practicable and subject to confidentiality under the AIM
Rules, to enter into dialogue with shareholders to promote a mutual
understanding of objectives. The Annual General Meeting provides
the Board with an opportunity to informally meet and communicate
directly with investors.
Employees
The Group operates primarily
through contractors. Notwithstanding this, the Group engages its
contract employees to understand all aspects of the Group's
business and seeks to remunerate them fairly, being flexible where
practicable. The Group gives full and fair consideration to
applications for employment received regardless of age, gender,
colour, ethnicity, disability, nationality, religious beliefs,
transgender status or sexual orientation. The Group takes account
of employees' interests when making decisions and welcomes
suggestions from employees aimed at improving the Group's
performance.
The Group currently operates
exclusively in the USA but with agreements with the Togolese State
to provide advisory and brokerage services in Togo. It recruits
locally as many of its employees and contractors as practicable.
The Company has four directors, three male and one
female.
Suppliers and Contractors
The Group recognises that the
goodwill of its contractors, consultants and suppliers is important
to its business success and seeks to build and maintain this
goodwill through fair dealings. The Group has a prompt payment
policy and seeks to settle all agreed liabilities within the terms
agreed with suppliers. Contractors are appointed based on a
detailed assessment of their capabilities, capacity and track
record. Over time, as the Company grows its understanding of the
various aspects of its operations in-sourcing of certain
operational components may be considered as a means to reduce
costs.
Health and Safety
The Board recognises that it has a
responsibility to provide strategic leadership and direction in the
development of the Group's health and safety strategy in order to
protect all of its stakeholders. The Group does not have a formal
health and safety policy at this time. This is re-evaluated as and
when the Group's nature and scale of activities expand.
Section 172 statement
The Directors believe they have
acted in the way most likely to promote the success of the Company
for the benefit of its members as a whole, as required by s172 of
the Companies Act 2006.
The requirements of S172 are for
the Directors to:
•
Consider the likely consequences of any decision
in the long-term;
•
Act fairly between the members of the
Company;
•
Maintain a reputation for high standards of
business conduct;
•
Consider the interests of the Company's
employees;
•
Foster the Company's relationships with
suppliers, customers and others; and
•
Consider the impact of the Company's operations
on the community and the environment.
The Company's operations and
strategic aims are set out throughout the Strategic Report and in
the Chairman's Statement, and relationships with stakeholders are
also dealt with in the Corporate Governance Statement.
Graham Stacey
Director
This Strategic Report was approved
by the Board of Directors on 26 June 2024.
THE BOARD
RUSSELL LAMMING
Non-Executive Chairman
Russell Lamming is a qualified
geologist with an honours degree in geology from the University of
the Witwatersrand and a Bachelor of Commerce in Economics from the
University of Natal. Russell has a broad range of experience
including directorship of a South African mining consultancy and
precious metals analyst for a leading international broker and was
the CEO of AIM listed Chromex Mining and Goldplat Plc. He has
strong relationships in London and internationally and has raised
considerable funds for resource companies over the
years.
GRAHAM STACEY
Chief Executive Officer
Graham holds an honours degree in
Mining Engineering from WITS University in Johannesburg (1995), and
an MBA from the WITS Business School (2004) and a Mine Manager's
Certificate of Competency (2001). Graham has over 25 years'
experience across a range of commodities in the resources sector,
including direct operational management in the coal, PGE and chrome
businesses in South Africa, manganese in Togo and rock phosphate in
the USA, as well in a technical consulting role (2004-2008). He is
a Competent Person and Competent Valuator as a longstanding member
of the South African Institute of Mining and Metallurgy ("SAIMM"),
and has wide ranging experience in mine design, project execution,
operations and mineral resource management. He was previously a
director of AIM listed Chromex Mining PLC. Following the
acquisition of 100% of Falcon Isle he has been appointed as CEO of
that company.
BRIAN MORITZ
Non-Executive Director
Brian is a Chartered Accountant
and former Senior Partner of Grant Thornton, London. He formed
Grant Thornton's Capital Markets Team which floated over 100
companies on AIM under his chairmanship. In 2004 he retired from
Grant Thornton to concentrate on bringing new companies to the
market as a director. He concentrates on mining companies,
primarily in Africa, and was formerly chairman of African Platinum
PLC ("Afplats") and Metal Bulletin PLC as well as currently being a
director of several junior mining companies.
CLAIRE PARRY
Non-Executive Director
Claire is a Chartered Accountant
and the managing partner in the Canterbury office of Azets, a top
10 UK accounting firm. With over 20 years in the accountancy
profession, she also specialises in the application of IFRS
and accounting and financial control generally for smaller quoted
companies, primarily in the natural resources sector.
CORPORATE GOVERNANCE
STATEMENT
To the extent applicable, and to
the extent able (given the current size and structure of the
Company and the Board), the Company has adopted the Quoted
Companies Alliance Corporate Governance Code. Details of how the
Company complies with the principles contained in the Code are set
out below. The Company intends to comply with the newly revised
Code in due course.
No key governance matters have
arisen since the publication of the last Annual
Report.
Taking account of the Company's
size and nature, the Board considers that the current Board is a
cost effective and practical method of directing and managing the
Company. As the Company's activities develop in size, nature
and scope, the size of the Board and the implementation of
additional corporate governance policies and structures will be
reviewed. Further disclosures under the Code are included on
the Company's website.
Principle 1: Establish a
strategy and business model which promote long term value for
shareholders.
The Company's strategy is to
identify mining projects which can be developed to create value and
income for shareholders. In June 2017 this strategy was
successfully demonstrated when the Company's Australian gold
exploration assets were floated on the Australian Securities
Exchange (ASX) with the name Calidus Resources Limited. In November
2019 the Company's shares in Calidus were demerged and transferred
to the Company's shareholders by way of a capital
reduction.
The demerger permitted the Board
to examine other projects, and in particular the Diamond Creek
phosphate mine in Utah, USA, where the Company completed the staged
acquisition of 100% equity interest in March 2022. This is now the
Group's main project. A joint venture with PhoSul LLC, a specialised organic soil enhancement fertilizer
company with granulator operations in Idaho, United
States, is expected to hasten expansion in the USA.
The Company had, for some years,
been seeking to convert the Research Permits held by its 85% owned
subsidiary, Société Générale de Mines SA, over the Nayéga manganese
project in Togo, to an Exploitation Permit. Since 31 December 2022
the Company has sold its intellectual property and other assets
relating to Nayéga to a newly formed parastatal company, so that it
no longer operates in Togo, but will continue to provide advisory
and brokerage services to the Togolese State relating to the Nayéga
Mine.
Principle 4: Embed effective
risk management, considering both opportunities and threats,
throughout the organisation.
The risks facing the Company are
detailed in the Strategic Report. The Board seeks to mitigate such
risks so far as it is able to do, but certain important risks
cannot be controlled by the Board.
In particular, products the
Company is seeking to identify and mine are traded globally at
prices reflecting supply and demand rather than the cost of
production. So far as the Company is concerned, the substantial
decline in the price of iron ore rendered two previous projects
non-viable, both of which had previously appeared to have
substantial value on a discounted cash flow basis, and they were
abandoned.
The Company will only invest in
exploration projects where there is a legal right to convert an
initial exploration licence to a mining licence.
Principle 5: Maintain the
Board as well-functioning, balanced team led by the
chair.
Graham Stacey, the CEO, works full
time for the Company, with primary responsibility for the Diamond
Creek phosphate mine in Utah, USA. The other directors, Russell
Lamming, the chairman, Brian Moritz and Claire Parry are
non-executive directors, of whom Claire Parry is independent. As
Utah is in a time zone 7 hours different from the UK, Board
meetings are normally conducted by video conference or by
telephone, supplemented by physical meeting when Graham Stacey is
in the UK.
The CEO is in regular touch with
the Directors. He also holds frequent informal discussions with
other directors. Throughout the year such discussions average
approximately two per week.
Non-executive directors are
committed to devote 24 days per annum to the Company, but they are
likely to exceed that required time commitment. Standard director's
fees are currently £48,000 per annum for the Chairman, who has
additional responsibilities relating to Togo, and £24,000 per annum
for each non-executive director, below the median for AIM
companies. Brian Moritz also acts as Company Secretary and has
board responsibility for accounting matters and receives an extra
£12,000 per annum in respect of those responsibilities. No further
amounts are paid for serving on Board committees.
There were 9 board meetings held
in 2023. All directors were present at 6 of those meetings. At one
other meeting Russell Lamming was unable to be present as he was
travelling in a time zone not compatible with his attendance. The
other 2 meetings were held to formally ratify decisions previously
agreed by all board members. They were attended by Brian Moritz and
Claire Parry.
Principle 6: Ensure that
between them the directors have the necessary up-to-date
experience, skills and capabilities.
Brief CVs of the directors are
disclosed elsewhere in this Annual Report.
Each of the directors maintains up
to date skills by a combination of technical journals, courses,
conferences and trade shows.
As an exploration and mining
Company the Board requires skills in the area of geology and
mining. Russell Lamming is a qualified geologist and Graham
Stacey is a qualified mining engineer. Each has a long history of
achievement in this area. Importantly, each of them has been in
charge of the construction and operation of mines.
Brian Moritz and Claire Parry are
Chartered Accountants. In addition to his financial skills, Brian
Moritz has previously been registered as a Nominated Adviser and
has wide experience of corporate transactions.
The advice of Azets, a top 10 UK
accounting firm in which Claire Parry is a partner, is sought on
technical accounting matters, in particular in relation to
compliance with IFRS.
Principle 7: Evaluate Board
performance based on clear and relevant objectives, seeking
continuous improvement.
The Board has successfully
achieved a major objective by acquiring a phosphate mine in Utah,
USA, constructing a processing plant and commencing production. The
next stage for this mine is to expand its product range and client
base., which it expects to achieve through the joint venture with
PhoSul LLC.
The Board will concentrate on
achieving profitable production and positive cash flow from its
existing project while continuing to seek other
projects.
Given the current state of the
Company's development the directors believe that the Board operates
efficiently and cost effectively and that the cost of an external
review process is not justified.
Principle 8: Promote a
corporate culture that is based on ethical values and
behaviours.
So far as possible the Company
recruits locally for staff and sub-contractors.
In Utah, the Group's product is a
natural organic fertilizer which plays its part in reducing
reliance on synthetically manufactured fertilizers, which have a
high carbon footprint.
The Company has adopted a
comprehensive anti-corruption and whistle blowing policy and an
ethical policy which is strictly applied.
Principle 10: Communicate
how the Company is governed and is performing by maintaining a
dialogue with shareholders and other relevant
stakeholders.
The Board communicates with its
stakeholders through social media and webcasts, as well as by
announcements on RNS. It welcomes the ability to meet and engage
with shareholders at general meetings.
The audit committee normally meets
twice per annum, on its own to consider and approve the interim
results, and with the auditors to consider the annual report and
matters raised by the auditors based on their audit. So far as
possible recommendations by the auditors are immediately
implemented. As the CEO is also present as an observer at such
meetings, no further report is submitted to the
Board.
The remuneration committee meets
on an ad hoc basis when required. No meeting was required or held
in 2023, and no formal report was issued. Fees paid to the
non-executive directors are settled by the Chief Executive
Officer.
Russell Lamming
DIRECTORS' REPORT
The Directors present their report
together with the audited financial statements of the Group for the
year ended 31 December 2023.
The Group's projects are set out
in the Strategic Report.
Review of business and financial
performance
Further details on the financial
position and development of the Group are set out in the Chairman's
Statement, the Strategic Report and the annexed financial
statements.
Strategic Report
In accordance with Companies Act,
s414C(11), the Company has chosen to set out in the Company's
strategic report information required by Large and Medium-sized
Companies and Groups (Accounts and Reports) Regulations 2008, s7,
to be contained in the directors' report. It has done so in respect
of the review and analysis of the business during the current
year.
Results
The Group reports a loss for the
year of £446,000 (2022 - loss £997,000).
Major events after the balance sheet date
Subsequent events are detailed in
note 30.
Dividends
The Directors do not recommend
payment of a dividend for the year ended 31 December 2023 (2022 -
£nil).
Political donations
There
were no political donations during the year (2022 -
£nil).
Energy and carbon report
The Group is classified as "a low
energy user" under these regulations therefore is exempt from
reporting on its emissions, energy consumption or energy efficiency
activities.
Going concern
The Directors continue to adopt
the going concern basis in preparing the financial statements as
further explained in Note 2 to the financial statements.
Directors' indemnities
The Group maintains Directors and
Officers liability insurance providing appropriate cover for any
legal action brought against its Directors and/or
officers.
Audit Committee
The Audit Committee, which
currently comprises B Moritz and C Parry, and is chaired by B
Moritz, is responsible for ensuring the financial performance,
position and prospects of the Group are properly monitored and
reported on and for meeting the auditors and reviewing their
reports relating to accounts and internal controls. Meetings
of the Audit Committee are held at least twice a year, at
appropriate times in the reporting and audit cycle. The Audit
Committee reports to the Board on its proceedings after each
meeting on all matters for which it has responsibility. The
members of the Audit Committee are subject to annual re-election by
the Board.
Remuneration Committee
The Remuneration Committee, which
comprises B Moritz and C Parry and which is chaired by B Moritz,
reviews the performance of the executive directors and sets their
remuneration, determines the payment of bonuses to executive
directors and considers the future allocation of share options and
other equity incentives pursuant to any share option scheme or
equity incentive scheme in operation from time to time to Directors
and employees. Meetings of the Remuneration Committee are held on
an ad hoc basis as required. The Remuneration Committee
reports to the Board on its proceedings on all matters for which it
has responsibility. The members of the Remuneration Committee
are subject to annual re-election by the Board.
Directors
The following Directors held
office throughout the year:
B
Moritz
R Lamming
G Stacey
C Parry
Directors' interests
The beneficial interests of the
Directors holding office on 31 December 2023 in the issued share
capital of the Company, including spouses of Directors, were as
follows:
|
|
|
2023
|
2022
|
|
|
Number of Ordinary
Shares
|
Percentage
of issued ordinary
share
capital
|
Number of
Ordinary Shares
|
|
Percentage of issued
ordinary share capital
|
R Lamming
|
|
4,611,845
|
5.76%
|
4,611,845
|
|
5.78%
|
G Stacey
|
|
437,390
|
0.55%
|
437,390
|
|
0.59%
|
B Moritz
C Parry
|
|
2,125,821
-
|
2.65%
-
|
2,125,821
-
|
|
2.67%
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Since 31 December 2023 there have
been no changes in these shareholdings.
Directors' remuneration and service
contracts
Details of remuneration payable to
Directors as disclosed in note 11 to these financial
statements:
|
Remuneration
£'000
|
Share-based
payments
£'000
|
2023
Total
£'000
|
|
2022
Total
£'000
|
|
B Moritz
D Reeves
C Parry
|
|
36
-
24
|
-
-
-
|
36
-
24
|
|
40
10
8
|
|
R Lamming
|
|
127
|
-
|
127
|
|
122
|
|
G Stacey
|
|
142
|
-
|
142
|
|
114
|
|
|
|
329
|
|
-
|
|
329
|
|
294
|
|
|
|
|
|
|
|
|
|
|
| |
Statement of Directors' responsibilities
The Directors are responsible for
preparing the strategic report, the directors' report and the
financial statements in accordance with applicable law and
regulations.
Company law requires the Directors
to prepare financial statements for each financial year.
Under that law the Directors have elected to prepare the Group
financial statements in accordance with UK-adopted International Accounting Standards ("UK-adopted
IAS") in conformity with the
requirements of the Companies Act 2006 and the company financial
statements in accordance with United Kingdom Generally Accepted
Accounting Practice (United Kingdom Accounting Standards,
comprising FRS 101 "Reduced Disclosure Framework", and applicable
law).
Under company law the Directors
must not approve the financial statements unless they are satisfied
that they give a true and fair view of the state of affairs of the
Group and Parent Company and of the profit or loss of the Group and
Parent Company for that period.
In preparing these financial
statements, the Directors are required to:
·
select suitable accounting policies and then
apply them consistently;
·
make judgements and estimates that are reasonable
and prudent;
·
state whether the consolidated financial
statements comply with UK-adopted IAS and the parent company
financial statements are prepared in accordance with UK GAAP/FRS
101 in conformity with the requirements of the Companies Act 2006,
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 Group
and Company will continue in business.
The Directors are responsible for
keeping adequate accounting records that are sufficient to show and
explain the Group's and Company's transactions and disclose with
reasonable accuracy at any time the financial position of the
Company and the Group and enable them to ensure that the financial
statements comply with the Companies Act 2006. They are also
responsible for safeguarding the assets of the Company and the
Group and hence for taking reasonable steps for the prevention and
detection of fraud and other irregularities.
The Company is compliant with AIM
Rule 26 regarding the Company's website.
Statement of disclosure to auditor
Each Director at the date of
approval of this report confirms that;
So far as they are
aware,
·
there is no relevant audit information of which
the Company's auditor is unaware; and
·
they have taken all steps that they ought to have
taken to make themselves aware of any relevant audit information
and to establish that the auditor is aware of that
information.
Auditor
MAH, Chartered accountants were
appointed as auditor and in accordance with section 485 of the
Companies Act 2006, a resolution proposing that they be
re-appointed will be put at a General Meeting.
By order of the Board
Russell Lamming
Director
26 June 2024
INDEPENDENT AUDITOR'S
REPORT
Opinion
We have audited the financial
statements of Keras Resources Plc (the 'parent company') and its
subsidiaries (the 'group') for the year ended 31 December 2023
which comprise the Consolidated Statement of Comprehensive Income,
the Consolidated and Parent Company Statement of Financial
Position, the Consolidated and Parent Company Statements of Changes
in Equity, the Consolidated Statement of Cash Flows and Notes to
the Consolidated Financial Statements, including significant
accounting policies. The financial reporting framework that has
been applied in their preparation is applicable law and UK-adopted
international accounting standards. The financial reporting
framework that has been applied in the preparation of the parent
company financial statements is United Kingdom Accounting
Standards, including FRS 101 Reduced Disclosure Framework (United
Kingdom Generally Accepted Accounting Practice) and as applied in
accordance with the provisions of the Companies Act
2006.
In our opinion:
· 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 loss 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 United Kingdom Generally Accepted Accounting
Practice 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.
Basis for opinion
We conducted our audit in
accordance with International Standards on Auditing (UK) (ISAs
(UK)) and applicable law. Our responsibilities under those
standards are further described in the Auditor's responsibilities
for the audit of the financial statements section of our report. We
are independent of the group and parent company in accordance with
the ethical requirements that are relevant to our audit of the
financial statements in the UK, including the FRC's Ethical
Standard as applied to listed entities, and we have fulfilled our
other ethical responsibilities in accordance with these
requirements. We believe that the audit evidence we have obtained
is sufficient and appropriate to provide a basis for our
opinion.
Conclusions relating to going concern
In auditing the financial
statements, we have concluded that the directors' use of the going
concern basis of accounting in the preparation of the financial
statements is appropriate. Our evaluation of the directors'
assessment of the group's and parent company's ability to continue
to adopt the going concern basis of accounting included reviewing
cashflow forecasts covering a period of 12 months from the date of
approval of these financial statements, considering the levels of
discretionary and non-discretionary expenditure forecasted,
challenging and conducting sensitivity analysis using the key
inputs and assumptions underpinning said forecasts, ascertaining
the group and parent company's current cash position and reviewing
the group and parent company's performance since the period
end.
Based on the work we have
performed, we have not identified any material uncertainties
relating to events or conditions that, individually or
collectively, may cast significant doubt on the group's or parent
company's ability to continue as a going concern for a period of at
least twelve months from when the financial statements are
authorised for issue.
Our responsibilities and the
responsibilities of the directors with respect to going concern are
described in the relevant sections of this report.
Our application of materiality
For the purposes of determining
whether the financial statements are free from material
misstatement, we define materiality as the magnitude of
misstatement that makes it probable that the economic decisions of
a reasonably knowledgeable person, relying on the financial
statements, would be changed, or influenced. We also determine a level of performance materiality which we
use to assess the extent of testing needed to reduce to an
appropriately low level the probability that the aggregate of
uncorrected and undetected misstatements exceeds materiality for
the financial statements as a whole.
Materiality for the group
financial statements as a whole was set as £95,000. This was
calculated based upon 2% of gross assets due to the group's
significant capitalised exploration costs being key balances of
interest within the financial statements and the fact that though
generating revenues, the group is not yet profit
generating.
Materiality for the parent company
financial statements as a whole was set as £94,000.
We also agreed to report to the
audit committee any other audit misstatements below the triviality
thresholds established above which we believe warranted reporting
on qualitative grounds.
Our approach to the audit
The scope of our audit was
influenced by our application of materiality. The quantitative and
qualitative thresholds for materiality determine the scope of our
audit and the nature, timing, and extent of our audit
procedures.
In designing our audit, we
considered areas involving significant accounting estimates and
judgements by the directors as well as future events that are
inherently uncertain. These included the recoverable value of the
group's capitalise exploration expenditure, the recoverable value
of the parent company's investment in its subsidiary and the
amounts due to the parent company by its subsidiaries. We also
addressed the risk of management override of internal controls,
including among other matters consideration of whether there was
evidence of bias that represented a risk of material misstatement
due to fraud.
We performed full scope audits of
the financial information of the components within the Group which
were individually financially significant and material. We also
performed specified audit procedures over certain account balances
and transaction classes that we regarded as material to the Group,
as well as analytical procedures, for components which were not
significant and not material. The audit work and specified audit
procedures covered the whole of the Group.
Key audit matters
Key audit matters are those
matters that, in our professional judgment, were of most
significance in our audit of the financial statements of the
current period and include the most significant assessed risks of
material misstatement (whether or not due to fraud) we identified,
including those which had the greatest effect on: the overall audit
strategy, the allocation of resources in the audit; and directing
the efforts of the engagement team. These matters were addressed in
the context of our audit of the financial statements as a whole,
and in forming our opinion thereon, and we do not provide a
separate opinion on these matters.
Key Audit Matter
|
How our scope addressed this matter
|
Going Concern
|
|
The group made a loss for the year and it had low cash
reserves and net current liabilities at the year
end.
There is a risk that the group may have uncertainty over
going concern.
|
We obtained and reviewed
Management's latest group and parent company cashflow forecasts
covering the going concern period; challenging the key assumptions,
reviewing the mathematical accuracy of the forecast and conducting
sensitivity analysis.
We ascertained the latest group
cash position and performance post period end and we also reviewed
the post year end loan agreements.
Based on our procedures we
concluded that the going concern basis of preparation is
appropriate and that there is no materiality uncertainty relating
to going concern.
|
Carrying value of intangible assets
|
|
As at 31 December 2023 the Group has intangible assets with a
carrying value of £3,404,000 which represents capitalised
exploration and evaluation costs.
Given the value of the balance and the significant estimates
and judgements required to be made by management when conducting
their impairment assessments, there is a risk that the exploration
costs capitalised may be materially misstated as they are impaired
and/or costs capitalised in the year have been inappropriately
capitalised in accordance with the eligibility requirements of IFRS
6.
|
Our work in this area included but
was not limited to:
• Confirming that the group held
good title to the underlying licenses and assessing whether any
indicators of impairment exists.
• Obtaining Management's
impairment assessments in relation to intangible assets and
supporting discounted cashflow forecasts. Reviewing their
assessment and their supporting value in use calculates for
reasonableness; considering whether any of the IAS 36 impairment
indicators have been met and considering if the recoverable value
exceeds the carrying value.
We consider Management's
assessment of impairment is reasonable in concluding that no
impairment is required to be recognised at the year end.
|
Other information
The other information comprises
the information included in the annual report, other than the
financial statements and our auditor's report thereon. The
directors are responsible for the other information contained
within the annual report. Our opinion on the group and parent
company financial statements does not cover the other information
and, except to the extent otherwise explicitly stated in our
report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing
so, consider whether the other information is materially
inconsistent with the financial statements or our knowledge
obtained in the course of the audit, or otherwise appears to be
materially misstated. If we identify such material inconsistencies
or apparent material misstatements, we are required to determine
whether this gives rise to a material misstatement in the financial
statements themselves. If, based on the work we have performed, we
conclude that there is a material misstatement of this other
information, we are required to report that fact.
We have nothing to report in this
regard.
Opinions on other matters prescribed by the Companies Act
2006
In our opinion, based on the work
undertaken in the course of the audit:
· the
information given in the strategic report and the directors' report
for the financial period 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.
Matters on which we are required to report by
exception
In the light of the knowledge and
understanding of the group and the parent company and their
environment obtained in the course of the audit, we have not
identified material misstatements in the strategic report or the
directors' report.
We have nothing to report in
respect of the following matters in relation to which the Companies
Act 2006 requires us to report to you if, in our
opinion:
· adequate accounting records have not been kept by 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 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.
Responsibilities of directors
As explained more fully in the
Statement of Directors' Responsibilities, the directors are
responsible for the preparation of the group and parent company
financial statements and for being satisfied that they give a true
and fair view, and for such internal control as the directors
determine is necessary to enable the preparation of financial
statements that are free from material misstatement, whether due to
fraud or error.
In preparing the group and parent
company financial statements, the directors are responsible for
assessing the group and the parent company's ability to continue as
a going concern, disclosing, as applicable, matters related to
going concern and using the going concern basis of accounting
unless the directors either intend to liquidate the group or the
parent company or to cease operations, or have no realistic
alternative but to do so.
Auditor's responsibilities for the audit of the financial
statements
Our objectives are to obtain
reasonable assurance about whether the financial statements as a
whole are free from material misstatement, whether due to fraud or
error, and to issue an auditor's report that includes our opinion.
Reasonable assurance is a high level of assurance but is not a
guarantee that an audit conducted in accordance with ISAs (UK) will
always detect a material misstatement when it exists. Misstatements
can arise from fraud or error and are considered material if,
individually or in the aggregate, they could reasonably be expected
to influence the economic decisions of users taken on the basis of
these financial statements.
Irregularities, including fraud,
are instances of non-compliance with laws and regulations. We
design procedures in line with our responsibilities, outlined
above, to detect material misstatements in respect of
irregularities, including fraud. The extent to which our procedures
are capable of detecting irregularities, including fraud is
detailed below:
·
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 discussions with management,
industry research and our cumulative audit knowledge and experience
of the sector.
·
We determined the principal laws and regulations
relevant to the group and parent company in this regard to be those
arising from UK Company Law, rules applicable to issuers on AIM, UK
and US employment law and local mining, environmental and health
and safety laws in the US.
· 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:
o Discussions with management regarding compliance with laws
and regulations by the parent company and the
components;
o Review of board minutes; and
o Review of regulatory news announcements made throughout and
post period-end.
· 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, we identified the potential for
management bias was identified in relation to the impairment of
capitalised exploration expenditure l and we addressed this by
challenging the assumptions and judgements made by management when
auditing that significant accounting estimates and
judgements.
· 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; discussing
with management as to whether there were any instances or
suspicions of fraud since 1 January 2023 within the parent company
or components and evaluating the business rationale of any
significant transactions that are unusual or outside the normal
course of business.
Because of the inherent
limitations of an audit, there is a risk that we will not detect
all irregularities, including those leading to a material
misstatement in the financial statements or non-compliance with
regulation. This risk increases the more that compliance with a law
or regulation is removed from the events and transactions reflected
in the financial statements, as we will be less likely to become
aware of instances of non-compliance. The risk is also greater
regarding irregularities occurring due to fraud rather than error,
as fraud involves intentional concealment, forgery, collusion,
omission or misrepresentation.
A further description of our
responsibilities for the audit of the financial statements is
located on the Financial Reporting Council's website at:
www.frc.org.uk/auditorsresponsibilities.
This description forms part of our auditor's report.
Use of our report
This report is made solely to the
company's members, as a body, in accordance with Chapter 3 of Part
16 of the Companies Act 2006. Our audit work has been undertaken so
that we might state to the company's members those matters we are
required to state to them in an auditor's report and for no other
purpose. To the fullest extent permitted by law, we do not accept
or assume responsibility to anyone, other than the company and the
company's members as a body, for our audit work, for this report,
or for the opinions we have formed.
Mohammed Haque (Senior Statutory Auditor)
For and on behalf of
MAH, Chartered Accountants (Statutory
Auditor)
2nd Floor, 154
Bishopsgate,
London, EC2M 4LN
26 June 2024
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR
ENDED 31 DECEMBER 2023
|
|
Notes
|
|
Continuing operations
2023
£'000
|
Discontinued operations
2023
£'000
|
Total
2023
£'000
|
|
Continuing operations
2022
£'000
|
Discontinued
operations
2022
£'000
|
Total
2022
£'000
|
Revenue
|
|
|
|
|
|
|
|
7
|
|
916
|
-
|
916
|
|
994
|
-
|
994
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
(386)
|
-
|
(386)
|
|
(263)
|
-
|
(263)
|
Gross profit
|
|
|
|
|
|
|
|
|
|
530
|
-
|
530
|
|
731
|
-
|
731
|
Profit on sale of intellectual
property relating to Togo
|
|
|
|
22
|
|
-
|
121
|
121
|
|
|
|
|
Loss on disposal of a
subsidiary
|
|
|
|
22
|
|
-
|
(76)
|
(76)
|
|
|
|
|
Administrative expenses
|
|
|
|
|
|
(826)
|
(16)
|
(842)
|
|
(1,414)
|
(110)
|
(1,524)
|
(Loss)/profit from operating activities
|
|
|
|
|
|
|
|
(296)
|
29
|
(267)
|
|
(683)
|
(110)
|
(793)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs
|
|
|
|
|
|
|
|
12
|
|
(173)
|
-
|
(173)
|
|
(183)
|
(21)
|
(204)
|
Net finance costs
|
|
|
|
|
|
(173)
|
-
|
(173)
|
|
(183)
|
(21)
|
(204)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit before taxation
|
|
|
|
(469)
|
29
|
(440)
|
|
(866)
|
(131)
|
(997)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax
|
|
|
|
|
|
13
|
|
(6)
|
-
|
(6)
|
|
-
|
-
|
-
|
(Loss)/profit for the year
|
|
|
|
|
|
(475)
|
29
|
(446)
|
|
(866)
|
(131)
|
(997)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income - items that may be subsequently
reclassified to profit or loss
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange translation on foreign
operations
|
|
|
|
(245)
|
-
|
(245)
|
|
115
|
35
|
150
|
Total comprehensive (loss)/profit for the
year
|
|
|
|
|
(720)
|
29
|
(691)
|
|
(751)
|
(96)
|
(847)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(Loss)/profit attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company
|
|
|
|
|
|
(475)
|
-
|
(475)
|
|
(963)
|
(113)
|
(1,076)
|
|
Non-controlling
interests
|
|
|
|
|
|
-
|
29
|
29
|
|
97
|
(18)
|
79
|
|
(Loss)/profit for the year
|
|
|
|
|
|
(475)
|
29
|
(446)
|
|
(866)
|
(131)
|
(997)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company
|
|
|
|
|
|
(720)
|
-
|
(720)
|
|
(824)
|
(83)
|
(907)
|
|
Non-controlling
interests
|
|
|
|
|
|
-
|
29
|
29
|
|
73
|
(13)
|
60
|
|
Total comprehensive loss for the year
|
|
|
|
|
(720)
|
29
|
(691)
|
|
(751)
|
(96)
|
(847)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
(pence)
|
|
25
|
|
|
|
(0.863)
|
|
|
|
(1.148)
|
|
The
notes are an integral part of these consolidated financial
statements.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 31
DECEMBER 2023
|
|
Notes
|
|
2023
£'000
|
|
2022
£'000
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment
|
|
|
|
|
|
14
|
|
346
|
|
381
|
|
Right of use asset
|
|
|
|
|
|
15
|
|
-
|
|
121
|
|
Intangible assets
|
|
|
|
|
|
16
|
|
3,404
|
|
3,558
|
|
Non-current assets
|
|
|
|
|
|
|
|
3,750
|
|
4,060
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory
|
|
|
|
|
|
20
|
|
621
|
|
668
|
|
Trade and other
receivables
|
|
|
|
|
|
21
|
|
171
|
|
191
|
|
Assets held for sale
|
|
|
|
|
|
22
|
|
-
|
|
1,558
|
|
Cash and cash
equivalents
|
|
|
|
|
|
|
|
185
|
|
207
|
|
Current assets
|
|
|
|
|
|
|
|
977
|
|
2,624
|
|
Total assets
|
|
|
|
|
|
|
|
4,727
|
|
6,684
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
|
24
|
|
801
|
|
797
|
|
Share premium
|
|
|
|
|
|
24
|
|
5,849
|
|
5,838
|
|
Share option reserve
Exchange reserve
|
|
|
|
|
|
24, 26
|
|
104
(106)
|
|
102
180
|
|
Retained
(deficit)/earnings
|
|
|
|
|
|
|
|
(3,465)
|
|
(2,990)
|
|
Equity attributable to owners of the
Company
|
|
|
|
|
|
3,183
|
|
3,927
|
|
|
Non-controlling
interests
|
|
|
|
|
|
|
|
-
|
|
(146)
|
|
Total equity
|
|
|
|
|
|
|
|
3,183
|
|
3,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
Liabilities held for
sale
Lease liabilities -
current
|
|
|
|
|
|
27
22
18
|
|
1,013
-
-
|
|
1,158
471
126
|
|
Current liabilities
|
|
|
|
|
|
|
|
1,013
|
|
1,755
|
|
Trade and other
payables
|
|
|
|
|
|
27
|
|
531
|
|
1,148
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
531
|
|
1,148
|
|
Total liabilities
|
|
|
|
|
|
|
|
1,544
|
|
2,903
|
|
Total equity and liabilities
|
|
|
|
|
|
|
|
4,727
|
|
6,684
|
|
The financial statements were
approved by the Board of Directors and authorised for issue on 26
June 2024. They were signed on its behalf by:
Graham Stacey
Director
The
notes are an integral part of these consolidated financial
statements.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR
ENDED 31 DECEMBER 2023
|
|
|
|
|
Attributable to owners of
the Company
|
|
|
|
|
|
|
|
Notes
|
Share
capital
£'000
|
Share
premium
£'000
|
Share
option
/warrant
reserve
£'000
|
|
Exchange
reserve
£'000
|
|
Retained
earnings/(deficit)
£'000
|
Total
£'000
|
Non-controlling
interests
£'000
|
|
Total
equity
£'000
|
|
Balance at 1 January
2023
|
|
|
|
797
|
|
5,838
|
|
102
|
|
180
|
|
(2,990)
|
|
3,927
|
|
(146)
|
|
3,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(475)
|
|
(475)
|
|
29
|
|
(446)
|
Other comprehensive
income
|
|
|
-
|
|
-
|
|
-
|
|
(245)
|
|
-
|
|
(245)
|
|
-
|
|
(245)
|
Total comprehensive (loss)/profit for the
year
|
|
|
-
|
|
-
|
|
-
|
|
(245)
|
|
(475)
|
|
(720)
|
|
29
|
|
(691)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of ordinary
shares
|
|
24
|
|
4
|
|
11
|
|
-
|
|
-
|
|
-
|
|
15
|
|
-
|
|
15
|
Share option expense
|
26
|
|
-
|
|
-
|
|
2
|
|
-
|
|
-
|
|
2
|
|
-
|
|
2
|
Disposal of a
subsidiary
|
22
|
|
-
|
|
-
|
|
-
|
|
(41)
|
|
-
|
|
(41)
|
|
117
|
|
76
|
Transactions with owners, recognised directly in
equity
|
|
|
4
|
|
11
|
|
2
|
|
-
|
|
-
|
|
(24)
|
|
117
|
|
93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2023
|
|
|
801
|
|
5,849
|
|
104
|
|
(106)
|
|
(3,465)
|
|
3,183
|
|
-
|
|
3,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The
notes are an integral part of these consolidated financial
statements.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE
YEAR ENDED 31 DECEMBER 2022
|
|
|
|
|
Attributable to owners of
the Company
|
|
|
|
|
|
|
|
Notes
|
Share
capital
£'000
|
Share
premium
£'000
|
Share
option
/warrant
reserve
£'000
|
|
Exchange
reserve
£'000
|
|
Retained
earnings/(deficit)
£'000
|
Total
£'000
|
Non-controlling
interests
£'000
|
|
Total
equity
£'000
|
|
Balance at 1 January
2022
|
|
|
|
630
|
|
4,033
|
|
100
|
|
11
|
|
(1,721)
|
|
3,053
|
|
229
|
|
3,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/profit for the
year
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,076)
|
|
(1,076)
|
|
79
|
|
(997)
|
Other comprehensive
income/(loss)
|
|
|
-
|
|
-
|
|
-
|
|
169
|
|
-
|
|
169
|
|
(19)
|
|
150
|
Total comprehensive income/(loss) for the
year
|
|
|
-
|
|
-
|
|
-
|
|
169
|
|
(1,076)
|
|
(907)
|
|
60
|
|
(847)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of ordinary
shares
|
|
24
|
|
167
|
|
1,845
|
|
-
|
|
-
|
|
-
|
|
2,012
|
|
-
|
|
2,012
|
Costs of share issue
|
|
24
|
|
-
|
|
(40)
|
|
-
|
|
-
|
|
-
|
|
(40)
|
|
-
|
|
(40)
|
Share option expense
|
26
|
|
-
|
|
-
|
|
9
|
|
-
|
|
-
|
|
9
|
|
-
|
|
9
|
Share option forfeit
|
26
|
|
-
|
|
-
|
|
(7)
|
|
-
|
|
7
|
|
-
|
|
-
|
|
-
|
Acquisition of non-controlling
interest
|
17
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(200)
|
|
(200)
|
|
(435)
|
|
(635)
|
Transactions with owners, recognised directly in
equity
|
|
|
167
|
|
1,805
|
|
2
|
|
-
|
|
(193)
|
|
1,781
|
|
(435)
|
|
1,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2022
|
|
|
797
|
|
5,838
|
|
102
|
|
180
|
|
(2,990)
|
|
3,927
|
|
(146)
|
|
3,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
The
notes are an integral part of these consolidated financial
statements.
CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31
DECEMBER 2023
|
|
Notes
|
2023
£'000
|
2022
£'000
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
Loss from operating
activities
|
|
|
|
|
|
|
(446)
|
(997)
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortisation
|
|
|
|
14,15,16
|
139
|
179
|
|
Gain on sale of discontinued
operations
|
|
22
|
(121)
|
-
|
|
Loss on disposal of
subsidiary
|
|
22
|
76
|
-
|
|
Expenses settled in
shares
|
|
|
-
|
109
|
|
Finance costs
recognised
|
|
12
|
173
|
204
|
|
Equity-settled share-based
payments
|
|
26
|
2
|
9
|
|
|
|
|
|
|
|
|
(177)
|
(496)
|
|
|
|
|
|
|
|
|
|
|
|
Changes in:
|
|
|
|
|
|
|
|
|
|
- inventory
|
|
|
|
|
|
|
9
|
(395)
|
|
- trade and other
receivables
|
|
|
|
|
|
|
10
|
(97)
|
|
- trade and other
payables
|
|
|
|
|
|
|
(392)
|
119
|
|
Cash generated by/(used in) operating
activities
|
|
|
|
|
(550)
|
(869)
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs
|
|
|
|
|
|
|
(17)
|
(52)
|
|
Net cash generated by/(used in) operating
activities
|
|
|
(567)
|
(921)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
Proceeds on disposal of
discontinued operations
|
|
|
|
|
1,279
|
-
|
|
Settlement of deferred
consideration for purchase of minority interest in
subsidiary*
|
|
|
|
17
|
(272)
|
(286)
|
|
Net cash used in investing activities
|
|
|
|
|
|
|
1,007
|
(286)
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
Net proceeds from issue of share
capital
|
|
|
|
24
|
15
|
1,641
|
|
Loans received
|
|
|
|
|
-
|
100
|
|
Repayment of loans*
|
|
|
|
17
|
(357)
|
(375)
|
|
Payment of lease
obligations
|
|
|
|
|
(126)
|
(93)
|
|
Net cash flows from financing activities
|
|
|
|
|
|
|
(468)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease)/increase in cash and cash
equivalents
|
|
(28)
|
66
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at
beginning of year
|
|
|
|
|
207
|
166
|
|
Foreign exchange
differences
|
|
|
|
|
6
|
(25)
|
|
Cash and cash equivalents at 31 December
|
|
|
185
|
207
|
|
The
notes are an integral part of these consolidated financial
statements.
Changes in liabilities arising from financing
activities
The table below details changes in
the Group's liabilities arising form financing activities,
including both cash and non-cash changes. Liabilities arising from
financing activities for which cash flows were, or future cash
flows will be, classified in the Group's Consolidated Statement of
Cash Flows as cash flows from financing activities.
|
At 1 January
2023
|
Cashflows
|
Acquired
|
Non-cash
movements
|
At 31 December
2023
|
Lease liabilities
|
126
|
(126)
|
-
|
-
|
-
|
|
At 1 January
2022
|
Cashflows
|
Acquired
|
Non-cash
movements
|
At 31 December
2022
|
Lease liabilities
|
219
|
(93)
|
-
|
-
|
126
|
*The deferred consideration payment
in the year is split between two lines being the element for the
share investment and the element for the loans novated as detailed
in note 17.
The
notes are an integral part of these consolidated financial
statements.
COMPANY STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER
2023
|
|
Notes
|
|
2023
£'000
|
|
2022
£'000
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
|
|
|
17
|
|
2,594
|
|
2,594
|
Non-current assets
|
|
|
|
|
|
|
|
2,594
|
|
2,594
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
19
|
|
2,781
|
|
3,686
|
Trade and other
receivables
|
|
|
|
|
|
21
|
|
102
|
|
45
|
Cash and cash
equivalents
|
|
|
|
|
|
|
|
73
|
|
54
|
Current assets
|
|
|
|
|
|
|
|
2,956
|
|
3,785
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
|
|
|
5,550
|
|
6,379
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
|
24
|
|
801
|
|
797
|
Share premium
|
|
|
|
|
|
24
|
|
5,849
|
|
5,838
|
Other reserves
|
|
|
|
|
|
26
|
|
104
|
|
102
|
Retained earnings
|
|
|
|
|
|
|
|
(2,553)
|
|
(2,190)
|
Total equity attributable to owners of the
Company
|
|
|
|
4,201
|
|
4,547
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
|
|
|
|
|
27
|
|
818
|
|
767
|
Current liabilities
|
|
|
|
|
|
|
|
818
|
|
767
|
Trade and other
payables
|
|
|
|
|
|
27
|
|
531
|
|
1,065
|
Non-current liabilities
|
|
|
|
|
|
|
|
531
|
|
1,065
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
|
|
1,349
|
|
1,832
|
|
|
|
|
|
|
|
|
|
|
|
Total equity and liabilities
|
|
|
|
|
|
|
|
5,550
|
|
6,379
|
The Company has elected to take
the exemption under Section 408 of the Companies Act 2006 from
presenting the Parent Company profit and loss account. The Parent
Company loss for the year was £362,757 (2022: loss of
£1,467,879).
The financial statements of Keras
Resources PLC, company number 07353748, were approved by the Board
of Directors and authorised for issue on 26 June 2024. They
were signed on its behalf by:
Graham Stacey
Director
The
notes are an integral part of these consolidated financial
statements.
COMPANY STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31
DECEMBER 2023
|
|
Share
capital
£'000
|
|
Share
premium
£'000
|
Share
option
/warrant
reserve
£'000
|
|
Retained
deficit
£'000
|
|
Total
equity
£'000
|
|
Balance at 1 January
2022
|
|
630
|
|
4,033
|
100
|
|
(729)
|
|
4,034
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year
|
|
-
|
|
-
|
-
|
|
(1,468)
|
|
(1,468)
|
|
Total comprehensive loss for the year
|
|
-
|
|
-
|
|
-
|
|
(1,468)
|
|
(1,468)
|
|
|
|
|
|
|
|
|
|
|
|
Issue of ordinary
shares
|
|
167
|
|
1,845
|
|
-
|
|
-
|
|
2,012
|
Costs of share issue
|
|
-
|
|
(40)
|
|
-
|
|
-
|
|
(40)
|
Share option expense
|
|
-
|
|
-
|
|
9
|
|
-
|
|
9
|
|
|
-
|
|
-
|
|
(7)
|
|
7
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners,
recognised directly in equity
|
|
167
|
|
1,805
|
|
2
|
|
7
|
|
1,981
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2022
|
|
797
|
|
5,838
|
|
102
|
|
(2,190)
|
|
4,547
|
Balance at 1 January
2023
|
|
797
|
|
5,838
|
102
|
|
(2,190)
|
|
4,547
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year
|
|
-
|
|
-
|
-
|
|
(363)
|
|
(363)
|
|
Total comprehensive loss for the year
|
|
-
|
|
-
|
|
-
|
|
(363)
|
|
(363)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of ordinary
shares
|
|
4
|
|
11
|
|
-
|
|
-
|
|
15
|
|
Share option expense
|
|
-
|
|
-
|
|
2
|
|
-
|
|
2
|
|
Transactions with owners,
recognised directly in equity
|
|
4
|
|
11
|
|
2
|
|
-
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 December 2023
|
|
801
|
|
5,849
|
|
104
|
|
(2,553)
|
|
4,201
|
|
The
notes are an integral part of these consolidated financial
statements.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR
ENDED 31 DECEMBER 2023
1. Reporting
entity
Keras Resources PLC is a company
domiciled in England and Wales. The address of the Company's
registered office is Coveham House, Downside Bridge Road, Cobham
KT11 3EP. The Group currently operates as a miner of and
explorer for mineral resources.
The Group consists of Keras
Resources Plc and all of its subsidiaries.
2. Going
concern
The Directors have adopted the
going concern basis in preparing the Group and Company financial
statements. The Group's and Company's business activities
together with the factors likely to affect its future development,
performance and position are set out in the Chairman's Statement
and Strategic Report. In addition, note 28 to the Financial
Statements includes the Group's policies and processes for managing
its financial risk management objectives.
Falcon Isle is currently
generating positive cash flow, which is forecast to increase
materially as a result of the Joint Venture Agreement
between Falcon Isle and PhoSul LLC. In addition, the
agreement with the Republic of Togo for the provision of advisory
and brokerage services is expected to generate substantial cash
flow over the next three years.
Notwithstanding this, in order to
meet the payment of $900,000 (including $100,000 severance payment)
due on 1 July 2024 to the vendor of Falcon Isle, on 28 May 2024 the
Company announced that it had raised a further
US$1,525,000 (£1,195,610) by way of a 4 year loan and a
convertible loan, comprising US$1,325,000 (£1,038,808) in
new cash funds and US$200,000 (£156,801) by the
capitalisation of amounts owed to Directors.
On this basis, the Directors have
a reasonable expectation that the Group and Company will have
adequate resources to continue in operational existence for the
foreseeable future. As such, the Directors continue to adopt the
going concern basis of accounting.
3. Basis of
preparation
(a)
Statement of
compliance
The consolidated financial
statements have been prepared in accordance with UK-adopted
international accounting standards in conformity with the Companies
Act 2006("UK-adopted IAS"), and the Companies Act 2006 as
applicable to entities reporting in accordance with
IFRS.
(b)
Basis of
measurement
The consolidated financial
statements have been prepared on the historical cost basis unless
otherwise stated.
(c)
Functional and
presentation currency
These consolidated financial
statements are presented in Pounds Sterling ('GBP' or '£'), which
is the Group's functional currency and is considered by the
Directors to be the most appropriate presentation currency to
assist the users of the financial statements. All financial
information presented in GBP has been rounded to the nearest
thousand, except when otherwise indicated.
(d)
Basis of parent
company preparation
The parent company meets the
definition of a qualifying entity under FRS 101 Reduced Disclosure
Framework.
As permitted by FRS 101, the
Company has taken advantage of the following disclosure exemptions
from the requirements of IFRS:
(a) the requirements of IFRS 7
'Financial Instruments: Disclosure';
(b) the requirements within IAS 1
relating to the presentation of certain comparative
information;
(c) the requirements of IAS 7
'Statement of Cash Flows' to present a statement of cash
flows;
(d) Basis of parent
company preparation (continued)
(d) paragraphs 30 and 31 of IAS 8
'Accounting policies, changes in accounting estimates and errors'
(requirement for the disclosure of information when an entity has
not applied a new IFRS that has been issued but it not yet
effective); and
(e) the requirements of IAS 24
'Related Party Disclosures' to disclose related party transactions
and balances between two or more members of a Group.
(e)
Use of estimates
and judgements
The preparation of the
consolidated financial statements in conformity with IFRS requires
management to make judgements, estimates and assumptions that
affect the application of accounting policies and the reported
amounts of assets, liabilities, income and expenses. The
estimates and associated assumptions are based on historical
experience and various other factors that are believed to be
reasonable under the circumstances, the results of which form the
basis of making judgements about carrying values of assets and
liabilities that are not readily apparent from other sources.
Actual results may differ from these estimates.
Estimates and underlying
assumptions are reviewed on an ongoing basis. Revisions to
accounting estimates are recognised in the period in which the
estimates are revised if the revision affects only that period, or
in the period of revision and future periods of the revision if it
affects both current and future periods.
Critical estimates and assumptions
that have the most significant effect on the amounts recognised in
the consolidated financial statements and/or have a significant
risk of resulting in a material adjustment within the next
financial year are as follows:
Deferred consideration and the loan payable to previous
minority shareholder
The deferred consideration due in
respect of the acquisition of the remaining 49% of Falcon Isle
Resources LLC has been discounted at a rate of 12% (2022: 12%),
being the rate at which interest will accrue in the event of a
default. Further details can be found in Note 17.
Carrying value of intangible
assets
Intangible assets consists of
prospecting and exploration rights. Those acquired with
subsidiaries are recognised at fair value at the date of
acquisition. Other rights acquired and evaluation expenditure
are recognised at cost. The directors assess the recoverable value
at each year end and review for any signs of impairment.
Impairment of intangible assets
Intangible assets have been
assessed during the current year for any impairment and it was
concluded that they are fairly valued. The recoverable amount from
the cash generating unit (CGU), in the USA, was assessed by
performing a 10-year discounted cashflow (DCF) model and it was
concluded that the recoverable amounts exceeded the intangible
asset value indicating no impairment.
Key assumptions
The recoverable amount for the CGU
is based on value-in-use which is derived from discounted cash flow
calculations. The key assumptions applied in value-in-use
calculations are those regarding forecast mine production, sales
per production, sales per product type, operating profit, phosphate
prices and discount rates.
Forecast operating profits
For the CGU, the Group prepared
cash flow projections derived from the most recent forecast for the
year ending 31 December 2024, Forecast revenue, fixed and variable
costs are based on recent performance and expectations of future
changes in the market, operating model and cost base.
3. Basis of preparation
(continued)
Growth rates
For the short term, sales are
forecast to grow by approximately $1.5m in each of 2024 and 2025,
primarily due to the PhoSul Utah LLC JV as explained in the
Chairman's Statement and the Strategic Report. For the medium term,
the forecasts have taken a conservative approach and assumed that
sales will not grow any further and will remain at the same level
from 2026 onwards.
Discount rates
A post-tax real discount rate used
to assess the forecast free cashflows from the CGU was derived from
its weighted average cost of capital, taking into account specific
factors relating to the country
is operates in. These rates are
reviewed annually and adjusted for the risks specific to the
business being assessed and the market in which the CGU operates.
The real post-tax discount rate used during the year for the USA
was 10%.
Sensitivity analysis
A sensitivity analysis on the key
model parameters has been performed and management has concluded
that no reasonably foreseeable change in the key assumptions would
result in an impairment of the intangible assets of the Group's
CGU.
Assets held for sale
On classification as
held-for-sale, assets and disposal groups are measured at the lower
of the carrying amount and fair value less costs to sell, with any
adjustments taken to profit or loss (or other comprehensive income
in the case of a revalued asset).
Intercompany receivables (Company
only)
All loans to subsidiaries are
currently unsecured and interest free and repayable on
demand.
Fair value of share options and warrants
The determination of the fair
values of the schemes issued have been made with reference to the
Black-Scholes model with the inputs set out in Note 26.
4.
Significant accounting policies
The accounting policies set out
below have been applied consistently to all periods presented in
these consolidated financial statements and have been applied
consistently by Group entities.
(a)
Basis of
consolidation
(i)
Business
combinations
The Group accounts for business
combinations using the acquisition method when control is
transferred to the Group. The consideration transferred in
the acquisition is generally measured at fair value, as are
identifiable net assets acquired. Any goodwill that arises is
tested annually for impairment. Any gain on a bargain
purchase is recognised in profit or loss immediately.
Transaction costs are expensed as incurred, except if related to
the issue of debt or equity securities. The consideration
transferred does not include amounts related to the settlement of
pre-existing relationships. Such amounts generally are
recognised in profit or loss.
(ii)
Subsidiaries
Subsidiaries are entities
controlled by the Group. The Group controls an entity when it
is exposed to, or has rights to, variable returns from its
involvement with the entity and has the ability to affect those
returns through its power over the entity. The financial
statements of subsidiaries are included in the consolidated
financial statements from the date that control commences until the
date that control ceases. On disposal of subsidiaries, any amounts
previously recognised in other comprehensive income in respect of
that entity are accounted for as if the Group had directly disposed
of the related assets or liabilities. This might mean that amounts
previously recognised in other comprehensive income are
reclassified to profit or loss.
(iii)
Transactions eliminated on consolidation
Intra-group balances and
transactions, and any unrealised income and expenses arising from
intra-group transactions, are eliminated in preparing the
consolidated financial statements.
(b)
Foreign
currency
Transactions in foreign currencies
are translated into the respective functional currencies of Group
entities at exchange rates at the dates of the transactions.
Monetary assets and liabilities denominated in foreign currencies
are translated into the functional currency at the reporting
date.
Non-monetary assets and
liabilities denominated in foreign currencies that are measured at
fair value in a foreign currency are translated to the functional
currency at the exchange rate when the fair value was
determined. Non-monetary items that are measured based on
historical cost in a foreign currency are translated at the
exchange rate at the date of the transaction.
(i)
Foreign
operations
The assets and liabilities of
foreign operations, including goodwill and the fair value
adjustments arising on acquisition, are translated to GBP at
exchange rates at the reporting date. The income and expenses
of foreign operations are translated to GBP at exchange rates at
the dates of the transactions.
Foreign currency differences are
recognised in other comprehensive income and accumulated in the
translation reserve except to the extent that the translation
difference is allocated to non-controlling interests. When a
foreign operation is disposed of in its entirety or partially such
that control, significant influence or joint control is lost, the
cumulative amount in the translation reserve related to that
foreign operation is reclassified to profit or loss as part of the
gain or loss on disposal. If the Group disposes of part of
its interest in a subsidiary but retains control, then the relevant
proportion of the cumulative amount is reattributed to
non-controlling interests. When the Group disposes of only
part of an associate or joint venture while retaining significant
influence or joint control, the relevant proportion of the
cumulative amount is reclassified to profit or loss.
(c)
Financial
instruments
(i)
Financial
assets
The Group's financial assets
measured at amortised cost comprise trade and other receivables,
cash and cash equivalents and financial assets at fair value
through other comprehensive income in the consolidated statement of
financial position.
Trade receivables and intra group
balances are initially recognised at fair value. New
impairment requirements use an expected credit loss model to
recognise an allowance. For receivables a simplified approach
to measure expected credit losses during a lifetime expected loss
allowance is available and has been adopted by the Group.
During this process the probability of non-payment of the
receivables is assessed. This probability is then multiplied by the
amount of the expected loss arising from default to determine the
lifetime expected credit loss for the receivables. For trade
receivables, which are reported net, such provisions are recorded
in a separate provision account with the loss being reported within
the consolidated statement of comprehensive income. On
confirmation that the trade and intra group receivable will not be
collectable, the gross carrying value of the asset is written off
against the provision.
(ii)
Non-derivative
financial liabilities
The Group initially recognises
debt securities issued and subordinated liabilities on the date
that they are originated. All other financial liabilities are
recognised initially on the trade date, which is the date that the
Group becomes a party to the contractual provisions of the
instrument.
The Group derecognises a financial
liability when its contractual obligations are discharged,
cancelled or expire. The Group classifies non-derivative financial
liabilities into the other financial liabilities category.
Such financial liabilities are recognised initially at fair value
less any directly attributable transaction costs. Subsequent
to initial recognition, these financial liabilities are measured at
amortised cost using the effective interest method. Other financial
liabilities comprise trade and other payables.
(iii)
Share
capital
Ordinary shares
Ordinary shares are classified as
equity. Incremental costs directly attributable to the issue of
ordinary shares are recognised as a deduction from equity, net of
any tax effects.
(d)
Property, plant
and equipment
(i)
Recognition and
measurement
Items of property, plant and
equipment are measured at cost less accumulated depreciation and
any accumulated impairment losses. Cost includes expenditure
that is directly attributable to the acquisition of the
asset.
When parts of an item of property,
plant and equipment have different useful lives, they are accounted
for as separate items (major components) of property, plant and
equipment.
Any gain or loss on disposal of an
item of property, plant and equipment (calculated as the difference
between the net proceeds from disposal and the carrying amount of
the item) is recognised in profit or loss.
(ii)
Subsequent
expenditure
Subsequent expenditure is
capitalised only when it is probable that the future economic
benefits associated with the expenditure will flow to the
Group. Ongoing repairs and maintenance is expensed as
incurred.
(iii)
Depreciation
Items of property, plant and
equipment are depreciated on a straight-line basis in the statement
of comprehensive income over the estimated useful lives of each
component.
Items of property, plant and
equipment are depreciated from the date that they are installed and
are ready for use, or in respect of internally constructed assets,
from the date that the asset is completed and ready for
use.
The estimated useful lives of
significant items of property, plant and equipment are as
follows:
·
plant and
equipment
20 years
·
office
equipment
2 years
·
computer
equipment
2 years
·
motor
vehicles
5 years
Depreciation methods, useful lives
and residual values are reviewed at each reporting date and
adjusted if appropriate.
(e)
Intangible
assets
(i)
Prospecting and
exploration rights
Rights acquired with subsidiaries
are recognised at fair value at the date of acquisition.
Other rights acquired and evaluation expenditure are recognised at
cost.
(ii)
Other intangible
assets
Other intangible assets that are
acquired by the Group and have finite useful lives are measured at
cost less accumulated amortisation and any accumulated impairment
losses.
(iii)
Subsequent
expenditure
Subsequent expenditure is
capitalised only when it increases the future economic benefits
embodied in the specific asset to which it relates. All other
expenditure, including expenditure on internally generated goodwill
and brands, is recognised in profit or loss as incurred.
(iv)
Amortisation
Intangible assets are amortised in
profit or loss over their estimated useful lives, from the date
that they are available for use.
The estimated useful lives are as
follows:
·
Life of mine based on units of
production
Amortisation methods, useful lives
and residual values are reviewed at each reporting date and
adjusted if appropriate.
Amortisation is included within
administrative expenses in the statement of comprehensive
income.
(f)
Impairment
(i)
Non-derivative
financial assets
A financial asset not classified
as at fair value through profit or loss is assessed at each
reporting date to determine whether there is objective evidence
that it is impaired. A financial asset is impaired if there
is objective evidence of impairment as a result of one or more
events that occurred after the initial recognition of the asset,
and had an impact on the estimated future cash flows from that
asset that can be estimated reliably.
Objective evidence that financial
assets are impaired includes default or delinquency by a debtor,
restructuring of an amount due to the Group on terms that the Group
would not consider otherwise, indications that a debtor or issuer
will enter bankruptcy, adverse changes in the payment status of
borrowers or issuers, economic conditions that correlate with
defaults or the disappearance of an active market for a
security. In addition, for an investment in an equity
security, a significant or prolonged decline in its fair value
below its cost is objective evidence of impairment.
Financial assets measured at amortised cost
The Group considers evidence of
impairment for financial assets measured at amortised cost (loans
and receivables) at both a specific asset and collective
level. All individually significant assets are assessed for
specific impairment. Those found not to be specifically
impaired are then collectively assessed for any impairment that has
been incurred but not yet identified. Assets that are not
individually significant are collectively assessed for impairment
by grouping together assets with similar risk
characteristics.
4. Significant accounting policies
(continued)
In assessing collective
impairment, the Group uses historical trends of the probability of
default, the timing of recoveries and the amount of loss incurred,
adjusted for management's judgement as to whether current economic
and credit conditions are such that the actual losses are likely to
be greater or less than suggested by historical trends.
An impairment loss in respect of a
financial asset measured at amortised cost is calculated as the
difference between its carrying amount and the present value of the
estimated future cash flows discounted at the asset's original
effective interest rate. Losses are recognised in profit or
loss and reflected in an allowance against loans and
receivables. Interest on the impaired asset continues to be
recognised. When an event occurring after the impairment was
recognised causes the amount of impairment loss to decrease, the
decrease in impairment loss is reversed through profit or
loss.
Financial assets at fair value through other comprehensive
income
Impairment losses on financial
assets at FVOCI are recognised by reclassifying the losses
accumulated in the fair value reserve to profit or loss. The amount
reclassified is the difference between the acquisition cost (net of
any principal repayment and amortisation) and the current fair
value, less any impairment previously recognised in profit or loss.
Impairment losses recognised in profit or loss for an investment in
an equity instrument classified as FVOCI are not reversed through
profit or loss.
(ii)
Non-financial
assets
The carrying amounts of the
Group's non-financial assets are reviewed at each reporting date to
determine whether there is any indication of impairment. If
any such indication exists, the asset's recoverable amount is
estimated. Indefinite-lived intangible assets are tested
annually for impairment or when there is an indication of
impairment. An impairment loss is recognised if the carrying
amount of an asset or Cash Generating Unit ('CGU') exceeds its
recoverable amount.
The recoverable amount of an asset
of CGU is the greater of its value in use and its fair value less
costs to sell. In assessing value in use, the estimated
future cash flows are discounted to their present value using a
pre-tax discount rate that reflects current market assessments of
the time value of money and the risks specific to the asset or CGU.
For the purpose of impairment testing, assets are grouped together
into the smallest group of assets that generates cash inflows from
continuing use that are largely independent of the cash inflows of
other assets or CGUs. Subject to an operating segment ceiling
test, CGUs to which goodwill has been allocated are aggregated so
that the level at which impairment testing is performed reflects
the lowest level at which goodwill is monitored for internal
reporting purposes. Goodwill acquired in a business
combination is allocated to groups of CGUs that are expected to
benefit from the synergies of the combination.
Impairment losses are recognised
in profit or loss. Impairment losses recognised in respect of
CGUs are allocated first to reduce the carrying amount of any
goodwill allocated to the CGU (group of CGUs), and then to reduce
the carrying amounts of the other assets in the CGU (group of CGUs)
on a pro rata
basis.
An impairment loss is reversed
only to the extent that the asset's carrying amount does not exceed
the carrying amount that would have been determined, net of
depreciation or amortisation, if no impairment loss had been
recognised.
(g)
Employee
benefits
costs of short-term employee
benefits are recognised as a liability and an expense, unless those
costs are required to be recognised as part of the cost of stock or
non-current assets The cost of any unused holiday entitlement
is recognised in the period in which the employee's services are
received.
Termination benefits are
recognised immediately as an expense when the company is
demonstrably committed to terminate the employment of an employee
or to provide termination benefits.
Share-based
payments
The grant-date fair value of
share-based payment awards granted to employees is recognised as an
employee expense, with a corresponding increase in equity, over the
period that the employees become unconditionally entitled to the
awards. The amount recognised as an expense is adjusted to
reflect the number of awards for which the related service and
non-market performance conditions are expected to be met, such that
the amount ultimately recognised as an expense is based on the
number of awards that meet the related service and non-market
performance conditions at the vesting date. For share-based
payment awards with non-vesting conditions, the grant-date fair
value of the share-based payment is measured to reflect such
conditions and there is no adjustment for differences between
expected and actual outcomes.
(h)
Retirement
benefits
A defined contribution plan is a
post-employment benefit plan under which the group pays fixed
contributions into a separate entity and will have no legal or
constructive obligation to pay further amounts. Obligations for
contributions to defined contribution pension plans are recognised
as an expense in the profit and loss account in the periods during
which services are rendered by employees.
(i)
Revenue
Turnover represents the amounts
(net of VAT and trade discounts) receivable from the provisions of
goods and services to the customer during the period.
The Group applies IFRS 15 'Revenue
from contracts with customers'. Under IFRS 15, the Group applies
the 5-step method to identify contracts with its customers,
determine performance obligations arising under those contracts,
set an expected transaction price, allocate that price to the
performance obligations, and then recognises revenues as and when
those obligations are satisfied.
Revenue from the sale of processed
products is recognised when ownership of the product passes to the
purchaser in accordance with the relevant sales contract. Ownership
passes either upon delivery or once the product is collected where
customers arrange delivery.
IFRS 15 Revenue from contracts with
customers
IFRS 15 establishes a
comprehensive '5 step' framework for determining whether, how much
and when revenue is recognised. Under IFRS 15, revenue is
recognised when a customer obtains control of the goods or
services. Determining the timing of the transfer of control - at a
point in time or over time - requires judgement.
Under IFRS 15, sales are
recognised when control of the products has transferred, being when
the products are delivered to the customer, the customer has full
discretion of the usage of the projects, and there are no
unfulfilled obligation which could affect the customers' acceptance
of the products and when the entity has a present right to payment
for the asset. Delivery occurs when the products are delivered to a
specific location and erected at that location, the risks have been
transferred and the customer has accepted the products in
accordance with the sales agreement.
A receivable is recognised when
control transfers as this is the point in time that the
consideration is unconditional because only the passage of time is
required before the payment is due.
No element of financing is deemed
present as the sales are typically made with a credit term of 30
days from invoice date, which is consistent with market
practice.
(j)
Finance income
and finance costs
Finance income comprises interest
income on bank funds. Interest income is recognised as it
accrues in profit or loss, using the effective interest
method.
Finance costs comprise interest
expense on borrowings. Borrowing costs are recognised in profit or
loss in the period in which they are incurred.
(k)
Taxation
Tax expense comprises current and
deferred tax. Current and deferred tax is recognised in
profit or loss except to the extent that it relates to a business
combination, or items recognised directly in equity or in other
comprehensive income.
Current tax is the expected tax
payable or receivable on the taxable income or loss for the year,
using tax rates enacted or substantially enacted at the reporting
date, and any adjustment to tax payable
in respect of previous
years. Current tax payable also includes any tax liability
arising from the declaration of dividends.
Deferred tax is recognised in
respect of temporary differences between the carrying amounts of
assets and liabilities for financial reporting purposes and the
amounts used for taxation purposes. Deferred tax is not
recognised for:
· temporary differences on the initial recognition of assets or
liabilities in a transaction that is not a business combination and
that affects neither accounting nor taxable profit or
loss;
· temporary differences related to investments in subsidiaries
and jointly controlled entities to the extent that it is probable
that they will not reverse in the foreseeable future;
and
· taxable temporary differences arising on the initial
recognition of goodwill.
Deferred tax is measured at the
tax rates that are expected to be applied to temporary differences
when they reverse, using tax rates enacted or substantively enacted
at the reporting date.
Deferred tax assets and
liabilities are offset if there is a legally enforceable right to
offset current tax liabilities and assets, and they relate to taxes
levied by the same tax authority on the same taxable entity, or on
different tax entities, but they intend to settle current tax
liabilities and assets on a net basis or their tax assets and
liabilities will be realised simultaneously.
Deferred tax assets are recognised
for unused tax losses, unused tax credits and deductible temporary
differences to the extent that it is probable that future taxable
profits will be available against which they can be used.
Deferred tax assets are reviewed at each reporting date and are
reduced to the extent that it is no longer probable that the
related tax benefit will be realised; such reductions are reversed
when the probability of future taxable profits improves.
(l)
Leases
The Group leases certain property,
plant and equipment. Leases of plant and equipment where the Group
has substantially all the risks and rewards of ownership are
classified as finance leases under IFRS 16. Finance leases
are capitalised on the lease's commencement at the lower of the
fair value of the leased assets and the present value of the
minimum lease payments. Other leases are either small in value or
cover a period of less than 12 months.
4. Significant accounting policies
(continued)
The lease liability is initially
measured at the present value of the lease payments that are not
paid. Lease payments generally include fixed payments less any
lease incentives receivable. The lease liability is discounted
using the interest rate implicit in the lease or, if that rate
cannot be readily determined, the Group's incremental borrowing
rate. The Group estimates the incremental borrowing rate based on
the lease term, collateral assumptions, and the economic
environment in which the lease is denominated. The lease liability
is subsequently measured at amortized cost using the effective
interest method. The lease liability is remeasured when the
expected lease payments change as a result of new assessments of
contractual options and residual value guarantees.
The right-of-use asset is
recognised at the present value of the liability at the
commencement date of the lease less any incentives received from
the lessor. Added to the right-of-use asset are initial direct
costs, payments made before the commencement date, and estimated
restoration costs. The right-of-use asset is subsequently
depreciated on a straight-line basis from the commencement date to
the
earlier of the end of the useful
life of the right-of-use asset or the end of the lease term. The
right-of-use asset is periodically reduced by impairment losses, if
any, and adjusted for certain remeasurements of the lease
liability.
Each lease payment is allocated
between the liability and finance charges. The corresponding rental
obligations, net of finance charges, are included in lease
liabilities, split between current and non-current depending on
when the liabilities are due. The interest element of the finance
cost is charged to the Statement of Profit and Loss over the lease
period so as to produce a constant periodic rate of interest on the
remaining balance of the liability for each period. Assets obtained
under finance leases are depreciated over their useful lives. The
lease liabilities are shown in Note 18.
(m)
Inventories
Inventories for processed material
and ore stockpiles are valued at the lower of cost and net
realisable value. Costs allocated to processed material are
based on average costs and include all costs of purchase,
conversion and other costs in bringing these inventories to their
existing location and condition. Costs allocated to ore
stockpiles are based on average costs, which include an appropriate
share of direct mining costs, direct labour and material costs,
mine site overhead, depreciation and amortisation. If
carrying value exceeds net realisable amount, a write down is
recognised. The write down may be reversed in a subsequent
period if the circumstances which caused it no longer
exist.
(n)
Segment
reporting
Segment results that are reported to management include items
directly attributable to a segment as well as those that can be
allocated on a reasonable basis.
(o)
Equity
reserves
Share premium includes any
premiums received on issue of share capital. Any transaction costs
associated with the issue of shares are deducted from share
premium.
The share option/warrant reserve
is used to recognise the fair value of equity-settled share based
payment transactions.
The exchange reserve is used to
record exchange differences arising from the translation of foreign
subsidiaries into the presentation currency.
The financial assets at FVOCI
reserve is used to record unrealised accumulated changes in fair
value on financial assets.
(p) Discontinued
operation
A discontinued operation is a
component of the Group's business, the operations and cash flows of
which can be clearly distinguished from the rest of the Group and
which:
· represents a separate major line of business or geographic
area of operations;
· is
part of a single co‑ordinated plan to dispose of a separate major line of
business or geographic area of operations; or
· is a
subsidiary acquired exclusively with a view to resale.
Classification as a discontinued operation occurs at the earlier of
disposal or when the operation meets the criteria to be classified
as held‑for‑sale.
When an operation is classified as
a discontinued operation, the comparative statement of profit or
loss and OCI is re‑presented as if the operation had been discontinued from the
start of the comparative year.
5. New
standards and interpretations
The current standards, amendments
and interpretations have been adopted in the year and have not had
a material impact on the reported results in the Company's
financial statements:
· IFRS
17 'Insurance contracts' and subsequent withdrawal of IFRS 4
'Insurance Contracts' and amendments to IFRS 17
· Deferred tax related to Assets and Liabilities arising from a
single transaction (Amendments to IAS 12 Income Taxes)
· International Tax Reform - Pillar Two Model Rules (Amendments
to IAS 12)
· Disclosure of Accounting Policies (Amendments to IAS 1 and
IFRS Practive Statement 2)
· Definition of an Accounting Estimate (Amendments to IAS
8)
The adoption of the following
mentioned standards, amendments and interpretations in future
years:
|
Effective date - period
beginning on or after
|
|
|
Supplier Finance Arrangements (Amendments to IAS 7 and
IFRS 7)
|
1 January
2024
|
Amendments to IAS 1 Presentation of Financial
Statements
• Non-current Liabilities with Covenants
• Deferral of Effective Date Amendment
• Classification of Liabilities as Current or
Non-Current
|
1 January
2024
|
Lease Liability in a Sale and Leaseback (Amendments to IFRS
16)
|
1 January
2024
|
Lack of Exchangeability (Amendments to IAS
1)
|
1 January
2025*
|
* These standards, amendments and
interpretations have not yet been endorsed by the UK and the dates
shown are the expected dates.
The directors have undertaken a
project to review the above standards, amendments and
interpretations. Management do not expect these standards to
materially impact the financial statements.
6.
Determination of fair values
A number of the Group's accounting
policies and disclosures require the determination of fair value,
for both financial and non-financial assets and liabilities.
Fair values have been determined for measurement and/or disclosure
purposes based on the following methods. When applicable
further information about the assumptions made in determining fair
values is disclosed in the notes specific to that asset or
liability.
(i)
Property, plant
and equipment
The fair value of property, plant
and equipment recognised as a result of a business combination is
the estimated amount for which a property could be exchanged on the
date of acquisition between a willing buyer and a willing seller in
an arm's length transaction after proper marketing wherein the
parties had each acted knowledgeably. The fair value of items
of plant and equipment is based on the market approach and cost
approaches using quoted market prices for similar items when
available and depreciated replacement cost when appropriate.
Depreciated replacement cost reflects adjustments for physical
deterioration as well as functional and economic
obsolescence.
(ii)
Intangible
assets
The fair value of other intangible
assets is based on the discounted cash flows expected to be derived
from the use and eventual sale of the assets.
(iii)
Trade and other
receivables
The fair value of trade and other
receivables is estimated at the present value of future cash flows,
discounted at the market rate of interest at the reporting
date. This fair value is determined for disclosure purposes
or when such assets are acquired in a business
combination.
(iv)
Share-based
payments
The fair value of the employee
share options is measured using the Black-Scholes formula.
Measurement inputs include the share price on the measurement date,
the exercise price of the instrument, expected volatility (based on
an evaluation of the Company's historic volatility, particularly
over the historic period commensurate with the expected term),
expected term of the instruments (based on historical experience
and general option holder behaviour), expected dividends, and the
risk-free interest rate (based on government bonds). Service
and non-market
performance conditions attached to
the transactions are not taken into account in determining fair
value.
(v)
Investments -
other
When one is available, the Group
measures the fair value of an instrument using the quoted price in
an active market for that instrument. A market is regarded as
active if transactions for the asset or liability take place with
sufficient frequency and volume to provide pricing information on
an ongoing basis. A discount is applied to the value of any
Performance shares to reflect the possibility that the milestones
for conversion into ordinary shares may not be met.
7.
Revenue
Revenue comprises:
Group:
|
|
|
|
2023
|
2022
|
|
|
|
|
£'000
|
£'000
|
Sale of phosphate (USA)
|
|
|
|
|
916
|
|
994
|
|
|
|
|
|
916
|
|
994
|
8. Operating
segments
The Group considers that it
operated during the year in a single business area, being that of
phosphate mining in Utah, USA. In the previous year the Group also
operated in manganese exploration and development in West Africa.
These business areas formed the basis of the Group's operating
segments. For each segment, the Group's CEO (the chief
operating decision maker) reviews internal management reports on at
least a quarterly basis.
Other operations relate to the
Group's administrative functions conducted at its head office and
by its intermediate holding company together with consolidation
adjustments.
Information regarding the results
of each reportable segment is included below. Performance is
measured based on segment result before tax, as included in the
internal management reports that are reviewed by the Group's
CEO. Segment results are used to measure performance as
management believes that such information is the most relevant in
evaluating the performance of certain segments relative to other
entities that operate within the exploration industry.
Information about reportable segments
31 December 2023
|
|
|
|
Manganese
£'000
|
Phosphate
£'000
|
|
Other
operations
£'000
|
|
Total
£'000
|
External revenue
|
|
|
|
-
|
916
|
|
-
|
|
916
|
Cost of sales
|
|
|
|
-
|
386
|
|
-
|
|
386
|
Depreciation, amortisation and
impairment
|
|
|
|
-
|
139
|
|
-
|
|
139
|
(Loss)/profit before
Tax
|
|
|
29
|
(3)
|
|
(466)
|
|
(440)
|
Gross assets including non-current
and current assets
|
|
|
|
-
|
4,646
|
|
81
|
|
4,727
|
Exploration and capital
expenditure
|
|
|
|
-
|
3,404
|
|
-
|
|
3,404
|
Liabilities
|
|
|
|
-
|
290
|
|
1,254
|
|
1,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
8. Operating
segments (continued)
31 December 2022
|
|
|
Manganese
£'000
|
|
Phosphate
£'000
|
|
Other
operations
£'000
|
|
Total
£'000
|
External revenue
|
|
|
-
|
|
994
|
|
|
|
994
|
Cost of Sales
|
|
|
-
|
|
263
|
|
-
|
|
263
|
Depreciation, amortisation and
impairment
|
|
|
34
|
|
144
|
|
1
|
|
179
|
Share of associate loss to
date of becoming a subsidiary
|
|
-
|
|
-
|
|
-
|
|
-
|
(Loss)/profit before
tax
|
|
(131)
|
|
68
|
|
(934)
|
|
(997)
|
Gross assets including non-current
and current assets
|
|
|
1,558
|
|
5,027
|
|
99
|
|
6,684
|
Exploration and capital
expenditure
|
|
|
-
|
|
3,558
|
|
-
|
|
3,558
|
Liabilities
|
|
|
471
|
|
601
|
|
1,831
|
|
2,903
|
Information about geographical segments
31 December 2023
|
|
|
West
Africa
£'000
|
|
US
£'000
|
|
Other
£'000
|
|
Total
£'000
|
External revenue
|
|
|
-
|
|
916
|
|
-
|
|
916
|
Cost of sales
|
|
|
-
|
|
386
|
|
-
|
|
386
|
Depreciation, amortisation and
impairment
|
|
|
-
|
|
139
|
|
-
|
|
139
|
(Loss)/profit before
tax
|
|
|
29
|
|
(3)
|
|
(466)
|
|
(440)
|
Gross assets including non-current
and current assets
|
|
|
-
|
|
4,646
|
|
81
|
|
4,727
|
Exploration and capital
expenditure
|
|
|
-
|
|
3,404
|
|
-
|
|
3,404
|
Liabilities
|
|
|
-
|
|
290
|
|
1,254
|
|
1,544
|
8. Operating
segments (continued)
31 December 2022
|
|
|
West
Africa
£'000
|
|
US
£'000
|
|
Other
£'000
|
|
Total
£'000
|
External revenue
|
|
|
-
|
|
994
|
|
-
|
|
994
|
Cost of Sales
|
|
|
-
|
|
263
|
|
-
|
|
263
|
Interest expense
|
|
|
-
|
|
-
|
|
-
|
|
-
|
Depreciation, amortisation and
impairment
|
|
|
34
|
|
144
|
|
1
|
|
179
|
Share of associate
loss
|
|
|
|
|
|
|
|
|
|
(Loss)/profit before
tax
|
|
|
(131)
|
|
68
|
|
(934)
|
|
(997)
|
Gross assets including non-current
and current assets
|
|
|
1,558
|
|
5,027
|
|
99
|
|
6,684
|
Exploration and capital
expenditure
|
|
|
-
|
|
3,558
|
|
-
|
|
3,558
|
Liabilities
|
|
|
471
|
|
601
|
|
1,831
|
|
2,903
|
9.
Expenses
Expenses include:
|
|
|
|
2023
£'000
|
2022
£'000
|
Depreciation and amortisation
expense
|
|
|
139
|
|
179
|
(Profit) on sale of intellectual
property relating to Togo
|
|
|
(121)
|
|
-
|
Loss on disposal of
subsidiary
|
|
|
76
|
|
-
|
Auditor's remuneration
|
|
|
|
|
|
|
|
- Audit fee
|
|
|
|
|
25
|
|
41
|
Foreign exchange
differences
|
|
|
|
|
(135)
|
|
13
|
Auditor's remuneration for the
year in respect of the Company amounted to £15,000 (2022:
£15,000).
10. Personnel
expenses
|
|
|
|
2023
£'000
|
2022
£'000
|
Wages and salaries
|
|
193
|
|
382
|
Social security costs
|
|
12
|
|
26
|
Pension costs
|
|
2
|
|
7
|
Fees
|
|
142
|
|
114
|
Equity-settled share-based
payments (see note 26)
|
|
2
|
|
9
|
|
|
|
|
|
351
|
|
538
|
The average number of employees
(including directors) during the year was:
|
|
|
|
2023
|
2022
|
Directors
|
|
|
|
|
4
|
|
4
|
Administrative staff
|
|
|
|
|
1
|
|
2
|
|
|
|
|
|
5
|
|
6
|
11. Directors'
emoluments
Year ended 31 December 2023
|
|
Executive
directors
£'000
|
Non-executive
directors
£'000
|
Total
£'000
|
Wages and salaries (incl.
fees)
|
|
|
269
|
60
|
329
|
|
|
|
269
|
|
60
|
|
329
|
|
|
|
|
|
|
| |
Year ended 31 December 2022
|
|
Executive
directors
£'000
|
Non-executive
directors
£'000
|
Total
£'000
|
Wages and salaries (incl.
fees)
|
|
|
232
|
58
|
290
|
|
|
|
232
|
|
58
|
|
290
|
|
|
|
|
|
|
| |
Fees in respect of the services of
D Reeves are payable to a third party, Wilgus Investments (Pty)
Limited.
These amounts are disclosed by
director in the Directors' report.
Emoluments disclosed above include
the following amounts payable to the highest paid
director:
|
|
|
|
2023
£'000
|
2022
£'000
|
Emoluments for qualifying
services
|
|
|
|
|
142
|
|
118
|
|
|
|
|
|
|
| |
12. Finance
costs
Recognised in loss for year
|
|
|
|
2023
£'000
|
2022
£'000
|
Discount unwinding on deferred
consideration and loan payable to previous minority
shareholder
|
|
|
156
|
|
152
|
|
Other
|
|
|
17
|
|
52
|
|
|
|
|
173
|
|
204
|
|
The Discount unwinding disclosed above relates to the deferred
consideration explained in note 17.
13.
Taxation
Current tax
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
|
Tax recognised in profit or loss
|
|
|
|
|
|
|
|
Current tax
|
|
|
|
|
|
|
|
Current period
|
|
6
|
|
-
|
|
|
|
|
|
|
|
|
Deferred tax
|
|
|
|
|
|
|
|
Origination and reversal of
temporary differences
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
Total tax
|
|
|
|
|
6
|
|
-
|
Reconciliation of effective tax rate
|
|
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Loss before tax (continuing
operations)
|
|
|
|
(446)
|
|
(997)
|
|
|
|
|
|
|
|
|
|
|
Tax using the Company's domestic
tax rate of 19.0% (2022: 19.0%)
|
|
(85)
|
|
(189)
|
|
|
|
|
|
|
|
|
Effects of:
|
|
|
|
|
|
|
|
Expenses not deductible for tax
purposes
|
|
|
|
32
|
|
29
|
Overseas
(profits)/losses
|
|
|
|
6
|
|
10
|
Equity-settled share-based
payments
|
|
|
|
-
|
|
2
|
Tax losses carried forward not
recognised as a deferred tax asset
|
|
53
|
|
148
|
|
|
6
|
|
-
|
The UK corporation tax rate was
19.00% until April 2023 when it increased to 25% for groups with
taxable profits of over £250,000.
None of the components of other
comprehensive income have a tax impact.
Factors that may affect future tax charges
At the year end, the Group had
unused tax losses available for offset against suitable future
profits of approximately £8,186,000 (2022: £7,907,000). A deferred
tax asset has not been recognised in respect of such losses due to
uncertainty of future profit streams.
14. Property, plant and
equipment
Group
|
|
|
Plant and
equipment
£'000
|
Office and computer
equipment
£'000
|
|
Total
£'000
|
Cost
|
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
|
|
|
661
|
|
28
|
|
689
|
Transfers to assets held for
sale
|
|
|
|
(323)
|
|
(16)
|
|
(339)
|
Effect of movements in exchange
rates
|
|
59
|
|
-
|
|
59
|
Balance at 31 December 2022
|
|
397
|
|
12
|
|
409
|
|
|
|
|
|
|
|
|
|
Balance at 1 January
2023
|
|
|
|
397
|
|
12
|
|
409
|
Effect of movements in exchange
rates
|
|
(22)
|
|
-
|
|
(22)
|
Balance at 31 December 2023
|
|
375
|
|
12
|
|
387
|
|
|
|
|
|
|
|
|
|
Depreciation and impairment provisions
|
|
|
|
|
|
|
Balance at 1 January
2022
|
|
|
|
109
|
|
26
|
|
135
|
Depreciation for the
year
|
|
|
|
47
|
|
1
|
|
48
|
Transfers to assets held for
sale
|
|
(145)
|
|
(16)
|
|
(161)
|
Effect of movements in exchange
rates
|
|
6
|
|
-
|
|
6
|
Balance at 31 December 2022
|
|
17
|
|
11
|
|
28
|
|
|
|
|
|
|
|
|
|
Balance at 1 January
2023
|
|
|
|
17
|
|
11
|
|
28
|
Depreciation for the year
|
|
13
|
|
1
|
|
14
|
Effect of movements in exchange
rates
|
|
(1)
|
|
-
|
|
(1)
|
Balance at 31 December 2023
|
|
29
|
|
12
|
|
41
|
|
|
|
|
|
|
|
|
|
Carrying amounts
|
|
|
|
|
|
|
|
|
At 31 December 2021
|
|
|
|
552
|
|
2
|
|
554
|
At 31 December 2022
|
|
|
|
380
|
|
1
|
|
381
|
At 31 December 2023
|
|
|
|
346
|
|
-
|
|
346
|
|
|
|
|
|
|
|
|
|
Depreciation is recognised within
administrative expenses.
14.
Property, plant
and equipment (continued)
Company
|
|
|
|
|
|
|
Computer
equipment
£'000
|
Cost
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
|
|
|
|
|
|
|
|
|
8
|
Transfers
|
|
|
|
|
|
|
|
|
|
-
|
Balance at 31 December 2022
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 January
2023
|
|
|
|
|
|
|
|
|
|
8
|
Additions
|
|
|
|
|
|
|
|
|
|
-
|
Balance at 31 December 2023
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and impairment provisions
|
|
|
|
|
|
|
Balance at 1 January
2022
|
|
|
|
|
|
|
|
6
|
Depreciation for the
year
|
|
|
|
|
|
|
|
2
|
Balance at 31 December 2022
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 January
2023
|
|
|
|
|
|
|
|
|
|
8
|
Depreciation for the
year
|
|
|
|
|
|
|
|
|
|
-
|
Balance at 31 December 2023
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amounts
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2022
|
|
|
|
|
|
|
|
|
|
2
|
At 31 December 2023
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
15.
Right of use
assets
Group
|
|
|
|
|
Land and
buildings
£'000
|
Cost
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
|
|
|
|
|
|
314
|
Effects of movements in exchange
rates
|
|
|
|
|
|
|
39
|
Balance at 31 December 2022
|
|
|
353
|
|
|
|
|
|
|
|
|
Balance at 1 January
2023
|
|
|
|
|
|
|
353
|
Effect of movements in exchange
rates
|
|
|
|
|
(11)
|
Balance at 31 December 2023
|
|
|
|
|
342
|
|
|
|
|
|
|
|
|
Depreciation and impairment provisions
|
|
|
|
Balance at 1 January
2022
|
|
|
|
|
99
|
Depreciation for the
year
|
|
|
|
|
118
|
Effects of movements in exchange
rates
|
|
|
|
|
15
|
Balance at 31 December 2022
|
|
|
232
|
|
|
|
|
|
|
|
|
Balance at 1 January
2023
|
|
|
|
|
|
|
232
|
Depreciation for the
year
|
|
|
|
|
|
|
117
|
Effect of movements in exchange rates
|
|
|
|
|
(7)
|
Balance at 31 December 2023
|
|
|
|
|
342
|
|
|
|
|
|
|
|
|
Carrying amounts
|
|
|
|
|
|
|
|
At 31 December 2021
|
|
|
|
|
|
|
215
|
At 31 December 2022
|
|
|
|
|
|
|
121
|
At 31 December 2023
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Depreciation is recognised within
administrative expenses.
16.
Intangible
assets - Group
|
|
|
|
|
|
|
|
Prospecting and exploration
rights
£'000
|
Cost
|
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
|
|
|
|
|
|
|
4,643
|
Effect of movement in exchange
rates
|
|
|
|
|
|
|
|
349
|
Transfers to assets held for
sale
|
|
|
|
|
|
|
|
(1,379)
|
Balance at 31 December 2022
|
|
|
|
|
|
|
|
3,613
|
Balance at 1 January
2023
|
|
|
|
|
|
|
|
3,613
|
Effect of movements in exchange
rates
|
|
|
|
|
|
|
|
(149)
|
Balance at 31 December 2023
|
|
|
|
|
|
|
|
3,464
|
Amortisation and impairment losses
|
|
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
|
|
|
|
|
|
37
|
Amortisation
|
|
|
|
|
|
|
13
|
Effect of movements in exchange
rates
|
|
|
|
|
|
|
5
|
Balance at 31 December 2022
|
|
|
|
|
|
|
55
|
Balance at 1 January
2023
|
|
|
|
|
|
|
|
55
|
Amortisation
|
|
|
|
|
|
|
|
8
|
Effect of movements in exchange
rates
|
|
|
|
|
|
|
|
(3)
|
Balance at 31 December 2023
|
|
|
|
|
|
|
|
60
|
Carrying amounts
|
|
|
|
|
|
|
|
|
At 31 December 2021
|
|
|
|
|
|
|
|
|
4,606
|
At 31 December 2022
|
|
|
|
|
|
|
|
|
3,558
|
At 31 December 2023
|
|
|
|
|
|
|
|
|
3,404
|
The carrying value of the
prospecting and exploration rights is supported by the estimated
resource and current market values. The Group tests intangible
assets for impairment annually. There were no indicators of
impairment at 31 December 2023.
Amortisation is recognised within
administrative expenses.
17.
Investments in
subsidiaries and associates
Company - subsidiaries
|
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
|
Equity investments
|
|
|
|
|
|
|
|
|
Balance at beginning of
year
|
|
|
|
2,594
|
|
1,959
|
|
|
Additions - Increased investment
in Falcon Isle Resources LLC
|
|
|
|
-
|
|
635
|
|
|
Balance at 31 December:
|
|
|
|
2,594
|
|
2,594
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Country of
|
|
Ownership
interest
|
|
|
|
|
|
|
Activity
|
incorporation
|
|
2023
|
|
2022
|
Directly
|
|
|
|
|
|
|
|
|
Southern Iron Limited
|
Investment
|
|
Guernsey
|
|
100%
|
|
100%
|
Falcon Isle Resources
LLC
|
Mining
|
|
USA
|
|
100%
|
|
100%
|
Keras US LLC
|
Holding
company
|
|
USA
|
|
100%
|
|
100%
|
Indirectly
|
|
|
|
|
|
|
|
Société Générale des Mines
SA
|
Exploration
|
|
Togo
|
|
0%
|
|
85%
|
Falcon Isle Holdings
LLC
|
Holding
company
|
|
USA
|
|
100%
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Registered offices of subsidiary
companies are:
·
Southern Iron Limited, 1st Floor, Elizabeth House,
Les Ruettes Brayes, St Peter Port, Guernsey
·
Société Générale des Mines, Quartier Adidogome
Apedokoe 02, BP 20022, Lome, Togo
·
Falcon Isle Resources Corp, Falcon Isle Holdings
LLC and Keras US LLC, 50 West Broadway Suite 300, Salt Lake City,
Utah 84101,
USA
The interest in Falcon Isle
was acquired for nominal consideration under a binding heads of
terms dated 28 July 2020. Under this agreement the Company agreed
to provide US$2.5m in loans to Falcon Isle payable in agreed
tranches. Falcon Isle is the 100% owner of the Diamond
Creek phosphate mine located in in Utah (USA) which is a
fully permitted, high grade direct shipping ore organic phosphate
operating mine.
At 30 September 2020 the Company
had advanced US$ 1.9m to Falcon Isle, resulting in an equity
interest of 40% and bringing the cost of the investment in the
associate to £1,626,000.
On 31 December 2020 the Company
advanced the balance of $0.6m and its equity interest has increased
to a controlling interest of 51%.
The initial acquisitions were
accounted for under the equity method of accounting but upon
achieving control on 31 December 2020, the acquisition method of
accounting has been applied.
The investment in associate was
revalued prior to acquisition to fair value based on the price paid
to acquire the additional 11% shareholding. Under IFRS 3, on
acquisition of the controlling stake, the Group remeasured its
original 40% investment in Falcon Isle. This led to a loss on
change of ownership of £363,000 being recognised in the
Consolidated Statement of Comprehensive Income.
On acquisition the non-controlling
interest, valued based upon net assets at acquisition, was valued
at £645,000. No goodwill has arisen from the
acquisition.
17.
Investments in
subsidiaries and associates (continued)
On 29 March 2022, the Company
agreed to acquire the outstanding 49% equity interest in Falcon
Isle for consideration of $1,383,473 and loans totalling $1,816,527
made by the vendor to Falcon Isle, for total consideration of $3.2
million, payable in four annual tranches of $800,000 commencing on
1July 2022 and as such the deferred consideration and loan due to
the vendor has been discounted at 12% with the discount being
applied against the investment in full. As a result the
non-controlling interest has been eliminated against the
consideration with the remaining balance of £199,311 transferred to
retained earnings.
The cashflow impact of this
acquisition for year ended 31 December 2023, would be the second
instalment of $800,000 offset against a proportion of the total
loans, translated at the date of the second instalment which
equates to a cash outflow of £272,037.
On 29 December 2023, the group
disposed of all its 85% shareholding in Société Générale des Mines,
as detailed in note 22.
18.
Lease
liabilities
The following lease
liabilities arose in respect of the recognition of right of use
assets with a net book value of £nil (2022 - £121k).
Maturity analysis
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Within one year
|
|
-
|
|
129
|
In two to five years
|
|
-
|
|
-
|
Total undiscounted
liabilities
|
|
-
|
|
129
|
Future finance charges
|
|
-
|
|
(3)
|
Lease liabilities in the financial
statements
|
|
-
|
|
126
|
|
|
|
|
|
Current liabilities - Within one
year
|
|
-
|
|
126
|
Non-current liabilities - In two
to five years
|
|
-
|
|
-
|
|
|
-
|
|
126
|
The Group held one property lease
that it accounts for under IFRS 16 which expired in the year. The
group still occupied the property at the year end and vacated post
year end. The entities in the group were not party to any other
leases as at 31 December 2023 and 31 December 2022.
19.
Loans
Company - current
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Balance at beginning of
year
|
|
3,686
|
|
2,081
|
Funds advanced to
subsidiaries
|
|
195
|
|
756
|
Impairment of loans
|
|
(1,100)
|
|
(534)
|
Purchase of subsidiary
loans
|
|
-
|
|
1,383
|
Balance at 31 December
|
|
2,781
|
|
3,686
|
All loans to subsidiaries are
currently unsecured and interest free and repayable on
demand.
20.
Inventories
|
|
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Phosphate, including processed
material held for sale
|
|
|
621
|
|
668
|
|
|
|
|
|
|
621
|
|
668
|
|
|
|
|
|
|
|
|
|
|
| |
21.
Trade and other
receivables
Group
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Trade receivables
|
|
91
|
|
69
|
Other receivables
|
|
71
|
|
85
|
Prepayments
|
|
9
|
|
37
|
|
|
171
|
|
191
|
|
|
|
|
|
Company
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Trade
receivables
Other receivables
|
|
95
-
|
|
-
8
|
Prepayments
|
|
7
|
|
37
|
|
|
102
|
|
45
|
Other receivables are stated at
their nominal value less allowances for
non-recoverability.
The Group and Company's exposure
to credit and currency risk is disclosed in note 28. Trade
receivables are net of a provision for bad debts of £nil (2022:
£nil). No bad debt expense has been recognised in the current or
prior years.
22.
Discontinued
operations
Through its 100% owned, Guernsey incorporated
subsidiary, Southern Iron Ltd, Keras held an 85% interest in
Société Générale des Mines SA ("SGM") which holds research permits
for the Nayéga manganese project in northern Togo ("Nayéga"). The
research permits are effectively the equivalent of a mining
exploration licences and cover a 19,903 ha area in northern
Togo.
During the year, Keras sold all the Group's intellectual property
relating to Nayéga, comprising reports, feasibility studies etc, to
a newly formed mining company set up by the Republic of Togo, for
cash consideration of $1.7m, generating a profit on disposal of
follows:
|
|
|
|
|
2023
£'000
|
Proceeds ($1.7m)
|
|
1,339
|
Less: Commission
|
|
(132)
|
Less: Carrying value of assets
held for sale
|
|
(1,086)
|
|
|
121
|
22. Discontinued operations
(continued)
Subsequent to the sale of
intellectual property, on 29 December 2023, the group disposed of
all its 85% shareholding in Société Générale des Mines for a cash
proceeds of £1. Accordingly, non-controlling interest and cumulate
translation reserves related to subsidiary are derecognised on
disposal.
|
|
|
|
|
2023
£'000
|
Proceeds (£1)
|
|
-
|
Net assets at disposal
|
|
-
|
Non-controlling interest at
disposal
|
|
(117)
|
Cumulative translation
reserve
|
|
41
|
Loss on disposal of
subsidiary
|
|
(76)
|
23.
Retirement
benefit schemes
Defined contribution schemes
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
|
Charge to profit or loss in
respect of defined contribution schemes
|
|
2
|
|
7
|
|
|
|
|
|
|
|
|
|
|
| |
The Group operates a defined contribution pension
scheme for all qualifying employees. The assets of the scheme are
held separately from those of the Group in an independently
administered fund.
At the year end, an amount of £1,919 (2022 - £2,042) was held in
trade and other payables in respect of accrued unpaid pension
contributions.
24.
Capital and
reserves
Share capital
|
|
|
Number of ordinary
shares
|
|
In issue at beginning of
year
|
Issued for cash
|
|
|
|
2023
Shares of 1p
each
79,735,731
361,446
|
|
2022
Shares of 1p
each
62,960,731
16,775,000
|
In issue at 31 December - fully
paid
|
|
|
80,097,177
|
|
79,735,731
|
All ordinary shares rank equally
with regard to the Company's residual assets. The holders of
ordinary shares are entitled to receive dividends as declared from
time to time, and are entitled to one vote per share at general
meetings of the Company.
Issues of ordinary shares
On 6 July 2023 361,446 ordinary
shares of 1p each were issued for a total cash consideration of
£15,000; accordingly a premium of £11,386 has been recognised on
this issue which represents cash proceeds received in excess of the
nominal value of these shares.
Subsequent to the year end,
400,000 ordinary shares were issued to settle a payable of
£15k.
24.
Capital and
reserves (continued)
|
Warrants
|
|
|
|
|
|
2023
|
2022
|
|
Average exercise
price
|
Number
|
Average exercise
price
|
Number
|
|
|
|
|
|
In issue at beginning of
year
|
18p
|
16,775,000
|
18p
|
4,347,856
|
Issued in year
|
18p
|
-
|
18p
|
16,775,000
|
Lapsed
|
18p
|
-
|
18p
|
(4,347,856)
|
In issue at 31 December
|
18p
|
16,775,000
|
18p
|
16,775,000
|
|
|
|
|
|
|
|
|
| |
On 16 April 2022 1,000,000,000
warrants were agreed to be issued to subscribers for
the Ordinary Shares agreed to be
issued for cash on 16 April 2022 on the basis of
1 warrant for every 2 shares subscribed. The warrants are exercisable at price of 0.18p at any time up
to 31 May 2024.
On 18 May 2022 677,500,000
warrants were agreed to be issued to subscribers for
the Ordinary Shares agreed to be
issued for cash on 18 May 2022 on the basis of 1
warrant for every 2 shares subscribed. The warrants are exercisable at price of 0.18p at any time up
to 31 May 2024.
The warrants had a fair value of
£nil at the balance sheet date.
The weighted average remaining
contractual life of the warrants outstanding is 152
days.
Other reserves
Share option/warrant reserve
The share option/warrant reserve
comprises the cumulative entries made to the consolidated statement
of comprehensive income in respect of equity-settled share-based
payments as adjusted for share options cancelled.
Exchange reserve
The exchange reserve comprises all
foreign currency differences arising from the translation of the
financial statements of foreign operations.
25. Earnings per
share
Basic and diluted earnings/(loss) per share
The calculation of basic
earnings/(loss) per share at 31 December 2023 is based on the
following (loss)/profit attributable to ordinary shareholders and a
weighted average number of ordinary shares in issue.
Loss attributable to ordinary shareholders
(£)
|
|
|
|
|
2023
|
|
2022
|
Continuing operations
|
|
|
|
|
(720,000)
|
|
(751,000)
|
Discontinued operations
|
|
|
|
|
29,000
|
|
(96,000)
|
Loss attributable to ordinary
shareholders
|
|
(691,000)
|
|
(847,000)
|
Basic weighted average number of ordinary
shares
|
|
|
|
|
2023
|
|
2022
|
Issued ordinary shares at
beginning of year
|
|
73,768,128
|
|
62,960,731
|
Effect of shares issued
|
|
6,143,869
|
|
10,807,397
|
Weighted average number of
ordinary shares
|
|
79,911,997
|
|
73,768,128
|
Diluted weighted average number of shares
|
|
2023
|
Basic weighted average
number
|
|
79,911,997
|
Effect of share options in
issue
|
|
1,245,174
|
Effect of warrants in
issue
|
|
15,980,395
|
Weighted average number of
ordinary shares
|
|
97,137,566
|
|
|
| |
As a result of the group being
loss making the earning per share is presented on a basic weighted
average number of shares basis and not diluted.
26. Share-based
payments
|
Number of share
options
|
Average exercise
price
|
|
2023
|
2022
|
2023
|
2022
|
|
|
|
pence
|
pence
|
Outstanding at 1 January
2023
|
1,300,000
|
1,450,000
|
16
|
16
|
Forfeited in the year
|
-
|
(150,000)
|
16
|
12
|
Outstanding at 31 December
2023
|
1,300,000
|
1,300,000
|
16
|
16
|
|
|
|
|
|
Exercisable at 31 December
2023
|
1,266,667
|
1,033,333
|
16
|
16
|
The Company established an
Enterprise Management Incentive Scheme to incentivise Directors and
senior executives. On 17 January 2020, 1,200,000 options were
granted at £0.1639 with 100,000 vesting immediately, 300,000
vesting on 9 March 2020, 300,000 vesting on 17 January 2021,
300,000 vesting on 17 January 2022 and 200,000 vesting on 17
January 2023. The options lapse if not exercised within 5 years. Of
the total, 900,000 options were granted to R Lamming, a
Director.
26. Share-based payments
(continued)
The Black Scholes pricing model
was used to calculate the share based payment charge incorporating
an annual volatility rate of 55%, expected life of between 2 and 5
years and risk free investment rate of between 0.23% and 0.39%. The
charge for the year ended 31 December 2023 for these rights which
was included in administrative and exploration expenses amounted to
£186 (2022 - £4,485).
On 7 April 2021, 100,000 options
were granted at £0.1183 with 33,333 vesting on 1 April 2022, 33,333
vesting on 1 April 2023 and 33,334 vesting on 1 April 2024.
The options lapse if not exercised within 5 years. The Black
Scholes pricing model was used to calculate the share based payment
charge incorporating an annual volatility rate of 57%, expected
life of between 4 and 6 years and risk free investment rate of
between 0.6% and 0.93%. The charge for the year ended 31 December
2023 for these rights which was included in administrative and
exploration expenses amounted to £1,841 (2022 -
£4,370).
27.
Trade and other
payables
Group - Current
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Trade payables
|
|
|
|
|
238
|
|
262
|
Accrued expenses
|
|
|
|
|
176
|
|
59
|
Other payables
|
|
|
|
|
6
|
|
209
|
Deferred consideration and loans
to previous minority shareholders
|
|
|
|
|
593
|
|
628
|
|
|
|
|
|
1,013
|
|
1,158
|
Group - Non-Current
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Other payables
|
|
|
|
|
-
|
|
83
|
Deferred consideration and loans
to previous minority shareholders
|
|
|
|
|
531
|
|
1,065
|
|
|
|
|
|
531
|
|
1,148
|
Company - Current
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Trade payables
|
|
|
|
|
43
|
|
68
|
Accrued expenses
|
|
|
|
|
176
|
|
60
|
Other payables
|
|
|
|
|
6
|
|
11
|
Deferred consideration and loans
to previous minority shareholders
|
|
|
|
|
593
|
|
628
|
|
|
|
|
|
818
|
|
767
|
Company - Non-Current
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Deferred consideration and loans
to previous minority shareholders
|
|
|
|
|
531
|
|
1,065
|
|
|
|
|
|
531
|
|
1,065
|
27. Trade and other payables
(continued)
There is no material difference
between the fair value of trade and other payables and accruals and
their book value. The Group's and Company's exposure to
currency and liquidity risk related to trade and other payables is
disclosed in Note 28.
Deferred consideration and loans
to previous minority shareholders relates to the acquisition of the
outstanding 49% equity interest in Falcon Isle and loans totalling
$1,816,527 made by the vendor to Falcon Isle, for total
consideration of $3.2 million, payable in four annual tranches of
$800,000 commencing on 1 July 2022 and as such the deferred
consideration and loans to previous minority shareholders has been
discounted at 12%. During the year, unwinding of £156,000 has been
recognised as a finance cost in the statement of profit or
loss.
28.
Financial
instruments
Financial risk management
The Group's operations expose it
to a variety of financial risks that include liquidity risk.
The Group has in place a risk management programme that seeks to
limit the adverse effect of such risks on its financial
performance.
Credit risk
Credit risk is the risk of
financial loss to the Group if a customer or counterparty to a
financial instrument fails to meet its contractual
obligations.
Exposure to credit risk
The carrying amount of financial
assets represents the maximum credit exposure. The maximum
exposure to credit risk at the reporting date was as
follows.
Group
|
|
|
|
|
Financial assets at
amortised cost
|
|
|
|
|
|
Carrying
amount
|
Credit risk
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Trade and other
receivables
|
|
|
|
|
171
|
|
191
|
Cash and cash
equivalents
|
|
|
|
|
185
|
|
207
|
|
|
|
|
|
356
|
|
398
|
Expected credit loss assessment
|
|
|
|
|
|
|
|
|
Balance
|
|
Expected loss rate
%
|
|
Loss
allowance
|
Trade receivables
|
|
|
£'000
|
|
|
|
£'000
|
Current
|
|
|
47
|
|
-
|
|
-
|
1-30 days overdue
|
|
|
15
|
|
-
|
|
-
|
31-60 days overdue
|
|
|
12
|
|
-
|
|
-
|
61-90 days overdue
|
|
|
13
|
|
-
|
|
-
|
Over 90 days overdue
|
|
|
4
|
|
-
|
|
-
|
|
|
|
91
|
|
|
|
-
|
The director considers that the
carrying amount of trade and other receivables is approximately
equal to their fair value.
28. Financial instruments
(continued)
Liquidity risk
Liquidity risk is the risk that
the Group will encounter difficulty in meeting the obligations
associated with its financial liabilities that are settled by
delivering cash or another financial asset.
The Group reviews its facilities
regularly to ensure it has adequate funds for operations and
expansion plans.
The following are the contractual
maturities of financial liabilities, including estimated interest
payments and excluding the impact of netting agreements.
Group
2023
|
|
|
Carrying
amount
£'000
|
|
Contractual cash
flows
£'000
|
|
3 months
or less
£'000
|
|
3-12
months
£'000
|
|
2-5 years
£'000
|
|
Non-derivative financial assets
|
|
|
|
|
|
|
|
|
|
Inventory
|
|
|
621
|
|
621
|
|
621
|
|
-
|
|
-
|
|
Trade and other
receivables
|
|
|
163
|
|
163
|
|
163
|
|
-
|
|
-
|
|
Cash and cash
equivalents
|
|
|
185
|
|
185
|
|
185
|
|
-
|
|
-
|
|
|
|
|
969
|
|
969
|
|
969
|
|
-
|
|
-
|
|
Non-derivative financial liabilities
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
|
1,544
|
|
1,677
|
|
421
|
|
628
|
|
628
|
|
|
|
|
1,544
|
|
1,677
|
|
421
|
|
628
|
|
628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity gap
|
|
|
(575)
|
|
(708)
|
|
548
|
|
(628)
|
|
(628)
|
|
Group
2022
|
|
|
Carrying
amount
£'000
|
|
Contractual cash
flows
£'000
|
|
2 months
or less
£'000
|
|
2-12
months
£'000
|
|
2-5 years
£'000
|
|
Non-derivative financial assets
|
|
|
|
|
|
|
|
|
|
Inventory
|
|
|
668
|
|
668
|
|
668
|
|
-
|
|
-
|
|
Trade and other
receivables
|
|
|
191
|
|
191
|
|
191
|
|
-
|
|
-
|
|
Assets held for sale
|
|
|
1,558
|
|
1,558
|
|
1,558
|
|
-
|
|
-
|
|
Cash and cash
equivalents
|
|
|
207
|
|
207
|
|
207
|
|
-
|
|
-
|
|
|
|
|
2,624
|
|
2,624
|
|
2,624
|
|
-
|
|
-
|
|
Non-derivative financial liabilities
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
|
2,306
|
|
2,306
|
|
331
|
|
828
|
|
1,147
|
|
Liabilities held for
sale
|
|
471
|
|
471
|
|
471
|
|
-
|
|
-
|
|
Lease liabilities
|
|
|
126
|
|
126
|
|
31
|
|
95
|
|
-
|
|
|
|
|
2,903
|
|
2,903
|
|
833
|
|
923
|
|
1,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity gap
|
|
|
(279)
|
|
(279)
|
|
1,791
|
|
(923)
|
|
(1,147)
|
|
28. Financial instruments
(continued)
Market risk
Market risk is the risk that
changes in market prices, such as foreign exchange rates, interest
rates and equity prices will affect the Group's income or the value
of its holdings of financial instruments. The objective of
market risk management is to manage and control market risk
exposures within acceptable parameters, while optimising the
return.
Currency risk
The Group is exposed to foreign
currency risk on purchases that are denominated in currencies other
than GBP. The currencies giving rise to this risk are
primarily the CFA Franc and the US dollar.
The carrying amounts of the
group's foreign currency denominated monetary assets and
liabilities at the reporting date are as follows:
|
|
GBP
£'000
|
|
USD
£'000
|
|
CFA
£'000
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
73
|
|
112
|
|
-
|
Trade and other
receivables
|
|
|
9
|
|
162
|
|
-
|
Trade and other
payables
|
|
|
(224)
|
|
(1,320)
|
|
-
|
|
|
|
(142)
|
|
(1,046)
|
|
-
|
Fair values
The fair values of financial
instruments such as trade and other receivables/payables are
substantially equivalent to carrying amounts reflected in the
balance sheet.
Capital management
The Group's objective when
managing capital is to safeguard its accumulated capital in order
to provide an adequate return to shareholders by maintaining a
sufficient level of funds, in order to support continued
operations.
The Group considers its capital to
be total shareholders' equity which at 31 December 2023 for the
Group totalled £3,183,000 (2022: £3,927,000) and for the Company
totalled £4,201,000 (2022: £4,547,000).
29.
Related
parties
The Group's related parties
include its key management personnel and others as described
below.
No guarantees have been given or
received and all outstanding balances are usually settled in
cash.
Other related party transactions
Transactions with Group companies
The Company had the following
related party balances from financing activities:
|
|
|
|
|
|
2023
£'000
|
|
2022
£'000
|
Southern Iron Limited
|
|
|
|
- Loans and receivables
(interest free)
|
|
11
|
|
1,100
|
Falcon Isle Resources LLC
|
|
|
|
|
- Loans and receivables
(interest free)
|
|
2,769
|
|
2,586
|
Southern Iron Limited had the
following related party balances from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Société Générale des Mines SA
|
|
|
|
|
- Loans and receivables
(interest free)
|
|
-
|
|
1,100
|
30.
Subsequent
events
On 22 January 2024 the Company
announced the acquisition by Falcon Isle of an 8.4-acre property in
the vicinity of Delta, Utah, USA for a total consideration of
USD700,000. The property includes 3 warehouse buildings with a
combined area of 77,000 square feet.
The acquisition was funded by
loans comprising:-
· Keras. A 4-year convertible loan of £300,000, at 7% per annum
interest, convertible into Ordinary Shares of £0.01p at a
conversion price of £0.04 ("Convertible Loan"). The
Convertible Loan may be converted at any time by notice given by
the holder, interest will be rolled up and included with the amount
being converted, or paid at the end of the 4-year loan period if
not converted; and
· Falcon Isle. A secured 4-year Promissory Note of $350,000 at
7% per annum interest payable annually. Falcon Isle has the right
to repay the Promissory Note, without penalty, after 2
years.
On 28 May 2024 the Company
announced that it had raised further funding of US$1,525,000
(£1,195,610), comprising US$1,325,000 (£1,038,808) in new cash
funds and US$200,000 (£156,801) by the capitalisation of amounts
owed to Directors, by way of:
· 4
year convertible loan notes totalling £597,805 (US$762,500), at a
4% per annum interest rate and conversion price £0.0275 issued by
Keras ("Convertible Loans"). After 12 months, if the 30 day
volume weighted Keras share price is £0.09 or greater, Keras has
the option to call the conversion of the Convertible Loans. The
Convertible Loans are being made to Keras and may be converted at
any time by notice given by the holders; interest will be
compounded annually and included with the amount being converted,
or paid at the end of the 4 year loan period if not converted;
and
30. Subsequent
events (continued)
· 4
year Promissory Notes totalling US$762,500 (£597,805) at an 8% per
annum interest rate repayable after 4 years. The Promissory Notes
are being made to Falcon Isle which has the right to repay them,
without penalty, after 2 years. Interest is payable
annually.
On 23 February 2024 the Company
awarded Graham Stacey 600,000 options over 600,000 ordinary shares
of the company.