The information contained within
this announcement is deemed to constitute inside information as
stipulated under the Market Abuse Regulation ("MAR") (EU) No.
596/2014, as incorporated into UK law by the European Union
(Withdrawal) Act 2018. Upon the publication of this announcement,
this inside information is now considered to be in the public
domain.
29
May 2024
Beowulf Mining
plc
("Beowulf" or the "Company")
Unaudited Financial Results
for the Period Ended 31 March 2024
Beowulf Mining (AIM: BEM; Spotlight:
BEO), the mineral exploration and development company, announces
its unaudited financial results for the three months ended 31 March
2024 (the "Period").
Activities in the Period
Corporate
· During
the Period, the Company initiated a capital raise to fund the
continued development of the Company's projects, in particular the
Kallak Iron Ore Project ("Kallak") in Sweden and the Graphite Anode
Materials Plant ("GAMP") in Finland.
· The
capital raise, which was concluded on 28 March 2024, raised a total
of SEK 56.3 million (approximately £4.3 million) by way of a rights
issue of Swedish Depository Receipts in Sweden, and a Primary Bid
retail offer and a placing to certain UK investors including
members of the Board and executive management in the UK.
· In
order to enact the capital raise, a General Meeting was held to
provide the Board of Directors with the requisite authorisation and
flexibility to increase the Company's share capital. In addition,
given the Company's share price was near the nominal value of the
Ordinary Shares, the existing Ordinary Shares of 1p each were
subdivided into a new Ordinary Share of 0.1p and a deferred A share
of 0.9p.
Sweden
· During
the Period, the Company announced the appointment of Dmytro
Siergieiev as Project Director for Kallak. Dmytro, who commenced in
the position on 1 May 2024, had previously been working as team
leader for Sweco's mine environment unit, overseeing a broad range
of assignments focused on mine development, operation and
permitting.
· Work
continued in preparation for both the Pre-Feasibility Study ("PFS")
and Environmental Impact Assessment ("EIA") for Kallak.
· Beowulf, through its wholly-owned Swedish subsidiary Jokkmokk
Iron Mines AB ("Jokkmokk Iron"), was awarded the exploration permit
Parkijaure nr 8. The permit is approximately 2,440 hectares in size
and is situated south of the Kallak project and immediately to the
south and east of the Company's existing Parkijaure nr 6
exploration permit and is prospective for iron ore mineralisation
similar to the deposits defined at Kallak. Processing and
interpretation of historic ground magnetic data has identified a
number of extensive and strongly magnetic anomalies up to four
kilometres in strike length that are believed to host iron ore
mineralisation.
· Following geological mapping and boulder sampling of its
Parkijaure nr 7 licence, completed by Jokkmokk Iron during 2023,
the Company announced a rock chip sample from a boulder assayed
14.6% copper ("Cu"), 0.56% zinc ("Zn"), 119 grammes per tonne
("g/t") silver ("Ag") and 0.35g/t gold ("Au"). Further, through the
compilation and reprocessing of historic geological, geophysical,
soil geochemical and drilling data within the licence area, 16 high
priority targets were identified. Historic drilling intersected 6.2
metres ("m") of 1.53% Cu (including 3.6m of 2.45% Cu) and 2.6m at
0.96% Cu in diamond drillhole 74002, and 110m of 0.42% Cu, 0.54 g/t
Au and 0.16% Zn (including a higher-grade zone of 37.6m at 0.63%
Cu, 0.87 g/t Au and 0.21% Zn) in diamond drillhole
MAJ04001.
· On 18
January 2024, the Government made a formal and comprehensive
statement in relation to the ongoing Supreme Administrative Court
appeal process relating to the Kallak Iron Ore Project, endorsing
the original decision to award the Exploitation Concession and
further emphasising its support for the project, stating that the
Kallak Project is of national interest.
Finland
· On 17
January 2024, Beowulf, through its wholly-owned Finnish subsidiary
Grafintec Oy ("Grafintec"), announced an updated strategy to
fast-track the full GAMP process, consisting of Spheronisation,
Purification and Coating to produce Coated Spherical Graphite
("CSPG") for sale to anode manufacturers. The updated strategy
captures more of the anode material production value chain and
provides greater supply-chain security following the export
controls imposed by China on graphite materials in December
2023.
· An
enhanced PFS on the full GAMP process is expected to be concluded
during 2024, building on the PFS of the Coating stage of the
process previously announced in July 2023 that demonstrated robust
economics with a post-tax Net Present Value of US$242 million
(using an 8% discount rate) and a post-tax Internal Rate of Return
of 39%.
· The
enhanced PFS will be followed by a Definitive Feasibility Study
("DFS") in 2025, with first production still planned from 2027.
While the changes in Grafintec's development strategy will extend
the time for the ongoing EIA process and PFS to include the
Spheronisation and Purification process stages, the overall
timeline for the GAMP remains on track for first production in
2027.
· On 14
February 2024, the municipality of Korsholm approved a renewal of
the advance site reservation for Plot 1, Block 3017 in the
GigaVaasa area by a further six months. The extended advance site
reservation is valid until 31 July 2024, with option to extend
further.
Kosovo
· The
Company announced the consolidation of 100 per cent ownership of
Vardar Minerals Limited ("Vardar") during the Period, through the
issue of 52,326,761 Beowulf shares (which remain subject to a
12-month lock-in agreement) and provides Beowulf with full
ownership and optionality and, through bringing management and
administrative functions in-house, reduces the overall running cost
to Beowulf. The transaction completed after market close on 8 April
2024 and was announced the following day.
· In
connection with the consolidation, Ismet Krasniqi was appointed to
the Board of Vardar.
· Vardar
submitted applications, and received confirmation of receipt on 22
February 2024, for new licences covering the original Mitrovica,
Viti East and Viti North licence areas, all of which expired on 27
January 2024 in accordance with their terms. Exploration licence
applications are reviewed by the Independent Commission for Mines
and Minerals ("ICMM") in Kosovo and ultimately granted by the Board
of ICMM. The Government disbanded the Board of ICMM in October
2023, thus the licence applications remain pending until the new
Board is appointed. With the licence applications formally lodged
with ICMM, no other party may apply for licences over the same
area. The Company is confident that the licences will be granted by
ICMM in due course and will update the market accordingly. As these
applications are for new licences, they will be valid for an
initial three-year period from the date of granting after which
they may be extended twice, for two-year periods with a reduction
in the land holding of 50 per cent on each occasion.
· Vardar
received encouraging preliminary assay results from sampling
programmes on the Shala East licence with rock chip samples
assaying up to 3.84 grammes per tonne ("g/t") gold ("Au"), 117 g/t
silver ("Ag"), 5.5% zinc ("Zn") and 5.4% lead ("Pb").
· Furthermore, sampling of water springs on the Viti North
licences has returned highly anomalous lithium and boron results of
1,260 and 10,500 microgrammes per litre respectively from a single
sample. Further sampling and exploration are planned.
Post Period
· Following the end of the Period on 3 April, the results of the
capital raise were announced with a total of SEK 56.3 million
(approximately £4.3m) being raised before costs.
· In
accordance with the underwriting agreements connected to the Rights
Issue, the underwriters had the option to receive the underwriter
fee in the form of cash or in the form of SDRs, or a combination
thereof. One of the underwriters, Formue Nord Markedsneutral A/S
opted to receive its underwriter fee as SDRs and as a result
subscribed for 29,166,667 new SDRs.
· Further, although the consolidation of Vardar described above,
was agreed and announced prior to the end of the Period, it did not
complete until after market close on 8 April 2024.
Financial
· The
underlying administration expenses of £397,823 are lower than the
previous period of £593,795. This decrease is due to share-based
payment expenses of £10,816 (Q1 2023: £80,723), professional fees
of £170,035 (Q1 2023: £175,973), salary costs of £102,914 (Q1 2023:
£123,272), travel costs of £3,119 (Q1 2023: £16,637), consultancy
fees of £11,012 (Q1 2023: £33,174), PR fees of £11,272 (Q1 2023:
18,822), downstream processing expense of £25,232 (Q1 2023:
£32,605), and a foreign currency loss on bank revaluations of
£15,616 (Q1 2023: £58,817).
· The
consolidated loss before tax decreased in the Period to £429,825
(Q1 2023: £764,057). This decrease is primarily due to expenses
outlined in the preceding point combined with a reduction in
finance costs in relation to the bridging loan of £32,400 (Q1 2023:
£195,304).
· Consolidated basic and diluted loss per share for the quarter
ended 31 March 2024 was 0.04 pence (Q1 2023: loss of 0.09
pence).
· £851,803 in cash was held at 31 March 2024 (31 March 2023:
£4,337,137). This was prior to the release
of the net funds raised as part of the Capital Raise of
£3m.
· Exploration assets increased to £14,625,600
at 31 March 2024 compared to £13,517,973
at 31 March 2023.
· The
cumulative translation losses held in equity increased by £496,012
in the quarter ended 31 March 2024 to £1,953,884 (31 December 2023:
loss of £1,457,872). Much of the Company's exploration costs are in
Swedish Krona which has weakened against the pound since 31
December 2023.
· At 31
March 2024, there were 921,064,814 Swedish Depository Receipts
representing 79.60% per cent of the issued share capital of the
Company. The remaining issued share capital of the Company is held
in the UK. This was prior to the issue of
shares and SDRs resulting from the Capital Raise.
Ed Bowie, Chief Executive Officer
("CEO") of Beowulf, commented:
"Completing the capital raise was a key step for the Company
during the Period, ensuring it has the funding required to maintain
the development of its projects. I would like to extend my thanks
to all those who supported the raise. I and the Beowulf team remain
focused on advancing our projects, demonstrating their significant
underlying value and growing the value of the
business.
"I
am delighted that Dmytro has joined the team and already bringing
his significant experience and enthusiasm to help advance the
Kallak project. We have a number of key work-streams ongoing and
planned for the summer period that will feed into the PFS and
EIA.
"Grafintec, having updated its strategy to include the full
GAMP process from outset is also progressing well under Rasmus's
stewardship. The demand for secure supply chains of strategic
minerals has never been greater and we plan to play a key role
within the European market.
"Consolidating 100% of Vardar is also a key step for the
Company. We continue to generate exciting results through low-cost
exploration. It is a pleasure to have Ismet joining the Vardar
Board as we seek to grow the business and unlock its potential and
value.
"We look forward to updating the market on progress across the
three business units over the coming months."
Enquiries:
Beowulf Mining plc
|
|
Ed Bowie, Chief Executive
Officer
|
ed.bowie@beowulfmining.com
|
|
|
SP
Angel
|
|
(Nominated Adviser & Joint
Broker)
|
|
Ewan Leggat / Stuart Gledhill / Adam
Cowl
|
Tel: +44 (0) 20 3470 0470
|
|
|
Alternative Resource Capital
|
|
(Joint Broker)
|
|
Alex Wood
|
Tel: +44 (0) 20 7186 9004
|
|
|
BlytheRay
|
|
Tim Blythe / Megan Ray
|
Tel: +44 (0) 20 7138 3204
|
Cautionary Statement
Statements and assumptions made in
this document with respect to the Company's current plans,
estimates, strategies and beliefs, and other statements that are
not historical facts, are forward-looking statements about the
future performance of Beowulf. Forward-looking statements include,
but are not limited to, those using words such as "may", "might",
"seeks", "expects", "anticipates", "estimates", "believes",
"projects", "plans", strategy", "forecast" and similar expressions.
These statements reflect management's expectations and assumptions
in light of currently available information. They are subject to a
number of risks and uncertainties, including, but not limited to ,
(i) changes in the economic, regulatory and political environments
in the countries where Beowulf operates; (ii) changes relating to
the geological information available in respect of the various
projects undertaken; (iii) Beowulf's continued ability to secure
enough financing to carry on its operations as a going concern;
(iv) the success of its potential joint ventures and alliances, if
any; (v) metal prices, particularly as regards iron ore. In the
light of the many risks and uncertainties surrounding any mineral
project at an early stage of its development, the actual results
could differ materially from those presented and forecast in this
document. Beowulf assumes no unconditional obligation to
immediately update any such statements and/or forecast.
About Beowulf Mining plc
Beowulf Mining plc ("Beowulf" or the
"Company") is an exploration and development company, listed on the
AIM market of the London Stock Exchange and the Spotlight Exchange
in Sweden. The Company listed in Sweden in
2008 and, on 17 April 2024, was 81.07 per cent owned by Swedish
shareholders. Beowulf's purpose is to be a
responsible and innovative company that creates value for our
shareholders, wider society and the environment, through
sustainably producing critical raw materials, which includes iron
ore, graphite and base metals, needed for the transition to a green
economy. The Company has an attractive portfolio of assets,
including commodities such as iron ore, graphite, gold and base
metals, with activities in exploration, the development of mines
and downstream production in Sweden, Finland and Kosovo.
The Company's most advanced project
is the Kallak iron ore asset in northern Sweden from which
test-work has produced a 'market leading' magnetite concentrate of
71.5 per cent iron content. In the Kallak area,
the Mineral Resources of the deposits have been classified
according to the PERC Standards 2017, as was reported by the
Company via RNS on 25 May 2021, based on a revised resource
estimation by Baker Geological Services. The total Measured and
Indicated resource reports at 132 million tonnes ("Mt") grading
28.3 per cent iron ("Fe"), with an Inferred Mineral Resource of 39
Mt grading 27.1 per cent Fe.
In Finland, Grafintec, a
wholly-owned subsidiary, is developing the Graphite Anode Material
Plant to supply anode material to the lithium-ion battery industry.
The Company has a site reserved at the GigaVaasa industrial hub in
western Finland and is completing a Pre-Feasibility Study on the
downstream processing plant. While the intention is to initially
import graphite concentrate from a third-party mine, Grafintec has
a portfolio of graphite projects in Finland including one of
Europe's largest flake graphite resources in the Aitolampi project
in eastern Finland. Grafintec is working towards creating a
sustainable value chain in Finland from high quality natural flake
graphite resources to anode material production, leveraging
renewable power, targeting net zero CO2 emissions across
the supply chain.
In Kosovo, the Company, through its
wholly-owned subsidiary Vardar Minerals, is focused on exploration
in the Tethyan Belt, a major orogenic metallogenic province for
base and precious metals. Vardar is delivering exciting
results across its portfolio of licences and has several
exploration targets, including lead, zinc, copper, gold and
lithium.
Kallak is the foundational asset of
the Company, and, with Grafintec and Vardar, each business area
displays strong prospects and, presents opportunities to grow, with
near-term and longer-term value-inflection points.
Beowulf wants to be recognised for
living its values of Respect, Partnership and Responsibility. The
Company's ESG Policy is available on the website following the link
below:
https://beowulfmining.com/about-us/esg-policy/
BEOWULF MINING PLC
CONDENSED CONSOLIDATED INCOME STATEMENT
FOR
THE THREE MONTHS TO 31 MARCH 2024
|
Notes
|
(Unaudited)
3 months
ended 31 March
2024
£
|
(Unaudited)
3 months
ended 31 March
2023
£
|
(Audited)
12 months
ended 31 December 2023
£
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
Administrative expenses
|
|
(397,823)
|
(593,735)
|
(2,501,263)
|
Impairment of exploration
assets
|
|
-
|
-
|
(350,158)
|
|
|
|
|
|
Operating loss
|
|
(397,823)
|
(593,735)
|
(2,851,421)
|
|
|
|
|
|
Finance costs
|
3
|
(32,904)
|
(195,536)
|
(197,724)
|
Finance income
|
|
902
|
458
|
7,923
|
Grant income
|
|
-
|
24,756
|
96,750
|
Recovery of impairment of listed
investment
|
|
-
|
-
|
6,563
|
|
|
|
|
|
Loss before and after taxation
|
|
(429,825)
|
(764,057)
|
(2,937,909)
|
|
|
|
|
|
Loss attributable to:
|
|
|
|
|
Owners of the parent
|
|
(412,810)
|
(743,435)
|
(2,863,959)
|
Non-controlling interests
|
|
(17,015)
|
(20,622)
|
(73,950)
|
|
|
(429,825)
|
(764,057)
|
(2,937,909)
|
|
|
|
|
|
Loss per share attributable to the
owners of the parent:
|
|
|
|
|
Basic and diluted
(pence)
|
4
|
(0.04)
|
(0.09)
|
(0.26)
|
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
INTERIM
FOR
THE THREE MONTHS TO 31 MARCH 2024
1. Nature of Operations
Beowulf Mining plc (the "Company")
is domiciled in England and Wales. The Company's registered office
is 201 Temple Chambers, 3-7 Temple Avenue, London, EC4Y 0DT. This
consolidated financial information comprises that of the Company
and its subsidiaries (collectively the "Group" and individually
"Group companies"). The Group is engaged in the acquisition,
exploration and evaluation of natural resources assets and has not
yet generated revenues.
2. Basis of preparation
The condensed consolidated financial
information has been prepared on the basis of the recognition and
measurement requirements of UK-adopted International Accounting
Standards ("IFRS"). The accounting policies, methods of computation
and presentation used in the preparation of the interim financial
information are the same as those used in the Group's audited
financial statements for the year ended 31 December 2023 except as
noted below.
The financial information in this
statement does not constitute full statutory accounts within the
meaning of Section 434 of the UK Companies Act 2006. The financial
information for the quarter ended 31 March 2024 is unaudited and
has not been reviewed by the auditors.
The financial information for the
twelve months ended 31 December 2023 is an extract from the audited
financial statements of the Group and Company. The auditor's report
on the statutory financial statements for the year ended 31
December 2023 was unqualified but did include a material
uncertainty relating to going concern.
The financial statements are
presented in GB Pounds Sterling. They are prepared on the
historical cost basis or the fair value basis where the fair
valuing of relevant assets and liabilities has been
applied.
As disclosed in Note 8, on 16
February 2024, in conjunction with the Company's right issue, the
Company entered into a short-term bridging loan of SEK 10 million
(approx. £724k) with the underwriters of the rights issue to ensure
that the Company has sufficient financial resources to continue
advancing its projects ahead of the right issue being finalised.
The bridging loan accrues interest of 1.5% per 30-day period and is
repayable on 31 May 2024. The bridging loan was repaid early in
April 2024 using part of the proceeds from the capital raise on the
right issue, noted below.
On 3 April 2024, the Company
announced the completion of the capital raise with a total of £4.3
million (SEK 56.3 million) gross raised to fund the development of
the Company's assets through their next key valuation milestones.
The net funds raised after the loan repayment and share issue
transaction costs are £3.0 million (see note 9).
Therefore, at the date of this
report, based on management prepared cashflow forecasts, the
Directors are confident that the Group and Company has raised
sufficient capital to fund the Group's key projects and investments
for the period to June 2025, but note that further funds will be
required within a few months post this date to allow the Group and
Company to realise its assets and discharge its liabilities in the
normal course of business. There are currently no agreements in
place and there is no certainty that the funds will be raised
within the appropriate timeframe. These conditions indicate the
existence of a material uncertainty which may cast significant
doubt over the Group's and the Company's ability to continue as
going concerns and therefore, the Group and the Parent Company may
be unable to realise their assets and discharge their liabilities
in the normal course of business. The Directors will continue to
explore funding opportunities at both asset and corporate levels.
The Directors have a reasonable expectation that funding will be
forthcoming based on their past experience and therefore believe
that the going concern basis of preparation is deemed appropriate
and as such the financial statements have been prepared on a going
concern basis. The financial statements do not include any
adjustments that would result if the Group and the Company were
unable to continue as going concerns.
3. Finance costs
|
|
|
|
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
|
3
months
|
3
months
|
12
months
|
|
|
ended
|
ended
|
ended
|
Group
|
|
31 March
2024
|
31 March
2023
|
31
December 2023
|
|
|
£
|
£
|
£
|
|
|
|
|
|
Bridging loan amortised
interest
|
|
32,400
|
195,304
|
195,304
|
Lease liability interest
|
|
504
|
232
|
2,420
|
|
|
32,904
|
195,536
|
197,724
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
|
3
months
|
3
months
|
12
months
|
|
|
ended
|
ended
|
ended
|
Parent
|
|
31 March
2024
|
31 March
2023
|
31
December 2023
|
|
|
£
|
£
|
£
|
|
|
|
|
|
Bridging loan amortised
interest
|
|
32,400
|
195,304
|
195,304
|
|
|
32,400
|
195,304
|
195,304
|
4. Loss per share
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
3
months
|
3
months
|
12
months
|
|
ended
|
ended
|
ended
|
Group
|
31 March
2024
|
31
March
2023
|
31
December 2023
|
Loss for the period/year attributable
to shareholders of the Company (£'s)
|
(412,810)
|
(743,435)
|
(2,863,959)
|
Weighted average number of ordinary
shares
|
1,157,187,463
|
864,624,023
|
1,084,958,359
|
Loss per share (p)
|
(0.04)
|
(0.09)
|
(0.23)
|
Parent
|
|
|
|
Loss for the period/year attributable
to shareholders of the Company (£'s)
|
(397,676)
|
(600,437)
|
(2,959,228)
|
Weighted average number of ordinary
shares
|
1,157,187,463
|
864,624,023
|
1,084,958,359
|
Loss per share (p)
|
(0.03)
|
(0.07)
|
(0.27)
|
5. Share Capital
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
As
at
31
March
2024
|
|
As
at
31
March
2023
|
|
As
at
31
December 2023
|
|
£
|
|
£
|
|
£
|
Allotted, issued and fully paid
|
|
|
|
|
|
Ordinary shares of 0.1p
each
|
1,157,188
|
|
11,571,875
|
|
11,571,875
|
Deferred A shares of 0.9p
each
|
10,414,687
|
|
-
|
|
-
|
Total
|
11,571,875
|
|
11,571,875
|
|
11,571,875
|
The number of shares in issue was as
follows:
|
Number
|
|
of
ordinary shares
|
Balance at 1 January 2023
|
831,710,636
|
Issued during the period
|
325,476,827
|
Balance at 31 March 2023
|
1,157,187,463
|
Issued during the period
|
-
|
Balance at 31 December 2023
|
1,157,187,463
|
Issued during the period
|
-
|
Balance at 31 March 2024
|
1,157,187,463
|
|
Number
|
|
of
deferred A shares
|
Balance at 1 January 2023
|
-
|
Issued during the period
|
-
|
Balance at 31 March 2023
|
-
|
Issued during the period
|
-
|
Balance at 31 December 2023
|
-
|
Issued during the period
|
1,157,187,463
|
Balance at 31 March 2024
|
1,157,187,463
|
On 5 March 2024, each of the
existing ordinary shares of 1p each in capital of the Company was
sub-divided and re-classified into 0.1p New Ordinary Share and 0.9p
Deferred A Share. The deferred A shares do not entitle the holders
thereof to receive notice of or attend and vote at any general
meeting of the Company or to receive dividends or other
distributions or to participate in any return on capital on a
winding up unless the assets of the Company are in excess of
£100,000,000. The Company retains the right to purchase the
deferred shares from any shareholder for a consideration of one
pound in aggregate for all that shareholder's deferred
shares.
6. Share based payments
During the Period, no options were
granted (Q1 2023: Nil; year ended 31 December 2023: 12,250,000).
The options outstanding as at 31 March 2024 have an exercise price
in the range of 1.00 pence to 5.25 pence (31 December 2023: 1.00
pence to 7.35 pence) and a weighted average remaining contractual
life of 7 years, 21 days (31 December 2023: 5 years, 294
days).
The share-based payment expense for
the options for the period ended 31 March 2024 was £10,153 (Q1
2023: £80,723; year ended 31 December 2023: £387,668).
The fair value of share options
granted and outstanding were measured using the Black-Scholes
model, with the following inputs:
|
2023
|
2022
|
2022
|
2019
|
Fair value at grant date
|
0.52p
|
3.59p
|
3.59p
|
1.15p
|
Share price
|
1.68p
|
4.00p
|
4.00p
|
5.65p
|
Exercise price
|
2.06p
|
1.00p
|
1.00p
|
7.35p
|
Expected volatility
|
55.2%
|
100.0%
|
100.0%
|
51.89%
|
Expected option life
|
2.5
years
|
6
years
|
6
years
|
2
years
|
Contractual option life
|
5
years
|
10
years
|
10
years
|
10
years
|
Risk free interest rate
|
4.800%
|
4.520%
|
4.520%
|
0.718%
|
Reconciliation of options in issue
|
Number
|
|
Weighted
average exercise price(£'s)
|
|
|
|
|
|
|
|
|
Outstanding at 1 January
2023
|
32,500,000
|
|
0.055
|
Granted during the year
|
12,250,000
|
|
0.021
|
Outstanding at 31 December
2023
|
44,750,000
|
|
0.046
|
Exercisable at 31 December
2023
|
37,250,000
|
|
0.042
|
|
|
|
|
Reconciliation of options in issue
|
Number
|
|
Weighted
average exercise price(£'s)
|
|
|
|
|
|
|
|
|
Outstanding at 1 January
2024
|
44,750,000
|
|
0.046
|
Lapsed during the period
|
(9,250,000)
|
|
(0.074)
|
Outstanding at 31 March
2024
|
35,500,000
|
|
0.039
|
Exercisable at 31 March
2024
|
28,000,000
|
|
0.031
|
|
|
|
|
No warrants were granted during the
period (2023: Nil).
7. Intangible Assets:
Group
|
Exploration assets
|
|
Other
intangible assets
|
|
Total
|
|
£
|
|
£
|
|
£
|
Cost
|
|
|
|
|
|
As at 31 December
2023 (Audited)
|
14,797,833
|
|
75,493
|
|
14,873,326
|
As at 31 March 2024
(Unaudited)
|
14,477,496
|
|
148,104
|
|
14,625,600
|
Exploration costs
|
(Unaudited)
|
|
(Audited)
|
|
As
at
31
March
2024
|
|
As
at
31
December
2023
|
|
£
|
|
£
|
Cost
|
|
|
|
Opening balance
|
14,797,833
|
|
13,002,465
|
Additions for the
period/year
|
195,994
|
|
2,330,902
|
Foreign exchange
movements
|
(516,331)
|
|
(185,376)
|
Impairment
|
-
|
|
(350,158)
|
Closing balance
|
14,477,496
|
|
14,797,833
|
The net book value of exploration
costs is comprised of expenditure on the following
projects:
|
|
(Unaudited)
|
|
(Audited)
|
|
|
As
at
31
March
2024
|
|
As
at
31
December
2023
|
|
|
£
|
|
£
|
Project
|
Country
|
|
|
|
Kallak
|
Sweden
|
9,159,381
|
|
9,481,130
|
Pitkäjärvi
|
Finland
|
1,655,395
|
|
1,667,854
|
Karhunmäki
|
Finland
|
73,640
|
|
55,935
|
Rääpysjärvi
|
Finland
|
173,388
|
|
174,060
|
Luopioinen
|
Finland
|
4,908
|
|
4,812
|
Emas
|
Finland
|
42,328
|
|
41,693
|
Mitrovica
|
Kosovo
|
2,501,336
|
|
2,527,239
|
Viti
|
Kosovo
|
675,928
|
|
680,331
|
Shala
|
Kosovo
|
191,192
|
|
164,779
|
|
|
14,477,496
|
|
14,797,833
|
Total Group exploration costs
of £14,477,496 are currently carried at cost in the
financial statements. No impairment has been recognised during the
period (2023: £350,158 in projects Ågåsjiegge and
Åtvidaberg).
Accounting estimates and judgements
are continually evaluated and are based on a number of factors,
including expectations of future events that are believed to be
reasonable under the circumstances. Management is required to
consider whether there are events or changes in circumstances that
indicate that the carrying value of this asset may not be
recoverable.
The most significant exploration
asset within the Group is Kallak. The Company applied for an
Exploitation Concession for Kallak North in April 2013, and this
was finally awarded in March 2022.
Kallak is included in the condensed
financial statements as at 31 March 2024 as an intangible
exploration licence with a carrying value of £9,159,381 (31
December 2023: £9,481,130). Given the Exploitation Concession was
awarded, Management have considered that there is no current risk
associated with Kallak and thus have not impaired the
project.
Other intangible assets
|
(Unaudited)
As
at
31
March
2024
|
|
(Audited)
As
at
31
December
2023
|
|
£
|
|
£
|
Cost
|
|
|
|
At 1 January
|
75,493
|
|
-
|
Additions for the
period/year
|
73,874
|
|
75,779
|
Foreign exchange
movements
|
(1,263)
|
|
(286)
|
Total
|
148,104
|
|
75,493
|
Other intangible assets capitalised
are development costs incurred following the feasibility of GAMP
project. This development has attained a stage where it satisfies
the requirements of IAS 38 to be recognised as an intangible asset
whereby it has the potential to be completed and used, provide
future economic benefits, whereby its costs can be measured
reliably and there is the intention and ability to complete. The
development costs will be held at cost less impairment until the
completion of the GAMP project at which stage they will be
transferred to the value of the Plant.
8. Borrowings
|
(Unaudited)
|
|
(Audited)
|
|
As
at
31
March
2024
|
|
As
at
31
December
2023
|
|
£
|
|
£
|
|
|
|
|
Opening balance
|
-
|
|
1,845,947
|
Funds advanced
|
723,881
|
|
-
|
Finance costs
|
32,400
|
|
195,304
|
Effect of FX
|
(19,424)
|
|
(2,818)
|
Funds repaid
|
-
|
|
(2,038,433)
|
|
736,857
|
|
-
|
On 14 February 2024, the Company
secured a Bridging loan from Nordic investors of SEK 10.0 million
(approximately £0.76 million). The Loan had a fixed interest rate
of 1.5 per cent per stated 30-day period during the duration.
Accrued interest was compounding. The Loan had a commitment fee of
5.0 per cent and a Maturity Date of 31 May 2024.
9. Post balance sheet
events
On 3 April 2024, the Company
announced the completion of the capital raise with a total of £4.3
million (SEK 56.3 million) gross raised to fund the development of
the Company's assets through their next key valuation milestones.
The net funds raised after the loan repayment and share issue
transaction costs are £3.0 million.
On 9 April 2024, the Company
announced the completion of consolidation of 100 per cent ownership
of Vardar Minerals Ltd from the previously-held 61.1 per cent
interest through the issue of 52,326,761 Ordinary share in the
Company. The new shares are subject to a 12-month lock-in agreement
from the 8 April 2024 and will be issued at the same time as shares
issued in connection with the proposed capital raise.
On 18 April 2024, the Company
made an award of options for a total of 128,000,000 ordinary shares
of 0.1 pence each in the capital of the Company, representing
approximately 6.6 per cent of the existing issued share capital.
Following the award of the options, there will be 158,500,000
ordinary shares of 0.1 pence each of the Company under option to
directors, senior management, and employees of the Company,
representing 8.2 per cent of the existing issued share capital of
the Company. The options are exercisable at a price of 0.75 pence
per share, vest over three years, in three equal proportions, a
third on each subsequent anniversary of the date of grant, and are
valid for 10 years from the date of grant.
10. Availability of interim report
A copy of these results will be made
available for inspection at the Company's registered office during
normal business hours on any weekday. The Company's registered
office is at 207 Temple Chambers, 3-7 Temple Avenue, London, EC4Y
0DT. A copy can also be downloaded from the Company's website at
www.beowulfmining.com. Beowulf Mining plc is registered in England
and Wales with registered number 02330496.
**
Ends **