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.
30
August 2024
Beowulf Mining
plc
("Beowulf" or the "Company")
Unaudited Financial Results
for the Period Ended 30 June 2024
Beowulf Mining (AIM: BEM; Spotlight:
BEO), the mineral exploration and development company, announces
its unaudited financial results for the six months ended 30 June
2024 (the "Period").
The Company has made significant
progress across its portfolio during the Period, building out a
skilled and dedicated team, ramping up activities at the Gállok or
Kallak Iron Ore Project ("Gállok") and the Graphite Anode Materials
Plant ("GAMP") in preparation for their respective Pre-Feasibility
Studies and permitting processes, and derisking the Company's
projects to ensure that their value can be fully demonstrated and
optimised.
Activities in the Period
Corporate
· During
the Period, the Company completed a capital raise, raising a total
of SEK 56.3 million (approximately £4.4 million) by way of a rights
issue of Swedish Depository Receipts in Sweden and a PrimaryBid
retail offer and a placing to certain UK investors including
members of the Board and executive management. Proceeds of the
capital raise are being used to fund the continued development of
the Company's projects, in particular, the Gállok in Sweden and the
GAMP in Finland.
· In
order to complete 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.
· Following the capital raise, the Company, at its Annual
General Meeting ("AGM") on 14 June 2024, passed a resolution to
complete a consolidation of shares in the Company on the basis of 1
New Share of £0.05 (5 pence) for every 50 Existing Shares of £0.001
(0.1 of a penny) each. The consolidation of the Existing Shares
provides greater flexibility for the Company when issuing new
equity and should help to minimise dilution to
Shareholders.
· The
completion of this financing has enabled the progression of crucial
workstreams, including advancing permit applications, environmental
impact assessments, and technical test-work at both sites,
significantly derisking the Company's projects.
Sweden
· During
the Period, Dmytro Siergieiev joined Jokkmokk Iron Mines AB
("Jokkmokk Iron") as Project Director with responsibility for
leading the further development of Gállok.
· Under
Dmytro's leadership, Jokkmokk Iron initiated meetings with local
stakeholders including landowners and Sami villages focused on
developing a collaborative approach to future activity, with the
view that active transparent communication will aid Gállok through
its developmental phase.
· Work
continued in preparation for both the Pre-Feasibility Study ("PFS")
and Environmental Impact Assessment ("EIA") for Gállok. Critical
workstreams included metallurgical test-work, hydrogeological
testing and the initiation of trade-off studies on transport and
logistics and the location of the tailings management
facility.
· During
the Period, representatives of the Company met with a delegation
from UNESCO to discuss the development of Gállok in the context of
the Laponia World Heritage Site.
· On 25
June 2024, the Swedish Supreme Administrative Court released its
judgment upholding the Government's decision to award the
Exploitation Concession for Gállok in March 2022. The Exploitation
Concession and all attaching conditions therefore remain in full
force.
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,
further derisking the project.
· Test-work in preparation for an enhanced PFS on the full GAMP
was initiated during the Period with positive results demonstrating
that the proposed process flow-sheet produced battery grade
graphite material. Optimisation work is continuing with the
conclusion of the PFS expected by the end of 2024.
· The
enhanced PFS will be followed by a Definitive Feasibility Study
("DFS") during 2025 with first production still planned from
2027.
Kosovo
· The
Company announced the consolidation of 100 per cent ownership of
Vardar Minerals Limited ("Vardar") during the Period, through the
issue of 1,046,535 Beowulf shares (which remain subject to a
12-month lock-in agreement), providing 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 on 8 April 2024.
· In
connection with the consolidation, Ismet Krasniqi was appointed to
the Board of Vardar on the 8 April 2024.
· 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
and, although it is being reinstated, the licence applications
currently remain pending while the new ICMM Board works through the
backlog. 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 in the
coming months 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"). Infill soil
and rock chip sampling is ongoing.
· 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
·
The Company confirmed that the formal consultation
process for the Gállok EIA will be initiated following the summer.
Feedback from this consultation process will be taken into
consideration and inform the completion of the Gállok EIA and
subsequent Environmental Permit application. The submission for the
Environment Permit application is targeted for Spring
2025.
·
As part of the process, Reindeer Herding analysis,
World Heritage Assessments, and local stakeholder engagement
continues.
·
Indications from metallurgical test-work confirm
that Gállok can produce very high grade, low impurity iron
concentrate.
·
The infill drilling programme focussed on
upgrading Inferred resource to Measured and Indicated category is
now expected to commence in Autumn 2024. Following this drilling,
the Mineral Resource Estimate ("MRE") will be updated and form the
basis of mine planning and reserve estimation.
·
Other workstreams at Gállok, including metallurgy,
mineral processing, waste management, site infrastructure and
transportation and logistics, are being advanced or nearing
completion.
·
This ramp up in activity has advanced Gállok
towards the completion of the PFS, anticipated in Q2 2025, which
will support the EIA and Environmental Permit submission
process.
·
Optimisation work as part of the GAMP PFS
continued with the development of the water treatment flow-sheet to
recycle sodium hydroxide ("NaOH"). Bench-scale test-work
demonstrated the ability to recover more than 90 per cent of the
NaOH, the primary reagent in the purification process, and that
this recycled material is high quality and can be reused in the
process to produce battery-grade graphite (>99.95 per cent
graphite purity). In addition, high-quality calcium carbonate
("Lime") produced as by-product from the process can be used for
neutralisation of the acidic wastewater and potentially sold to
other industries. The ability to recycle and reuse reagents,
decreases their overall consumption thereby reducing both the
operating cost and environmental impact.
Financial
· The
underlying administration expenses of £520,157 in Q2 2024 were
lower than Q2 2023 at £1,097,738. This has decreased primarily due
to share-based payment expenses of £116,280 (Q2 2023: £158,120),
professional fees of £123,744 (Q2 2023: £236,877), directors and
staff costs of £130,234 (Q2 2023: £301,576), downstream processing
costs of £6,143 (Q2 2023: £113,034), legal fees of £7,220 (Q2 2023:
£29,809), audit fees of £24,566 (Q2 2023: £36,900) and a foreign
currency loss of £17,636 (Q2 2023: loss of £140,575).
· The
consolidated loss before tax for H1 2024 decreased to £976,478 (H1
2023: £1,799,616). This decrease is primarily due to share-based
payment expenses of £126,432 (H1 2023: £238,843), professional fees
of £293,779 (H1 2023: £405,196), directors and staff costs of
£233,149 (H1 2023: £424,875), and a foreign currency loss of
£33,253 (H1 2023: £199,393), combined with finance costs in
relation to the bridging loan of £59,147 (H1 2023: £195,304), which
was fully repaid in the period.
· Consolidated basic and diluted loss per share for the quarter
ended 30 June 2024 was 1.81 pence (Q2 2023: loss of 4.40 pence
restated for the 50 to 1 share consolidation in Q2
FY24).
· The
Company raised SEK 56.3
million (approximately £4.4 million) before expenses as part of the Capital
Raise, of which, the net proceeds have been used
to repay the bridging loan principal and interest of SEK 10.3
million (approximately £0.76 million).
· £2,686,189 in cash was held at 30 June 2024 (30 June 2023:
£2,855,840).
· Exploration assets increased to £15,211,731 at 30 June 2024 compared to £13,588,729
at 30 June 2023.
· The
cumulative translation losses held in equity increased by £446,232
in the period ended 30 June 2024 to £1,904,104 (31 December 2023:
loss of £1,457,872). Much of the Company's exploration costs are in
Swedish Krona which has weakened against the GB Pound Sterling
since 31 December 2023.
· At 30
June 2024, there were 32,018,357 Swedish Depository Receipts
representing 82.43% per cent of the issued share capital of the
Company. The remaining issued share capital of the Company is held
in the UK.
Ed
Bowie, Chief Executive Officer of Beowulf,
commented:
"Significant progress has been made across the Company's
portfolio during the Period.
"With the appointment of Dmytro, the leadership of Jokkmokk
Iron is now on a sure footing and we continue to work with a team
of market leading consultants. Activity at Gállok is ramping, with
the EIA consultation process planned to commence in September and
multiple ongoing workstreams in preparation for the PFS. Our focus
over the coming months remains on advancing these workstreams,
whilst delivering a robust Environmental Permit
application.
"In Finland, test-work in preparation for the conclusion of
the GAMP PFS targeted for the end of the year. This is the first
comprehensive test-work, taking graphite concentrate through the
full process to produce battery grade graphite anode material, and
thus, is a significant advancement for the GAMP.
"Finally, in Kosovo, we consolidated 100% ownership in Vadar
Minerals, significantly reducing the holding costs and giving us
full flexibility to grow the subsidiary. Following the excellent
results from the Shala East licence released on 4 March 2024, the
Vardar team are completing the infill soil and rock chip sampling
programme to better define the key target areas. With the
re-instatement of the ICMM Board, we anticipate receipt of our
exploration licence renewals in the coming
months.
"Having now spent a year in post, I am pleased by the
excellent progress we have made both corporately and at asset
level. We are building a skilled and dedicated team, working more
closely with local stakeholders and the advancement of the projects
represents a very significant derisking both from technical and
permitting perspectives. Despite this progress, equity markets
remain challenging and the Company's share price has performed
poorly. We remain focused on further derisking the Company's
assets, demonstrating their true value and closing the market
disconnect. I would like to thank shareholders for their continued
support, and I look forward to providing further updates as we look
to realise the portfolio's extensive potential."
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, as at 30 June 2024, was 82.43 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 Gállok iron ore asset in northern Sweden from which testwork
has produced a 'market leading' magnetite concentrate of 71.5 per
cent iron content. In the Gállok 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 a resource footprint of
natural flake graphite and the capability to serve the anode
manufacturing industry. 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 owns 100%
per cent of Vardar Minerals ("Vardar"), which is focused on
exploration in the Tethyan Belt, a major orogenic metallogenic
province for gold and base metals. Vardar is delivering
exciting results for its Mitrovica licence which has several
exploration targets, including lead, zinc, copper and gold. It also
has the Viti and Shala licence areas which are showing potential
for copper-gold porphyry mineralisation. With Beowulf's support,
Vardar is focused on making a discovery.
Gállok is the foundation 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 SIX MONTHS TO 30 JUNE 2024
|
Notes
|
(Unaudited)
3 months
ended
30
June
2024
£
|
|
(Unaudited)
3 months
ended
30
June
2023
£
|
|
(Unaudited)
6 months
ended
30
June
2024
£
|
|
(Unaudited)
6 months
ended
30
June
2023
£
|
|
(Audited)
12 months
ended
31
December 2023
£
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative expenses
|
|
(520,157)
|
|
(1,097,738)
|
|
(917,980)
|
|
(1,691,473)
|
|
(2,501,263)
|
Impairment of exploration
assets
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(350,158)
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
(520,157)
|
|
(1,097,738)
|
|
(917,980)
|
|
(1,691,473)
|
|
(2,851,421)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs
|
3
|
(27,271)
|
|
(199)
|
|
(60,175)
|
|
(195,735)
|
|
(197,724)
|
Finance income
|
|
775
|
|
3,179
|
|
1,677
|
|
3,637
|
|
7,923
|
Grant income
|
|
-
|
|
59,199
|
|
-
|
|
83,955
|
|
96,750
|
Recovery of impairment on listed
investment
|
|
-
|
|
-
|
|
-
|
|
-
|
|
6,563
|
Loss before and after taxation
|
|
(546,653)
|
|
(1,035,559)
|
|
(976,478)
|
|
(1,799,616)
|
|
(2,937,909)
|
|
|
|
|
|
|
|
|
|
|
|
Loss attributable to:
|
|
|
|
|
|
|
|
|
|
|
Owners of the parent
|
|
(546,628)
|
|
(1,017,310)
|
|
(959,438)
|
|
(1,760,745)
|
|
(2,863,959)
|
Non-controlling
interests
|
|
(25)
|
|
(18,249)
|
|
(17,040)
|
|
(38,871)
|
|
(73,950)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(546,653)
|
|
(1,035,559)
|
|
(976,478)
|
|
(1,799,616)
|
|
(2,937,909)
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share attributable to the
owners of the parent:
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
(pence)
|
4
|
(1.81)
|
|
(4.40)
|
|
(3.18)
|
|
(8.69)
|
|
(13.20)
|
BEOWULF MINING PLC
CONDENSED CONSOLIDATED STATEMENT OF CASH
FLOWS
FOR THE SIX MONTHS TO 30 JUNE 2024
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
6 months
to
|
|
6 months
to
|
|
Year
ended
|
|
30
June
2024
|
|
30
June
2023
|
|
31
December
2023
|
|
£
|
|
£
|
|
£
|
Cash flows from operating activities
|
|
|
|
|
|
Loss before income tax
|
(976,478)
|
|
(1,799,615)
|
|
(2,937,909)
|
Depreciation of property, plant and
equipment
|
13,390
|
|
21,812
|
|
43,276
|
Amortisation of right-of-use asset
|
17,334
|
|
4,473
|
|
29,478
|
Equity-settled share-based
transactions
|
126,433
|
|
238,843
|
|
387,668
|
Impairment of exploration
costs
|
-
|
|
-
|
|
350,158
|
Loss on disposal of property, plant
and equipment
|
-
|
|
-
|
|
643
|
Gain on disposal of right of use
assets
|
-
|
|
-
|
|
(58)
|
Finance income
|
(1,677)
|
|
(3,636)
|
|
(7,923)
|
Finance cost
|
60,175
|
|
195,735
|
|
197,724
|
Grant income
|
-
|
|
(83,955)
|
|
(96,750)
|
Unrealised foreign
exchange
|
56,187
|
|
136,635
|
|
86,637
|
Recovery of impairment on listed
investment
|
-
|
|
-
|
|
(6,563)
|
|
(704,636)
|
|
(1,289,708)
|
|
(1,953,619)
|
(Increase)/decrease trade and other
receivables
|
(126,291)
|
|
26,630
|
|
61,395
|
(Decrease)/Increase in trade and
other payables
|
(26,270)
|
|
120,049
|
|
(277,400)
|
Net cash used in operating activities
|
(857,197)
|
|
(1,143,029)
|
|
(2,169,624)
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Purchase of intangible fixed
assets
|
(853,180)
|
|
(1,325,909)
|
|
(2,308,473)
|
Purchase of property, plant and
equipment
|
(5,257)
|
|
(6,277)
|
|
(7,052)
|
Payments for improvements of right
of use assets
|
-
|
|
-
|
|
(33,121)
|
Interest received
|
1,678
|
|
3,636
|
|
7,923
|
Grant receipt
|
143,639
|
|
83,955
|
|
96,750
|
Net cash used in investing activities
|
(713,120)
|
|
(1,244,595)
|
|
(2,243,973)
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from issue of
shares
|
4,390,584
|
|
4,373,056
|
|
4,373,056
|
Payment of share issue
costs
|
(911,014)
|
|
(704,587)
|
|
(704,587)
|
Proceeds from borrowings
|
723,881
|
|
-
|
|
-
|
Repayment of loan
principal
|
(699,172)
|
|
-
|
|
-
|
Interest paid on
borrowings
|
(59,147)
|
|
-
|
|
-
|
Lease principal paid
|
(12,025)
|
|
(6,296)
|
|
(21,228)
|
Lease interest paid
|
(1,028)
|
|
(431)
|
|
(2,420)
|
Net cash from financing activities
|
3,432,079
|
|
3,661,742
|
|
3,644,821
|
|
|
|
|
|
|
Increase/(decrease) in cash and cash
equivalents
|
1,861,762
|
|
1,274,118
|
|
(768,776)
|
Cash and cash equivalents at
beginning of period/year
|
905,555
|
|
1,776,556
|
|
1,776,556
|
Effect of foreign exchange rate
changes
|
(81,128)
|
|
(194,834)
|
|
(102,225)
|
Cash and cash equivalents at end of
period/year
|
2,686,189
|
|
2,855,840
|
|
905,555
|
BEOWULF MINING PLC
CONDENSED COMPANY STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS TO 30 JUNE 2024
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
6 months
to
|
|
6 months
to
|
|
Year
ended
|
|
30
June
2024
|
|
30
June
2023
|
|
31
December 2023
|
|
£
|
|
£
|
|
£
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
Loss before income tax
|
(909,148)
|
|
(1,815,273)
|
|
(2,959,228)
|
Expected credit losses
|
181,922
|
|
414,831
|
|
1,001,537
|
Equity-settled share-based
transactions
|
69,864
|
|
166,873
|
|
321,534
|
Depreciation of property, plant and
equipment
|
120
|
|
104
|
|
233
|
Loss on disposal of property, plant
and equipment
|
-
|
|
-
|
|
643
|
Finance income
|
(1,631)
|
|
(3,487)
|
|
(7,655)
|
Finance cost
|
59,147
|
|
195,304
|
|
195,304
|
Unrealised foreign
exchange
|
56,187
|
|
136,635
|
|
86,637
|
Recovery of impairment on listed
investment
|
-
|
|
-
|
|
(6,563)
|
|
(543,539)
|
|
(905,013)
|
|
(1,367,558)
|
|
|
|
|
|
|
(Increase)/decrease in trade and
other receivables
|
(13,261)
|
|
10,439
|
|
4,129
|
(Decrease)/increase in trade and
other payables
|
(25,735)
|
|
115,576
|
|
(88,052)
|
Net cash used in operating activities
|
(582,535)
|
|
(778,998)
|
|
(1,451,481)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Loans to subsidiaries
|
(1,006,440)
|
|
(1,562,972)
|
|
(2,757,113)
|
Financing of subsidiary
|
-
|
|
(250,000)
|
|
(250,000)
|
Interest received
|
1,631
|
|
3,487
|
|
7,655
|
Purchase of property, plant and
equipment
|
-
|
|
-
|
|
(1,006)
|
Net cash used in investing activities
|
(1,004,809)
|
|
(1,809,485)
|
|
(3,000,464)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Proceeds from issue of
shares
|
4,390,584
|
|
4,373,056
|
|
4,373,056
|
Payment of share issue
costs
|
(911,014)
|
|
(704,587)
|
|
(704,587)
|
Proceeds from borrowings
|
723,881
|
|
-
|
|
-
|
Repayment of loan
principal
|
(699,172)
|
|
-
|
|
-
|
Interest paid on
borrowings
|
(59,147)
|
|
-
|
|
-
|
Net cash from financing activities
|
3,445,132
|
|
3,668,469
|
|
3,668,469
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase/(decrease) in cash and cash
equivalents
|
1,857,788
|
|
1,079,986
|
|
(783,476)
|
Cash and cash equivalents at
beginning of period/year
|
794,909
|
|
1,667,840
|
|
1,667,840
|
Effect of foreign exchange rate
changes
|
(81,058)
|
|
(139,453)
|
|
(89,455)
|
Cash and cash equivalents at end of
period/year
|
2,571,639
|
|
2,608,373
|
|
794,909
|
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM FOR THE
SIX MONTHS TO 30 JUNE 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 period ended 30 June 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.
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.
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)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
3
months
|
|
3
months
|
|
6
months
|
|
6
months
|
|
12
months
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
Group
|
30
June
2024
|
|
30
June
2023
|
|
30
June
2024
|
|
30
June
2023
|
|
31
December 2023
|
|
£
|
|
£
|
|
£
|
|
£
|
|
£
|
|
|
|
|
|
|
|
|
|
|
Bridging loan amortised
interest
|
26,747
|
|
-
|
|
59,147
|
|
195,304
|
|
195,304
|
Lease liability interest
|
524
|
|
199
|
|
1,028
|
|
431
|
|
2,420
|
|
27,271
|
|
199
|
|
60,175
|
|
195,735
|
|
197,724
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
3
months
|
|
3
months
|
|
6
months
|
|
6
months
|
|
12
months
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
|
ended
|
Parent
|
30
June
2024
|
|
30
June
2023
|
|
30
June
2024
|
|
30
June
2023
|
|
31
December 2023
|
|
£
|
|
£
|
|
£
|
|
£
|
|
£
|
|
|
|
|
|
|
|
|
|
|
Bridging loan amortised
interest
|
26,747
|
|
-
|
|
59,147
|
|
195,304
|
|
197,724
|
|
26,747
|
|
-
|
|
59,147
|
|
195,304
|
|
197,724
|
4. Loss per
share
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
3
months
|
3
months
|
6
months
|
6
months
|
12
months
|
|
ended
|
ended
|
ended
|
ended
|
ended
|
Group
|
30
June
2024
|
30
June
2023
|
30
June
2024
|
30
June
2023
|
31
December 2023
|
Loss for the period/year attributable
to shareholders of the Company (£'s)
|
(546,628)
|
(1,017,310)
|
(959,438)
|
(1,760,745)
|
(2,863,959)
|
Weighted average number of ordinary
shares
|
30,184,261
|
23,143,749
|
30,184,261
|
20,250,622
|
21,699,167
|
Loss per share (p)
|
(1.81)
|
(4.40)
|
(3.18)
|
(8.69)
|
(13.20)
|
Parent
|
|
|
|
|
|
Loss for the period/year attributable
to shareholders of the Company (£'s)
|
(511,472)
|
(1,214,836)
|
(909,148)
|
(1,815,273)
|
(2,959,228)
|
Weighted average number of ordinary
shares
|
30,184,261
|
23,143,749
|
30,184,261
|
20,250,622
|
21,699,167
|
Loss per share (p)
|
(1.69)
|
(5.25)
|
(3.01)
|
(8.96)
|
(13.64)
|
The weighted average number
presented for the period ending 30 June 2023 above and the year
ending 31 December 2023 in the statement of comprehensive income
have been adjusted for the effect of a 50 to 1 share
consolidation.
5. Share
capital
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
30
June
2024
|
|
30
June
2023
|
|
31
December 2023
|
|
£
|
|
£
|
|
£
|
Allotted, issued and fully paid
|
|
|
|
|
|
Ordinary shares of 0.1p
each
|
-
|
|
11,571,875
|
|
11,571,875
|
Ordinary shares of 5p
each
|
1,942,240
|
|
-
|
|
-
|
Deferred A shares of 0.9p
each
|
10,414,687
|
|
-
|
|
-
|
Total
|
12,356,927
|
|
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 30 June 2023
|
1,157,187,463
|
Issued during the period
|
-
|
Balance at 31 December 2023
|
1,157,187,463
|
Issued during the period
|
15,701,041
|
Effect of share
consolidation
|
(1,134,043,714)
|
Balance at 30 June 2024
|
38,844,790
|
|
Number
|
|
of
deferred A shares
|
Balance at 1 January 2023
|
-
|
Issued during the period
|
-
|
Balance at 30 June 2023
|
-
|
Issued during the period
|
-
|
Balance at 31 December 2023
|
-
|
Issued during the period
|
1,157,187,463
|
Balance at 30 June 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.
On the 3 April 2024, the Company
announced the completion of the Rights Issue to issue 12,500,000
ordinary shares of £0.30. The PrimaryBid offer raised £3.8 million
before expenses. In addition to this, 583,333 ordinary shares were
issued for underwriting commitments. As part of the PrimaryBid
offer, 1,571,172 ordinary shares were issued to existing retail
investors raising £0.20 million.
On the 9 April 2024, the Company
issued 1,046,535 ordinary shares to the Vardar minority holders for
the consolidation of 100 per cent ownership of Vardar.
On 14 June 2024, the Company
consolidated its ordinary share capital resulting in every 50
existing ordinary shares of £0.001 each being consolidated into 1
new ordinary share of £0.05 each. The number of shares prior to
share consolidation was 1,157,187,463.
At the period end, the Company
had 38,844,790 Ordinary Shares in issue (Q2
2023: 1,157,187,463)
6. Share based
payments
During the period, 2,560,000 options
were granted (year ended 31 December 2023: 465,000). The options
outstanding as at 30 June 2024 have an exercise price in the range
of 37.5 pence to 262.5 pence (31 December 2023: 50.0 pence to 367.5
pence) and a weighted average remaining contractual life of 9
years, 67 days (31 December 2023: 5 years, 294 days).
The share-based payment expense for
the options for the period ended 30 June 2024 was £126,433 (Q2
2023: £238,843; 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:
|
2024
|
2024
|
2024
|
2023
|
2022
|
2022
|
Fair value at grant date
|
0.48p
|
0.51p
|
0.30p
|
0.52p
|
3.59p
|
3.59p
|
Share price
|
0.70p
|
0.73p
|
0.70p
|
1.68p
|
4.00p
|
4.00p
|
Exercise price
|
0.75p
|
0.75p
|
0.75p
|
2.06p
|
1.00p
|
1.00p
|
Expected volatility
|
77.5%
|
79.9%
|
77.5%
|
55.2%
|
100.0%
|
100.0%
|
Expected option life
|
6
years
|
6
years
|
2
years
|
2.5
years
|
6
years
|
6
years
|
Contractual option life
|
10
years
|
10
years
|
10
years
|
5
years
|
10
years
|
10
years
|
Risk free interest rate
|
4.080%
|
4.100%
|
4.480%
|
4.800%
|
4.520%
|
4.520%
|
Reconciliation of options in issue
|
Number
|
|
Weighted
average exercise price(£'s)
|
|
|
|
|
|
|
|
|
Outstanding at 1 January
2023
|
275,000
|
|
2.750
|
Granted during the
period
|
465,000
|
|
2.400
|
Lapsed during the period
|
(90,000)
|
|
3.680
|
Outstanding at 30 June
2023
|
650,000
|
|
2.760
|
Exercisable at 30 June
2023
|
235,000
|
|
3.000
|
Reconciliation of options in issue
|
Number
|
|
Weighted
average exercise price(£'s)
|
|
|
|
|
|
|
|
|
Outstanding at 1 January
2024
|
895,000
|
|
2.300
|
Granted during the
period
|
2,560,000
|
|
0.375
|
Lapsed during the period
|
(285,000)
|
|
3.307
|
Outstanding at 30 June
2024
|
3,170,000
|
|
0.651
|
Exercisable at 30 June
2024
|
646,667
|
|
1.369
|
|
|
|
|
No warrants were granted during the
period (2023: Nil).
The reconciliation of options in
issue presented for the period ending 30 June 2023 has
retrospectively adjusted for the effect of a 50 to 1 share
consolidation.
7. Intangible Assets:
Group
|
Exploration assets
|
|
Other
intangible
assets
|
|
Total
|
Net book value
|
£
|
|
£
|
|
£
|
As at 31 December 2023
(Audited)
|
14,797,833
|
|
75,493
|
|
14,873,326
|
As at 30 June 2024
(Unaudited)
|
14,966,891
|
|
244,840
|
|
15,211,731
|
Exploration costs
|
As
at
30
June
2024
|
|
As
at
31
December
2023
|
|
(Unaudited)
|
|
(Audited)
|
|
£
|
|
£
|
Cost
|
|
|
|
At 1 January
|
14,797,833
|
|
13,002,465
|
Additions for the year
|
633,540
|
|
2,330,902
|
Foreign exchange
movements
|
(464,482)
|
|
(185,376)
|
Impairment
|
-
|
|
(350,158)
|
|
14,966,891
|
|
14,797,833
|
The net book value of exploration
costs is comprised of expenditure on the following
projects:
|
|
(Unaudited)
|
|
(Audited)
|
|
|
As
at
30
June
2024
|
|
As
at
31
December
2023
|
|
|
£
|
|
£
|
Project
|
Country
|
|
|
|
Gállok
|
Sweden
|
9,646,475
|
|
9,481,130
|
Pitkäjärvi
|
Finland
|
1,651,998
|
|
1,667,854
|
Karhunmäki
|
Finland
|
73,538
|
|
55,935
|
Rääpysjärvi
|
Finland
|
172,951
|
|
174,060
|
Luopioinen
|
Finland
|
4,877
|
|
4,812
|
Emas
|
Finland
|
43,896
|
|
41,693
|
Mitrovica
|
Kosovo
|
2,484,329
|
|
2,527,239
|
Viti
|
Kosovo
|
673,040
|
|
680,331
|
Shala
|
Kosovo
|
215,787
|
|
164,779
|
|
|
14,966,891
|
|
14,797,833
|
Total Group exploration costs of
£14,966,891 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 Gállok. The Company originally applied
for the Exploitation Concession in April 2013 and management
actively sought to progress the application, engaging with the
various government bodies and other stakeholders. The Exploitation
Concession was finally awarded in March 2022.
Gállok is included in the
condensed financial statements as at 30 June 2024 as an intangible
exploration licence with a carrying value of £9,646,475 (2023:
£9,481,130). Given the Exploitation Concession was awarded,
Management have considered that there is no current risk associated
with Gállok and thus have not impaired the project.
Other intangible assets
|
(Unaudited)
As
at
30
June
2024
|
|
(Audited)
As
at
31
December
2023
|
|
£
|
|
£
|
Cost
|
|
|
|
At 1 January
|
75,493
|
|
-
|
Additions for the
period/year
|
172,173
|
|
75,779
|
Foreign exchange
movements
|
(2,826)
|
|
(286)
|
Total
|
244,840
|
|
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)
|
|
(Unaudited)
|
|
As
at
30
June
2024
|
|
As
at
31
December
2023
|
|
£
|
|
£
|
|
|
|
|
Opening balance
|
-
|
|
1,845,947
|
Funds advanced
|
723,881
|
|
-
|
Finance costs
|
59,147
|
|
195,304
|
Effect of FX
|
(24,709)
|
|
(2,818)
|
Funds repaid
|
(758,319)
|
|
(2,038,433)
|
|
-
|
|
-
|
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.
The bridging loan principal and interest totalling
£0.758 was repaid early in April 2024 using part of the proceeds
from the capital raise on the right issue.
9. Post balance
sheet events
There have been no significant
events subsequent to the period end.
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 https://beowulfmining.com/. Beowulf Mining plc is
registered in England and Wales with registered number
02330496.
** Ends
**