THIS
ANNOUNCEMENT CONTAINS INSIDE INFORMATION AS DEFINED IN REGULATION
NO. 596/2014 (AS IT FORMS PART OF RETAINED EU LAW AS DEFINED IN THE
EUROPEAN UNION (WITHDRAWAL) ACT 2018) AND IS IN ACCORDANCE WITH THE
COMPANY'S OBLIGATIONS UNDER ARTICLE 7 OF THAT
REGULATION.
6 September
2024
Eurasia Mining Plc
Annual Results for the year ended 31
December 2023
Lifting of Suspension of Trading on
AIM
Eurasia Mining Plc ("Eurasia" the
"Company" or the "Group"), the palladium, platinum, rhodium,
iridium and gold mining company, announces its audited financial results and operational summary
for the year ending 31 December 2023
(the "2023 Annual Results").
The Company's full Annual Report,
including the audited financial statements for the year
ended 31 December 2023 (the "Annual Report") will be posted to
those Eurasia shareholders electing to receive paper format
notifications, next week. The Company is grateful to the remaining
shareholders choosing to receive digital notifications and the
Annual Report is also available for download from the Company's
website at: https://www.eurasiamining.co.uk/investors/financial-reports.
Following the publication of the
2023 Annual Results and the Annual Report, the suspension of the
Company's securities from trading on AIM is expected to be lifted
at 07.30 a.m. on Monday 9 September 2024.
Information regarding the Company's
forthcoming Annual General Meeting will be announced
shortly.
For
further information, please contact:
Eurasia Mining
Plc
Christian
Schaffalitzky
+44
(0)207 932 0418
SP Angel Corporate Finance
LLP (Nomad and Broker)
Jeff
Keating / David Hignell / Adam Cowl
+44 (0)20
3470 0470
Yellow Jersey PR (Financial
PR)
Charles
Goodwin / Shivantha Thambirajah
+44
(0)207 932 0418
eurasia@yellowjerseypr.com
Chairman's statement
The calendar year 2023 was a quiet
one for the Company, in that all our efforts were focused on the
possible sale of our Russian assets. To date there has been
interest, but it is clear that the Ukraine crisis continues to hang
over our businesses there. Nevertheless, we have ensured that the
Group complies with all sanctions legislation and we continue to
monitor the ever-changing situation.
The year of 2023 also saw the
outlook for precious metals change due to higher interest
rates, which typically affect their prices. At the time of writing
in September 2024, with the easing of interest rates, we believe
this can be a stepping stone towards the improvement of prices,
with a rally already seen in some of the metals in our production
suite and the retained stockpile.
In the meantime, work has continued through the
year on optimising the asset base prior to a possible sale. In
particular, work has focused on ensuring that the projects are kept
in good standing and in an optimal state for a possible
transaction.
West
Kytlim
As previously announced in 2022, we took the
decision to stockpile the mine product (a 'black sand' concentrate
containing platinum, osmium, palladium, iridium, rhodium and gold)
from West Kytlim. This has worked in our favour. Mine product
stockpiled now has an approximate value of circa £5 million (net of
VAT as of the date of this report and is securely
stored.
An increase in value of the stockpile will occur
due to high grades of Osmium that was confirmed recently on three
randomly selected samples by Anserteko, an internationally
certified laboratory in the course of the annual audit. West Kytlim
has high grades of Iridium confirmed during exploration (2000-2015)
and production (2016-2022), while high grades of Osmium are often
seen in combination with high grades of Iridium.
No revenue was received in 2023 apart from £2.07
million generated from a test sale of the concentrate produced at
the mine at the end of 2023, in compliance with sanctions
regulations and to confirm the net realisable value of the
inventory as set out in this annual report.
Monchetundra
DFS
At Monchetundra, the DFS study for the several
open pits at Loipishnune and West Nittis was completed for the
project's development and submitted at the end of 2022 and the
final approvals from all the relevant authorities were received in
the summer of 2023.
Whereas limited work has continued at site to
keep the ground in good standing, there have been no material
developments regarding the Monchetundra DFS since the Company's
announcement of 3 July 2023.
NKT /
Monchetundra Flanks
The NKT project comprises a brownfield Tier-1
scale deposit: 305Kt of Nickel, 143Kt of Copper, 57 tons of PGM and
Gold (11.2Moz of Platinum equivalent) as estimated by Wardell
Armstrong International as JORC-compliant resources for an
underground mining operation. We continue to look at the potential
for additional reserves on the property. For now, the NKT Project
sits as considerable upside adjacent the Monchetundra
asset.
Possible sale
of Russian Assets
During the year, a number of parties were in
discussions with the Company regarding the potential acquisition of
our Russian assets. Eurasia continues to seek a complete exit from
Russia via either selling all remaining Russian assets (comprising
West Kytlim, Monchetundra and NKT) via a competitive process among
strategic investors, or via the option of a transaction involving
Russian management, in partnership with a strategic
investor.
As ever, there can be no guarantee that Eurasia
will enter into binding agreements regarding the sale
process.
Sanctions
During 2023, the Company continued to monitor
the sanctions regime, with additional changes throughout the year,
supported by legal advice sought where appropriate. The Board
remains satisfied the Company's activities are not prohibited under
the sanctions' rules. Furthermore, the Group does not engage and
has not engaged with any sanctioned persons, entities or
agencies.
Legal
Disputes
Post period end, tax litigation against tax
authorities was won at the Supreme Court. Thus, this is the final
decision and binding on the tax authorities to return to the
Company in cash the excessive mining tax in total amount of
$1.3 million including legal costs. The interest will be added to
this amount at the date of its return at the prevailing rate, which
is currently fixed at 16% per annum.
All the other disputes were also settled in 2023.
There have been no other disputes as of the date of this
report.
Outlook
Our strategy continues to focus primarily on the
potential sale of the Company's assets in Russia, being the West
Kytlim operating mine, the Monchetundra Project mining license, the
NKT brownfield project and the entitlement to the Nyud brownfield
project. The Company remains committed to this possible
sale.
In conclusion, and following a challenging year
for the Company, I want to thank my staff, colleagues and fellow
directors for their hard work and dedication. I would also like to
thank shareholders, who continue to show great patience with us in
recognising that much of our development plans have been disrupted
by the continuing difficult geopolitical situation which is outside
our control. We look forward to providing our shareholders with
further updates regarding our key objectives, including the
possible sale of our Russian assets.
C. Schaffalitzky
Executive
Chairman
6 September 2024
Our investment case for potential buyers of our Russian
assets
Mining Company
with focus on Battery Metals and PGM
• PGM markets
likely to be in deficit for 2024 and medium to long term outlook
generally positive for PGM.
• Battery metals
Nickel and Copper future outlook also positive.
• DFS at
Monchetundra achieved during 2022 and approved in June 2023, with
development work at the adjacent NKT Nickel/Copper PGM mine
relaunch.
• Surface mining
with simple and lower cost beneficiation methods than underground
alternatives targeting lower Carbon PGM production.
Environmental
and Social Governance
• Environmental
stewardship is a primary concern for a modern mining
company.
• Low impact (zero
concrete and asphalt) and low emissions (hydroelectric dragline)
mining at West Kytlim.
• Shallow surface
mining with remediation following mining.
• Mine product
with significant demand component in engine exhaust
cleaning.
• Senior team of
mining and mineral industry licensing experts with strong
governance from Board with wide ranging and international
experience.
• Representative
office in Japan to develop connections to Far East markets - Japan,
China, Hong Kong SAR.
West Kytlim PGM
and gold mine
• Significantly
increased available stripping capacity at West Kytlim using
electric dragline.
• All
infrastructure and machinery now in place for sustained production
over 15+ years LOM.
• Tipil and West
Kytlim Flanks licences add to the project as exploration
upside.
• Platinum as
primary commodity with associated PGM (osmium, rhodium, iridium,
palladium) and gold.
Metal and
energy markets
Nickel and
Copper (Kola Projects)
Nickel:
• A strategically
important raw material and industrial metal with dominant
(65%1) of demand in stainless steel
production.
• Also a key
cathode metal in EV battery production.2
• Up to 40Kg of
Nickel per Electric Vehicle3 - a strong driver of demand
medium to long term - Nickel Sulphide sources preferrable in
battery production4.
• Future demand
and price strongly linked to general global economic outlook,
particularly the Chinese economy's pandemic recovery, with China
being the largest producer and consumer of refined
Nickel5.
• Nickel
consumption increasing steadily with market potentially going into
deficit from around 2027 at consumption above 3,750 kt per
annum.
Copper (Kola
Projects)
• A critical
component in all energy infrastructure scenarios - existing,
transitional, future.
• Strong
correlation to global economic outlook with prices falling in
recession and recovering with positive
sentiment6
• Net zero
emissions targets driving new uses and demand adding an additional
50% demand on current levels7.
• Demand
outstripping supply by the end of the decade with lack of new
mineable resources being the main hurdle (demand passing 36m metric
tons with supply around 30m tons)9
1
https://www.usgs.gov/centers/national-minerals-information-center/nickel-statistics-and-information
2
https://nickelinstitute.org/en/about-nickel-and-its-applications/nickel-in-batteries/
3
https://www.reuters.com/business/autos-transportation/costs-nickel-cobalt-used-electric-vehicle-batteries-2022-02-03/
4
https://www.bhp.com/-/media/documents/business/2019/191119_whatisnickel.pdf
5
https://knoema.com/ydolvrc/nickel-price-forecasts-long-term-2021-to-2030-data-and-charts
6
https://www.macrotrends.net/1476/copper-prices-historical-chart-data
7
https://www.wsj.com/articles/copper-shortage-threatens-green-transition-620df1e5
PGM
Markets
Each of the six platinum group metals (PGMs,
platinum, palladium, rhodium, iridium, ruthenium and osmium)
contribute significantly to a cleaner environment owing to their
catalytic properties, which allow for the conversion of detrimental
exhaust gases from combustion engines to less harmful and benign
gases in a more efficient way than any other catalyst. Vehicle
demand and sales drive demand and supply1, but precious
and industrial uses are also significant demand
components.
Platinum
· The platinum
market is expected to be in a significant (close to 476k oz)
deficit for 20242 following a deficit in
2023.
· Automotive PGM
demand share has for the past decade been dominated by Palladium
(around 60%) with further platinum-for-palladium substitution
expected as a consequence of decisions on catalyst content taken
over the past number of years in a high Palladium price
environment2.
· Emissions
control legislation continues to be advanced with significant
advancements in China and India from 2023 (see figure 1) with a
resulting positive impact on platinum demand.
· BEV and FCEV
technologies are set to dominate new light vehicle output while
platinum increasingly finds further uses in the hydrogen industry,
following from a 25% increase in stationary fuel cells (now at 566
MW) with platinum demand for use in electrolysers in Hydrogen
production set to increase 24%3.
1
https://www.edisongroup.com/thematic/the-pgm-markets-outlook-and-price-forecasts/
2 https://platinuminvestment.com/supply-and-demand/platinum-quarterly
3
https://matthey.com/documents/161599/404086/PGM+Market+Report+May23.pdf/2f048a72-74a8-8b23-f18e-c875000ed76b?t=1684144507321
Strategic Report
OPERATIONS
UPDATE
Eurasia Mining Plc is, battery metals, PGM and
green hydrogen Company with a focus on environmental and
sustainability focused solutions, and with awareness of the future
outlook for the world energy supply landscape. Eurasia
is an international company incorporated in the UK with its
headquarters in London and listed on the AIM market of London Stock
Exchange.
Following construction of a power line to
site, an electric dragline was assembled at the Company's West
Kytlim PGM and gold mine to provide a more environmentally
sustainable and attractive asset as well as a lower cost operation
for the ongoing sale discussions.
The Central Kola Peninsula Battery Metals
(predominantly Nickel and Copper) and PGM projects developed around
the Company's fully permitted Monchetundra Project adjacent the
town of Monchegorsk, home to Norilsk's Severonickel nickel and PGM
processing facility. A Definitive Feasibility Study was approved
for the Monchetundra Project, while the brown field NKT Mine is
advanced, a former producer.
The Company has demonstrated a consistent
approach to creating value by bringing quality projects from
exploration through to mining, as well as marketing for its
proposed strategic sale following the Board's decision to exit from
Russia.
WEST
KYTLIM
Open Pit
PGM and Gold
mine with a sustainability focus. Predominantly powered by
grid (hydro-derived) electric power.
Sustainable
Mining
· Shallow open
pitting has reduced environmental impact compared to conventional
mining methods, and less long-term environmental footprint - no
blasting on site and no chemicals used in the production
process.
· Recovery to
previous land use within 5 to 10 years post remediation and with no
remnant pit or tailing dumps. This allows the mine owner and
management team to make provisions for remediation on a realistic
time scale.
· Hydro generated
electricity powering ore body development (dragline) and
beneficiation (stationary plant).
· Water a key
element in beneficiation process - recycled in a closed loop
outside of river course.
· Limiting the use
of asphalt and concrete on site, many mine buildings built from
timber milled on site.
Historical
CAPEX Highlights
• Three
enrichment plants.
· Powerline
and electric dragline projects delivered on schedule including
peripherals and high voltage substations and hook ups.
· A large
fleet of equipment to support the electric dragline shovel: 2X
Komatsu D275 Dozers, 1X Cat D8 Dozer, 1X Shantui SD26AS, 6X Cat 330
excavators as well as one additional washplant.
The Operation at West Kytlim has seen very
significant upgrades to machinery and mining equipment over the
past years. Mining at West Kytlim was initially sub-contracted with
Eurasia retaining control of the concentrate upgrade and refining
components for two seasons in 2017 and 2018. From 2019 to 2021
further machinery including additional washplants were procured
with stripping of overburden and parts of the mining operation
contracted as required. A 14 kilometre power line was constructed
from the nearby town of Kytlim allowing the mine site and all
stationary plant to switch to hydro-derived grid electricity. A
large electric shovel, or dragline was also procured and assembled
on site during 2022 and was available to contribute to the
following winter stripping programme. This machine with a 70m boom
and 11m3 bucket allows stripping at greater efficiency
and a fraction of the cost of excavator/bulldozer pairings.
KOLA BATTERY
METALS AND PGM
World class PGM and Nickel-Copper projects on
Kola Peninsula - cornerstone to a proposed new predominantly
open-pittable PGM and Battery Metals mining district.
To enable the sale of the assets and to exit
from Russia, the work during 2022 was dominated by the important
Definitive Feasibility Study (Russian TEO of permanent conditions)
for the open pits at Loipishnune and West Nittis within the
Monchetundra project (License MUR 16493) which was submitted on
time in December 2022. The study involved a new metallurgical
sample collected from drill core and analysed following from the
2016 (pre-feasibility) metallurgical work. Land surveying,
geophysics and hydrogeological and geotechnical studies were also
completed. The ore at Monchetundra contains commercial grades of
Palladium, Nickel, Copper, Platinum and Gold.
Monchetundra -
2023 Highlights
· Monchetundra DFS
final approval received.
· Mine now shovel
ready with further developments to be led by a new owner in the
context of the Company's sale-of-assets process.
· No significant
expenditure or work programme planned for the Monchetundra Project
going forward.
NKT
(Nittis-Kumuzhya-Travyanaya) Project - Base metals mine relaunch
adjacent the Monchetundra project
Tier-1 scale Nickel deposit with JORC MRE
containing: 305Kt Nickel, 143Kt Copper, and 57 tonnes PGM and Gold
(11.2Moz of Platinum equivalent) estimated by Wardell Armstrong
International (WAI) as JORC-compliant resources for a step room and
pillar mining operation, with nickel comprising half of the value
in the metal basket on a Net Smelter Royalty basis.
The NKT Project is being developed under license
MUR 00950 BP.
A mine was successfully operated by Norilsk
Nickel in the area, put on hold because of low IRR at a Nickel
price in the region of US$2/lb versus about US$7.7/lb
today1.
Following receipt of the Monchetundra Flanks
exploration license in August 2020, work commenced on collation of
the very significant body of historic and recent exploration and
mining data available. Originally developed as early as the 1930's,
some further drilling was completed in the early 1990's.
Subsequently, further exploration programs were completed by
SeveroNickel, PechengaNickel, Kolskaya Mining Metallurgical Company
(Kolskaya MMC), and more recently a drilling program undertaken by
Rosgeo from 2015 to 2017.
Eurasia commissioned Wardell Armstrong
International to complete a JORC analysis of the principal targets
on the site during 2021 leading to publication of an NKT Competent
Persons Report describing the feasibility of a room and pillar
mining operation based on a 93,422kt (room-and-pillar mineable ore
per 2021 WAI CPR) with a total resource of Tier-1 scale: 305Kt of
Nickel, 143Kt of Copper, 57 tons of PGM and Gold (11.2Moz of
Platinum equivalent) - as estimated by WAI as JORC-compliant
resources. The net present value ("NPV") using an 8.33% discount
rate for the underground part of the NKT project is $1.2bn under
the WAI price forecast and $1.7bn under spot prices. The study had
an IRR of 47% with a payback period of 3 years.
The WAI report also included open pit
optimisations for the project area and a development program
progressed to further detail the overall geometry of all open
pittable mineralisation throughout the project area but principally
at Kumuzhya, while also gathering additional information on
underground mining targets. Mineralisation presents in two
principal categories throughout the area, both of which contribute
to both open pit and underground mineral resources;
A. Shallow
epigenetic/post-magmatic low sulphide nickel-palladium disseminated
and vein (chalcopyrite-pyrrhotite-pentlandite) mineralisation more
concentrated in the axis of the massif
B. Bottom lode syngenetic
mineralisation (wider interval and lower grade) occurring on the
margins of the massif - Open pit and underground mining
potential.
1 Nickel price history
: https://www.mining.com/markets/commodity/nickel/all/
Key performance
indicators
Results for the
year - the Group has made a loss before tax of
£6,680,940 for the year ended 31 December 2023 (2022: loss before
tax of £7,230,088). The single largest item causing this variation
is the absence of revenue in 2022.
Shareholder
return and share price performance. The
Company's shares are quoted on the AIM market of the London Stock
Exchange and the shares have traded at between 1.475p and 4.5p*
(2022: 4.1p and 28.5p) during the year under review. A range of
factors both internal and external to the Company can impact share
price performance, including significant geopolitical developments
and uncertainty therein, commercial and new business developments,
operational performance and metal price and metal price forecasting
fluctuations. The ongoing conflict in Ukraine had a significant
effect on the Company's share price as investor perception was
affected across all business sectors.
Exploration and
development.
The Group maintained sufficient funding to
develop and expand operations during the year reported.
The West Kytlim asset, following considerable
investment over the past number of years is considered by
management to be fully capitalised and capable of sustained
production at current levels for a life of mine in excess of 15
years, excluding further resources and reserves to be defined in
both the West Kytlim Flanks and Typil license areas adjacent to the
mining license.
A Definitive Feasibility Study ('DFS') for the
Monchetundra project was approved by authorities in 2023. No
further significant expenses are forecast for the Monchetundra
project.
The NKT Project is being assessed either as a
standalone mine relaunch adjacent to the Monchetundra Project or
with its reserves and resources integrated with those at the
Monchetundra Project for concurrent development.
No funds were raised in equity or debt capital
markets and no warrants were exercised in the period reported.
Options were fully exercised by the Executive Chairman to
demonstrate his trust in and commitment to the Company. No further
options are outstanding.
*Based on yahoo finance closing
prices for 01 January 2023 to 31 December 2023.
Principle risks
assessment
Environmental
management: the Group has environmental
policies in place and receives annual approvals for development
work at West Kytlim, where adherence to the relevant environmental
subsoil licensing laws is clearly stipulated. All relevant codes in
managing exploration programmes (specifically drilling) are also
strictly adhered to. Performance against environmental policies is
continuously monitored and annually audited including a provision
for environmental rehabilitation (note 28).
Health and
Safety: the Group has occupational health and
safety policies and procedures in place ensuring that all efforts
are made to minimise adverse personal and corporate outcomes,
through best practice training, implementation and monitoring.
These were appropriately reviewed including appointment of a
permanent health and safety office following supply of high-voltage
electric power and oversized machinery to West Kytlim. The Group's
LTIFR (Lost time injury frequency ratio) remains at zero for the
year reported.
Operational: The
Group has achieved further milestones at each of the Monchetundra,
NKT and West Kytlim Projects during the year in review, as
discussed in the Operations section herewith. Key deliverables at
each project are the Definitive Feasibility Study approved at
Monchetundra, and the ongoing development program for the NKT
project.
Governance: The
Company followed the appointment of Artem Matyushok in May 2022
with two nominations to the Board in 2024. Artem brings significant
international mergers and acquisitions experience to the Board
which now comprises four Directors and an Executive Chairman. New
appointments were made to roles within key subsidiary Kosvinsky
Kamen and the creation of a new Country Manager role in May
2023.
The risks inherent in all mineral exploration
and development businesses are kept under constant review by the
Board and the executive team. The risks affecting the Group and the
Company are described in detail in the Directors' report and Notes
2 (Going concern) and 32 (Risk management objectives and policies)
to the financial statements. The principal operating risks
affecting the Group are highlighted below:
Exploration and
project development risks
Mineral exploration presents an inherent risk in
that information on in-ground resources is both limited
(quantitatively and qualitatively) and in most instances expensive
to obtain. This presents a challenge which if not properly managed
can lead to misallocation of exploration funds, not identifying
reserves and resources or, following discovery, not demonstrating
the economics of an ore reserve to accepted industry standards. The
necessary consents and approvals to conduct exploration and
development work must also be obtained and managed.
Mitigation: The
Group maintains appropriate in-house expertise and long-standing
relationships with external consultancies in mining and metallurgy
to keep abreast of their changing requirements, and to make sure
all regulatory obligations are met and duly reported. Together
these increase the prospect of a successful outcome which is
measured in terms of a project meeting its licensing and reporting
requirements and the overall financial and other metrics of the
project. The Board impress on senior management the need to
identify and address the major sources of execution risk in any
development project, and to continuously monitor diversion from
schedules or targets.
Operating mine
risks
Machinery breakdowns, departures from expected
grade and other operational risks may have a significant impact on
revenue, which is a component of the group's financial
capacity.
Mitigation: Multiple
areas are developed concurrently to mitigate risks of a lower than
calculated grade at any location. In-fill drilling and in pit
sampling are carried out as required, and in addition to resource
definition requirements. Most of the machinery and mine fleet is
relatively new, having been acquired from 2021 onwards. Skilled
operators and mechanics were appointed as required to operate and
service this significant new item of machinery at the mine site, as
well as new health and safety protocols.
Political risk
and sanctions compliance
In view of sanctions imposed on individuals and
entities in Russia, from 2014 until the present time, further legal
and economic risks may arise. Further sanctions were imposed on
Russia from late February 2022 and were subject to further updates
during 2022 and 2023.
Mitigation: Strict
adherence to the Group's sanctions policy. The Group does not
engage with politically exposed or sanctioned persons or entities.
The Company employs expert legal advisors and continues to monitor
updates to international sanctions legislation focused on Russia
and resulting from the conflict in Ukraine to determine their
effect on the businesses operations and medium and long-term
strategies.
Environmental
The Group's operations are subject to statutory
environmental regulation, including environmental impact
assessments and permitting including forestry permitting. The
environmental legislation comprises numerous federal and regional
codes discussed further in the environmental report herewith. The
Group assesses the environmental impact when applying for permits
and licences. Review and approval of the rehabilitation plan is a
pre-requisite of the mine plan approval for each season of
mining.
Mitigation: The
Group mitigates risk to the operation arising from environmental
issues by strictly adhering to relevant environmental laws and
codes and by ensuring an appropriate plan for managing the
environmental impact of any operation is in place prior to
commencement of on-site activity. The West Kytlim mine, by nature
of the relatively simple beneficiation methods employed does not
require management of hazardous mine and process plant tailings
within a tailings dam, as is necessary in large scale underground
and open pit mining operations.
The regulatory
environment
The Company and the group's activities are
subject to laws and regulations governing various matters,
including licensing, production, taxes, mine safety, labour
standards, occupational health and safety and environmental
protections.
Mitigation: The
Group closely monitors all regulatory requirements and changes to
the laws, rules and regulation taking steps whenever necessary to
comply with regulation. The board considers the regulatory
environment for mining companies to be transparent, not more
difficult than other jurisdictions, sufficiently prescriptive and
in general navigable for a company employing sufficient expertise
and resources to manage that aspect of its business. Sanctions
legislation has presented a new challenge to the Company which has
been met by the appointment of suitably qualified and UK based
firm.
Commodity
risk
A potential fall in commodity prices could
result in it becoming uneconomic for the Group to mine its
assets.
Mitigation: The
Group closely monitors the markets for platinum group metals and
battery metals, changes in their demand and supply, and the effect
these have on metal prices, with a view to taking necessary
measures in response to such changes, including stockpiling
concentrate as has occurred during 2023. The group continues to
consider potential opportunities in other mineral and energy
industries which can diversify risk.
Demand for platinum group metals from their
principal use - autocatalysts, which reduce harmful engine
emissions is perceived by market commentators to remain strong as
electric vehicle uptake is offset by tighter emissions control for
traditional internal combustion engine vehicles, and as PGM
continue to find application in emerging transport technologies
such as Fuel Cell Electric Vehicles. For further details see the
PGM market summary section at the front of this report.
Loss of key
personnel risk
The loss of key personnel consists of the
departure (voluntary or otherwise) of an important employee, which
will, in all likelihood, result in a financial loss or increased
expense to the small or medium business. The expenses may be of a
temporary or a permanent nature. These increased expenses relate to
the search for and hiring of a new employee, training costs for the
new hire, possible "signing" bonus and higher remuneration
packages.
Mitigation: The
Group takes measures to motivate and retain existing employees and
has retained a significant number of its senior management for more
than ten years. There is not currently a shortage of Mining
industry personnel and expertise and the Group is confident a
suitable replacement could be found should it be necessary to
replace any key member of staff.
Financing
risk
Historically, the Company has relied on
international equity and to a lesser extent debt capital markets to
maintain adequate levels of working capital.
Mitigation: The
Group maintains tight financial and budgetary controls as well as
cost controls which with forward planning help ensure the Company
is adequately funded to reach its objectives. The Russian assets'
sale process is in progress.
The Board considers risk assessment to be
important in achieving its strategic objectives. Further details of
the Group's financial risk management policies can be found in note
32.
Research and
future development
The Group's activities during the year continued
to be concentrated on advancing mineral exploration projects
through feasibility to mine development. While developing its core
projects as discussed in the Operations Update the Company will
continue to consider new directions for the business in other
minerals and energy markets globally.
Section 172
Statement
Company
Background
Eurasia Mining Plc ("Eurasia" or the "Company")
is a public limited company incorporated and domiciled in the
United Kingdom with its registered office at International House,
142 Cromwell Road, London, SW7 4EF, United Kingdom. The Company's
shares are quoted on AIM, a market operated by the London Stock
Exchange Group plc. The principal activities of the Company and its
subsidiaries (the "Group") are related to international new energy
metals and new energy markets.
The purpose of the Strategic Report is to inform
members of the Company and help them to assess how the Directors
have performed their duties under section 172 of the Companies Act
2006 (duty to promote the success of the Company).
The Board is ultimately responsible for the
direction, management, performance and long-term success of the
Company. It sets the Group's strategy and objectives, considering
the interests of all its stakeholders. A good understanding of the
Company's stakeholders enables the Board to factor the potential
impact of strategic decisions on each stakeholder group into a
boardroom discussion. The Board considers the Company's purpose,
vision and values together with its strategic priorities in
arriving to Board decisions. Board resolutions are always
determined with reference to the interests of the Company's
shareholders as well as its employees, its business relationships
with suppliers and customers, and the impact of its operations on
communities and the environment. This statement serves as an
overview of how the Directors have performed this duty during 2023
and engaged with the Company's key stakeholders to help to inform
the Board's decision-making.
The conflict in Ukraine presented many
challenges to the Company and the Group of Companies. Despite
challenges, the Group's overall progress, following from Board
decision making, is demonstrated by progress at each of its key
projects through the year in review to progress the sale of the
Russian assets.
The Board acknowledges that there is a legal
requirement for the Company to report on how the Board and its
Committees have considered the requirements of s.172 of the
Companies Act 2006 in their decision making. These are here
considered under the following headings.
1. The likely
long-term consequences of any corporate action or
decision;
Two of the Group's key assets have been
progressed from discovery and early-stage exploration through
feasibility and the Board recognises the time scales on which
Projects of this type are developed to return value on investment
(The International Energy Agency has estimated an average of 16.9
years to take a mining project from discovery through feasibility
to production1). The Board also recognises that a life
of mine often extends beyond the tenure of all personnel and
executives and plans accordingly. Mine plans at West Kytlim,
include budgets and schedules for remediation of mined out
areas.
The Board remains committed to progressing a
sale-of-assets process as described elsewhere in this
report.
2. The interests
and professional development of the Company's
employees;
Staff are encouraged to maintain their
professional credentials and the Company meets annual subscriptions
to professional bodies on behalf of its employees as well as, from
time to time, tuition fees for short- and longer-term studies, and
attendance fees for industry events.
3. The need to
foster business relationships with suppliers, customers and other
stakeholders;
The commercial reputation of the Group and each
group Company is recognised as critical to the Group's future
success. The group employs local workers, contractors and suppliers
wherever possible and maintains a network of contacts in the
industry and values long standing commercial relationships with
consultants and contractors.
4. The impact of the company's
operations on the communities adjacent its projects and the
environment;
Rehabilitation plans are submitted as a
necessary aspect of all mineral industry statutory reporting
instruments and these ensure a mine site is returned to its
previous land use following mining.
5. The
desirability of the Company to maintain a reputation for high
standards of business conduct and corporate
governance;
The Company applies the Quoted Companies
Alliance code and considers its Corporate Governance
responsibilities under their 10 guiding principles (see Directors
Responsibilities section). The Company also maintains an extensive
internal body of policy and procedures documentation which is
regularly updated and strictly adhered to. Where necessary the
Company has resort to its Nominated Advisor and Corporate legal
advisors on matters concerning the UK regulatory environment,
corporate law and top-tier corporate governance
standards.
6. The need to
treat all members of the company fairly and
equitably.
No individual shareholder/ member has greater
influence, rights (excepting voting rights) or obligations than any
other shareholder.
1
https://www.iea.org/data-and-statistics/charts/global-average-lead-times-from-discovery-to-production-2010-2019
Christian
Schaffalitzky
Executive
Chairman
Environmental, social and governance
Introduction
Environmental, Social and Governance priorities
are a clear focus of the mining industry generally and increasingly
mining industry investors. The Board welcome changes to the
international mining landscape particularly with respect to
environmental responsibility, and the example being set by industry
majors in setting net zero emissions targets, as well as
developments in international reporting standards to ensure
adequate reporting mechanisms. The Company's West Kytlim operation
has undergone significant changes in energy usage which will
determine its future environmental impact. With the Monchetundra
Project on Kola in pre-mine development, the Board feel it is
premature for the Group to set a net-zero emissions target but has
taken steps to commence appropriate environmental reporting going
forward.
This section of the report describes how
Directors consider and adopt principles of corporate governance, as
well as environmental and social governance and apply them through
the group of Companies while achieving corporate objectives and
ensuring the overall direction, supervision and accountability of
the organisation. Other key aspects of Corporate Governance within
this report are;
· The Section 172
Statement (Strategic Report above) describes how Directors promote
the Company for the benefit of members as a whole;
· Financial and
non-financial Key Performance Indicators which are outlined to
measure performance of the board year on year; and
· Principal Risks
and Uncertainties demonstrate an awareness of potential obstacles
to achieving corporate goals.
The Board has adopted the QCA Corporate
Governance Code (2018) ("QCA Code") and strives to follow its 10
principles to the fullest extent possible. Directors consider the
West Kytlim operation, one of the largest mines of its type in the
world, to be an opportunity to demonstrate a potential new style of
lower emissions PGM production, competing with other global sources
of PGM in terms of CO2/oz metal produced as well as long term
environmental disturbance. The Group ensures the land disturbed by
mining activities is returned, post mining, to a safe and stable
landform. Rehabilitation plans set out land and forestry is managed
with an equal amount of forest planted as is removed for mining.
Open pits are infilled with the overburden removed prior to mining,
top-soil is replaced and the land regenerates over a period of five
to ten growing seasons.
Environmental
report
West
Kytlim
The area developed at West Kytlim will itself
be replanted with appropriate local species and will recover to its
pre-mine condition within 5 to 10 years following
mining.
Surface mining requires significant
disturbance of the upper layers of topsoil and river sediment
terraces which are removed to allow access to mineral bearing
gravels. These areas are then scheduled for remediation following
mining.
Water is a key resource in any stable natural
environment. Process water at the mine site is derived from river
water and is fully recirculated meaning the water used to
disintegrate and beneficiate pay gravels is continuously recycled
in a closed loop maintained separate to any free-flowing water
course. This hydro infrastructure of damns, roads and ponds is
constructed as required at washplant sites in the mining area.
There have not as yet been cases of contamination of rivers or
streams in the areas under development in the year under review or
in previous years. Tails from the mining operation do not contain
hazardous chemicals but do include large volumes of sediment and
clay, which could damage the ecosystem in a natural river course if
not correctly managed. Several relatively small specially protected
water environments are defined within the mine license and
particular care is taken to not disturb these areas.
Waste
management
The tailings of alluvial mining do not contain
any hazardous substances as no chemicals are used in the
beneficiation process which is driven by gravity and
hydro-mechanical operations. Measures are taken at site to ensure
mine site water is maintained in a closed loop separate from river
courses.
Air
emissions
The switch to electric powered draglines as
the key machine component for overburden stripping will remove a
significant amount of the vehicle emissions associated with
overburden stripping. Tracked and heavy machinery on site complies
with the latest accepted emissions standards having mostly been
purchased new and is specified to the latest environmental
compliance standards.
Social
Relationship
with the local community
Consultation
Giving notice of pre-approved and permitted
work such as the West Kytlim Power line project, and receiving
feedback from the local community who may be affected is a key
element of good community relations. No impact on local communities
or their activities has been identified at the West Kytlim Mine
which is situated in an area of unpopulated wilderness without
nearby farming operations. The Monchetundra operation adjacent the
town of Monchegorsk is located in a mining friendly jurisdiction
with mining and metallurgical processing being the largest employer
in the town and district.
Health and Safety report
During 2023 and in the year to date there have
been no injuries or accidents on operational sites. Health and
safety protocols have been upgraded at the West Kytlim mine site
following the arrival of electric draglines and high voltage
electricity. Appropriate HSE is available to all employees and its
use closely monitored. Signage is a key element of safety awareness
which is maintained by the mine site Health and Safety Officer. The
highest risk situations are during construction and assembly of
various components of the washplants and their peripherals as no on
foot presence is required in pit during excavation, and no drilling
and blasting required prior to digging.
Maintaining
best-in-class Environmental, Social and Governance position remains
a key focus
OUR MINE SITES
ARE ENGAGED WITH LOCAL COMMUNITIES
· Consultation - A
key aspect of community involvement for high impact
projects.
· All mine workers
and equipment operators are local (within 70km area), Project
companies registered locally and taxes are paid locally.
· The mine has a
sustainability focus - for example most mine building structures
and interiors are constructed from timber milled on site and move
to electric power.
ENVIRONMENTAL
PROTECTION IS FRONT OF MIND
· Minimise impact -
Surface mining with limited remnant waste and tails
heaps
· Limit use of
concrete, steel and asphalt at the mine site
· Rehabilitate -
Eurasia is committed to ensuring the land disturbed by mining is
returned to a safe and stable landform with no long-term damage to
the environment or eco system
· Rehabilitation
plans envisage works impacting local climate, geochemistry of
soils, fertility, degree of disturbance, specific landscape and
topography features
· GHG emissions reduction
- Installation of electric draglines powered by mains
hydro-derived electricity
OVER 20 YEARS'
EXPERIENCE
· Building robust
partnerships and developing industry contacts
· Leveraging an
in-depth knowledge of the licensing system in partnership with
support from expert international technical consultants
· Group companies
maintain strong contacts base amongst machinery suppliers,
contractors, industry consultants, and sub-soil licensing
professionals
Christian
Schaffalitzky
Executive
Chairman
Directors report
Directors
The Directors who served during the period
were:
Christian Schaffalitzky - Executive
Chairman
Anthony James Nieuwenhuys - Chief Executive
Officer (retired July 2023)
Tamerlan Abdikeev - Executive
Director
David Iain Rawlinson - Non-Executive
Director
Kotaro Kosaka - Non-Executive
Director
Artem Matyushok - Non-Executive
Director
Directors serving at the reporting
date:
Christian
Schaffalitzky, appointed October 2002.
EurGeol, FIMMM, PGeo, CEng. Christian has over
45 years' experience in mineral exploration and development. From
1984 to 1992, he founded and managed the international minerals
consultancy, CSA Group, now CSA Global. He was also a founder of
Ivernia West plc, where he led the exploration and discovery of the
Lisheen zinc deposit in Ireland. Christian is also a non-executive
director of MetalNRG.
Kotaro Kosaka,
appointed December 2021.
Kotaro holds a master's degree from Stanford
University (USA) as well as a BA Degree from Keio University
(Japan). Following 15 years in management roles with Mitsubishi
Corporation, Kotaro has focused on his chairman role at Kono
Foundation, Japanese business executives of Industrial Technology
Investment Corporation (Taiwan) amongst other interests. He is a
specialist of marketing and business development in East Asian
Regions.
Artem
Matyushok, appointed May 2022.
Appointed 16 May 2022 Artem has served in senior
Mergers and Acquisitions roles with major resource companies and
has amassed 20+ years' experience in the Energy & Natural
Resources sector ranging from the start-up operational environment
to the corporate division of a major FTSE 100 company. Artem is PhD
in Economics and CIMA (UK) qualified and is a former Shell alumnus,
in recent years expending his focus on Energy Transition and
Decarbonisation.
Iain Rawlinson,
appointed May 2020.
Iain is an experienced board director and a
corporate strategy consultant. He has a law degree from Cambridge
University, is a qualified barrister, and prior to taking up
several Board appointments was a corporate financier with Lazard in
UK and Flemings in UK and South Africa. Iain's independent board
appointments in the corporate sector include Lithic Metals and
Energy PLC (2007 to 2009), Dana Petroleum PLC (2005 to 2010), The
Monarch Group (2009 to 2014), and Parkmead Group PLC (2010 to
2020).
Tamerlan
Abdikeev, appointed April 2021.
Tamerlan holds a master's degree in
international relations and modern Japanese Studies from Oxford
University and has held a range of positions in finance houses with
an Asian and European focus including corporate planning at the
State Street Bank and business development director at United
Investments Japan. In 2005 Tamerlan joined PIMCO, a global
investment management firm with more than US$2.21 trillion in
assets, establishing the company's Hong Kong office in 2006. Later
he relocated to PIMCO Europe in Munich, assuming responsibility for
regional business development covering CIS and Eastern European
markets.
Directors' interests
Share interests
The Directors of the Company active at 31
December 2023 held the following beneficial interests (including
interests held by spouses and minor children) in the ordinary
shares of the Company:
|
31 Dec
2023
|
31 Dec
2022
|
|
No. of
shares
|
No. of
shares
|
C.
Schaffalitzky
|
95,569,517
|
89,569,517
|
Total
|
95,569,517
|
89,569,517
|
Options were exercised by the Executive Chairman
in 2023 to demonstrate his trust in and commitment to the Company.
(2022 - nil). No further options are outstanding.
Dividends and
profit retention
No dividend is proposed in respect
of the year (2022: nil) and the retained loss for the year
attributable to the equity holders of the
parent of £5,484,067
(2022: loss of £5,840,245) has been taken to reserves.
Share
capital
The issued capital of the Company as at 31
December 2023 was:
|
Number of
shares
|
Nominal
value
|
Share premium
account
|
Fully paid ordinary
of shares at 0.1 pence each
|
2,864,559,995
|
2,864,560
|
51,343,268
|
Deferred shares of
4.9 pence each
|
143,377,203
|
7,025,483
|
-
|
|
3,007,937,198
|
9,890,043
|
51,343,268
|
Risk
Management
The Directors consider that assessing and
monitoring the inherent risks in the exploration and mine
development business, as well as other financial risks, is crucial
for the success of the Group. The Board regularly reviews the
performance of the Company's projects against plans and forecasts.
Further detail on management of financial risks, which includes
foreign currency, interest rate, credit, liquidity and capital
risks are set out in Note 32.
Going
Concern
The going concern position of the Group covers
period of not less than 12 months from the date of signing of this
annual report (the "Review period").
As at 31 December 2023, the Group's net current
assets amounted to £4,384,398 (£5,883,581 in 2022). As at the same
date, the Group's cash balance was £1,318,065 (£1,009,908 in
2022).
The asset value of the concentrate stockpile to
date is approximately £5 million (see below).
The Group's debt consists of (i) borrowings of
£44,014 (at 31 December 2022 - nil) and (ii) lease liabilities in
relation to the acquisition of mining machinery for a total amount
of £164,144 (at 31 December 2022 - £348,269).
New Trade
Finance Facility
As also announced on 6 September 2024, in order
to finance its liabilities outside Russia, (the Company currently
has a limited cash runway in the United Kingdom due to the expected
timing of receipts of proceeds in UK from the sale of concentrate
in Russia), the Company has entered into a trade finance loan
("TFL") facility with Sanderson Capital Partners Limited (the
"Lender") in the total amount of up to £2,500,000 to be used for
working capital and general corporate purposes until the inventory
of PGM concentrate or the Companies' assets are sold.
Christian Schaffalitzky, the Company's Chairman,
has pledged 94,619,517 of his ordinary shares in the Company as
collateral for the TFL. The TFL is interest free and is repayable
twelve months from the date of the agreement or such other date(s)
as the parties may agree.
The TFL may be drawn down on the
following basis: £250,000 immediately; £750,000 on or around 24
September 2024; £500,000 following the Company listing its shares
on an additional Recognised Exchange; and the balance of the Loan
(being tranches 4 and 5) subject to the Company entering into a
term sheet to sell its Russian assets and signing of a share
purchase agreement on such a sale (of which there can be no
guarantee).
As noted above, the proceeds will be used for
working capital and general corporate purposes of the Company and
its subsidiaries, as determined by the Company at its sole
discretion. It is a term of the TFL that the Company will not pay
any compensation to any its directors, other than costs or expenses
incurred on behalf of the Company, whilst any part of the trade
finance facility is still outstanding.
The Lender has agreed that it will not elect to
convert any of the TFL to shares in Eurasia during the first 90
days the TFL is in place.
The grant of the warrants and any issue of new
shares pursuant to the TFL is dependent upon the approval of share
issuance authorities at the Company's next Annual General Meeting,
details of which will be announced shortly.
Further sources
of finance
In addition to the TFL detailed
above, the Directors are currently focused on the various other
sources of funding to ensure that the Group has sufficient
financial resources to continue as a going concern for a period of
not less than twelve months from the date of the signing of these
financial statements.
The Directors have prepared detailed bottom-up
financial forecasts to address these various scenarios for the
Group's operations. The forecasts for the current mining operations
in Russia show that sufficient cashflow is expected to be generated
in Russia to finance the operating costs of its operations,
expenditure across other parts of its asset portfolio and to keep
the projects in good standing.
Under the terms of the TFL, an amount of £1.5
million from tranches 3, 4 and 5 is dependent on the occurrence of
future events (completion of a dual listing and sale of assets).
The Board has been working on the materialisation of one or more of
these events.
If these events do not materialise,
the Directors are aware that the current cash and
liquid investments reserve funding following the signing of the TFL
may need to be supplemented during the Review
Period.
Accordingly, alongside working on
these future events noted above, the Directors are also focused on
the sale of concentrate from the stockpile as the principal source
of additional financing - which the directors are confident of
being able to implement within the required going concern timetable
(i.e., before the time when such additional funding is
required):
(a) The Group currently has an inventory of PGM
concentrate, which has been retained in a safe vault covered by
insurance. The concentrate (as of 27 August 2024) has a total net
weight of 239 kg and a realisable value of not less than £5
million (not including the value of Osmium and Ruthenium contained
in the concentrate).
(b) The Company's subsidiary is in advanced
negotiations with a number of parties to realise this value in the
near future that should also include credits for Osmium and/or
Ruthenium (not included in the value stated above).
(c ) These funds will be used to support
working capital of the Group's operations in Russia and
UK.
(d) The Remittance of funds from Russia to the
UK is permissible under the current banking and sanctions
legislation.
In addition to the above, various other measures
are available to the Company to support its working capital
position:
· Operations of the Company's subsidiary
at West Kytlim
The Group's mining operations in West Kytlim
mine were running at reduced capacity at the start of the mining
season, mostly focused on stripping activity powered from
hydroelectric source with very significant reduction in diesel and
labour costs. The Group will continue to monitor and reduce mining
operating costs when necessary.
· Expenditure on Monchetundra
asset
The Group has spent £912,820 on a development
programme for the Monchetundra asset during 2023 in preparation for
its ultimate development. No further significant outgoings have
been budgeted for this asset, as the EPCF structure put in place
assumes deferred payment after the launch of the asset.
In addition to the above, the Group has the
ability to manage and where required, reduce expenditure as
needed.
Additional
sources of funding
In addition to the TFL, the Company is also due
VAT refunds totalling £0.323 million which is expected from
HMRC. The Company's subsidiary in Russia has also secured a
long-term loan facility of US$1.3 million to be used for working
capital purposes.
The Company's cash reserves outside of Russia
are held in GBP and USD accounts and therefore not directly or
indirectly exposed to Rouble foreign exchange
fluctuations.
Basis of
preparation of the financial statements and
disclosure
The financial statements for the year ended 31
December 2023 have been prepared on a going concern basis, which
assumes that the Group has access to funding which will meet its
cashflow requirements during the Review Period.
The Directors remain confident of the Group's
ability to finance its activities in the Review Period through a
combination of the TFL, the sale of concentrate from the stockpile,
and the occurrence of the future events noted above.
Accordingly, the financial statements have been
prepared on a going concern basis as the Directors are of the
opinion that the Group has sufficient funds to meet ongoing working
capital and general corporate expenses.
The financial statements do not include any
adjustments that might result if the Group were unable to continue
as a going concern.
2023 Events and
sanctions compliance
The Group's assets are located in Russia. From
2022 additional sanctions to those which had existed since 2014 are
being imposed on certain activities, entities and individuals
connected with Russia, which continue to evolve and which are being
carefully monitored by the Company in accordance with its sanctions
compliance policy, and with the assistance of its external legal
advisers. While Eurasia is not an entity connected with Russia, the
Company has satisfied itself that neither of its current activities
are prohibited under US, UK or EU sanctions rules. Furthermore, the
Company does not engage and has not engaged with any sanctioned
persons/ entities or agencies.
Sanctions introduced by the Russian Federal
government have also not affected the Company, although this is
being closely monitored. The Company closely monitors all
regulatory requirements and changes to the laws, rules and
regulations, taking steps whenever necessary to ensure compliance
with new legislation.
Debt and equity capital markets are expected to
remain as options for the Company going forward.
Directors have concluded that the combination of
the above factors, with account of the current applicable sanctions
regimes, support the Board's opinion that it has a reasonable
expectation that the Group has adequate resources to continue in
operational existence for the foreseeable future, which management
has determined to be at least 12 months from the signing of this
Annual Report.
The Board therefore believes it is appropriate
to adopt a going concern basis in preparing the Annual Report and
Accounts.
Directors Responsibilities statement
The Directors are responsible for preparing the
Strategic report and the Directors' report.
Company law requires the Directors to prepare
financial statements for each financial year. Under that law the
Directors must prepare the financial statements in accordance with
UK adopted International Accounting Standards and in accordance
with the Companies Act 2006. 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 and profit
or loss of the Company and Group for that period. In preparing
these financial statements, the Directors are required
to;
• select suitable accounting policies and
apply them consistently;
• make judgements and accounting estimates
that are reasonable and prudent;
• state whether applicable accounting
standards have been followed, subject to any material departures
being disclosed and explained in the financial
statements;
• prepare the financial statements
on a going concern basis unless it is inappropriate to presume that
the Company will continue in business.
The Directors are responsible for keeping
adequate accounting records that are sufficient to show and explain
the Company's transactions and disclose with reasonable accuracy at
any time, the financial position of the Company and 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 Group and hence for taking reasonable
steps for the prevention and detection of fraud and other
irregularities.
The Directors confirm that: so far as each
Director is aware there is no relevant audit information of which
the Company's auditor is unaware; and the Directors have taken all
the steps that they ought to have taken as Directors in order to
make themselves aware of any relevant audit information and to
establish that the Company's auditor is aware of that information.
The Directors are responsible for the maintenance and integrity of
the corporate and financial information included on the company's
website. Legislation in the United Kingdom governing the
preparation and dissemination of financial statements may differ
from legislation in other jurisdictions.
Revenue
No revenue was received in 2022 or 2023 apart
from £2.07 million generated from a test sale of the concentrate
produced at the mine, in compliance with sanctions regulations and
to confirm the net realisable value of the inventory as set in this
annual report. In prior years revenue was generated from sale of
pure metals refined from the concentrate. Historically, revenues
generated by the Group have been from sale of refined metals.
Refinery receipts record the parameters of metal sales priced
individually for platinum, gold and other metals at respective
market rates, throughout the mining season.
Directors
Indemnity
The group maintains Directors and Officers
liability insurance as an indemnity provision renewed
annually.
Corporate
Governance
Eurasia Mining applies the QCA Code as a
Corporate Governance framework to ensure adequate corporate
governance standards for the current business and mindful of how
the business will evolve in-line with its corporate strategy and
business goals. The QCA Code's ten principles describe how the code
should be applied to any company.
Eurasia has established a strategy designed to
promote long-term value and a return on investment for its
shareholders, a strategy which also aims to build the Company to an
increasingly profitable enterprise while maintaining good corporate
governance and social and environmental responsibility
standards.
Delivering
Growth
Eurasia has established a strategy designed to
promote long term value and a return on investment for its
shareholders, a strategy which also aims to build the Company to an
increasingly profitable enterprise while maintaining good corporate
governance and social and environmental responsibility
standards.
Principle 1:
Strategy
The Company's strategy is to self-fund
exploration and development of marketable resource and energy
projects in various commodities, and to realise a return on
investment, either by carrying the project through feasibility to
commissioning or by straightforward sale at any stage of
development. The Company recognises that all project development
expenditure adds value to a project by increasing its resource and
reserve base. Risk to further investment in development
expenditure, or in mine development, is also reduced as resources
are moved to lower risk categories. The Company has adopted a dual
strategy of both project development towards mining, while also
investing significant resources in active high-level mergers and
acquisitions activity. The Company adapts this strategy in response
to external stimulus such as geopolitical events.
The Company is focused on selling its assets in
Russia while maintaining corporate governance principles in line
with the QCA Code. The key commitments and challenges in adhering
to the QCA's 10 principles are set out below.
Principle 2:
Understanding
shareholders
Eurasia seeks to maintain open, direct and
two-way communication with its shareholders through various media
including press releases, the Company website, interviews and
industry events. The Company employs public relations professionals
and maintains third-party contracts as required to better
disseminate Company news-flow. Through shareholder feedback the
Company ensures that it remains in touch with the information
requirements of shareholders, their expectations regarding their
investment, and the motivation behind their voting decisions.
Director's consider shareholder's expectations to be correlated
with that of the Company and the Company's strategy. The Company
aims to update on key operation and commercial events as
appropriate and the Board recognises that shareholders require
complete and timely information as a necessary input to their
investment decisions. Working with its Nominated Advisor the
Company maintains strict adherence to the AIM rules for
Companies.
Principle 3:
Stakeholders
and social responsibility
Experienced and knowledgeable long-standing
employees and service providers are a recognised key asset within
the Company and our Corporate Governance principles seek to
cultivate a productive and fulfilling working environment within
the Company and the Group of companies. Our mining and other
operations are a further key asset and attention is paid to how
these operations engage with society and the various stakeholders
important to the project's continuous success. Any issue arising
from any stakeholder will immediately be dealt with or communicated
to the required level to allow for action to be taken. No material
events have occurred in the history of the mining operation and
where an issue may arise it is reported in full to senior
management and Directors. Managing relationships within the
Company's workforce, and its outward interactions with local
communities, service providers, and the environment, all have the
potential to impact on the Company's ability to achieve its medium
to long term goals - managing these relationships is considered a
fundamental facet of good Corporate Governance operating at project
level.
Principle 4:
Risk
management
The leading risks at operational level relate to
the reliability of our resource and reserve estimations and our
ability to manage the mining operation to achieve its goals. These
risks are mitigated by ensuring qualified and knowledgeable
personnel are employed and that they are adequately resourced and
supported by effective management. Resource exploration involves
inherent risks stemming from the fact that information relating to
the mineralisation is not immediately available and is expensive to
obtain. Recognising this risk and then managing it effectively is a
critical aspect of a successful resource exploration and
development business. The Company's annual audit provides an
opportunity to reassess the key risks facing the business at both a
corporate and operational level (see principal risks and
uncertainties herewith). These are agreed by directors and
delineated and audited on an annual basis, thus ensuring adequate
recognition and articulation of each risk category.
Principle 5:
Maintaining a
dynamic management framework
The Board consists of a Chairman and Managing
Director supported by three non-executive Directors. The Board aims
to maintain two independent Non-Executive Director positions at all
times. At the date of this revision Iain Rawlinson, Artem Matyushok
and Kotaro Kosaka are considered independent Non-Executive
Directors. In addition, the board maintains appointments made as
strategic advisors with the Mergers and Acquisitions Officer role
recognised as pivotal in the current overall strategy.
The board meets when an executive decision
requires board approval, and in any event no less than once per
six-week period. Board members are regularly consulted on executive
decisions which would benefit from specific input relevant to a
board members area of expertise. All board members are aware of and
comfortable with the time and resource requirements associated with
their position. Relevant information relating to a board discussion
is prepared and circulated in advance of board meetings. An
attendance record for each director is maintained and annualised
for distribution within the board. Separately, the Company
secretary, is considered a key position necessary in preserving a
functional and ergonomic management framework within the Company
and good communication across the Group of companies.
Principle 6:
Experience and
skills
The board has an effective combination of
commercial and technical experience, being led by a chair with a
strong background in geology, who is supported by non-executive
directors with commercial, legal and mergers and acquisitions
experience in a range of markets and jurisdictions. Board members
retire on a fixed rota and declare themselves eligible for
reappointment by shareholders at the Company's AGM.
The board considers the skill sets within the
current board to be sufficient for the successful running of the
business, and the delivery of the stated corporate strategy and
goals through the medium to long term, however further appointments
may be made in due course. In addition, where more specialised
skills are required, the board has access to a network of
individuals and organisations with whom it can consult for further
information. This can include input to operational decisions
relating to the Company's operating mine, or advice of a commercial
nature. Each board member's long-standing career in the industry is
invaluable in this regard. Continuing Professional Development
('CPD') and membership of institutions which promote best practice
in industry is encouraged in all board members, though not
compulsory to board membership. As an example, the professional
accreditations PGeo ('Professional Geologist', Institute of
Geologists of Ireland) and EurGeol ('European Geologist', European
Federation of Geologists), attained by the Executive Chairman, are
maintained by adherence to a programme of CPD
activities.
All board members regularly attend industry
events and conferences to keep abreast of developments in their
area of expertise. No one board member, or group of board members,
dominates decision making within the Board.
Principle 7:
Board
performance
The Remuneration Committee, whose membership is
considered annually is responsible for evaluating the performance
of the executive directors. As mentioned above board members retire
on a fixed rota, and efforts are made with regard to succession
planning and appointment of new board members.
The appointment process involves; assessment of
suitability based on qualifications and work history, due diligence
by the Company and its Nominated Adviser, a series of meetings with
board members and key personnel, and finally contract negotiation
and appointment. Board evaluations are internal to the Company and
on an ad-hoc basis, as befits the small scale of the Company
currently, but not less than once per year at the time of the
Company AGM. Adhering to the Company's strategy, achieving the
Company's goals, and maintaining good corporate governance
standards are the three most prominent identifiers by which board
effectiveness is evaluated. Board evaluations are not currently
made public, and it is the Company's intention to reconsider this
position and ensure continued compliance with the Code as the
Company develops.
Principle 8:
Values
The Company is founded on a culture of following
and promoting the highest ethical standards with regard to its
commercial transactions, business practices, strategy, internal
employee relations and outward-facing stakeholder and community
relationships. The Company is incorporated and domiciled in the UK
and governed by the laws of England and Wales and its corporate
culture and values extend from PLC level throughout the
organisation irrespective of jurisdiction. An ability to recognise
and promote good ethical values is seen throughout the organisation
as an asset to an employee, potential employee or board member. The
current board members have been chosen with awareness of the
Company's corporate culture and the Company's ethical standards in
mind - new board appointments are also considered in this light.
Corporate culture, and high ethical standards with regard to
business practices are considered a critical element in attaining
the Company's strategy and goals and these standards are reinforced
through the nominations and staff appraisal process. High standards
of ethics create a competitive advantage for the Company and are a
core element of the Company's business model, as they ensure the
Company's long-term sustainability. Eurasia is an equal
opportunities employer, and the Board has recognised a lack of
board diversity which it intends to address.
Principle 9:
Governance
Maintaining governance structures that are fit
for use as the Company evolves in size and complexity is an
essential element of good corporate governance. Maintenance of the
corporate governance code is the sole remit of the Chairman, who
instigates changes in policy, and ensures the code is applied
throughout the organisation. Non-executive directors are appointed
and participate in all board level decisions and also provide
scrutiny and oversight of the executive director's roles. The
board's non-executive directors are each skilled in different
aspects of commerce, law, finance and the UK regulatory
environment, with a combined breath of experience across various
markets, commodities and jurisdictions. They communicate regularly
with the Chairman and executive directors and provide reliable
advice in their areas of expertise. The terms and functions of the
audit and risk, remuneration and nomination committees are set out
below. The Company Secretary is available to non-executive
directors to support their information requirements and decision
making and reports directly to the Chairman.
Audit and Risk
Committee
The Audit and Risk Committee may examine any
matter relating to the financial affairs of the Group and the
Group's audits, this includes reviews of the annual financial
statements and announcements, internal control procedures,
accounting procedures, accounting policies, the appointment,
independence, objectivity, terms of reference and fees of external
auditors and such other related functions as the Board may require.
The external Auditors have direct access to the members of the
committee, without presence of the executive Directors, for
independent discussions. Several Audit and Risk Committee meetings
are held during the year, prior to and during the annual audit; and
to approve Interim and Annual Financial Statements. The Audit and
Risk Committee opines on whether accounts are in compliance with UK
adopted International Accounting Standards.
The Chairman of the Audit and Risk Committee is
Iain Rawlinson, and the committee comprises Iain Rawlinson and
Christian Schaffalitzky. The Audit and Risk Committee is guided by
company policy and procedure including the Audit and Risk Committee
terms of reference.
Remuneration
Committee
The Remuneration Committee determines the terms
and conditions of employment and annual remuneration of the
executive Directors and senior staff. It consults with the
Executive Chairman, takes into consideration external data and
comparative third-party remuneration and has access to professional
advice outside the Company.
The Chairman of the Remuneration Committee is
Iain Rawlinson and the committee comprises Iain Rawlinson and
Tamerlan Abdikeev.
The key policy objectives of the Remuneration
Committee in respect of the Company's executive Directors and other
senior executives are to ensure that individuals are fairly
rewarded for their personal contribution to the Company's overall
performance, and to act as an independent committee ensuring that
due regard is given to the interests of the Company's Shareholders
and to the financial and commercial health of the Company.
Remuneration of executive Directors comprises basic salary,
discretionary bonuses, participation in the Company's Share Option
Scheme and other benefits. The Company's remuneration policy with
regard to options is to maintain an amount of not more than 10% of
the issued share capital in options for the Company's management
and employees which may include the issue of new options in line
with any new share issues. The Remuneration Committee is guided by
company policy and procedure including the Remuneration Committee
terms of reference.
Nominations
Committee
The Chairman of the Nominations Committee is
Christian Schaffalitzky and the committee comprises Christian
Schaffalitzky and Iain Rawlinson. The committee convenes at a
minimum twice annually to consider board composition, and, if
considered necessary, seek further appointments. The committee is
conscious of a need for board diversity when considering future
appointments. The Nominations Committee is guided by company policy
and procedure including the Nominations Committee terms of
reference.
Principle 10:
Build
trust
The Board seeks to maintain both direct and
two-way communication with its shareholders through its public and
investor relations programmes. All shareholders may at their
discretion chose to attend the Company AGM either virtually or in
person. The Company employs Public Relations and Investor Relations
professionals and maintains several third-party contracts to better
disseminate Company news-flow. Through shareholder feedback the
Company ensures that the Board's communication of the Company's
progress is thorough and well understood. A clear statement on the
outcomes of board resolutions is communicated immediately after the
Company's AGM by RNS and posted to the Company's website. This
includes a summary of votes for and against the resolutions put
before the shareholders, and where a significant number of votes is
cast against a resolution this is clearly stated, with an
explanation as to possible remediation regarding that voting. A
catalogue of historical annual reports and AGM notices is
maintained at an appropriate location on the Company's
website.
Matters which are reserved strictly for the
consideration of the board include, but are not limited to,
discussions and decision on Company strategy, major investment
decisions in new business development, commercial arrangements
including funding requirements, high-level decisions on
distribution of funds, and recruitment or dismissal of senior
personnel and board members. The above outline of the Company's
corporate governance framework befits the current scale of the
Company but will be subject to appropriate modifications as the
Company grows in line with its stated strategy.
An annual review of the corporate governance
framework outlined above is undertaken at the board meeting
preceding or directly following the Company's AGM. Changes
considered to the current corporate governance framework, to be
assessed in due course, include further appointments to the board,
and establishing independent bodies to review and assess board
performance.
UK Code on
Takeovers and Mergers: Eurasia Mining is
subject to the UK City code on takeovers and mergers, which was
revised and extended to apply to all companies listed on the AIM
market in October 2013.
Auditors Grant Thornton are willing to continue
in office and a resolution proposing their re-appointment as
auditors of the Company and a resolution authoring the Directors to
agree their remuneration will be put to shareholders at the Annual
General Meeting.
By order of the Board
Anna Price
Company Secretary
6 September 2024
Independent auditor's report to the members of Eurasia
Mining plc
Opinion
We have audited the financial
statements of Eurasia Mining Plc ("Company") and its subsidiaries
(the "Group''), which comprise the Consolidated statement of profit
or loss and other comprehensive income, the Consolidated and
Company statements of financial position, the Consolidated and
Company statements of changes in equity, the Consolidated and
company statement of cash flows for the year ended 31 December
2023, and the related notes to the financial statements, including
a summary of material accounting policies.
The financial reporting framework
that has been applied in the preparation of the financial
statements is applicable law and UK-adopted international
accounting standards (UK-adopted IAS).
In our
opinion, Eurasia Mining Plc's consolidated and company financial
statements:
· give a true and
fair view in accordance with UK-adopted IAS of the assets,
liabilities and financial position of the Group and the Company as
at 31 December 2023 and of the Group's financial performance and
the Group and Company cash flows for the year then ended;
and
· have been
properly 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 'Responsibilities of the
auditor for the audit of the financial statements' section of our
report. We are independent of the Group and Company in accordance
with the ethical requirements that are relevant to our audit of the
financial statements in the United Kingdom, including the FRC's
Ethical Standard and the ethical
pronouncements established by Chartered Accountants Ireland,
applied as determined to be appropriate in the circumstances for
the entity. 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 going
concern basis of accounting in the preparation of the financial
statements is appropriate. Our evaluation of the validity of the
directors' assessment of the Group and Company's ability to
continue to adopt the going concern basis of accounting
included:
· Evaluating
management's future cash flow forecasts for the period of not less
than twelve months from the signing of the annual report,
understanding the process by which they were prepared, and assessed
the calculations are mathematically accurate.
· Challenging the
underlying key assumptions such as expected significant cash
inflows, outflows and other operating expenses.
· Making inquiries
about management's plans and available written communication with
commercial partners for sale of raw platinum concentrate to
generate significant revenue for the Company and the Group and
obtained an understanding on how the future expenditure at the West
Kytlim mine and other assets will be funded.
· Making inquiries
on management's plans in relation to mining plan being put in place
including the level of operating costs and obtained an
understanding of how the 2024 and 2025 operations at the West
Kytlim mine will enable to generate revenue for the Company and the
Group.
· Assessing and
validating the impact of post year cash inflow sources,
commitments, and funding from other sources, including a trade
finance loan facility.
· Reviewing the
board minutes confirming that the Directors will defer the receipt
of their salaries until such time these costs can be repaid without
resorting to short-term finance being put in place to pay third
parties.
· Assessing the
completeness and appropriateness of management's going concern
disclosures in the financial statements.
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 and Company's
ability to continue as a going concern for a period of at least
twelve months from the date 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.
Emphasis
of matter
We draw attention to the Strategic
report, Directors' report and Note 15 to the financial statements,
which describe the Group and Company's current activities and
engagement in Russia, sanctions imposed and the impact thereof.
Strict international sanctions are imposed on certain activities,
entities and individuals connected with Russia; additionally
sanctions have been introduced by the Russian Federal government.
These expose the Group and Company to legal, political and economic
risks. The outcome, length, scale and extent of these are unknown
and as such the impact on the Group cannot be predicted at the time
of issuing the audit opinion. The Group continues to adhere with
its sanctions policy and monitor any impact of the sanctions
legislations on the Group's activities. The Group have to date
indicated that there has not been a significant impact on the
Group's activities. In view of the significance of this
matter, we consider that it should be drawn to your attention. The
ultimate outcome of this matter cannot presently be determined and
the financial statements do not include any potential adjustment(s)
that may be required arising out of alternative outcomes. Our
opinion is not modified in respect of this matter.
Key audit
matters
Key audit matters are those
matters that, in our professional judgement, were of most
significance in our audit of the financial statements of the
current financial 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 the directing of 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
therefore we do not provide a separate opinion on these
matters.
Overall audit
strategy
We
designed our audit by determining materiality and assessing the
risks of material misstatement in the financial statements. In
particular, we looked at where the directors made subjective
judgements, for example, in respect of significant accounting
estimates that involved making assumptions and considering future
events that are inherently uncertain. We also addressed the risk of
management override of internal controls, including evaluating
whether there was any evidence of potential bias that could result
in a risk of material misstatement due to fraud.
Based on
our considerations as set out below, our areas of focus
included:
· Going
concern;
· Revenue
recognition;
· Existence and
valuation of inventory; and
· Recoverability
of capitalised exploration costs and mining assets.
How we tailored the audit
scope
Our Group
audit was scoped by obtaining an understanding of the Group and its
environment, including the Group's system of internal control, and
assessing the risks of material misstatement in the financial
statements. We also addressed the risk of management override
of internal controls, including assessing whether there was
evidence of bias by the directors that may have represented a risk
of material misstatement.
Whilst
Eurasia Mining Plc is a company listed on AIM Market of the London
Stock Exchange, the Group's operations principally comprise an
exploration & development of platinum group metals, gold and
other minerals located in Russia.
We
assessed there to be two components holding exploration &
development assets, ZAO Kosvinsky Kamen (operational in West
Kytlim) and the ZAO Terskaya Mining Company (exploring activities
in the Monchetundra region). ZAO Kosvinsky Kamen was subject to a
full scope audit and ZAO Terskaya Mining Company was subject to
specified audit procedures in relation to the key audit matter,
Recoverability of capitalised exploration costs. The Company,
Eurasia Mining Plc was also subject to a full scope audit. The
audits of the significant components were performed in Ireland by
Grant Thornton Ireland. The remaining components of the Group were
considered non-significant and these components were subject to
analytical review procedures.
Materiality and audit
approach
The scope
of our audit is influenced by our application of materiality. We
set certain quantitative thresholds for materiality. These,
together with qualitative considerations, such as our understanding
of the entity and its environment, the history of misstatements,
the complexity of the Group and the reliability of the control
environment, helped us to determine the scope of our audit and the nature,
timing and extent of our audit procedures and to evaluate the
effect of misstatements, both individually and on the financial
statements as a whole.
Based on
our professional judgement, we determined materiality for the
financial statements as a whole and performance materiality as
follows:
Overall Group
Materiality
|
|
2023
|
|
2022
|
|
£186,000
|
|
£260,000
|
Basis for determining
materiality
|
|
Group
& Company - 1% of total assets
|
|
Group
& Company - 1% of total assets
|
Rationale
for the benchmark applied
|
|
We determined that an asset-based
measure is appropriate as the Group holds significant cash,
inventory and loan balances and its principal activity is the
exploration & development of platinum group metals, gold and
other minerals, such that the asset base is considered to be a key
financial metric for users of the financial statements.
We allocated group materiality to
significant components dependent on the size and our assessment of
the risk of material misstatement of that component.
|
Performance materiality
|
|
£112,000
|
|
£156,000
|
Basis for
determining performance materiality
|
|
We determined performance
materiality for the Group and Company to be 60% of materiality,
having considered our review of the assessment of the risk of
misstatements, business risks and fraud risks associated with the
entity and its control environment, our expectations about
misstatements and our understanding of the business and processes
at the Group and Company. This is to reduce to an appropriately low
level the probability that the aggregate of uncorrected and
undetected misstatements in the financial statements exceeds
materiality for the financial statements as a whole.
|
We agreed
with the Board and the Audit Committee that we would report to them
misstatements identified during our audit above 5% of materiality,
as well as misstatements below that amount that, in our view,
warranted reporting for qualitative reasons.
Significant matters
identified
The risks
of material misstatement that had the greatest effect on our audit,
including the allocation of our resources and effort, are set out
below as significant matters together with an explanation of how we
tailored our audit to address these specific areas in order to
provide an opinion on the financial statements as a whole. This is
not a complete list of all risks identified by our
audit.
Significant matter
|
Description of Audit Response
|
Going concern
(Note 2)
The Directors have prepared a cash
flow forecast which anticipates the Group and Company being able to
continue on a going concern basis for at least the next twelve
months from the date of this report. In making this
assessment, the Directors have considered potential sources of cash
inflows expected for the period of not less than twelve months from
the signing of the annual report as disclosed in Note 2 to the
financial statements.
Significant auditor's attention
was deemed appropriate because of the existence of events or
conditions that may give rise to going concern issues such as the
Company and Group's ability to obtain funding to support its
operations and future developments and sell the raw platinum
concentrates. These considerations require significant auditor
judgment to conclude that the Group and Company will have the
ability to support its operations and future developments of not
less than twelve months from the signing of the annual
report.
|
We performed the following audit
procedures:
•
Evaluating management's future cash flow forecasts for the period
of not less than twelve months from the signing of the annual
report, understanding the process by which they were prepared, and
assessed the calculations are mathematically accurate.
•
Challenging the underlying key assumptions included in the cash
flow forecasts such as expected significant cash inflows, outflows,
and other operating expenses.
•
Making inquiries about management's plans and available written
communication with commercial partners for the processing and sale
of raw platinum concentrate to generate significant revenue for the
Company and the Group and obtained an understanding on how the
future expenditure at the West Kytlim mine and other assets will be
funded.
•
Making inquiries on management's plans in relation to mining plan
being put in place including the level of operating costs and
obtained an understanding of how the 2024 and 2025 operations at
the West Kytlim mine will enable to generate revenue for the
Company and Group.
•
Assessing and validating the impact of post year cash inflow
sources, commitments, and funding from other sources, including a
trade finance loan facility.
•
Reviewing the board minutes confirming that the Directors will
defer the receipt of their salaries until such time these costs can
be repaid without resorting to short-term finance being put in
place to pay third parties.
•
Assessing the completeness and appropriateness of management's
going concern disclosures in the financial statements.
We completed our planned audit
procedures, with no exceptions noted.
|
Revenue recognition
(occurrence)
(Note 8)
Under ISA (UK) 240 'The Auditor's
Responsibilities Relating to Fraud in an Audit of Financial
Statements', there is a presumption that there are risks of fraud
in revenue recognition.
Revenue for the year ended 31
December 2023 was £2,069,262 (2022: £119,525) which relates to the
sale of platinum and other precious metals by the ZAO Kosvinsky
Kamen component.
Significant auditor's attention
was deemed appropriate because of the presumption that there are
risks of fraud in revenue recognition and materiality of the
revenue. In addition, the occurrence of revenue is a key area
in view of the Group's compliance to sanctions regulations imposed
on Russia.
|
We performed the following audit
procedures:
•
Obtained an understanding and assessed the design and
implementation of revenue processes and relevant controls in place
in relation to revenue recognition;
•
Analysed the Group's revenue recognition accounting policies and
assessed whether the policies are in accordance with International
Financial Reporting Standard (IFRS) 15 'Revenue from Contracts with
Customers';
•
Tested all revenue transactions in the year by agreeing to contract
of sale, invoices, shipping documents and cash receipts;
•
Performed cut-off testing to verify revenue was recognised in the
correct period;
•
Assessed whether the revenue transactions are covered by any
sanctions regulations; and
•
Reviewed the revenue disclosures in the Consolidated Financial
Statements in accordance with IFRS 15.
We
completed our planned audit procedures, with no exceptions
noted.
|
Existence and valuation of inventory
(Note 18)
The
carrying value of inventory as at 31 December 2023 is £2,305,108
(2022: £4,182,382).
Management is required to assess
the valuation of inventory at each reporting date.
Significant auditor's attention
was deemed appropriate because of the materiality of the
inventory. In addition, as the inventory is measured at the
lower of cost and net realisable value, there is also a level
subjectivity of assessing the net realisable value which involve
estimating commodity prices or selling prices and chemically pure
grade assumptions.
|
We performed the following audit
procedures:
•
Obtained an understanding and assessed the design and
implementation of inventory processes and relevant controls in
place in relation to existence and valuation of
inventory;
•
Reviewed management's inventory valuation assessment and critically
evaluated and challenged the commodity prices or selling prices and
chemically pure grade assumptions that have been used;
•
Ensured that the cost of inventory is correctly measured based on
the first-in-first-out principle and includes all the expenditure
that is incurred to get it ready for sale;
•
Reconciled the movement in the inventory with the quantity sold
during the year;
•
Evaluated the appropriateness of the Management's Expert's work,
his competence, capabilities and objectivity in relation to the
performance of inventory count;
•
With assistance from management experts, performed an inventory
count as at 31 December 2023; and
•
Reviewed the disclosures in the Consolidated Financial Statements
regarding the carrying value of inventories and any write-down of
inventories recognised as an expense.
We
completed our planned audit procedures, with no exceptions
noted.
|
Recoverability of
capitalised exploration costs and mining assets
(Notes 5.1.2, 5.1.3, 13 and
14)
The
intangible asset represented by capitalised costs associated with
exploration and evaluation of mineral resources as at 31 December
2023 is £3,148,382 (2022: £2,859,368). This relates to activities
conducted by the ZAO Terskaya Mining Company component.
The
mining asset as at 31 December 2023 is £2,835,700 (2022:
£3,509,217). This relates to activities conducted by ZAO Kosvinsky
Kamen component.
Management is required to assess these assets for impairment
at each reporting period.
Significant auditor's attention was deemed appropriate
because of the materiality of the capitalised exploration costs and
mining assets. In addition, there is significant auditor
judgment involved in assessing the recoverability of these assets
which include assessing the reasonableness of the models and the
key assumptions to the calculation. Further, the recoverability of
these costs are contingent on the success of the extraction of the
identified reserves.
|
We performed the following audit
procedures:
· Obtained an
understanding and assessed the design and implementation of
exploration costs and mining assets processes and relevant controls
in place in relation to recoverability of capitalised exploration
costs and mining assets;
· Obtained
management's impairment assessment relating to the capitalised
exploration costs and mining assets;
· Corroborated
management's considerations on the exploration and evaluation
assets where there was no indicator for impairment by obtaining
mining licenses, as well as reserve and resource
reports;
· For
intangible asset represented by capitalised costs
associated with exploration, evaluation and development of mineral
resources, we have:
o assessed whether there were indicators of impairment and concluded
that no indicators in terms of IFRS 6 applied;
o reviewed and summarised
licence agreements and confirmed that the terms and requirements
are complied with;
o reviewed key assumptions
underlying the management's expert's calculations and performed
procedures to validate their reasonableness; and
o evaluated the competence and
objectivity of the management's expert.
· For mining
assets where there were indicators of impairment, we
tested the value-in-use calculations performed by
management, which included:
o performed arithmetical
checks on the calculation;
o challenged the
appropriateness of management's key assumptions which included
discount rate, commodity price, recovery rate and production levels
used in the model by agreeing to
production reports and cash flows, and to external sources
where applicable; and
o inspected management's
sensitivity analysis on the key assumptions including commodity
prices, production levels, recovery rates and expected grading of
extracted materials.
· Reviewed the
financial statements to verify that the disclosures were
appropriately included per IAS 36 'Impairment of Assets' and IFRS 6
'Exploration for and Evaluation of Mineral Resources'.
We
completed our planned audit procedures, with no exceptions
noted.
|
Other
information
Other information comprises
information included in the annual report, other than the financial
statements and our auditor's report thereon, including the
Strategic Report, Directors' Report and Environment, Social and
Governance. The directors are responsible for the other
information. Our opinion on the 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.
In connection with our audit of
the financial statements, 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 audit, or otherwise
appears to be materially misstated. If we identify such material
inconsistencies in the financial statements, we are required to
determine whether there is a material misstatement in the financial
statements or a material misstatement of the other information. 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 year for which the financial statements are prepared is
consistent with the financial statements; and
· the Strategic
Report and the Directors' Report have been prepared in accordance
with applicable legal requirements.
Matters
on which we are required to report by exception
In the light of the knowledge and
understanding of the company and its environment obtained in the
course of the audit, we have not identified any material
misstatements in the Strategic Report and the Directors' Report. We
have nothing to report in respect of the following matters where
the Companies Act 2006 requires us to report to you if, in our
opinion:
· adequate
accounting records have not been kept, or returns adequate for our
audit have not been received from branches not visited by us;
or
· the 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 and
those charged with governance for the financial statements
As explained more fully in the Directors' responsibilities
statement, the Directors are responsible for the preparation of the
financial statements which give a true and fair view in accordance
UK-adopted IAS, and for such internal control as directors
determine necessary to enable the preparation of financial
statements are free from material misstatement, whether due to
fraud or error.
In preparing the financial
statements, the Directors are responsible for assessing the Group
and 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 management either intends to
liquidate the Group or Company or to cease operations, or has no
realistic alternative but to do so.
Those charged with governance are
responsible for overseeing the Group and Company's financial
reporting process.
Responsibilities of the
auditor for the audit of the financial statements
The objectives of an auditor 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 their 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.
A further
description of an auditor's 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.
Explanation as to what
extent the audit was considered capable of detecting
irregularities, including fraud
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. Owing to the inherent limitations
of an audit, there is an unavoidable risk that material
misstatement in the financial statements may not be detected, even
though the audit is properly planned and performed in accordance
with the ISAs (UK). The extent to which our procedures are capable
of detecting irregularities, including fraud is detailed
below.
Based on our understanding of the
Group and industry, we identified that the principal risks of
non-compliance with laws and regulations related to AIM Listing
Rules as per the London Stock Exchange, Data Privacy Law,
Employment Law, Health & Safety, mining industry regulations
and mining licence conditions, and we considered the extent to
which non-compliance might have a material effect on the financial
statements. We also considered those laws and regulations that have
a direct impact on the preparation of the financial statements such
as the Companies Act 2006 and local tax legislations. The Audit engagement partner considered the
experience and expertise of the engagement team to ensure that the
team had appropriate competence and capabilities
to identify or recognise non-compliance with the
laws and regulation. We evaluated
management's incentives and opportunities for fraudulent
manipulation of the financial statements (including the risk of
override of controls), and determined that the principal risks were
related to posting inappropriate journal entries to manipulate
financial performance and management bias through judgements and
assumptions in significant accounting estimates, in particular in
relation to significant one-off or unusual transactions. We apply
professional scepticism through the audit to consider potential
deliberate omission or concealment of significant transactions, or
incomplete/inaccurate disclosures in the financial
statements.
In
response to these principal risks, our audit procedures included
but were not limited to:
· enquiries of
management board, risk and compliance and legal functions, audit
committee on the policies and procedures in place regarding
compliance with laws and regulations, including consideration of
known or suspected instances of non-compliance and whether they
have knowledge of any actual, suspected or alleged
fraud;
· inspection of
the Group's regulatory and legal correspondence and review of
minutes of board and audit committee meetings during the year to
corroborate inquiries made;
· gaining an
understanding of the entity's current activities, the scope of
authorisation and the effectiveness of its control environment to
mitigate risks related to fraud;
· discussion
amongst the engagement team in relation to the identified laws and
regulations and regarding the risk of fraud, and remaining alert to
any indications of non-compliance or opportunities for fraudulent
manipulation of financial statements throughout the
audit;
· identifying and
testing journal entries to address the risk of inappropriate
journals and management override of controls;
· designing audit
procedures to incorporate unpredictability around the nature,
timing or extent of our testing;
· challenging
assumptions and judgements made by management in their significant
accounting estimates, including provision for environmental
rehabilitation, impairment review of the mining assets, impairment
review of the intangible asset and impairment of investments in
subsidiary undertakings and receivables from subsidiaries;
and
· review of the
financial statement disclosures to underlying supporting
documentation and inquiries of management.
The
primary responsibility for the prevention and detection of
irregularities including fraud rests with those charged with
governance and management. As with any audit, there remains a risk
of non-detection or irregularities, as these may involve collusion,
forgery, intentional omissions, misrepresentations or override of
internal controls.
The
purpose of our audit work and to whom we owe our
responsibilities
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.
Cathal
Kelly (Senior Statutory Auditor)
For and
on behalf of
Grant Thornton
Chartered
Accountants & Statutory Auditors
13-18
City Quay
Dublin
2
Ireland
06 September 2024
|
Note
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
|
£
|
£
|
Sales
|
8
|
2,069,262
|
119,525
|
Cost of
sales
|
9
|
(1,564,224)
|
(30,173)
|
Gross
profit/(loss)
|
|
505,038
|
89,352
|
|
|
|
|
Administrative
costs
|
9
|
(1,185,490)
|
(4,618,351)
|
Investment
income
|
|
55,159
|
61,325
|
Finance
cost
|
10
|
(83,101)
|
(107,697)
|
Other
gains
|
11
|
391,983
|
187,592
|
Other
losses
|
11
|
(6,364,529)
|
(2,842,309)
|
Loss before tax
|
|
(6,680,940)
|
(7,230,088)
|
Income tax
expense
|
12
|
(2,001)
|
-
|
Loss for the year
|
|
(6,682,941)
|
(7,230,088)
|
|
|
|
|
Other comprehensive
income:
|
|
|
|
Items that will not be reclassified
subsequently to profit and loss:
|
|
|
|
NCI share of foreign
exchange differences on translation of foreign
operations
|
15
|
530,146
|
(61,656)
|
Items that will be reclassified
subsequently to profit and loss:
|
|
|
|
Parent's share of
foreign exchange differences on translation of foreign
operations
|
|
1,352,061
|
(341,762)
|
Other comprehensive expense for the
year, net of tax
|
|
1,882,207
|
(403,418)
|
Total comprehensive loss for the
year
|
|
(4,800,734)
|
(7,633,506)
|
|
|
|
|
Loss for the year attributable
to:
|
|
|
|
Equity holders of the
parent
|
|
(5,486,899)
|
(5,840,245)
|
Non-controlling
interest
|
15
|
(1,196,042)
|
(1,389,843)
|
|
|
(6,682,941)
|
(7,230,088)
|
Total comprehensive loss for the year
attributable to:
|
|
|
|
Equity holders of the
parent
|
|
(4,134,838)
|
(6,182,007)
|
Non-controlling
interest
|
15
|
(665,896)
|
(1,451,499)
|
|
|
(4,800,734)
|
(7,633,506)
|
Loss per share attributable to equity
holders of the parent:
|
|
|
|
Basic and diluted
loss (pence per share)
|
29
|
(0.19)
|
(0.22)
|
|
|
|
|
The accompanying notes are an integral part of
these financial statements.
|
Note
|
31 December
2023
|
31 December
2022
|
|
|
£
|
£
|
ASSETS
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
13
|
10,210,983
|
9,600,231
|
Assets in the course
of construction
|
13
|
336,131
|
696,026
|
Intangible
assets
|
14
|
3,148,382
|
2,859,368
|
Investment in
financial assets
|
|
-
|
3,807,925
|
Total non-current
assets
|
|
13,695,496
|
16,963,550
|
|
|
|
|
Current assets
|
|
|
|
Inventories
|
18
|
2,305,108
|
4,182,382
|
Trade and other
receivables
|
19
|
1,736,589
|
3,171,669
|
Other financial
assets
|
|
63,610
|
-
|
Current tax
asset
|
|
5,806
|
6,050
|
Cash and cash
equivalents
|
20
|
1,318,065
|
1,009,908
|
Total current assets
|
|
5,429,178
|
8,370,009
|
Total assets
|
|
19,124,674
|
25,333,559
|
|
|
|
|
EQUITY
|
|
|
|
Issued
capital
|
21
|
61,233,311
|
61,187,111
|
Other
reserves
|
23
|
4,548,870
|
3,580,929
|
Accumulated
losses
|
|
(44,057,556)
|
(38,954,777)
|
Equity attributable to equity
holders
of the parent
|
|
21,724,625
|
25,813,263
|
|
|
|
|
Non-controlling
interest
|
15
|
(4,067,444)
|
(3,401,548)
|
Total equity
|
|
17,657,181
|
22,411,715
|
|
|
|
|
LIABILITIES
|
|
|
|
Non-current
liabilities
|
|
|
|
Lease
liabilities
|
25
|
24,966
|
181,198
|
Provisions
|
27
|
397,747
|
254,218
|
Total non-current
liabilities
|
|
422,713
|
435,416
|
|
|
|
|
Current liabilities
|
|
|
|
Borrowings
|
24
|
44,014
|
-
|
Lease
liabilities
|
25
|
139,178
|
167,071
|
Trade and other
payables
|
26
|
861,498
|
2,230,879
|
Current tax
liabilities
|
|
90
|
|
Provisions
|
27
|
-
|
88,478
|
Total current
liabilities
|
|
1,044,780
|
2,486,428
|
Total liabilities
|
|
1,467,493
|
2,921,844
|
Total equity and
liabilities
|
|
19,124,674
|
25,333,559
|
These financial statements were approved by the
board on 6 September 2024 and were signed on its behalf
by:
C.
Schaffalitzky
Executive
Chairman
The accompanying notes are an integral part of
these financial statements.
|
Note
|
31 December
2023
|
31 December
2022
|
|
|
£
|
£
|
ASSETS
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
13
|
-
|
419
|
Investments in
financial assets
|
16
|
-
|
3,807,925
|
Investments in
subsidiaries
|
15
|
1,132,246
|
1,132,246
|
Total non-current
assets
|
|
1,132,246
|
4,940,590
|
|
|
|
|
Current assets
|
|
|
|
Trade and other
receivables
|
19
|
1,703,559
|
434,040
|
Other financial
assets
|
17
|
28,880,560
|
28,157,840
|
Cash and cash
equivalents
|
20
|
110,553
|
136,733
|
Total current assets
|
|
30,694,672
|
28,728,613
|
|
|
|
|
Total assets
|
|
31,826,918
|
33,669,203
|
|
|
|
|
EQUITY
|
|
|
|
Issued
capital
|
21
|
61,233,311
|
61,187,111
|
Other
reserves
|
23
|
3,539,906
|
3,924,026
|
Accumulated
losses
|
|
(33,380,099)
|
(31,878,477)
|
Total equity
|
|
31,393,118
|
33,232,660
|
|
|
|
|
LIABILITIES
|
|
|
|
Current liabilities
|
|
|
|
Trade and other
payables
|
26
|
433,800
|
436,543
|
Total current
liabilities
|
|
433,800
|
436,543
|
|
|
|
|
Total liabilities
|
|
433,800
|
436,543
|
|
|
|
|
Total equity
and liabilities
|
|
31,826,918
|
33,669,203
|
In accordance with section 408 of the
Companies Act 2006, Eurasia Mining plc is exempt from the
requirement to present its own statement of profit or loss. The
amount of loss for the financial year recorded within the financial
statements of Eurasia Mining plc is £1,885,742 (2022:
£2,507,429).
These financial statements were approved by the
board on 6 September 2024 and were signed on its behalf
by:
C.
Schaffalitzky
Executive
Chairman
The accompanying notes are an integral part of
these financial statements.
|
Note
|
Share
capital
|
Share
premium
|
Deferred
shares
|
Other
reserves
|
Translation reserve
|
Accumulated losses
|
Attributable to equity
holders of the parent
|
Non-controlling interest
|
Total
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 January 2022
|
|
2,853,560
|
51,308,068
|
7,025,483
|
3,924,026
|
(1,335)
|
(33,114,532)
|
31,995,270
|
(1,950,049)
|
30,045,221
|
|
|
|
|
|
|
|
|
|
|
|
Transaction with
owners
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Loss for
the year
|
|
-
|
-
|
-
|
-
|
-
|
(5,840,245)
|
(5,840,245)
|
(1,389,843)
|
(7,230,088)
|
|
|
|
|
|
|
|
|
|
|
-
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
|
|
Exchange
differences on translation
of foreign operations
|
23
|
-
|
-
|
-
|
-
|
(341,762)
|
-
|
(341,762)
|
(61,656)
|
(403,418)
|
Total comprehensive loss
for the year ended 31 December 2022
|
|
-
|
-
|
-
|
-
|
(341,762)
|
(5,840,245)
|
(6,182,007)
|
(1,451,499)
|
(7,633,506)
|
Balance at 31 December
2022
|
|
2,853,560
|
51,308,068
|
7,025,483
|
3,924,026
|
(343,097)
|
(38,954,777)
|
25,813,263
|
(3,401,548)
|
22,411,715
|
|
Note
|
Share
capital
|
Share
premium
|
Deferred
shares
|
Other
reserves
|
Translation reserve
|
Accumulated losses
|
Attributable to equity
holders of the parent
|
Non-controlling interest
|
Total
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 January 2023
|
|
2,853,560
|
51,308,068
|
7,025,483
|
3,924,026
|
(343,097)
|
(38,954,777)
|
25,813,263
|
(3,401,548)
|
22,411,715
|
|
|
|
|
|
|
|
|
|
|
|
Issue of
ordinary shares on exercise of options
|
21
|
11,000
|
35,200
|
-
|
-
|
-
|
-
|
46,200
|
-
|
46,200
|
Reversal
on cancellation or exercise of options and warrants
|
|
-
|
-
|
-
|
(384,120)
|
-
|
384,120
|
-
|
-
|
-
|
Transaction with
owners
|
|
11,000
|
35,200
|
-
|
(384,120)
|
-
|
384,120
|
46,200
|
-
|
46,200
|
|
|
|
|
|
|
|
|
|
|
|
Loss for
the year
|
|
-
|
-
|
-
|
-
|
-
|
(5,486,899)
|
(5,486,899)
|
(1,196,042)
|
(6,682,941)
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
|
|
Exchange
differences on translation
of foreign operations
|
23
|
|
|
|
|
1,352,061
|
-
|
1,352,061
|
530,146
|
1,882,207
|
Total comprehensive loss
for the year ended 31 December 2023
|
|
-
|
-
|
-
|
-
|
1,352,061
|
(5,486,899)
|
(4,134,838)
|
(665,896)
|
(4,800,734)
|
Balance at 31 December
2023
|
|
2,864,560
|
51,343,268
|
7,025,483
|
3,539,906
|
1,008,964
|
(44,057,556)
|
21,724,625
|
(4,067,444)
|
17,657,181
|
The accompanying notes are an integral part of
these financial statements.
|
Note
|
Share
capital
|
Share
premium
|
Deferred
shares
|
Other
reserves
|
Accumulated losses
|
Total
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 January
2022
|
|
2,853,560
|
51,308,068
|
7,025,483
|
3,924,026
|
(29,371,048)
|
35,740,089
|
|
|
|
|
|
|
|
|
Transactions with
owners
|
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss and total comprehensive
loss
|
|
-
|
-
|
-
|
-
|
(2,507,429)
|
(2,507,429)
|
Balance at 31 December
2022
|
|
2,853,560
|
51,308,068
|
7,025,483
|
3,924,026
|
(31,878,477)
|
33,232,660
|
|
Note
|
Share
capital
|
Share
premium
|
Deferred
shares
|
Other
reserves
|
Accumulated losses
|
Total
|
|
|
£
|
£
|
£
|
£
|
£
|
£
|
Balance at 1 January
2023
|
|
2,853,560
|
51,308,068
|
7,025,483
|
3,924,026
|
(31,878,477)
|
33,232,660
|
|
|
|
|
|
|
|
|
Issue of
ordinary shares on exercise of warrants
|
21
|
11,000
|
35,200
|
-
|
-
|
-
|
46,200
|
Reversal
on cancellation or exercise of options and warrants
|
|
-
|
-
|
|
(384,120)
|
384,120
|
-
|
Transactions with
owners
|
|
11,000
|
35,200
|
-
|
(384,120)
|
384,120
|
46,200
|
Loss and total comprehensive
loss
|
|
-
|
-
|
-
|
-
|
(1,885,742)
|
(1,885,742)
|
Balance at 31 December
2023
|
|
2,864,560
|
51,343,268
|
7,025,483
|
3,539,906
|
(33,380,099)
|
31,393,118
|
The accompanying
notes are an integral part of these financial
statements.
|
Note
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
|
£
|
£
|
Cash flows from operating
activities
|
|
|
|
Loss
for the year
|
|
(6,682,941)
|
(7,230,088)
|
Adjustments for:
|
|
|
|
Income tax expense recognised in profit or loss
|
|
2,001
|
-
|
Depreciation of non-current assets
|
13
|
1,139,921
|
1,006,210
|
Asset value write offs to cost of sales/production
|
|
-
|
2,365,988
|
Finance costs recognised in profit or loss
|
10
|
83,101
|
107,697
|
Investment income recognised in profit or loss
|
|
(55,159)
|
(61,325)
|
Loss recognised on disposal of investments
|
|
53,408
|
814,158
|
Loss recognised on valuation of inventory
|
|
(391,983)
|
2,028,151
|
Gain on disposal of property, plant and equipment
|
|
-
|
(4,952)
|
Rehabilitation cost recognised in profit or loss
|
|
104,158
|
99,725
|
Net
foreign exchange (gains)/losses
|
11
|
6,311,121
|
(182,640)
|
|
|
563,626
|
(1,057,076)
|
Movement in working
capital
|
|
|
|
Decrease/(increase) in inventories
|
|
1,372,033
|
(6,166,681)
|
Decrease/(increase) in trade and other receivables
|
|
840,011
|
(1,300,887)
|
(Decrease)/increase in trade and other payables
|
|
(987,299)
|
1,716,777
|
Cash inflow/(outflow) from
operations
|
|
1,788,371
|
(6,807,867)
|
Income tax
paid
|
|
(2,965)
|
-
|
Net cash generated from/(used
in) operating activities
|
|
1,785,406
|
(6,807,867)
|
|
|
|
|
Cash flows from investing
activities
|
|
|
|
Payments
for investment securities
|
|
-
|
(7,030,548)
|
Proceeds
from sale of investment securities
|
16
|
3,651,014
|
2,835,299
|
Investment
income
|
|
382
|
11,943
|
Investment
to acquire interest in other entities
|
|
-
|
(354,769)
|
Amounts
advanced to non-related parties
|
|
(61,620)
|
-
|
Purchase
of property, plant and equipment
|
13
|
(3,519,254)
|
(7,190,406)
|
Proceeds
from disposal of property, plant and equipment
|
|
-
|
4,952
|
Payment
for exploration and evaluation assets
|
14
|
(912,820)
|
(1,239,085)
|
Net cash used in investing
activities
|
|
(842,298)
|
(12,962,614)
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
Proceeds
from issue of equity shares
|
21
|
46,200
|
-
|
Repayment
of borrowings
|
|
-
|
(36,232)
|
Proceeds
from short-term loan
|
24
|
44,014
|
|
Repayment
of lease liability
|
25
|
(116,905)
|
(141,528)
|
Interest
paid
|
|
(49,887)
|
(90,446)
|
Net cash used in from
financing activities
|
|
(76,578)
|
(268,206)
|
Net increase/(decrease) in
cash and cash equivalents
|
|
866,531
|
(20,038,687)
|
Effects of
exchange rate changes on the balance of cash held in foreign
currencies
|
|
(558,374)
|
(960,912)
|
Cash and
cash equivalents at beginning of year
|
|
1,009,908
|
22,009,507
|
Cash and cash equivalents at
end of year
|
|
1,318,065
|
1,009,908
|
The accompanying
notes are an integral part of these financial
statements.
|
Note
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
|
£
|
£
|
Cash flows from operating
activities
|
|
|
|
Loss
for the year
|
|
(1,885,742)
|
(2,507,429)
|
Adjustments for:
|
|
|
|
Depreciation of non-current assets
|
|
419
|
385
|
Investment
revenue recognised in profit or loss
|
|
(52,651)
|
(49,382)
|
Impairment
loss on investments
|
11
|
53,408
|
389,292
|
Net
foreign exchange loss
|
|
162,020
|
64,219
|
|
|
(1,722,546)
|
(2,102,915)
|
Movement in working
capital
|
|
|
|
Increase in trade and other receivables
|
|
(1,269,519)
|
(124,319)
|
Increase/(decrease) in trade and other
payables
|
|
(1,269)
|
160,854
|
Cash outflow from
operations
|
|
(2,993,334)
|
(2,066,380)
|
Income tax
paid
|
|
|
-
|
Net cash used in operating
activities
|
|
(2,993,334)
|
(2,066,380)
|
|
|
|
|
Cash flows from investing
activities
|
|
|
|
Payments
for investment securities
|
|
-
|
(7,030,548)
|
Proceeds
on sale of investment securities
|
16
|
3,651,014
|
2,835,299
|
Amounts
advanced to related party
|
28
|
(722,720)
|
(15,476,390)
|
Investments to acquire interest in other entities
|
|
-
|
(354,769)
|
Net cash generated from/(used
in) investing activities
|
|
2,928,294
|
(20,026,408)
|
|
|
|
|
Cash flows from financing
activities
|
|
|
|
Proceeds
from issue of equity shares
|
21
|
46,200
|
-
|
Net cash proceeds from
financing activities
|
|
46,200
|
-
|
Net decrease in cash and cash
equivalents
|
|
(18,839)
|
(22,092,788)
|
Effects of
exchange rate changes on the balance of cash held in foreign
currencies
|
|
(7,341)
|
336,728
|
Cash and
cash equivalents at beginning of year
|
|
136,733
|
21,892,793
|
Cash and cash equivalents at
end of year
|
|
110,553
|
136,733
|
|
|
|
|
The accompanying notes are an integral part of
these financial statements.
Notes to the financial statements
1
General information
Eurasia Mining Plc (the "Company") is a public limited company
incorporated and domiciled in Great Britain with its registered
office at International House, 142 Cromwell Road, London SW7 4EF,
United Kingdom and principal place of business at Clubhouse
Holborn, 20 St Andrew Street, EC4A 3AG, United Kingdom. The
Company's shares are listed on the AIM Market of the London Stock
Exchange plc. The principal activities of the Company and its
subsidiaries (collectively "Group") are related to the exploration
for and development of battery metals, platinum group metals, gold
and other minerals as well as green hydrogen projects.
Eurasia Mining Plc's consolidated financial
statements are presented in Pounds Sterling (£), which is also the
functional currency of the parent company.
2
Going concern
The going concern position of the Group covers
period of not less than 12 months from the date of signing of this
annual report (the "Review period").
As at 31 December 2023, the Group's net current
assets amounted to £4,384,398 (£5,883,581 in 2022). As at the same
date, the Group's cash balance was £1,318,065 (£1,009,908 in
2022).
The asset value of the concentrate stockpile to
date is approximately £5 million (see below).
The Group's debt consists of (i) borrowings of
£44,014 (at 31 December 2022 - nil) and (ii) lease liabilities in
relation to the acquisition of mining machinery for a total amount
of £164,144 (at 31 December 2022 - £348,269).
New Trade
Finance Facility
In order to finance its liabilities outside
Russia, (the Company currently has a limited cash runway in the
United Kingdom due to the expected timing of receipts of proceeds
in UK from the sale of concentrate in Russia), the Company entered
into a trade finance loan ("TFL") facility with Sanderson Capital
Partners Limited (the "Lender") in the total amount of up to
£2,500,000 to be used for working capital and general corporate
purposes until the inventory of PGM concentrate or the Companies'
assets are sold.
Christian Schaffalitzky, the Company's Chairman,
has pledged 94,619,517 of his ordinary shares in the Company as
collateral for the TFL. The TLF is interest free and is repayable
twelve months from the date of the agreement or such other date(s)
as the parties may agree.
The TFL may be drawn down on the
following basis: £250,000 immediately; £750,000 on or around 24
September 2024; £500,000 following the Company listing its shares
on an additional Recognised Exchange; and the balance of the Loan
(being tranches 4 and 5) subject to the Company entering into a
term sheet to sell its Russian assets and signing of a share
purchase agreement on such a sale (of which there can be no
guarantee).
As noted above, the proceeds will be used for
working capital and general corporate purposes of the Company and
its subsidiaries, as determined by the Company at its sole
discretion. It is a term of the TFL that the Company will not pay
any compensation to any its directors, other than costs or expenses
incurred on behalf of the Company, whilst any part of the trade
finance facility is still outstanding.
The Lender has agreed that it will not elect to
convert any of the TFL to shares in Eurasia during the first 90
days the TFL is in place.
The grant of the warrants and any issue of new
shares pursuant to the TFL is dependent upon the approval of share
issuance authorities at the Company's next Annual General Meeting,
details of which will be announced shortly.
Further sources
of finance
In addition to the TFL detailed
above, the Directors are currently focused on the various other
sources of funding to ensure that the Group has sufficient
financial resources to continue as a going concern for a period of
not less than twelve months from the date of the signing of these
financial statements.
The Directors have prepared detailed bottom-up
financial forecasts to address these various scenarios for the
Group's operations. The forecasts for the current mining operations
in Russia show that sufficient cashflow is expected to be generated
in Russia to finance the operating costs of its operations,
expenditure across other parts of its asset portfolio and to keep
the projects in good standing.
Under the terms of the TFL, an amount of £1.5
million from tranches 3, 4 and 5 is dependent on the occurrence of
future events (completion of a dual listing and sale of assets).
The Board has been working on the materialisation of one or more of
these events.
If these events do not materialise,
the Directors are aware that the current cash and
liquid investments reserve funding following the signing of the TFL
may need to be supplemented during the Review
Period.
Accordingly, alongside working on
these future events noted above, the Directors are also focused on
the sale of concentrate from the stockpile as the principal source
of additional financing - which the directors are confident of
being able to implement within the required going concern timetable
(i.e. before the time when such additional funding is
required):
(a) The Group currently has an inventory of PGM
concentrate, which has been retained in a safe vault covered by
insurance. The concentrate (as of 27 August 2024) has a total net
weight of 239 kg and a realisable value of not less than £5
million (not including the value of Osmium and Ruthenium contained
in the concentrate).
(b) The Company's subsidiary is in advanced
negotiations with a number of parties to realise this value in the
near future that should also include credits for Osmium and/or
Ruthenium (not included in the value stated above).
(c ) These funds will be used to support
working capital of the Group's operations in Russia and
UK.
(d) The Remittance of funds from Russia to the
UK is permissible under the current banking and sanctions
legislation.
In addition to the above, various other measures
are available to the Company to support its working capital
position:
· Operations of the Company's subsidiary
at West Kytlim
The Group's mining operations in West Kytlim
mine were running at reduced capacity at the start of the mining
season, mostly focused on stripping activity powered from
hydroelectric source with very significant reduction in diesel and
labour costs. The Group will continue to monitor and reduce mining
operating costs when necessary.
· Expenditure on Monchetundra
asset
The Group has spent £912,820 on a development
programme for the Monchetundra asset during 2023 in preparation for
its ultimate development. No further significant outgoings have
been budgeted for this asset, as the EPCF structure put in place
assumes deferred payment after the launch of the asset.
In addition to the above, the Group has the
ability to manage and where required, reduce expenditure as
needed.
Additional
sources of funding
In addition to the TFL, the Company is also due
VAT refunds totalling £0.323 million which is expected from
HMRC. The Company's subsidiary in Russia has also secured a
long-term loan facility of $1.3m for working capital purposes.
The Company's cash reserves outside of Russia are held in GBP
and USD accounts and therefore not directly or indirectly exposed
to Rouble foreign exchange fluctuations.
Basis of
preparation of the financial statements and
disclosure
The financial statements for the year ended 31
December 2023 have been prepared on a going concern basis, which
assumes that the Group has access to funding which will meet its
cashflow requirements during the Review Period.
The Directors remain confident of the Group's
ability to finance its activities in the Review Period through a
combination of the TFL, the sale of concentrate from the stockpile,
and the occurrence of the future events noted above.
Accordingly, the financial statements have been
prepared on a going concern basis as the Directors are of the
opinion that the Group has sufficient funds to meet ongoing working
capital and general corporate expenses.
The financial statements do not include any
adjustments that might result if the Group were unable to continue
as a going concern.
3
Material accounting policies
3.1 New and revised relevant standards that
are effective for annual periods commencing on or
after 1 January 2023
IFRS 17
Insurance Contracts
In May 2017, the IASB issued IFRS 17
Insurance Contracts (IFRS
17), a comprehensive new accounting standard for insurance
contracts covering recognition and measurement, presentation and
disclosure. Once effective, IFRS 17 replaces IFRS 4 Insurance Contracts (IFRS 4) that was
issued in 2005. IFRS 17 applies to all types of insurance contracts
(i.e., life, non-life, direct insurance and
re-insurance), regardless of the type of entities that issue them,
as well as to certain guarantees and financial instruments with
discretionary participation features. There are several scope
exceptions. The overall objective of IFRS 17 is to provide an
accounting model for insurance contracts that is more useful and
consistent for insurers. In contrast to the requirements in IFRS 4,
which are largely based on grandfathering previous local accounting
policies, IFRS 17 provides a comprehensive model for insurance
contracts, covering all relevant accounting aspects. The core of
IFRS 17 is the general model, supplemented by:
·
A specific adaptation for insurance contracts with direct
participation terms (the variable fee approach).
·
A simplified approach (the premium allocation approach) is
mainly for short-duration contracts.
IFRS 17 is effective for reporting periods
starting on or after 1 January 2023, with comparative figures
required. Early application is permitted, provided the entity
also applies IFRS 9 and IFRS 15 on or before the date it first
applies IFRS 17. This standard is not applicable to the
Group.
Amendments to
IAS 1 - Classification of Liabilities as Current or
Non-current
In January 2020, the IASB issued amendments to
paragraphs 69 to 76 of IAS 1 to specify the requirements for
classifying liabilities as current or non-current. The amendments
clarify:
·
What is meant by a right to defer settlement;
·
That a right to defer must exist at the end of the reporting
period;
·
That classification is unaffected by the likelihood that an
entity will exercise its deferral right;
·
That only if an embedded derivative in a convertible
liability is itself an equity instrument would the terms of a
liability not impact its classification.
These amendments are effective for annual
periods beginning on or after 1 January 2023 and are applied
retrospectively.
The amendments had no impact on the Group's
financial statements.
Definition of
Accounting Estimates - Amendments to IAS 8
In February 2021, the IASB issued
amendments to IAS 8, in which it introduces a definition of
'accounting estimates. The amendments clarify the distinction
between changes in accounting estimates and changes in accounting
policies and the correction of errors. It also explains how
organizations use measurement methods and inputs to develop
accounting estimates.
The amendments are effective for annual
reporting periods beginning on or after 1 January 2023 and apply to
changes in accounting policies and changes in accounting estimates
that occur on or after the start of that period. Early application
is permitted and must be disclosed.
These amendments are not expected to have an
impact on the Group.
Disclosure
of Accounting Policies - Amendments to IAS 1 and IFRS Practice
Statement 2
In February 2021, the IASB issued
amendments to IAS 1 and IFRS Practice Statement 2 Making Materiality Judgments, which
provide guidance and examples to help entities apply materiality
judgments to accounting policy disclosures. The amendments should
help entities disclose more useful information about accounting
policies by replacing the requirement for entities to disclose
"significant accounting policies" with a requirement to disclose
"material accounting policy information", and by adding guidance on
how entities should apply materiality judgements to disclosure of
accounting policies.
The amendments to IAS 1 apply for annual
periods beginning on or after 1 January 2023, early application is
permitted. Since the amendments to the Practice Statement 2 provide
non-mandatory guidance on the application of the definition of
material to accounting policy information, an effective date for
these amendments is not necessary.
The amendments had no impact on the Group's
financial statements.
Amendments
to IAS 12 - Deferred Tax related to Assets and Liabilities arising
from a Single Transaction
The amendments to IAS 12 Income Tax narrow the
scope of the initial recognition exception, so that it no longer
applies to transactions that give rise to equal taxable and
deductible temporary differences such as leases and decommissioning
liabilities.
The amendments had no impact on the Group's
financial statements.
Amendments
to IAS 12 - International Tax Reform-Pillar Two Model
Rules
The amendments to IAS 12 have been introduced
in response to the OECD's BEPS Pillar Two rules and
include:
·
A mandatory temporary exception to the recognition and
disclosure of deferred taxes arising from the jurisdictional
implementation of the Pillar Two model rules; and
·
Disclosure requirements for affected entities to help users
of the financial statements better understand an entity's exposure
to Pillar Two income taxes arising from that legislation,
particularly before its effective date.
The mandatory temporary exception - the use of
which is required to be disclosed - applies immediately. The
remaining disclosure requirements apply for annual reporting
periods beginning on or after 1 January 2023, but not for any
interim periods ending on or before 31 December 2023.
The amendments had no impact on the Group's
financial statements.
3.2 Standards, amendments and interpretations
to existing standards that are not yet effective and have not been
adopted early by the Group
Amendments to IFRS 16: Lease Liability in a Sale and
Leaseback
In September 2022, the IASB issued
amendments to IFRS 16 to specify the requirements that a
seller-lessee uses in measuring the lease liability arising in a
sale and leaseback transaction, to ensure the seller-lessee does
not recognise any amount of the gain or loss that relates to the
right of use it retains.
The amendments are effective for
annual reporting periods beginning on or after 1 January 2024 and
must applied retrospectively to sale and leaseback transactions
entered into after the date of initial application of IFRS 16.
Earlier application is permitted and that fact must be
disclosed.
The amendments are not expected to
have a material impact on the Group's financial
statements.
Amendments to IAS 1: Classification of Liabilities as Current
or Non-current
In January 2020 and October 2022,
the IASB issued amendments to paragraphs 69 to 76 of IAS 1 to
specify the requirements for classifying liabilities as current or
non-current. The amendments clarify:
·
What is meant by a right to defer
settlement;
·
That a right to defer must exist at the end of the
reporting period;
·
That classification is unaffected by the
likelihood that an entity will exercise its deferral
right;
·
That only if an embedded derivative in a
convertible liability is itself an equity instrument would the
terms of a liability not impact its classification.
In addition, a requirement has been
introduced to require disclosure when a liability arising from a
loan agreement is classified as non-current and the entity's right
to defer settlement is contingent on compliance with future
covenants within twelve months.
The amendments are effective for
annual reporting periods beginning on or after 1 January 2024 and
must be applied retrospectively. The Group is currently assessing
the impact of the amendments will have on current practice and
whether existing loan agreements may require
renegotiation.
Amendments to IAS 7 and IFRS 7 - Supplier Finance
Arrangements
In May 2023, the IASB issued amendments to IAS 7
Statement of Cash Flows
and IFRS 7 Financial Instruments:
Disclosures to clarify the characteristics of supplier
finance arrangements and require additional disclosure of such
arrangements. The disclosure requirements in the amendments are
intended to assist users of financial statements in understanding
the effects of supplier finance arrangements on an entity's
liabilities, cash flows and exposure to liquidity risk.
The amendments are not expected to have a material
impact on the Group's financial statements.
Amendments to IAS
21: Lack of Exchangeability
On 15 August 2023, the IASB issued Lack of
Exchangeability (Amendments to
IAS 21 The Effects of Changes in Foreign Exchange Rates).
IAS 21 sets out the requirements for determining the exchange rate
to be used for recording a foreign currency transaction into the
functional currency and translating a foreign operation into a
different currency. If a currency lacks exchangeability, it can be
difficult to determine an appropriate exchange rate to use. While
relatively uncommon, a lack of exchangeability might arise when a
government imposes foreign exchange controls that prohibit the
exchange of a currency or that limit the volume of foreign currency
transactions.
The Group is currently assessing the
impact of the amendments on the Group's financial
statements.
4
Summary of material accounting policies
4.1 Basis of preparation
The consolidated financial
statements of the Group and the Company financial statements have
been prepared in accordance with UK-adopted International
Accounting Standards in conformity with the requirements of the
Companies Act 2006.
These financial statements have been
prepared under the historical cost convention. The accounting
policies have been applied consistently throughout the Group for
the purposes of preparation of these consolidated financial
statements.
4.2 Presentation of financial
statements
The consolidated financial
statements are presented in accordance with IAS 1 Presentation of
Financial Statements. The Group has elected to present the
"Consolidated Statement of Profit or Loss" in one
statement.
4.3 Basis of consolidation
The consolidated financial
statements incorporate the financial statements of the Company and
entities controlled by the Company. Control is achieved where the
Company has all of the following:
·
Power over investee;
·
Exposure, or rights, to variable returns from its
involvement with the investee;
·
The ability to use its power over the investee to
affect the amount of investor's returns.
The results of subsidiaries
acquired or disposed of are included in the Consolidated Statement
of Profit or Loss from the effective date of acquisition or up to
the effective date of disposal, as appropriate.
Where necessary, adjustments are
made to the financial statements of subsidiaries to bring their
accounting policies in line with those used by other members of the
Group.
All intra-group transactions,
balances, income and expenses are eliminated in full on
consolidation.
Non-controlling interests in the
net assets of consolidated subsidiaries are identified separately
from the Group's equity therein. Non-controlling interests consist
of the amount of those interests at the date of the original
business combination and the non-controlling party's share of
changes in equity since the date of the combination.
4.4 Business combinations
The Group applies the acquisition
method in accounting for business combinations. The consideration
transferred by the Group to obtain control of a subsidiary is
calculated as the sum of the acquisition-date fair values of assets
transferred, liabilities incurred, and the equity interests issued
by the Group, which includes the fair value of any asset or
liability arising from a contingent consideration arrangement.
Acquisition costs are expensed as incurred.
The Group recognises identifiable
assets acquired and liabilities assumed in a business combination
regardless of whether they have been previously recognised in the
acquiree's financial statements prior to the acquisition. Assets
acquired and liabilities assumed are generally measured at their
acquisition-date fair values.
Goodwill is stated after separate
recognition of identifiable intangible assets. It is calculated as
the excess of the sum of a) fair value of consideration
transferred, b) the recognised amount of any non-controlling
interest in the acquiree and c) acquisition-date fair value of any
existing equity interest in the acquiree, over the acquisition-date
fair values of identifiable net assets. If the fair values of
identifiable net assets exceed the sum calculated above, the excess
amount (i.e. gain on a bargain purchase) is recognised as a profit
or loss immediately.
In a business combination achieved
in stages, the Group re-measure its previously held equity interest
in the acquiree at its acquisition-date fair value and recognise
the resulting gain or loss, if any, in profit or loss or other
comprehensive income, as appropriate.
4.5 Foreign currencies
Functional and presentation currency
The individual financial statements
of each group entity are prepared in the currency of the primary
economic environment in which the entity operates ("the functional
currency"). The consolidated financial statements are presented in
GBP, which is the functional and the presentation currency of the
Company.
Transaction and balances
Foreign currency transactions are
translated into the functional currency using the exchange rates
prevailing at the dates of the transactions. Foreign exchange gains
and losses resulting from the settlement of such transactions and
from the translation at year-end exchange rates of monetary assets
and liabilities denominated in foreign currencies are recognised in
the profit or loss.
Non-monetary items that are
measured in terms of historical cost in a foreign currency are not
retranslated.
Group companies
The results and financial position
of all the Group entities (none of which has the currency of a
hyperinflationary economy) that have a functional currency
different from the presentation currency are translated into the
presentation currency as follows:
• assets and liabilities for each
statement of financial position presented are translated at the
closing rate at the date of that statement of financial
position;
• income and expenses for each
Statement of Profit or Loss are translated at average exchange
rates (unless this average is not a reasonable approximation of the
cumulative effect of the rates prevailing on the transaction dates,
in which case income and expenses are translated at the rate on the
dates of the transactions); and
• all resulting exchange
differences are recognised as a separate component of other
comprehensive income.
4.6 Share-based payments
Equity-settled share-based payments
to employees and others providing similar services are measured at
the fair value of the equity instrument at the grant date. Fair
value is measured by use of Black Scholes model. The expected life
used in the model has been adjusted, based on management's best
estimate, for the effects of non-transferability, exercise
restrictions and behavioural considerations.
The fair value determined at the
grant date of the equity-settled share-based payments is expensed
on a straight-line basis over the vesting period, based on the
Group's estimate of shares that will eventually vest.
Equity-settled share-based payment
transactions with other parties are measured at the fair value of
the goods and services received, except where the fair value cannot
be estimated reliably, in which case they are measured at the fair
value of the equity instruments granted, measured at the date the
entity obtains the goods or the counterparty renders the
service.
All equity-settled share-based
payments are ultimately recognised as an expense in the profit or
loss with a corresponding credit to "Share-based payments
reserve".
Upon exercise of share options, the
proceeds received net of attributable transaction costs are
credited to share capital, and where appropriate share premium. No
adjustment is made to any expense recognised in prior periods if
share options ultimately exercised are different to that estimated
on vesting or if the share options vest but are not
exercised.
When share options lapse or are
forfeited the respective amount recognised in the Share-based
payment reserve is reversed and credited to accumulated profit and
loss reserve.
4.7 Revenue
To
determine whether to recognise revenue, the Group follows a 5-step
process:
1 Identifying the contract with a
customer;
2 Identifying the performance
obligations;
3 Determining the transaction
price;
4 Allocating the transaction price
to the performance obligations;
5 Recognising revenue when/as
performance obligation(s) are satisfied.
The Group earns its revenues
primarily from the sale of platinum and other precious metals from
the West Kytlim mine. The Company enters into a contract with its
main customer to deliver all mined metals extracted from the mine.
There is one performance obligation under the sales contract, and
that is the delivery of metals. As such, the entire price under the
contract is allocated to the single performance obligation. Revenue
is recognised when control over the metals passes to the
customer.
The Group has determined that it is
the principal in the sales transactions as the Group holds the
mining license and has the rights to the underlying resources. The
Group controls the sales process, from selecting the customer to
determining sales price.
4.8 Taxation
Income tax expense represents the
sum of the tax currently payable and deferred tax.
Current tax
The tax payable is based on taxable
profit for the year. Taxable profit differs from profit as reported
in the statement of comprehensive income because it excludes items
of income or expense that are taxable or deductible in other years
and it further excludes items that are never taxable or deductible.
The Group's liability for current tax is calculated using tax rates
that have been enacted or substantively enacted by the statement of
financial position date.
Deferred tax
Deferred income tax is provided in
full, using the liability method, on temporary differences arising
between the tax bases of assets and liabilities and their carrying
amounts in the consolidated financial statements. However, the
deferred income tax is not accounted for if it arises from initial
recognition of goodwill, initial recognition of an asset or
liability in a transaction other than a business combination that
at the time of the transaction affects neither accounting nor
taxable profit or loss. Deferred income tax is determined using tax
rates (and laws) that have been enacted or substantively enacted by
the statement of financial position date and are expected to apply
when the related deferred income tax asset is realised, or the
deferred income tax liability is settled.
Deferred income tax assets are
recognised to the extent that it is probable that future taxable
profit will be available against which the temporary differences
can be utilised.
Deferred income tax is provided on
temporary differences arising on investments in subsidiaries and
associates, except where the timing of the reversal of the
temporary difference is controlled by the Group and it is probable
that the temporary difference will not reverse in the foreseeable
future.
4.9 Property, plant and equipment
Mining assets
Mining assets are stated at cost
less accumulated depreciation. Mining assets include the cost of
acquiring and developing mining assets and mineral rights,
buildings, vehicles, plant and machinery and other equipment
located on mine sites and used in the mining operations.
Mining assets, where economic
benefits from the asset are consumed in a pattern which is linked
to the production level, are depreciated using a unit of production
method based on the volume of ore reserves. This results in a
depreciation charge proportional to the depletion of
reserves.
Stripping activity asset costs
In alluvial mining operations, it
is necessary to remove overburden and other waste in order to
access or improve access to the ore body. Associated costs are
recognised as a stripping activity asset. A stripping activity
asset is initially measured at cost and subsequently carried at
cost or its revalued amount less depreciation or amortisation and
impairment losses.
A stripping activity asset is
depreciated or amortised on a systematic basis, over the expected
useful life of the identified component of the ore body that
becomes more accessible as a result of the stripping activity. The
units of production method is used.
Assets under construction
Assets under construction are fixed
asset investments that have not been commissioned by the year-end.
The expenses associated with acquisition, building, delivery and
other allowed expenses are first capitalised as assets under
construction and then, once completed, depreciated over their
useful life.
Other assets
Freehold properties held for
administrative purposes, are stated in the statement of financial
position at cost.
Fixtures and equipment are stated
at cost less accumulated depreciation and any accumulated
impairment losses.
Depreciation is charged to write
off the cost or valuation of assets over their estimated useful
lives, using the straight-line method. The estimated useful lives,
residual values and depreciation method are reviewed at each year
end, with the effect of any changes in estimate accounted for on a
prospective basis.
The estimated useful lives are as
follows:
Property
30 years
Plant &
machinery
3-30 years
Office, fixture and
fittings 3-5 years
The gain or loss arising on the
disposal or retirement of an item of property, plant and equipment
is determined as the difference between the sales proceeds and the
carrying amount of the asset and is recognised in profit or
loss.
4.10 Intangible assets
Exploration and evaluation of mineral
resources
Exploration and evaluation
expenditure comprise costs that are directly attributable
to:
· researching and analysing existing exploration
data;
· conducting geological studies, exploratory drilling and
sampling;
· examining and testing extraction and treatment methods;
and/or
· compiling prefeasibility and feasibility studies.
Expenditures related to the
development of mineral resources shall not be recognised as
exploration and evaluation assets.
Exploration and evaluation of mineral resources shall no
longer be classified as intangible assets when the technical
feasibility and commercial viability of extracting a mineral
resource are demonstrable, hence, they are reclassified as
property, plant and equipment. Exploration and evaluation of
mineral resources shall be assessed for impairment, and any
impairment loss recognised, before reclassification.
4.11 Investments in subsidiary
undertakings
Investments in subsidiaries are
measured at cost less accumulated impairment.
The carrying values of
non-financial assets are reviewed annually for impairment when
events or changes in circumstances indicate the carrying value may
not be recoverable. The recoverable amount of non-financial assets
is the greater of net selling price and value in use. 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. For an asset that does not generate largely
independent cash inflows, the recoverable amount is determined for
the cash generating unit to which the asset belongs. If such
indication of impairment exists and where the carrying values
exceed the estimated recoverable amount, the assets or cash
generating units are written down to their recoverable amount.
Impairment losses are recognised within operating loss.
4.12 Impairment testing intangible assets and
property, plant and equipment
At each statement of financial
position date, the Group reviews the carrying amounts of the assets
to determine whether there is any indication that those assets have
suffered an impairment loss. If any such indication exists, the
recoverable amount of the asset is estimated in order to determine
the extent of the impairment loss (if any). Where it is not
possible to estimate the recoverable amount of an individual asset,
the Group estimates the recoverable amount of the cash-generating
unit to which the asset belongs. Where a reasonable and consistent
basis of allocation can be identified, corporate assets are also
allocated to individual cash-generating units, or otherwise they
are allocated to the smallest group of cash-generating units for
which a reasonable and consistent allocation basis can be
identified.
Intangible assets with indefinite
useful lives and intangible assets not yet available for use are
tested for impairment annually, and whenever there is an indication
that the asset may be impaired.
In assessing whether an impairment
is required, the carrying value of the asset is compared with its
recoverable amount. The recoverable amount is the higher of the
fair value less costs of disposal (FVLCD) and value in use
(VIU).The FVLCD is estimated based on future discounted cash flows
expected to be generated from the continued use of the asset,
including any expansion prospects and eventual disposal, using
market-based commodity prices, exchange assumptions, estimated
quantities of recoverable minerals, production levels, operating
costs and capital requirements based on the latest life of mine
plans. These cash flows were discounted using a real post-tax
discount rate that reflect the current market assessments of time
value of money.
Value in use is determined as the
present value of the estimated cash flows expected to arise from
continued use in its current form and eventual disposal. Value in
use cannot take into consideration future development. The
assumptions used in the calculation are often different than those
used in a FVLCD and therefore is likely to yield a different
result.
If the recoverable amount of an
asset (or cash-generating unit) is estimated to be less than its
carrying amount, the carrying amount of the asset (cash-generating
unit) is reduced to its recoverable amount. An impairment loss is
recognised immediately in profit or loss. Where an impairment loss
subsequently reverses, the carrying amount of the asset
(cash-generating unit) is increased to the revised estimate of its
recoverable amount, but so that the increased carrying amount does
not exceed the carrying amount that would have been determined had
no impairment loss been recognised for the asset (cash-generating
unit) in prior years. A reversal of an impairment loss of the
assets is recognised immediately in profit or loss.
4.13 Inventories
Inventories are measured at the
lower of cost and net realisable value. The cost of inventories is
based on the first-in first-out principle, and includes expenditure
incurred in acquiring the inventories, production or conversion
costs and other costs incurred in bringing them to their existing
location and condition. In the case of manufactured inventories and
work in progress, cost includes an appropriate share of production
overheads based on normal operating capacity.
Net realisable value is the
estimated selling price in the ordinary course of business, less
the estimated costs of completion and selling expenses.
4.14 Cash
Cash and cash equivalents comprise
cash balances, call deposits and highly liquid investments with
maturities of three months or less from the acquisition date that
are subject to insignificant risk of changes in their fair
value.
4.15 Financial instruments
Recognition and derecognition
Financial assets and financial
liabilities are recognised when the Group becomes a party to the
contractual provisions of the financial instrument.
Financial assets are derecognised
when the contractual rights to the cash flows from the financial
asset expire, or when the financial asset and substantially all the
risks and rewards are transferred.
A financial liability is
derecognised when it is extinguished, discharged, cancelled or
expires.
Classification and initial measurement of financial
assets
Except for those trade receivables
that do not contain a significant financing component and are
measured at the transaction price in accordance with IFRS 15, all
financial assets are initially measured at fair value adjusted for
transaction costs (where applicable).
Financial instruments, other than
those designated and effective as hedging instruments, are
classified into the following categories:
• amortised cost
• fair value through profit or loss
(FVTPL)
• fair value through other
comprehensive income (FVOCI).
The classification is determined by
both:
• the entity's business model for
managing the financial asset
• the contractual cash flow
characteristics of the financial asset.
All income and expenses relating to
financial assets that are recognised in profit or loss are
presented within finance costs, finance income or other financial
items, except for impairment of trade receivables which is
presented within other expenses.
Classification and initial measurement of
financial liabilities
Financial liabilities are
classified, at initial recognition, as financial liabilities at
fair value through profit or loss, loans and borrowings, payables,
or as derivatives designated as hedging instruments in an effective
hedge, as appropriate.
All financial liabilities are
recognised initially at fair value and, in the case of loans and
borrowings and payables, net of directly attributable transaction
costs.
Subsequent measurement of financial assets
Financial
assets at amortised cost
Financial assets are measured at
amortised cost if the assets meet the following conditions (and are
not designated as FVTPL):
• they are held within a business
model whose objective is to hold the financial assets and collect
its contractual cash flows
• the contractual terms of the
financial assets give rise to cash flows that are solely payments
of principal and interest on the principal amount outstanding After
initial recognition, these are measured at amortised cost using the
effective interest method.
Discounting is omitted where the
effect of discounting is immaterial. The Group's cash and cash
equivalents, trade and most other receivables fall into this
category of financial instruments as well as listed
bonds.
Financial
assets at fair value through profit or loss
(FVTPL)
Financial assets that are held
within a different business model other than 'hold to collect' or
'hold to collect and sell' are categorised at fair value through
profit and loss. Further, irrespective of business model financial
assets whose contractual cash flows are not solely payments of
principal and interest are accounted for at FVTPL. All derivative
financial instruments fall into this category, except for those
designated and effective as hedging instruments, for which the
hedge accounting requirements apply. The category also contains an
equity investment. Assets in this category are measured at fair
value with gains or losses recognised in profit or loss.
The fair values of financial assets
in this category are determined by reference to active market
transactions or using a valuation technique where no active market
exists.
Financial assets at fair value through other
comprehensive income (FVOCI)
The Group accounts for financial
assets at FVOCI if the assets meet the following
conditions:
• they are held under a business
model whose objective it is "hold to collect" the associated cash
flows and sell and
• the contractual terms of the
financial assets give rise to cash flows that are solely payments
of principal and interest on the principal amount
outstanding.
Any gains or losses recognised in
other comprehensive income (OCI) will be recycled upon
derecognition of the asset.
Impairment of financial assets
The Group recognises an allowance
for expected credit losses using the 'expected credit loss (ECL)
model'. In applying, the Group considers a broader range of
information when assessing credit risk and measuring expected
credit losses, including past events, current conditions,
reasonable and supportable forecasts that affect the expected
collectability of the future cash flows of the
instrument.
In applying this forward-looking
approach, a distinction is made between:
• financial instruments that have
not deteriorated significantly in credit quality since initial
recognition or that have low credit risk ('Stage 1') and
• financial instruments that have
deteriorated significantly in credit quality since initial
recognition and whose credit risk is not low ('Stage
2').
'Stage 3' would cover financial
assets that have objective evidence of impairment at the reporting
date.
'12-month expected credit losses'
are recognised for the first category while 'lifetime expected
credit losses' are recognised for the second category.
Measurement of the expected credit
losses is determined by a probability-weighted estimate of credit
losses over the expected life of the financial
instrument.
Trade and other receivables and contract
assets
The Group makes use of a simplified
approach in accounting for trade and other receivables as well as
contract assets and records the loss allowance as lifetime expected
credit losses. These are the expected shortfalls in contractual
cash flows, considering the potential for default at any point
during the life of the financial instrument. In calculating, the
Group uses its historical experience, external indicators and
forward-looking information to calculate the expected credit losses
using a provision matrix.
The Group assess impairment of
trade receivables on a collective basis as they possess shared
credit risk characteristics they have been grouped based on the
days past due.
Subsequent measurement of financial
liabilities
For purposes of subsequent
measurement, financial liabilities are classified in two
categories:
• Financial liabilities at fair
value through profit or loss
• Financial liabilities at
amortised cost (loans and borrowings)
Financial liabilities at fair value through profit or
loss
Financial liabilities at fair value
through profit or loss include financial liabilities held for
trading and financial liabilities designated upon initial
recognition as at fair value through profit or loss.
Financial liabilities are
classified as held for trading if they are incurred for the purpose
of repurchasing in the near term. This category also includes
derivative financial instruments entered into by the Group that are
not designated as hedging instruments in hedge relationships as
defined by IFRS 9. Separated embedded derivatives are also
classified as held for trading unless they are designated as
effective hedging instruments.
Gains or losses on liabilities held
for trading are recognised in the statement of profit or
loss.
Financial liabilities designated
upon initial recognition at fair value through profit or loss are
designated at the initial date of recognition, and only if the
criteria in IFRS 9 are satisfied. The Group has not designated any
financial liability as at fair value through profit or
loss.
Financial liabilities at amortised cost (Loans and
Borrowings)
Amounts borrowed from third parties
are recorded initially at fair value, being the amount received
under the agreements less issuance costs, and subsequently measure
at amortised cost using an effective interest rate. There are times
when there are conversion options included in the Group's borrowing
agreements. The conversion options are analysed under IAS 32 -
Financial Instruments: presentation to determine the proper
classification. If the option is determined to be equity, the fair
value of the conversion option is included in other reserves, with
the fair value of the liability portion being recorded as a
liability with interest accruing under the effective interest rate.
If the conversion option is determined to be a liability, it is
treated as a derivative financial instrument measured at fair value
through profit or loss.
When a conversion option is
exercised, the fair value of the shares issued is recorded in share
capital and share premium. The amortised carrying value of the
liability portion is extinguished. If the conversion option is an
equity instrument, this is closed to retained earnings. If the
conversion option is a liability component, it is extinguished. Any
difference between the carrying value of the liability and the
conversion option and the fair value of share issued is taken to
the profit and loss as gain or loss on extinguishment.
If debt agreements are modified,
any difference between the fair value of the original debt and the
modified debt is included as a gain or loss on modification. If the
modification is significant, this is considered an extinguishment
of the old debt and recognition of new debt.
Warrants
The Company will issue warrants in
association with debt and equity issuances and as compensation to
suppliers or vendors in exchange for services. These are determined
to be equity instruments. When warrants are issued with debt or as
compensation to suppliers or vendors, the value of the warrants are
included within the share-based payments reserve that sits within
the other reserve. When warrants are issued together with equity
issuances any fair value associated with these are recognised when
the warrants are exercised within share premium. On exercise of the
warrants, the value of the warrants will be transferred from other
reserves to the profit and loss reserve as applicable.
4.16 Provisions
A provision is recognised if, as a
result of a past event, the Group has a present legal or
constructive obligation that can be estimated reliably, and it is
probable that an outflow of economic benefits will be required to
settle the obligation. Provisions are determined by discounting the
expected future cash flows at a pre-tax rate that reflects current
market assessments of the time value of money and the risks
specific to the liability. The unwinding of the discount is
recognised as finance cost.
Environmental protection, rehabilitation and closure
costs
Provision is made for close down,
restoration and environmental rehabilitation costs (which include
the dismantling and demolition of infrastructure, removal of
residual materials and remediation of disturbed areas) in the
financial period when the related environmental disturbance occurs,
based on the estimated future costs using information available at
the reporting date. The provision is discounted using a discount
rate equal to yield to maturity of relevant state bonds and the
unwinding of the discount is included in interest
expense.
The provision is reviewed on an
annual basis for changes to obligations, legislation or discount
rates that impact estimated costs or lives of
operations.
Restoration and environmental
rehabilitation costs are either expensed to the cost of production
or capitalised as part of property, plant and equipment depending
on mine operational circumstances.
4.17 Leases
The Group as lessee
The Group assesses whether a
contract is or contains a lease, at inception of the contract. The
Group recognises a right-of-use asset and a corresponding lease
liability with respect to all lease arrangements in which it is the
lessee, except for short-term leases (defined as leases with a
lease term of 12 months or less) and leases of low value assets
(such as tablets and personal computers, small items of office
furniture and telephones). For these leases, the Group recognises
the lease payments as an operating expense on a straight-line basis
over the term of the lease unless another systematic basis is more
representative of the time pattern in which economic benefits from
the leased assets are consumed.
The lease liability is initially
measured at the present value of the lease payments that are not
paid at the commencement date, discounted by using the rate
implicit in the lease. If this rate cannot be readily determined,
the Group uses its incremental borrowing rate.
Lease payments included in the
measurement of the lease liability comprise:
· Fixed
lease payments (including in-substance fixed payments), less any
lease incentives receivable;
· Variable lease payments that depend on an index or rate,
initially measured using the index or rate at the commencement
date;
· The
amount expected to be payable by the lessee under residual value
guarantees;
· The
exercise price of purchase options, if the lessee is reasonably
certain to exercise the options; and
· Payments of penalties for terminating the lease, if the lease
term reflects the exercise of an option to terminate the
lease.
·
The lease liability is presented as
a separate line in the consolidated statement of financial
position.
The lease liability is subsequently
measured by increasing the carrying amount to reflect interest on
the lease liability (using the effective interest method) and by
reducing the carrying amount to reflect the lease payments
made.
The Group remeasures the lease
liability (and makes a corresponding adjustment to the related
right-of-use asset) whenever:
The lease term has changed or there
is a significant event or change in circumstances resulting in a
change in the assessment of exercise of a purchase option, in which
case the lease liability is remeasured by discounting the revised
lease payments using a revised discount rate.
The lease payments change due to
changes in an index or rate or a change in expected payment under a
guaranteed residual value, in which cases the lease liability is
remeasured by discounting the revised lease payments using an
unchanged discount rate (unless the lease payments change is due to
a change in a floating interest rate, in which case a revised
discount rate is used).
The Group did not make any such
adjustments during the periods presented.
The right-of-use assets comprise
the initial measurement of the corresponding lease liability, lease
payments made at or before the commencement day, less any lease
incentives received and any initial direct costs. They are
subsequently measured at cost less accumulated depreciation and
impairment losses.
Whenever the Group incurs an
obligation for costs to dismantle and remove a leased asset,
restore the site on which it is located or restore the underlying
asset to the condition required by the terms and conditions of the
lease, a provision is recognised and measured under IAS 37. To the
extent that the costs relate to a right-of-use asset, the costs are
included in the related right-of-use asset, unless those costs are
incurred to produce inventories.
Right-of-use assets are depreciated
over the shorter period of lease term and useful life of the
underlying asset. If a lease transfers ownership of the underlying
asset or the cost of the right-of-use asset reflects that the Group
expects to exercise a purchase option, the related right-of-use
asset is depreciated over the useful life of the underlying asset.
The depreciation starts at the commencement date of the
lease.
The right-of-use assets are
presented within property plant and equipment in the consolidated
statement of financial position.
The Group applies IAS 36 to
determine whether a right-of-use asset is impaired and accounts for
any identified impairment loss as described in the 'Impairment
testing intangible assets and property, plant and equipment'
policy.
4.18 Segmental reporting
Operating segments are reported in
a manner consistent with the internal reporting provided to the
Chief Operating Decision-Maker. The Chief Operating Decision-Maker,
who is responsible for allocating resources and assessing
performance of the operating segments, has been identified as the
Executive Directors of the Group that make the operating
decisions.
5
Critical accounting judgements and key sources of estimation
uncertainty
Estimates and judgements are
continually evaluated and are based on historical experience and
other factors, including expectations of future events that are
believed to be reasonable under the circumstances.
5.1 Key sources of estimation
uncertainty
The following are the key assumptions
/ uncertainties at the statement of financial position date, which
have a significant risk of causing a material adjustment to the
carrying amounts of assets and liabilities within the next
financial year.
5.1.1 Provision for environmental
rehabilitation
Provision is made for close down,
restoration and environmental rehabilitation costs based on the
estimated future costs using information available at the reporting
date. Costs are estimated based on the observable local prices,
fees and already agreed contract for specific jobs. The provision
is discounted using a risk-free discount rate from 12.01% to 12.61%
attributed to the Russian Federal bonds with corresponding
maturity.
5.1.2 Impairment review of the mining
assets
The impairment assessment of the West
Kytlim mining asset was performed by calculating the higher of fair
value less cost of disposal and value in use and compared against
the carrying value of the mining assets. Projected cash flows from 2024 to
2043 were used to assess the fair value less costs of disposal. The
chosen period is consistent with the quantity of the approved
reserves and resources and available for mining operations. No
impairment has been recognised.
Assumptions used throughout
2024-2043:
Platinum/Gold price $1,172-1,381/oz /
$1,825/oz
Pt grade 0.45 g/tonne
Process recovery 89.7%
Post-tax discount rate
7.74%
5.1.3 Impairment review of the intangible
asset
Intangible asset represents the
Monchetundra development and Nittis-Kumuzhya-Travyanaya (the "NKT")
exploration and evaluation assets. NKT,
previously referred to as The Monchetundra Flanks, is a northeast
extension of the Monchetundra mineralisation. Monchetundra has been
assessed as an economically viable asset for the purpose of
preparing and submitting a Definitive Feasibility Study for the
mines development. Parameters of the assessment have been evaluated
by an expert panel of mining industry professionals and are being
regularly evaluated by the Company for signs which can trigger
impairment of the asset. The NKT exploration and evaluation asset falls
under the IFRS 6 treatment. There were no
indicators of impairment identified during the course of the year
ended 31 December 2023.
5.1.4. Impairment of investments in subsidiary and
receivables from subsidiaries
The Company's financial statements,
and in particular its investments in and receivables from
subsidiaries, are affected by certain of the critical accounting
judgements and key sources of estimation uncertainty.
The critical estimates and judgments
referred to application of the expected credit loss model to
intercompany receivables (note 31). Management determined that the
interest free on demand loans were required to be assessed on the
lifetime expected credit loss approach and assessed scenarios
considering risks of loss events and the amounts which could be
realised on the loans. In doing so, consideration was given to
factors such as the cash held by subsidiaries and the underlying
forecasts of the Group's divisions and their incorporation of
prospective risks and uncertainties.
In relation to impairment of
investments in subsidiary please refer to Note 4.11.
6
Segmental information
During the year under review management
identified the Group consisting of separate segments:
|
West Kytlim
|
Monchetundra
|
Corporate and other
segments
|
Total
|
Geographical
location
|
Urals Mountains,
Russia
|
Kola Peninsula,
Russia
|
London,
UK
|
|
Activity
|
Operating mine and
revenue generating unit
|
Licenced mining
project
|
Management and
investment
|
|
2023
|
£
|
£
|
£
|
£
|
Non-current
assets
|
10,109,352
|
3,107,756
|
478,388
|
13,695,496
|
Total
assets
|
14,786,256
|
3,273,798
|
1,064,620
|
19,124,674
|
Total
liability
|
817,921
|
182,004
|
467,568
|
1,467,493
|
Revenue
|
2,069,262
|
|
0
|
2,069,262
|
Loss for the
year
|
(3,196,028)
|
(866,563)
|
(2,620,350)
|
(6,682,941)
|
|
|
|
|
|
2022
|
£
|
£
|
£
|
£
|
Non-current
assets
|
9,726,366
|
2,797,496
|
4,439,688
|
16,963,550
|
Total
assets
|
16,948,963
|
3,237,597
|
5,146,999
|
25,333,559
|
Total
liability
|
2,397,851
|
51,042
|
472,951
|
2,921,844
|
Revenue
|
119,525
|
-
|
-0
|
119,525
|
Loss for the
year
|
(4,397,875)
|
87,385
|
(2,919,598)
|
(7,230,088)
|
|
|
|
|
|
7
Employees
Average number of staff (excluding Non-Executive
Directors) employed throughout the year was as follows:
|
2023
|
2022
|
By the
Company
|
3
|
4
|
By the
Group
|
77
|
116
|
|
|
|
8
Revenue
Disaggregation of by primary markets is as
follows:
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Revenue from sale of
platinum and other precious metals
|
2,069,262
|
-
|
61,075
|
-
|
Revenue from
management services
|
-
|
120,000
|
-
|
120,000
|
Revenue from other
services
|
-
|
-
|
58,450
|
-
|
|
2,069,262
|
120,000
|
119,525
|
120,000
|
Disaggregation of revenue from contracts with
customers:
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
Russia
|
Cyprus
|
Russia
|
Cyprus
|
|
£
|
£
|
£
|
£
|
Revenue from external
customers
|
|
|
|
|
-
Sale of platinum and other precious metals
|
2,069,262
|
-
|
61,075
|
-
|
- Other
services
|
-
|
-
|
58,450
|
-
|
Revenue from related
parties
|
|
|
|
|
- Management
services
|
-
|
120,000
|
-
|
120,000
|
|
2,069,262
|
120,000
|
119,525
|
120,000
|
|
|
|
|
|
Timing of revenue
recognition
|
|
|
|
|
At a point of
time
|
2,069,262
|
-
|
119,525
|
-
|
Over time
|
-
|
120,000
|
-
|
120,000
|
|
2,069,262
|
120,000
|
119,525
|
120,000
|
Revenue recognised in
2023 relates to the sale of PGM concentrate from
the stockpile of 2022.
9
Profit/(loss) for the year
Profit/(loss) for the year has been arrived at
after charging:
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Cost of
sales
|
(1,564,224)
|
-
|
(30,173)
|
-
|
Administrative
expenses
|
(1,185,490)
|
(1,947,134)
|
(4,618,351)
|
(2,223,300)
|
|
|
|
|
|
Cost of sales
includes:
|
|
|
|
|
Cost of concentrate
sold
|
(1,564,224)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administration expenses
include:
|
|
|
|
|
Staff benefits
expenses
|
1,000,362
|
678,413
|
1,174,636
|
823,106
|
Depreciation*
|
20,921
|
419
|
8,602
|
385
|
Audit fees
payable
|
142,924
|
142,924
|
145,000
|
145,000
|
|
|
|
|
|
Staff benefits
expense:
|
|
|
|
|
Wages, salaries and
Directors' fees (note 28)
|
904,524
|
654,582
|
1,073,952
|
804,174
|
Social security
costs
|
94,737
|
22,730
|
99,364
|
17,592
|
Other short-term
benefits
|
1,101
|
1,101
|
1,321
|
1,321
|
|
1,000,362
|
678,413
|
1,174,637
|
823,087
|
* * Total depreciation for the year ended 31
December 2023 was £1,139,921 (2022: £1,006,210)
10 Finance
cost
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Interest on
obligations under finance leases
|
49,887
|
-
|
90,446
|
-
|
Unwinding of
discounts on provisions
|
33,214
|
-
|
17,251
|
-
|
|
83,101
|
-
|
107,697
|
-
|
11 Other gains and
losses
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Gains
|
|
|
|
|
Net foreign exchange
gain
|
-
|
-
|
182,640
|
-
|
Reversal of loss on
valuation of inventories to net realisable value *
|
391,983
|
-
|
-
|
-
|
Gain on disposal of
property, plant and equipment
|
-
|
-
|
4,952
|
-
|
|
391,983
|
-
|
187,592
|
-
|
Losses
|
|
|
|
|
Net foreign exchange
loss
|
(6,311,121)
|
(162,020)
|
-
|
(64,219)
|
Loss on valuation of
inventories to net realisable value *
|
-
|
-
|
(2,028,151)
|
-
|
Loss on disposal of
investments
|
(53,408)
|
(53,408)
|
(814,158)
|
(389,292)
|
The majority of the foreign exchange gains and
losses are a result of the revaluation of monetary assets and
liabilities in the subsidiary accounts as a result of movements in
the Rouble exchange rates.
* In 2022 the Group took a decision to postpone
the sale of platinum and other metals due to a strong Ruble and low
platinum price. In 2023 a part of platinum concentrate from the
stockpile was sold. Stock available at 31 December 2023 represents
platinum concentrate ready for refining, which was valued (i) using
methodology set in the refining and sale and purchase agreement
made with local refinery in 2023 and (ii) exchange rate and metal
prices at 31 December 2023. Improved parameters of valuation led to
partial reversal of the loss recognised in 2022.
12 Income
taxes
(a) tax charged in the
statement of profit and loss
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
Group
|
Group
|
|
£
|
£
|
Current tax
|
(2,001)
|
-
|
Tax payable by the Group for the year ended 31
December 2023 is £90 (2022: nil).
There was no tax payable by the Company for the
year ended 31 December 2022 (2021: nil) due to the Company having
taxable losses.
(b) Reconciliation of the
total tax charge
|
Year to
31 December
2023
|
Year to
31 December
2022
|
|
Group
|
Group
|
|
£
|
£
|
Loss before tax
|
(6,680,940)
|
(7,230,088)
|
Current tax at 23.5% (2022: 19%)
|
(1,570,021)
|
(1,373,717)
|
Adjusted for the effect of:
|
|
|
Expenses not deductible for tax
purposes
|
-
|
-
|
Profits not subject to tax
|
-
|
-
|
Tax losses utilised
|
-
|
-
|
Unrecognised tax losses
carried forward
|
1,568,020
|
1,373,717
|
Actual tax
expense
|
2,001
|
-
|
Total accumulated tax losses at 31 December 2023
- £28,348,555, (31 December 2022 - £27,098,150)
The Group operates in the following
jurisdictions with the following applicable tax rates:
Jurisdiction
|
Year to
31 December
2023
|
Year to
31 December
2022
|
United Kingdom
|
23.5%*
|
19%
|
Russia
|
20%
|
20%
|
Cyprus
|
12.5%
|
12.5%
|
*UK companies are
subject to corporate income tax of 25% effective April 1, 2023 from
the previous tax rate of 19% (average tax rate in 2023 is
23.5%).
Tax payable for the year ended 31 December 2023
is £90 (2022: nil).
13 Property, plant
and equipment
(a) Group property, plant
and equipment
|
Mining
asset
|
Stripping
asset
|
Property
|
Plant and
machinery
|
Right of use
assets
|
Office fixture and
fittings
|
Total
|
|
£
|
£
|
£
|
£
|
|
£
|
£
|
Cost
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
3,804,262
|
609,968
|
23,093
|
1,107,164
|
688,493
|
11,069
|
6,244,049
|
Additions
|
49,950
|
2,391,500
|
-
|
-
|
-
|
2,477
|
2,443,927
|
Transfer from assets
under construction
|
-
|
-
|
-
|
4,776,644
|
-
|
-
|
4,776,644
|
Disposals
|
-
|
-
|
-
|
(61,910)
|
-
|
(2,389)
|
(64,299)
|
Transfer to
inventory
|
|
(2,365,988)
|
-
|
-
|
-
|
-
|
(2,365,988)
|
Exchange
differences
|
527,350
|
81,689
|
883
|
148,276
|
92,206
|
1,175
|
851,579
|
Balance at 31
December 2022
|
4,381,562
|
717,169
|
23,976
|
5,970,174
|
780,699
|
12,332
|
11,885,912
|
Additions
|
2,598
|
2,703,247
|
|
-
|
30,621
|
1,974
|
2,738,440
|
Transfer from assets under
construction
|
-
|
-
|
-
|
991,394
|
-
|
-
|
991,394
|
Disposals
|
-
|
-
|
-
|
(1,433)
|
-
|
(2,298)
|
(3,731)
|
Exchange differences
|
(881,649)
|
(153,851)
|
(1,604)
|
(1,280,750)
|
(167,479)
|
(2,152)
|
(2,487,485)
|
Balance at 31 December
2023
|
3,502,511
|
3,266,565
|
22,372
|
5,679,385
|
643,841
|
9,856
|
13,124,530
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
(694,630)
|
-
|
(1,145)
|
(247,101)
|
(230,760)
|
(8,670)
|
(1,182,306)
|
Disposals
|
-
|
-
|
-
|
61,910
|
-
|
2,389
|
64,299
|
Depreciation
expense
|
(81,361)
|
-
|
(99)
|
(766,873)
|
(156,139)
|
(1,738)
|
(1,006,210)
|
Exchange
differences
|
(96,354)
|
-
|
(153)
|
(33,093)
|
(30,904)
|
(960)
|
(161,464)
|
Balance at 31 December
2022
|
(872,345)
|
-
|
(1,397)
|
(985,157)
|
(417,803)
|
(8,979)
|
(2,285,681)
|
Disposals
|
-
|
-
|
-
|
1,433
|
-
|
2,298
|
3,731
|
Depreciation expense
|
-
|
-
|
(81)
|
(1,005,627)
|
(131,950)
|
(2,263)
|
(1,139,921)
|
Exchange differences
|
205,534
|
-
|
299
|
211,339
|
89,630
|
1,522
|
508,324
|
Balance at 31 December
2023
|
(666,811)
|
-
|
(1,179)
|
(1,778,012)
|
(460,123)
|
(7,422)
|
(2,913,547)
|
|
|
|
|
|
|
|
|
Carrying
amount:
|
|
|
|
|
|
|
|
at 31 December
2023
|
2,835,700
|
3,266,565
|
21,193
|
3,901,373
|
183,718
|
2,434
|
10,210,983
|
at 31 December
2022
|
3,509,217
|
717,169
|
22,579
|
4,985,017
|
362,896
|
3,353
|
9,600,231
|
The Group's right of use assets represents
plant and machinery type assets acquired under lease terms (note
25).
The stripping asset is also a component of the
mining assets; however, this is being shown separate from the
mining assets for presentational purposes. There was no
depreciation of the stripping asset in the current
period.
(b) Assets in the course of
construction
|
|
2023
|
2022
|
|
|
£
|
£
|
Cost
|
|
|
|
Balance at 1
January
|
|
696,026
|
640,423
|
Additions
|
|
780,814
|
4,746,479
|
Commissioned
assets
|
|
(991,394)
|
(4,776,644)
|
Exchange
differences
|
|
(149,315)
|
85,768
|
Balance at 31
December
|
|
336,131
|
696,026
|
Assets in the course of construction represent
the Group's investment in the asset taken time to construct and
bring into operation. Such items include powerline, dragline and
field workers' camp structures.
(c) Company's office fixture
and fittings
|
|
2023
|
2022
|
|
|
£
|
£
|
Cost
|
|
|
|
Balance at 1
January
|
|
2,298
|
2,298
|
Additions
|
|
-
|
-
|
Disposal
|
|
(2,298)
|
-
|
Balance at 31 December
|
|
-
|
2,298
|
Depreciation
|
|
|
|
Balance at 1
January
|
|
(1,494)
|
(1,494)
|
Depreciation
expense
|
|
(419)
|
(385)
|
Disposals
|
|
2,298
|
-
|
Balance at 31 December
|
|
-
|
(1,879)
|
Carrying
amount
|
|
-
|
419
|
The Company's property, plant and equipment
are free from any mortgage or charge.
14 Intangible
assets
In 2023 and 2022 intangible assets represented
only capitalised costs associated with the Group's exploration and
evaluation of mineral resources.
|
|
2023
|
2022
|
|
|
£
|
£
|
Cost
|
|
|
|
Balance at 1
January
|
|
2,859,368
|
1,389,029
|
Additions
|
|
912,820
|
1,239,085
|
Exchange
differences
|
|
(623,806)
|
231,254
|
Balance at 31 December
|
|
3,148,382
|
2,859,368
|
At 31 December 2023 and 31 December 2022, the
Group's intangible asset consisted of the Monchetundra development
and Nittis-Kumuzhya-Travyanaya (the "NKT") exploration and
evaluation assets.
The Company did not
directly own any intangible assets at 31 December 2023 (2022:
nil)
15
Subsidiaries
Details of the Company's subsidiaries at 31 December
2023 are as follows:
Name of subsidiary
|
Place of incorporation
|
Proportion of ordinary
shares held
|
Principal activity
|
Urals Alluvial
Platinum Limited
|
Lampousa 1,
1095,
Nocosia,
Cyprus
|
100%
|
Holding
Company
|
ZAO Eurasia Mining
Service
|
Office 219/7, 36
Engelsa Street, Yekaterinburg, Sverdlovsk Region, Russian
Federation
|
100%
|
Holding
Company
|
ZAO Kosvinsky
Kamen
|
1, Pushkina Street,
Kytlym Settlement, Karpinsk, Sverdlovsk Region, Russian
Federation
|
68%
|
Mineral
Evaluation
|
ZAO Terskaya Mining
Company
|
Office 110, 23,
Komsomolskaya Street, Monchegorsk, Murmansk Region, Russian
Federation
|
80%
|
Mineral
Evaluation
|
ZAO Yuksporskaya
Mining Company
|
Office 110, 23,
Komsomolskaya Street, Monchegorsk, Murmansk Region, Russian
Federation
|
100%
|
Mineral
Evaluation
|
OOO Kola
Mining
|
Office 110, 23,
Komsomolskaya Street, Monchegorsk, Murmansk Region, Russian
Federation
|
100%
|
Mineral
Evaluation
|
OOO Kola
Nickel
|
Office 110, 23,
Komsomolskaya Street, Monchegorsk, Murmansk Region, Russian
Federation
|
100%
|
Mineral
Evaluation
|
Eurasia Mining (UK)
Limited
|
142 International
House Cromwell Road, London, UK
|
100%
|
Dormant
company
|
|
|
|
|
The Group's assets are located in Russia. From
2022 additional sanctions to those which had existed since 2014 are
being imposed on certain activities, entities and individuals
connected with Russia, which continue to evolve and which are being
carefully monitored by the Company in accordance with its sanctions
compliance policy, and with the assistance of its external legal
advisers. While Eurasia is not an entity connected with Russia, the
Company has satisfied itself that neither of its current activities
are prohibited under US, UK or EU sanctions rules. Furthermore, the
Company does not engage and has not engaged with any sanctioned
persons/ entities or agencies.
Sanctions introduced by the Russian Federal
government have also not affected the Company, although this is
being closely monitored. The Company closely monitors all
regulatory requirements and changes to the laws, rules and
regulations, taking steps whenever necessary to ensure compliance
with new legislation.
The Company's investments in subsidiaries
presented on the basis of direct equity interest and represent the
following:
|
|
2023
|
2022
|
|
|
£
|
£
|
Investment in subsidiaries
(i)
|
|
1,132,246
|
1,132,246
|
|
|
1,132,246
|
1,132,246
|
Investment in subsidiaries represents the
Company investments made into its 100% subsidiary Urals Alluvial
Platinum Limited (the "UAP"), which in turn controls other
subsidiaries within the Group.
Subsidiaries
with material non-controlling interests ("NCI")
Summary of non-controlling interest
|
|
2023
|
2022
|
|
|
£
|
£
|
As at 1
January
|
|
(3,401,548)
|
(1,950,049)
|
Loss attributable to
NCI
|
|
(1,196,042)
|
(1,389,843)
|
Exchange
differences
|
|
530,146
|
(61,656)
|
As at 31 December
|
|
(4,067,444)
|
(3,401,548)
|
Non-controlling interest on subsidiary
basis
|
|
2023
|
2022
|
|
|
£
|
£
|
ZAO Kosvinsky
Kamen
|
|
(3,174,845)
|
(2,702,482)
|
ZAO Terskaya Mining
Company
|
|
(892,599)
|
(699,066)
|
|
|
(4,067,444)
|
(3,401,548)
|
ZAO Kosvinsky
Kamen
|
|
2023
|
2022
|
|
|
£
|
£
|
Non-current
assets
|
|
10,109,352
|
9,726,366
|
Current
assets
|
|
4,676,904
|
7,222,597
|
Total assets
|
|
14,786,256
|
16,948,963
|
Non-current
liabilities
|
|
21,406,796
|
21,083,191
|
Current
liabilities
|
|
1,333,528
|
2,184,055
|
Total liabilities
|
|
22,740,324
|
23,267,246
|
Net assets
|
|
(7,954,068)
|
(6,318,283)
|
Equity attributable
to owners of the parent
|
|
(4,779,223)
|
(3,615,801)
|
Non-controlling
interests
|
|
(3,174,845)
|
(2,702,482)
|
|
|
|
|
Loss for the year
attributable to owners of the parent
|
|
(2,173,299)
|
(3,053,367)
|
Loss for the year
attributable to NCI
|
|
(1,022,729)
|
(1,407,320)
|
Loss for the year
|
|
(3,196,028)
|
(4,460,687)
|
|
|
|
|
Total comprehensive
expense for the year attributable to owners of the
parent
|
|
(1,163,422)
|
(3,120,140)
|
Total comprehensive
expense for the year attributable to NCI
|
|
(472,363)
|
(1,484,099)
|
Total comprehensive expense for the
year
|
|
(1,635,785)
|
(4,604,239)
|
|
|
|
|
Net cash outflow from
operating activities
|
|
(2,416,882)
|
(8,215,738)
|
Net cash used in
investing activities
|
|
(2,638,626)
|
(3,768,012)
|
Net cash from
financing activities
|
|
990,614
|
13,047,111
|
Net cash
(outflow)/inflow
|
|
(4,064,894)
|
1,063,361
|
ZAO Terskaya Mining
Company
|
|
2023
|
2022
|
|
|
£
|
£
|
Non-current
assets
|
|
3,107,756
|
2,797,496
|
Current
assets
|
|
166,042
|
440,101
|
Total assets
|
|
3,273,798
|
3,237,597
|
Non-current
liabilities
|
|
3,075,223
|
3,073,744
|
Current
liabilities
|
|
1,490,743
|
776,399
|
Total
liabilities
|
|
4,565,966
|
3,850,143
|
Net assets
|
|
(1,292,168)
|
(612,546)
|
Equity attributable
to owners of the parent
|
|
(399,569)
|
86,520
|
Non-controlling
interests
|
|
(892,599)
|
(699,066)
|
|
|
|
|
Profit (loss) for the
year attributable to owners of the parent
|
|
(693,250)
|
69,908
|
Profit (loss) for the
year attributable to NCI
|
|
(173,313)
|
17,477
|
Profit (loss) for the
year
|
|
(866,563)
|
87,385
|
Total comprehensive
expense for the year attributable to owners of the
parent
|
|
(486,089)
|
(28,180)
|
Total comprehensive
income (expense) for the year attributable to NCI
|
|
(193,533)
|
32,600
|
Total comprehensive income (expense) for
the year
|
|
(679,622)
|
4,420
|
|
|
|
|
Net cash
(outflow)/inflow from operating activities
|
|
(695,382)
|
47,565
|
Net cash used in
investing activities
|
|
(1,037,486)
|
(1,261,527)
|
Net cash from
financing activities
|
|
883,458
|
1,657,397
|
Net cash
(outflow)/inflow
|
|
(849,410)
|
443,434
|
16 Financial
assets
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Non-current
|
|
|
|
|
Financial assets at
amortised cost:
|
|
|
|
|
US treasury
notes
|
-
|
-
|
3,807,925
|
3,807,925
|
|
-
|
-
|
3,807,925
|
3,807,925
|
US treasury notes return interest of
1.25% to 2.125% per cent per
annum payable semi-annually with maturity between
August and October 2024. All of the remaining US treasury
notes had been sold by 31 December 2023.
17 Other financial
assets
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Current
|
|
|
|
|
Advances to related
parties
|
-
|
28,880,560
|
-
|
28,157,840
|
|
-
|
28,880,560
|
-
|
28,157,840
|
The maximum exposure to credit risk at the
reporting date is the carrying value of each class of assets
mentioned above.
The Group has assessed the estimated credit
losses of these loans and given the effective interest rate of the
loans is 0%, there would be an immaterial loss expected on these
loans.
Amounts due from related parties are
non-interest bearing and are repayable on demand. Advances made in
2023 were used to acquire earth moving machineries, fund mine
operating cost and exploration programme.
18
Inventories
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Platinum
concentrate
|
2,145,033
|
|
4,131,104
|
-
|
Stores
|
160,075
|
-
|
51,278
|
-
|
|
2,305,108
|
-
|
4,182,382
|
-
|
Platinum Concentrate is the PGM and gold bearing
concentrate produced at the West Kytlim Mine in 2022 has been held
in stock at 31 December 2023 ready for later refining
or being sold as unrefined concentrate. Inventories held by the
Group are stated at the lower of cost and net realisable value
(Note 11). The inventory recognised as expense is recorded
under cost of sales (Note 9).
19 Trade and other
receivables
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Trade
receivables
|
760,374
|
-
|
-
|
-
|
Advances
made
|
-
|
-
|
822,280
|
-
|
Prepayments
|
126,330
|
113,585
|
135,447
|
128,425
|
VAT
receivable
|
343,425
|
327,130
|
1,942,410
|
97,817
|
Mining tax
receivable
|
404,195
|
-
|
-
|
-
|
Other
receivables
|
102,265
|
15,808
|
271,532
|
171,529
|
Due from related
parties (note 28)
|
-
|
1,247,036
|
-
|
36,269
|
|
1,736,589
|
1,703,559
|
3,171,669
|
434,040
|
|
|
|
|
|
The fair value of trade and other receivables is
not materially different to the carrying values presented. None of
the receivables are provided as security or past due.
20 Cash and cash
equivalents
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Cash at
bank
|
1,318,065
|
110,553
|
1,009,908
|
136,733
|
|
1,318,065
|
110,553
|
1,009,908
|
136,733
|
All amounts are short -term. The carrying value
of cash and cash equivalents is considered a reasonable
approximation of fair value.
21 Issued
capital
|
|
2023
|
2022
|
|
|
|
|
Issued and fully paid ordinary
shares
with a nominal value of
0.1p
|
|
|
|
Number
|
|
2,864,559,995
|
2,853,559,995
|
Nominal value
(£)
|
|
2,864,560
|
2,853,560
|
|
|
|
|
Issued and fully paid deferred
shares
with a nominal value of
4.9p
|
|
|
|
Number
|
|
143,377,203
|
143,377,203
|
Nominal value
(£)
|
|
7,025,483
|
7,025,483
|
|
|
|
|
Share premium
|
|
|
|
Value (£)
|
|
51,343,268
|
51,308,068
|
|
|
|
|
Total issued capital
(£)
|
|
61,233,311
|
61,187,111
|
Fully paid ordinary shares carry one vote per
share and carry the right to dividends.
Deferred shares have attached to them the
following rights and restrictions:
- they do not entitle the holders to receive any
dividends and distributions;
- they do not entitle the holders to receive
notice or to attend or vote at General Meetings of the
Company;
- on return of capital on a winding up the
holders of the deferred shares are only entitled to receive the
amount paid up on such shares after the holders of the ordinary
shares have received the sum of 0.1p for each ordinary share held
by them and do not have any other right to participate in the
assets of the Company.
Issue of ordinary share capital in
2023:
|
Price
in pence per
share
|
Number
|
Nominal
value
£
|
|
|
|
|
As at 1 January
2023
|
|
2,853,559,995
|
2,853,560
|
|
|
|
|
30-January-2023 -
Share options
|
0.42
|
5,000,000
|
5,000
|
03-November-2023 -
Share options
|
0.42
|
6,000,000
|
6,000
|
|
|
|
|
|
|
11,000,000
|
11,000
|
As at 31 December 2023
|
|
2,864,559,995
|
2,864,560
|
22 Share based
payments
Share options and warrants outstanding at the
end of the year have the following expiry date and exercise
prices:
Expiry
date
|
|
Exercise
price in pence per share
|
Number
of instruments as at
31
December 2023
|
Number
of instruments as at
31
December 2022
|
|
Share options
|
|
|
|
|
|
02 November
2023
|
|
0.42
|
-
|
55,000,000
|
|
02 November
2023
|
|
0.60
|
-
|
40,000,000
|
|
02 November
2023
|
|
0.90
|
-
|
35,000,000
|
|
Weighted average exercise price
|
|
0.60
|
-
|
130,000,000
|
|
|
|
|
|
|
|
Warrants
|
|
|
|
|
20 May 2024
|
|
26.5
|
53,306,751
|
53,306,751
|
23 September 2024
|
|
26.0
|
41,551,563
|
41,551,563
|
Weighted average exercise price
|
|
26.28
|
94,858,314
|
94,858,314
|
Total
contingently issuable shares
at 31
December
|
|
|
224,858,314
|
224,858,314
|
During 2023 11,000,000 options
were executed. All
the remaining options had
expired.
All the listed warrants were exercisable as at
31 December 2023 (2022 - all).
Share options
Movement in number of share options outstanding
and their related weighted average exercise prices are as
follows:
(Price expressed in
pence per share)
|
2023
|
2022
|
|
Average exercise
price
|
No. of share
options
|
Average exercise
price
|
No. of share
options
|
Share options
|
|
|
|
|
At 1
January
|
0.60
|
130,000,000
|
0.60
|
130,000,000
|
Exercised
|
0.42
|
(11,000,000)
|
|
|
Expired
|
0.62
|
(119,000,000)
|
|
|
At 31 December
|
-
|
-
|
0.60
|
130,000,000
|
No options were granted by the Group in 2023
(2022 - nil) to the Directors, Group employees and consultants to
the Group. 21,000,000 options have been authorised in 2018 to be
granted at later date. No amounts are paid or payable by the
recipient on receipt of the option. The options carry neither right
to dividends nor voting rights. Options
may be exercised at any time from the vesting date to the date of
their expiry. The Group has no legal or
constructive obligation to repurchase or settle the options in
cash.
Out of 173,000,000 options granted by the Group
in 2018:
-
72,000,000 options issued with exercise price of 0.42p and vested
on the issue date.
-
53,000,000 options issued with exercise price of 0.6p and were due
to vest at the date when VWAP has been 0.6 p or above for 10
consecutive days, or at the latest 31 December 2018. Options vested
on 22 November 2018.
-
48,000,000 options issued with exercise price of 0.9p vesting at
the date when VWAP has been 0.9 p or above for 10 consecutive days,
or at the latest 30 June 2019. Options vested on 30 June
2019.
All options granted in 2018 were due to expire
on 02 November 2022 and were extended to 02 November
2023.
During 2023 11,000,000 options
were executed. All
the remaining options had
expired.
Warrants
No warrants were granted by the Group in 2023
(2022: nil).
Movement in number of warrants outstanding and
their related weighted average exercise prices are as
follows:
(Price expressed in
pence per share)
|
2023
|
2022
|
|
Average exercise
price
|
No. of
warrants
|
Average exercise
price
|
No. of
warrants
|
Warrants
|
|
|
|
|
At 1
January
|
26.28
|
94,858,314
|
26.28
|
94,858,314
|
At 31 December
|
26.28
|
94,858,314
|
26.28
|
94,858,314
|
23 Other
reserves
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Capital redemption
reserve
|
3,539,906
|
3,539,906
|
3,539,906
|
3,539,906
|
|
|
|
|
|
Foreign currency translation
reserve:
|
|
|
|
|
At 1
January
|
(343,097)
|
-
|
(1,335)
|
-
|
Recognised in the
period
|
1,352,061
|
-
|
(341,762)
|
-
|
At 31 December
|
1,008,964
|
-
|
(343,097)
|
-
|
|
|
|
|
|
Share-based payments
reserve:
|
|
|
|
|
At 1
January
|
384,120
|
384,120
|
384,120
|
384,120
|
Utilised on exercise
of options
|
(26,424)
|
(26,424)
|
-
|
-
|
Reversed on
expired options
|
(357,696)
|
(357,696)
|
-
|
-
|
At 31 December
|
-
|
-
|
384,120
|
384,120
|
|
|
|
|
|
|
4,548,870
|
3,539,906
|
3,580,929
|
3,924,026
|
The capital redemption reserve was
created as a result of a share capital restructure in
earlier years.
The foreign currency translation reserve
represents exchange differences relating to the translation from
the functional currencies of the Group's foreign subsidiaries into
GBP.
The share-based payments
reserve represents (i) reserve arisen on the grant of
share options to employees under the employee share option plan and
(ii) reserve arisen on the grant of warrants under terms of
professional service agreements and/or issued under terms of
financing arrangements.
24
Borrowings
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Current borrowings
|
|
|
|
|
Unsecured
loan
|
44,014
|
-
|
-
|
-
|
|
44,014
|
-
|
-
|
-
|
In December 2023, the
Group entered into unsecured loan facility to borrow RUB 5 million
(GBP 44,014 at the rate exchange rate as at 31 December 2023) at
20% per annum (Russian central bank rate of 16% plus 4% margin).
The loan is repayable by 31 December 2024.
25 Lease
liabilities
Leases
The Group leases certain of its plant and
equipment. The average lease term is 1.5 years (2022: 2.5 years).
The Group has option to purchase the equipment for a nominal amount
at the maturity of the finance lease. The Group's obligation under
finance leases are secured by the lessor's title to the leased
assets.
Interest rates underlying all obligations under
finance leases are fixed at respective contract dates ranging from
21.9% to 23.5% per annum.
|
Minimum lease
payments
|
Present value of
minimum lease payments
|
|
2023
|
2022
|
2023
|
2022
|
|
£
|
£
|
£
|
£
|
Less than one year
|
157,445
|
224,700
|
139,178
|
167,071
|
Between one and five
years
|
25,987
|
202,820
|
24,966
|
181,198
|
More than five
years
|
-
|
-
|
-
|
-
|
|
183,432
|
427,520
|
164,144
|
348,269
|
Less future finance
charges
|
(19,288)
|
(79,251)
|
-
|
-
|
Present value of minimum
lease payments
|
164,144
|
348,269
|
164,144
|
348,269
|
Reconciliation of movements in lease
liabilities
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
At 1
January
|
348,269
|
-
|
429,543
|
-
|
Interest
accrued
|
49,887
|
-
|
90,446
|
-
|
Interest paid in
cash
|
(49,887)
|
-
|
(90,446)
|
-
|
Principle paid in
cash
|
(116,905)
|
-
|
(141,528)
|
-
|
Exchange
differences
|
(67,220)
|
-
|
60,254
|
-
|
At 31 December
|
164,144
|
-
|
348,269
|
-
|
26 Trade and other
payables
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Trade
payables
|
552,599
|
-
|
270,214
|
-
|
Accruals
|
170,316
|
133,936
|
1,825,269
|
159,583
|
Social security and
other taxes
|
33,832
|
4,248
|
46,460
|
7,998
|
Other
payables
|
104,751
|
295,616
|
88,936
|
268,962
|
|
861,498
|
433,800
|
2,230,879
|
436,543
|
The fair value of trade and other payables is
not materially different to the carrying values presented. The
above listed payables were all unsecured.
27
Provisions
|
|
2023
|
2022
|
|
|
£
|
£
|
Long term provision:
|
|
|
|
Environment
rehabilitation
|
|
397,747
|
254,218
|
Short term provision:
|
|
|
|
Environment
rehabilitation
|
|
-
|
88,478
|
|
|
397,747
|
342,696
|
Movement in provision is as follows
|
|
2023
|
2022
|
|
|
£
|
£
|
At 1
January
|
|
342,695
|
200,762
|
Recognised in the
period
|
|
104,158
|
54.612
|
Results of
re-measurement or settlement without cost
|
|
-
|
45,446
|
Unwinding of discount
and effect of changes in the discount rate
|
|
(33,214)
|
17,251
|
Exchange
differences
|
|
(82,321)
|
24,625
|
At 31 December
|
|
397,747
|
342,696
|
Provision is made for the cost of restoration
and environmental rehabilitation of the land disturbed by the West
Kytlim mining operations, based on the estimated future costs using
information available at the reporting date.
The provision is discounted using a risk-free
discount rate of from 12.01% to
12.61% (2022: 6.99% to 8.31%)
depending on the commitment terms, attributed to the Russian
Federal Bonds.
Provision is
estimated based on the sub-areas within general West Kytlim mining
licence the Company has carried down its operations on by the end
of the reporting period. Timing is stipulated by the forestry
permits issued at the pre-mining stage for each of
sub-areas.
28 Related party
transactions
Transactions with
subsidiaries
In the normal course of business, the Company
provides funding to its subsidiaries for reinvestment into
exploration projects.
|
|
2023
|
2022
|
|
|
£
|
£
|
Receivables from
subsidiaries
|
|
1,247,036
|
36,269
|
Loans provided to
subsidiaries
|
|
28,880,560
|
28,157,840
|
|
|
|
|
Service charges to
subsidiary
|
|
120,000
|
120,000
|
The amounts owed by subsidiaries are unsecured
and receivable on demand.
Transactions with key management
personnel
The Group considers that the key management
personnel are the Directors of the Company.
The following amounts were paid and/or accrued
to the Directors of the Company who held office at 31 December
2023:
|
|
2023
|
2022
|
|
|
£
|
£
|
Short-term benefits
|
|
415,417
|
580,194
|
|
|
|
|
|
|
415,417
|
580,194
|
The remuneration of the Directors is determined
by the remuneration committee having regard to the performance of
individuals and market trends. No pension contribution has been
made for the Directors in 2023 (2022: nil).
An analysis of remuneration for each Director of
the Company during 2023:
Name
|
Position
|
Salaries, bonuses
and allowances
|
Directors
fees
|
Total
|
|
|
£
|
£
|
£
|
C.
Schaffalitzky
|
Executive
Chairman
|
120,000
|
-
|
120,000
|
J.
Nieuwenhuys
|
Executive
Director
|
10,000
|
-
|
10,000
|
T.
Abdikeev
|
Non-Executive
Director
|
125,417
|
-
|
125,417
|
I.
Rawlinson
|
Non-Executive
Director
|
-
|
55,000
|
55,000
|
K. Kosaka
|
Non-Executive
Director
|
15,000
|
45,000
|
60,000
|
A.
Matyushok
|
Non-Executive
Director
|
-
|
45,000
|
45,000
|
|
|
270,417
|
145,000
|
415,417
|
An analysis of remuneration for each Director of
the Company during 2022:
Name
|
Position
|
Salaries, bonuses
and allowances
|
Directors
fees
|
Payment to entity
controlled by director
|
Total
|
|
|
£
|
£
|
£
|
£
|
C.
Schaffalitzky
|
Executive
Chairman
|
120,000
|
-
|
-
|
120,000
|
J.
Nieuwenhuys
|
Executive
Director
|
180,000
|
-
|
-
|
180,000
|
T.
Abdikeev
|
Non-Executive
Director
|
90,000
|
26,250
|
-
|
116,250
|
I.
Rawlinson
|
Non-Executive
Director
|
-
|
55,000
|
-
|
55,000
|
K. Kosaka
|
Non-Executive
Director
|
15,000
|
45,000
|
-
|
60,000
|
A.
Matyushok
|
Non-Executive
Director
|
-
|
27,944
|
21,000
|
48,944
|
|
|
405,000
|
154,194
|
21,000
|
580,194
|
29 Loss per
share
Basic loss per share is calculated by dividing the
loss attributable to equity holders of the Company by the weighted
average number of ordinary shares in issue during the year.
|
|
2023
|
2022
|
|
|
£
|
£
|
Loss attributable to
equity holders of the Company
|
|
(5,492,918)
|
(5,840,245)
|
Weighted average
number of ordinary shares in issue
|
|
2,859,132,598
|
2,853,559,995
|
Basic loss per share
(pence)
|
|
(0.19)
|
(0.20)
|
Potential number of shares that could be issued
following exercise of share options or warrants:
Number of exercisable
instruments:
|
|
2023
|
2022
|
|
|
£
|
£
|
Share
options
|
|
-
|
130,000,000
|
Warrants
|
|
94,858,314
|
94,858,314
|
|
|
94,858,314
|
224,858,314
|
There is no dilutive effect of share options or
warrants (2022: nil) as the Group was in a loss
position.
30
Commitments
During 2020 the Group entered into several lease
agreements to lease mining plant and equipment. As at 31 December
2023 the average lease term was 1.5 years and present value
of minimum lease payments £164,144 (2022: £348,269).
The Group has no other material
commitments.
31 Risk management
objectives and policies
Financial risk management
objectives
The Group's operations are limited at present to
investing in entities that undertake mineral exploration. All
investments in exploration are capitalised on project basis, which
are funded by shareholders funds and fixed rate borrowings. The
Group's activities expose it to a variety of financial risks
including currency, fair value and liquidity risk. The Group seeks
to minimise the effect of these risks on a daily basis, though due
to its limited activities the Group has not applied policy of using
any financial instruments to hedge these risks
exposures.
Risk management is carried out by the Company
under close board supervision.
Foreign currency risk
The Group operates internationally and is
exposed to foreign exchange risk arising from various currency
exposures, primarily with respect to US Dollars and Russian
Roubles. Foreign exchange risk arises from future commercial
transactions, recognised assets and liabilities and net investments
in foreign operations. The Group's policy is not to enter into
currency hedging transactions.
The following significant exchange rates have
been applied during the year:
GBP
|
Average rate
|
Reporting date spot
rate
|
|
2023
|
2022
|
2023
|
2022
|
USD
|
1.244
|
1.238
|
1.273
|
1.204
|
RUB
|
106.32
|
87.51
|
113.6
|
89.23
|
Sensitivity
analysis
A reasonably possible strengthening (weakening)
of the USD and RUB, as indicated below, against GBP at 31 December
would have affected the measurement of financial instruments
denominated in a foreign currency and affected equity and profit or
loss before taxes by the amounts shown below. The analysis assumes
that all other variables, in particular interest rates, remain
constant and ignores any impact of forecast sales and
purchases.
|
Strengthening
|
Weakening
|
|
Equity
|
Profit or
loss
|
Equity
|
Profit or
loss
|
|
£
|
£
|
£
|
£
|
31 December
2023
|
|
|
|
|
USD (5% movement)
|
99,634
|
15,742
|
(90,144)
|
(14,243)
|
RUB (5% movement)
|
525,849
|
236,627
|
(475,769)
|
(214,092)
|
|
Strengthening
|
Weakening
|
|
Equity
|
Profit or
loss
|
Equity
|
Profit or
loss
|
|
£
|
£
|
£
|
£
|
31 December
2022
|
|
|
|
|
USD (5% movement)
|
89,077
|
(22,834)
|
(80,597)
|
20,660
|
RUB (5% movement)
|
387,517
|
266,807
|
(350,616)
|
(241,394)
|
Interest rate risk
The Group had investment into US treasury notes
returning fixed interest of 1.25% to 2.125% per cent per annum payable
semi-annually, and mature between August and October 2024. All
notes had been cashed by 31 December 2023 As the Group has no significant interest-bearing assets, the
group's operating cash flows are substantially independent of
changes in market interest rates.
The Group has interest bearing loan and
lease liabilities disclosed in the notes 24 and 25. All such
liabilities are at a fixed rate of interest.
Fair values
In the opinion of the
Directors, there is no significant difference between the fair
values of the Group's and the Company's assets and liabilities and
their carrying values.
Credit risk
The Group's exposure to credit risk is limited
to the carrying amount of financial assets recognised at the
consolidated statement of financial position date, as summarised
below:
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Non-current financial assets
|
-
|
-
|
3,807,925
|
-
|
Current loans and advances
|
-
|
28,880,560
|
-
|
28,157,840
|
Trade and other receivables
|
1,736,589
|
1,703,559
|
3,171,669
|
434,040
|
Cash and cash equivalents
|
1,318,065
|
110,553
|
1,009,908
|
136,733
|
|
3,054,654
|
30,694,672
|
7,989,502
|
28,728,61
|
|
|
|
|
|
The Group's risk on cash at bank is mitigated by
holding of the majority of funds at the banks having good rating.
No significant amounts are held at banks rated
less than "BBB". Cash is held either on current account or on
short-term deposit at floating rate. Interest is determined by the
relevant prevailing base rate. The fair value of cash and cash
equivalents at 31 December 2023 and 2022 are not materially
different from its carrying value.
Recoverability of the loans is dependent on the
borrower's ability to transform them into cash generating units
through discovery of economically recoverable reserves and their
development into profitable production.
The Company continuously monitors defaults by
the counterparties, identified either individually or by group, and
incorporates this information into its credit risk control.
Management considers that all of the above financial assets that
are not impaired are of good credit quality.
Liquidity risk
Ultimate responsibility for liquidity risk
management rests with the board of Directors, which has built an
appropriate liquidity risk management framework for the management
of the Group's short, medium and long term funding and liquidity
management requirements. The Group manages liquidity risk by
maintaining adequate reserves, borrowing facilities, cash and cash
equivalent by continuously monitoring forecast and actual cash
flows and matching the maturity profiles of financial assets and
liabilities.
The following table details the Group's
remaining contractual maturity for its non-derivative financial
liabilities.
|
Current
|
Non-current
|
|
within
12
months
|
1 to 2
years
|
later
than 2
years
|
|
£
|
£
|
£
|
2023
|
|
|
|
Lease
liabilities
|
145,384
|
13,926
|
-
|
Trade and other
payables
|
861,498
|
-
|
-
|
|
1,006,882
|
13,926
|
-
|
2022
|
|
|
|
Lease
liabilities
|
224,700
|
202,820
|
-
|
Trade and other
payables
|
2,230,879
|
-
|
-
|
|
2,455,579
|
202,820
|
-
|
The following table details the Company's
remaining contractual maturity for its non-derivative financial
liabilities.
|
Current
|
Non-current
|
|
within
12
months
|
1 to 2
years
|
later
than 2
years
|
|
£
|
£
|
£
|
2023
|
|
|
|
Trade and other
payables
|
433,800
|
-
|
-
|
|
433,800
|
-
|
-
|
|
|
|
|
2022
|
|
|
|
Trade and other
payables
|
436,543
|
-
|
-
|
|
436,543
|
-
|
-
|
The tables above have been drawn up based on the
undiscounted cash flows of financial liabilities based on the
earliest date on which the Group can be required to pay. The table
includes both interest and principal cash flows.
The contractual maturities reflect the gross
cash flows, which may differ to the carrying values of the
liabilities at the statement of financial position date.
Capital risk
At present the Group's capital management
objective is to ensure the Group's ability to continue as a going
concern.
Capital is monitored on the basis of its
carrying amount and summarised as follows:
|
2023
|
2022
|
|
Group
|
Company
|
Group
|
Company
|
|
£
|
£
|
£
|
£
|
Total borrowings
|
208,158
|
-
|
348,269
|
-
|
Less cash and cash
equivalents
|
(1,318,065)
|
(110,553)
|
(1,009,908)
|
(136,733)
|
Net debt
|
-
|
-
|
-
|
-
|
Total equity attributable
to owners
of the Parent
|
21,724,625
|
31,393,118
|
25,813,263
|
33,232,660
|
Total capital
|
21,724,625
|
31,393,118
|
25,813,263
|
33,232,660
|
Gearing
|
0%
|
0%
|
0%
|
0%
|
|
|
|
|
|
Capital structure is managed depending on
economic conditions and risk characteristics of underlying assets.
In order to maintain or adjust capital structure, the Group may
issue new shares and debt financial instruments or sell assets to
reduce debt.
32 Events after the
statement of financial position date
In September 2024 the Company signed convertible
loan agreement with Sanderson Capital Partners Ltd ("Sanderson") to
borrow up to GBP 2,500,000. The loan is repayable in 12 months from
the date of signing. Sanderson has an option to convert all or part
of the loan into Company's shares.
There have been no further adjusting events
after the statement of financial position.