
31 March
2025
Red Rock Resources plc
Unaudited half-yearly results for the six
months ended 31 December 2024
Red Rock Resources plc ("Red Rock" or "the
Company"), the natural resources investment, exploration, and
development company with interests in manganese, gold, copper and
cobalt, and other materials, announces its half-yearly results for
the six months ended 31 December 2024.
Chairman's Statement
The statement we released with the Final Results for
the year to 30th June 2024, and the statement released
with the interim results a year ago, tell a story, in relation to
our interests in the DRC, that is consistent but has still not
advanced to the anticipated conclusion.
In the DRC some local parties expected to take the
benefits of sale of our majority owned copper-cobalt asset through
a disposition of which we were unaware. We challenged this, and as
we have comprehensive records to support our position have always
assumed that we would eventually prevail. We had early victories in
court cases relating to the $5,000,000m already paid and our share
thereof, and then went to arbitration in relation to our share of
the $15,000,000 still held on behalf of the vendors by the
buyer.
We are now at the point where the judgement is near
the point of publication, and retain the same degree of confidence.
Because of the slowness of procedures in Kinshasa, we are not
writing today the report we expected to be writing, but the
management of the Company is every day pursuing the matter with all
possible commitment and assiduity.
The direct consequences of a favourable outcome in
the DRC would be potentially large in relation to the current value
of the Company. The indirect consequences, in the form of opening
the door to further proceedings, could also be large. It is also
likely that our ability to work on high level projects in the DRC
would be enhanced, and our ability to advance other projects of the
Company would become greater.
Conversely, a failure, or a further long delay, in
the DRC, neither of which appear likely to the management, would
leave the Company's short term finances under significant strain as
the level of current liabilities now reflects the expectation of an
early award. Immediate action would have to be taken to dispose of
some non-core assets, and other action taken to restructure or
convert some of the Company's convertible and debt securities
and/or raise money on what could be dilutive terms. The Company's
convertible and debt holders have been strongly supportive of the
Company, and we are discussing with the loan note holders the terms
of an extension to the Convertible Loan Notes. A failure to
generate sufficient funds by disposals or external funding might
put in question the Company's ability to continue operations.
Current liabilities include an amount of
approximately £644,000 due to Power Metal Resources PLC (the
"Vendor") in respect of the Company's purchase of a minority stake
in Red Rock's assets in Australia, where the Company continues
exploration activities and the pursuit of potential capital
transactions. Red Rock and the Vendor are in discussions to set a
mutually agreeable timing of this payment.
The Company is also discussing a possible
transaction or transactions in relation to its Burkina Faso gold
assets. Meanwhile some of our gold production equipment is in
process of being released from customs in Burkina Faso and a
progress report on local plans and operations will then be
released.
Of the two principal investment interests of the
Company, the royalty interest in the El Limon gold asset in
Colombia held by Soma Gold may start paying again after this
quarter as Soma's production increases and is expected to require
use of the El Limon mill. Elephant Oil Inc, a private onshore oil
company active in West Africa, is nearing close of a funding
transaction shortly that would enable it to advance its highly
prospective West African onshore oil projects.
An operational update will be released in April,
which will contain more information on the DRC arbitration and on
other developments.
Andrew Bell
Chairman
For further
information, please contact:
Andrew Bell 0207 747
9990
Chairman Red Rock Resources
Plc
Roland Cornish/ Rosalind Hill Abrahams
0207 628
3396
NOMAD Beaumont Cornish
Limited
Bob Roberts
0203 8696081
Broker Clear Capital Corporate
Broking
This
announcement contains inside information for the purposes of
Article 7 of Regulation 2014/596/EU, which is part of domestic UK
law pursuant to the Market Abuse (Amendment) (EU Exit) regulations
(SI 2019/310) and is disclosed in accordance with the
Company's obligations under Article 17.
Beaumont Cornish Limited
("Beaumont Cornish") is the Company's Nominated Adviser and is
authorised and regulated by the FCA. Beaumont Cornish's
responsibilities as the Company's Nominated Adviser, including a
responsibility to advise and guide the Company on its
responsibilities under the AIM Rules for Companies and AIM Rules
for Nominated Advisers, are owed solely to the London Stock
Exchange. Beaumont Cornish is not acting for and will not be
responsible to any other persons for providing protections afforded
to customers of Beaumont Cornish nor for advising them in relation
to the proposed arrangements described in this announcement or any
matter referred to in it.
Consolidated statement of financial position as at 31
December 2024
|
Notes
|
31
December
2024
|
|
31
December
2023
|
|
30 June
2024
|
|
|
Unaudited,
£'000
|
|
Unaudited,
£'000
|
|
Audited,
£'000
|
ASSETS
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
Investments in associates and
joint ventures
|
|
1,030
|
|
1,030
|
|
1,030
|
Financial instruments
|
8
|
736
|
|
736
|
|
736
|
Exploration assets
|
9
|
13,707
|
|
13,358
|
|
13,575
|
Mineral tenements
|
|
501
|
|
710
|
|
532
|
Property, Plant &
Equipment
|
|
19
|
|
16
|
|
19
|
Non-current receivables
|
|
2,560
|
|
2,506
|
|
2,560
|
Total non-current assets
|
|
18,553
|
|
18,356
|
|
18,453
|
Current assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
6
|
|
82
|
|
38
|
Loans and other
receivables
|
|
846
|
|
667
|
|
807
|
Total current assets
|
|
852
|
|
749
|
|
845
|
TOTAL ASSETS
|
|
19,405
|
|
19,105
|
|
19,298
|
EQUITY AND LIABILITIES
|
|
|
|
|
|
|
Equity attributable to owners of the parent
|
|
|
|
|
|
|
Called up share capital
|
10
|
3,281
|
|
3,047
|
|
3,143
|
Share premium account
|
|
34,206
|
|
33,426
|
|
33,804
|
Other reserves
|
|
1,385
|
|
2,040
|
|
1,193
|
Retained earnings
|
|
(26,871)
|
|
(23,830)
|
|
(25,323)
|
Total equity attributable to owners of the
parent
|
|
12,001
|
|
14,683
|
|
12,817
|
Non-controlling
interest
|
|
(152)
|
|
(866)
|
|
(150)
|
Total equity
|
|
11,849
|
|
13,817
|
|
12,667
|
LIABILITIES
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
Trade and other
payables
|
|
-
|
|
813
|
|
-
|
Borrowings
|
11
|
1,061
|
|
734
|
|
756
|
Total non-current liabilities
|
|
1,061
|
|
1,547
|
|
756
|
Current liabilities
|
|
|
|
|
|
|
Trade and other
payables
|
|
2,800
|
|
1,702
|
|
2,838
|
Short term borrowings
|
11
|
3,695
|
|
2,039
|
|
3,037
|
Total current liabilities
|
|
6,495
|
|
3,741
|
|
5,875
|
TOTAL EQUITY AND LIABILITIES
|
|
19,405
|
|
19,105
|
|
19,298
|
The accompanying notes form an integral part of these
financial statements.
Consolidated statement of income
for the period ended 31 December 2024
|
Notes
|
6 months to 31 December
2024
|
|
6 months to 31
December 2023
|
|
|
Unaudited,
£'000
|
|
Unaudited,
£'000
|
Administrative expenses
|
4
|
(623)
|
|
(585)
|
Project development
costs
|
5
|
(96)
|
|
(382)
|
Exploration expenses
|
|
(56)
|
|
(288)
|
Foreign exchange
gain/(loss)
|
|
31
|
|
16
|
Finance income/(expenses),
net
|
6
|
(804)
|
|
(293)
|
(Loss)/profit for the period
|
|
(1,548)
|
|
(1,532)
|
Tax credit
|
|
-
|
|
-
|
(Loss)/profit for the period
|
7
|
(1,548)
|
|
(1,532)
|
(Loss)/profit for the period attributable
to:
|
|
|
|
|
Equity holders of the
parent
|
|
(1,548)
|
|
(1,353)
|
Non-controlling
interest
|
|
-
|
|
(179)
|
|
|
(1,548)
|
|
(1,532)
|
(Loss)/profit per share
|
|
|
|
|
(Loss)/profit per share - basic,
pence
|
3
|
(0.03)
|
|
(0.06)
|
(Loss)/profit per share - diluted,
pence
|
3
|
(0.03)
|
|
(0.06)
|
The accompanying notes form an integral part of
these financial statements.
Consolidated statement of comprehensive income for the period
ended 31 December 2024
|
6
months to 31
December 2024
|
|
6 months to 31
December 2023
|
|
Unaudited,
£'000
|
|
Unaudited, £'000
|
(Loss) /profit for the period
|
(1,548)
|
|
(1,532)
|
Unrealised foreign currency loss
arising upon retranslation of foreign
operations
|
183
|
|
65
|
Total comprehensive income/(loss) for the
period
|
(1,365)
|
|
(1,467)
|
Total comprehensive income/(loss) for the period attributable
to:
|
|
|
|
Equity holders of the
parent
|
(1,323)
|
|
(1,288)
|
Non-controlling
interest
|
(2)
|
|
(179)
|
|
(1,365)
|
|
(1,467)
|

The accompanying notes form an integral part of
these financial statements.
Consolidated statement of changes in equity for the period
ended 31 December 2024
The movements in equity during the period were as
follows:
|
Share capital
|
Share premium
account
|
Retained earnings
|
Other reserves
|
Total attributable to owners of
the Parent
|
Non-
controlling
interest
|
Total equity
|
Unaudited
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
As at 30 June 2024 (audited)
|
3,143
|
33,804
|
(25,323)
|
1,193
|
12,817
|
(150)
|
12,667
|
Changes in equity for the
six- month period ending 31
December 2024
|
|
|
|
|
|
|
|
Loss for the period
|
-
|
-
|
(1,548)
|
-
|
(1,548)
|
-
|
(1,548)
|
Unrealised foreign currency gains
on translation of foreign operations
|
-
|
-
|
-
|
183
|
183
|
(2)
|
181
|
Total comprehensive
income/(loss) for the period
|
-
|
-
|
(1,548)
|
183
|
(1,365)
|
(2)
|
(1,367)
|
Transactions with shareholders
|
|
|
|
|
|
|
|
Issue of shares
|
138
|
402
|
-
|
-
|
540
|
-
|
540
|
Warrants issued in the
year
|
-
|
-
|
-
|
9
|
9
|
-
|
9
|
Total transactions with
shareholders
|
138
|
402
|
-
|
9
|
549
|
-
|
549
|
As at 31 December 2024
(unaudited)
|
3,281
|
34,206
|
(26,871)
|
1,385
|
12,001
|
(152)
|
11,849
|
As at 30 June 2023 (audited)
|
2,960
|
32,785
|
(22,477)
|
1,751
|
15,019
|
(687)
|
14,332
|
Changes in equity for the
six- month period ending 31
December 2023
|
|
|
|
|
|
|
|
Loss for the period
|
-
|
-
|
(1,353)
|
-
|
(1,353)
|
(179)
|
(1,532)
|
Unrealised foreign currency gains
on translation of foreign operations
|
-
|
-
|
-
|
65
|
65
|
-
|
65
|
Total comprehensive
income/(loss) for the period
|
-
|
-
|
(1,353)
|
65
|
(1,288)
|
(179)
|
(1,467)
|
Transactions with shareholders
|
|
|
|
|
|
|
|
Issue of shares
|
87
|
641
|
-
|
-
|
728
|
-
|
728
|
Shares to issue
|
-
|
-
|
-
|
224
|
224
|
-
|
224
|
Total transactions with
shareholders
|
87
|
641
|
|
224
|
952
|
-
|
952
|
As at 31 December 2023
(unaudited)
|
3,047
|
33,426
|
(23,830)
|
2,040
|
14,683
|
(866)
|
13,817
|
|
FVTOCI
financial
assets
reserve
|
Foreign currency
translation
reserve
|
Share- based
payment
reserve
|
Share to Issue
reserve
|
Warrants reserve
|
Other
Reserve
|
Total other
reserves
|
Unaudited
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
As at 30 June 2024 (audited)
|
402
|
118
|
230
|
-
|
1,091
|
(648)
|
1,193
|
Changes in equity for six months ended 31 December
2021
|
|
|
|
|
|
|
|
Unrealised foreign currency loss
on translation of foreign
operations
|
-
|
183
|
-
|
-
|
-
|
-
|
183
|
Total other comprehensive income for the
period
|
-
|
183
|
-
|
-
|
-
|
-
|
183
|
Transactions with shareholders
|
|
|
|
|
|
|
|
Warrants issued in the
year
|
-
|
-
|
-
|
-
|
9
|
-
|
9
|
Total transactions with shareholders
|
-
|
-
|
-
|
-
|
9
|
-
|
9
|
As at 31 December 2024 (unaudited)
|
402
|
301
|
230
|
-
|
1,100
|
(648)
|
1,385
|
As at 30 June 2023 (audited)
|
402
|
125
|
230
|
-
|
994
|
-
|
1,751
|
Changes in equity for six months ended 31 December
2023
|
|
|
|
|
|
|
|
Unrealised foreign currency loss
on translation of foreign
operations
|
-
|
65
|
-
|
-
|
-
|
-
|
65
|
Total other comprehensive income for the
period
|
-
|
65
|
-
|
-
|
-
|
-
|
65
|
Transactions with shareholders
|
|
|
|
|
|
|
|
Grant of warrants
|
-
|
-
|
-
|
224
|
-
|
-
|
224
|
Total transactions with shareholders
|
-
|
-
|
-
|
224
|
-
|
-
|
224
|
As at 31 December 2023 (unaudited)
|
402
|
190
|
230
|
224
|
994
|
-
|
2,040
|
Consolidated statement of cash flows for the period ended 31
December 2024
|
6
months to 31
December 2024
|
|
6
months to 31
December 2023
|
|
Unaudited,
£'000
|
|
Unaudited,
£'000
|
Cash flows from operating activities
|
|
|
|
(Loss)/profit before tax
|
(1,548)
|
|
(1,532)
|
Decrease/(Increase) in
receivables
|
(39)
|
|
3
|
Increase/(Decrease) in
payables
|
64
|
|
(33)
|
Share-based payments
|
8
|
|
-
|
Depreciation
|
-
|
|
2
|
Finance costs/income,
net
|
796
|
|
293
|
Currency adjustments
|
(7)
|
|
(6)
|
Net cash outflow from operations
|
(726)
|
|
(1,273)
|
Cash flows from investing activities
|
|
|
|
Payments for capitalised
exploration costs
|
(132)
|
|
-
|
Payments to increase interest in
tenements
|
-
|
|
(12)
|
Net cash (outflow)/inflow from investing
activities
|
(132)
|
|
(12)
|
Cash flows from financing activities
|
|
|
|
Proceeds from issue of
shares
|
251
|
|
472
|
Interest paid
|
-
|
|
(29)
|
Proceeds from new
borrowings
|
605
|
|
789
|
Repayments of
borrowings
|
(32)
|
|
(85)
|
Net cash inflow/(outflow) from financing
activities
|
824
|
|
1,147
|
Net increase in cash and cash equivalents
|
(34)
|
|
(138)
|
Cash and cash equivalents at the
beginning of period
|
38
|
|
155
|
Exchange losses on cash and cash
equivalents
|
2
|
|
65
|
Cash and cash equivalents at end of period
|
6
|
|
82
|
Half-yearly report notes
for the period ended 31 December 2024
As at 31 December 2024, 30 June 2024 and 31 December
2023 the Company had one or more operating subsidiaries and has
therefore prepared full and interim consolidated financial
statements respectively.
The Company will report again for the year ending 30
June 2025.
The financial information contained in this half
yearly report does not constitute statutory accounts as defined in
section 435 of the Companies Act 2006. The financial information
for the year ended 30 June 2024 has been extracted from the
statutory accounts for the Group for that year. Statutory accounts for the year ended
30 June 2023, upon which the auditors gave an unqualified audit
report which did not contain a statement under Section 498(2) or
(3) of the Companies Act 2006, have been filed with the Registrar
of Companies.
Basis of preparation
|
The consolidated interim
financial information has been prepared in
accordance with IAS 34 'Interim Financial Reporting.' The
accounting policies applied by the Group in these condensed
consolidated interim financial statements are the same as those
applied by the Group in its consolidated financial statements as at
and for the year ended 30 June 2024, which have been prepared in
accordance with IFRS.
|
3
|
Earnings per share
|
|
|
|
|
The following reflects the loss
and number of shares data used in the basic and diluted loss per
share computations:
|
|
6 months
to
31 December
2024
|
|
6 months
to
31
December 2023
|
|
|
Unaudited
|
|
Unaudited
|
|
Profit/(loss) attributable to equity holders of the parent
company, Thousand pounds Sterling
|
(1,548)
|
|
(1,532)
|
|
Weighted average number of Ordinary shares of £0.0001 in
issue, used for basic EPS
|
4,827,628,410
|
|
2,590,767,190
|
|
Effect of all dilutive potential
ordinary shares from potential ordinary shares that would have to
be issued, if all loan notes convertible at the discretion of the
noteholder converted at the
beginning of the period
|
-
|
|
-
|
|
Weighted average number of Ordinary shares of £0.0001 in
issue, including potential ordinary shares, used for diluted
EPS
|
4,827,628,410
|
|
2,590,767,190
|
|
Profit/(loss) per share - basic, pence
|
(0.03)
|
|
(0.06)
|
|
Profit/(loss) per share - diluted, pence
|
(0.03)
|
|
(0.06)
|
EPS for the year is approximately
half of the level of the comparative period due to the effect of
the increase of the weighted number of
ordinary shares in issue during
the period of report.
At 31 December 2023 and 31
December 2022, the effect of the following the instruments is
anti-dilutive, therefore they were not included into the diluted
earnings per share calculation.
|
6 months
to
31 December
2024
|
|
6 months
to
31
December 2023
|
|
Unaudited
|
|
Unaudited
|
Share options granted to employees
- not vested and/or out of the money
|
21,000,000
|
|
21,000,000
|
Number of warrants given to
shareholders as a part of placing
equity instruments - out of the
money
|
741,450,002
|
|
314,178,213
|
Total number of contingently issuable shares that could
potentially dilute basic earnings
per share in future
|
762,450,002
|
|
335,178,213
|
Total number of contingently issuable shares that could
potentially dilute basic earnings per share in future and anti-
dilutive potential ordinary shares that
were not included into the fully diluted EPS
calculation
|
762,450,002
|
|
335,178,213
|
There were no ordinary share
transactions after 31 December 2024, that that could have changed
the EPS calculations significantly if those transactions had
occurred before the end of the reporting period.
|
4 Administrative
expenses
|
6 months
to
31 December
2024
|
|
6 months
to
31
December 2023
|
|
Unaudited
£'000
|
|
Unaudited
£'000
|
Staff Costs:
|
|
|
|
Payroll
|
235
|
|
307
|
Pension
|
20
|
|
27
|
Consultants
|
23
|
|
8
|
HMRC / PAYE
|
19
|
|
21
|
Professional Services:
|
|
|
|
Accounting
|
66
|
|
25
|
Legal
|
1
|
|
-
|
Marketing
|
2
|
|
16
|
Other
|
-
|
|
-
|
Regulatory Compliance
|
69
|
|
40
|
Travel
|
62
|
|
32
|
Office and Admin:
|
|
|
|
General
|
53
|
|
32
|
IT costs
|
4
|
|
5
|
Rent
|
43
|
|
46
|
Insurance
|
27
|
|
25
|
Total administrative expenses
|
623
|
|
585
|
Included in the above admin costs for the year are
£108,000 (2023: £168,000) in costs related to the administration of
subsidiary project undertakings.
5 Project development
expenses
Project development expenses include costs incurred
during the assessment and due diligence phases of a project, when
material uncertainties exist regarding whether the project meets
the Company's investment and development criteria and whether as a
result the project will be advanced further.
|
6 months
to
31 December
2024
|
|
6 months
to
31
December 2023
|
|
Unaudited
£'000
|
|
Unaudited
£'000
|
Project development expenses
|
|
|
|
VUP (Congo)
|
13
|
|
6
|
Zlata Bana (Slovakia)
|
-
|
|
-
|
Galaxy (Congo)
|
-
|
|
-
|
Luanshimba (Congo)
|
-
|
|
-
|
Kinsevere (Congo)
|
-
|
|
-
|
Mid Migori Mines
(Kenya)
|
-
|
|
-
|
Zimbabwe Lithium
|
-
|
|
268
|
Greenland
|
-
|
|
84
|
Others
|
83
|
|
102
|
Total project development expenses
|
96
|
|
460
|
4 Finance income/(expenses),
net
|
6 months
to
31 December
2024
|
|
6 months
to
31
December 2023
|
|
Unaudited
£'000
|
|
Unaudited
£'000
|
Interest income
|
-
|
|
-
|
Share based payment
|
(8)
|
|
-
|
Interest expense
|
(796)
|
|
(293)
|
Total Finance income/(expenses), net
|
(804)
|
|
(293)
|
Kenyan
exploration
|
Australian exploration
|
DRC
exploration
|
Other
exploration
|
Corporate
and
unallocated
|
Total
|
For the six-month period to 31 December
2024
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Revenue
|
|
|
|
|
|
|
Total segment external
revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
Result
|
|
|
|
|
|
|
Segment results
|
(46)
|
(117)
|
-
|
(10)
|
(579)
|
(752)
|
Loss before tax and finance
costs
|
|
|
|
|
|
|
Finance income
|
|
|
|
|
|
-
|
Interest expense
|
|
|
|
|
|
(796)
|
Loss before tax
|
|
|
|
|
|
(1,548)
|
Tax
|
|
|
|
|
|
-
|
Loss for the period
|
|
|
|
|
|
(1,548)
|
Kenyan
exploration
|
Australian exploration
|
DRC
exploration
|
Other
exploration
|
Corporate
and
unallocated
|
Total
|
For the six-month period to 31 December
2023
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Revenue
|
|
|
|
|
|
|
Total segment external
revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
Result
|
|
|
|
|
|
|
Segment results
|
(187)
|
(169)
|
(9)
|
(468)
|
(406)
|
(1,239)
|
Loss before tax and finance
costs
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
-
|
Interest expense
|
|
|
|
|
|
(293)
|
Loss before tax
|
|
|
|
|
|
(1,532)
|
Tax
|
|
|
|
|
|
-
|
Profit for the period
|
|
|
|
|
|
(1,532)
|
A measure of total assets and
liabilities for each segment is not readily available and so this
information has not been presented.
|
8
|
Financial instruments - Fair value through other
comprehensive income
|
|
|
|
|
31
December
2024
Unaudited
£'000
|
31
December
2023
Unaudited
£'000
|
30 June
2024
Audited
£'000
|
|
At the beginning of the
period
|
736
|
736
|
736
|
|
Additions
|
-
|
-
|
-
|
|
Disposals
|
-
|
-
|
-
|
|
Change in fair value
|
-
|
-
|
-
|
|
At the end of the period
|
736
|
736
|
736
|
9
|
Exploration assets
|
|
|
|
|
|
|
31
December
2024
Unaudited
£'000
|
31
December
2023
Unaudited
£'000
|
|
30
June
2024
Audited
£'000
|
|
At the beginning of the
period
|
13,576
|
13,358
|
|
13,358
|
|
Additions
|
131
|
-
|
|
419
|
|
Impairments
|
-
|
-
|
|
(201)
|
|
Reclassification from other
current assets
|
-
|
-
|
|
-
|
|
At the end of the period
|
13,707
|
13,358
|
|
13,576
|
10
|
Share Capital of the company
|
|
|
|
|
|
|
|
Number
|
|
Nominal,
£'000
|
|
Deferred shares of £0.0009
each
|
|
2,371,116,172
|
|
2,134
|
|
A deferred shares of £0.000096
each
|
|
6,033,861,125
|
|
579
|
|
Ordinary shares of £0.0001
each
|
|
5,684,368,853
|
|
568
|
|
As at 31 December 2023
|
|
|
|
3,281
|
Reconciliation of Liabilities Arising from Financing
Activities
Group
|
30
June
2024
|
Cash
flow
loans
received
|
Cash
flow repayments
|
Non -
cash flow
Conversions
|
Non -
cash flow
Interest accrued
|
Non-cash
flow
Reclassification
|
Non-cash
flow
Forex movement
|
31
Dec
2024
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Convertible notes
|
2,877
|
605
|
-
|
(284)
|
430
|
(94)
|
-
|
3,534
|
Other loans
|
916
|
-
|
(32)
|
-
|
329
|
(4)
|
13
|
1,222
|
Total
|
3,793
|
605
|
(32)
|
(284)
|
759
|
(98)
|
13
|
4,756
|
Half-yearly report notes
for the period ended 31 December 2024,
continued
|
12 Capital
Management
|
Management controls the capital of
the Group in order to control risks, provide the shareholders with
adequate returns and ensure that the Group can fund its operations
and continue as a going concern.
The Group's debt and capital
includes ordinary share capital and financial liabilities,
supported by financial assets. There are no externally imposed
capital requirements.
Management effectively manages the
Group's capital by assessing the Group's financial risks and
adjusting its capital structure in response to changes in these
risks and in the market. These responses include the management of
debt levels, distributions to shareholders and share
issues.
There have been no changes in the
strategy adopted by management to control the capital of the Group
since the prior period.
|
13 Subsequent
Events
On 29 January 2025 the Company announced the
extension of the maturity of convertible loan notes totaling
£562,840 in principal and £22,513 of interest to 18 March 2025, the
conversion of the accrued interest into 54,911,214 new ordinary
shares in the company, the revision of the conversion price of the
remaining loan principal to 0.075 pence per share and the issuance
of warrants to noteholders representing 5% of the value of the
extended principal, exercisable at the newly revised conversion
price of the convertible loans. The Company further announced
the issuance of 122,558,535 new ordinary shares at 0.041 pence per
share in settlement of various professional fees, the issuance of
48,780,487 new ordinary shares at 0.041 pence per share for cash
proceeds and the issue of 487,804,878 new ordinary shares at 0.041
pence per share in settlement of £200,000 of outstanding debt.
On 31 January 2025 the Company announced the
conversion of £10,000 of debt into 28,571,428 new ordinary shares
at 0.035 pence per share, with a 1 for 1 warrant exercisable for 3
years at 0.04 pence per share, and the conversion of a further
£10,000 of debt into 25,000,000 new ordinary shares at a price of
0.04 pence per share with a 1 for 1 warrant exercisable for 3 years
at 0.05 pence per share.
On 25 February 2025 the Company announced the
conversion of £25,000 of debt into 71,428,571 new ordinary shares
at a price of 0.035 pence per share, with a 1 for 1 warrant
exercisable for 3 years at 0.045v pence per share.