Victoria Oil & Gas PLC Half-year Report

Data : 30/09/2019 @ 08:01
Fonte : UK Regulatory (RNS & others)
Titolo : Victoria Oil & Gas Plc (VOG)
Quotazione : 6.71  0.0 (0.00%) @ 17:28
Quotazione Victoria Oil & Gas Grafico

Victoria Oil & Gas PLC Half-year Report

Grafico Azioni Victoria Oil & Gas (LSE:VOG)
Storico

3 Mesi : Da Set 2019 a Dic 2019

Clicca qui per i Grafici di Victoria Oil & Gas

TIDMVOG

RNS Number : 0455O

Victoria Oil & Gas PLC

30 September 2019

30 September 2019

Victoria Oil & Gas Plc

("VOG", "Group" or the "Company")

INTERIM FINANCIAL REPORT FOR THE SIX MONTHSED 30 JUNE 2019

Victoria Oil & Gas Plc, the integrated natural gas producing utility, today announces its unaudited interim results for the six months ended 30 June 2019.

Operational Highlights

-- Average daily Logbaba field gross production rate increased by 190% to 9.9mmscfd (six months to 30 June 2018: 3.4mmscfd)

   --          1,785mmscf of gross gas sold from Logbaba (six months to 30 June 2018: 650mmscf) 
   --          Gas consumption by grid power customer ENEO Cameroon SA ("ENEO"), throughout the period 

-- Two additional industrial customers consumed gas during the period (with a further two commissioned post period)

   --          18% increase in industrial customer gas consumption for thermal use compared to H1 18 
   --          61% increase in industrial customer gas for power usage compared to H1 18 

-- International Organization for Standardization compliance ("ISO") 9001, 14001 & 45001 audits successfully completed, emphasising the Company's commitment to international standards in its management systems

Financial Highlights

   --          $10.7 million Revenue (six months to 30 June 2018: $5.0 million) 
   --          $3.7 million Adjusted EBITDA (six months to 30 June 2018: $0.03 million) 

-- $4.2 million cash generated from operating activities prior to movements in working capital (six months to 30 June 2018: utilised cash of $1.3 million)

   --          $5.9 million Net Debt position (at 31 December 2018: $17.4 million) 

Corporate Highlights

-- The Company raised $17.0 million net proceeds via a fundraise on 4 April 2019 to strengthen the Company's financial position and provide a stable growth platform for the business

   --          Completion of board changes effective 3 April 2019: 

Ø Kevin Foo stepped down as Director and Executive Chairman

Ø Roger Kennedy assumed the role of Executive Chairman.

Ø Appointment of John Daniel and John Knight as Independent Non-Executive Directors

Subsequent Events

-- GDC signed a non-binding term sheet with Aksa Enerji Uretim A.S. ("Aksa Energy") to supply Aksa Energy with up to 25mmscfd of gas to Aksa Energy's planned 150MW power station

   --          John Bryant resigned as Independent Non-Executive Director on 8 July 2019 
   --          Retrieval of the tool string on the La-108 remediation programme, which is ongoing 

This announcement contains inside information.

For further information, please visit www.victoriaoilandgas.com or contact:

Victoria Oil & Gas Plc

Ahmet Dik / Kate Baldwin Tel: +44 (0) 20 7921 8820

Strand Hanson Limited (Nominated and Financial Adviser)

Rory Murphy / James Dance / Jack Botros Tel: +44 (0) 20 7409 3494

Shore Capital Stockbrokers Limited (Joint Broker)

Mark Percy / Toby Gibbs (corporate finance) Tel: +44 (0) 207 408 4090

Jerry Keen (corporate broking)

FirstEnergy Capital LLP (Joint Broker)

Jonathan Wright / Hugh Sanderson Tel: +44 (0) 207 448 0200

Camarco (Financial PR)

Billy Clegg Tel: +44 (0) 203 757 4983

Nick Hennis Tel: +44 (0) 203 781 8330

Victoria Oil & Gas Plc

Unaudited Interim Condensed Consolidated Financial Statements

For the six months to 30 June 2019

CHAIRMAN'S LETTER

Dear Shareholder,

On behalf of the Board, I set out below our unaudited interim results for the six months to 30 June 2019 ("H1 19"or "reporting period") and update you on the Company's progress.

Victoria Oil & Gas Plc ("VOG", the "Company" or the "Group") currently generates revenue through its 57% participating interest in the Logbaba Project in Douala, Cameroon, which is held by its 100% owned subsidiary Gaz du Cameroun S.A. ("GDC").

Logbaba Operations Update

The sales figures from the Logbaba Project in Cameroon are as follows:

 
 For the six-month period ended                                  30 June 2019                          30 June 2018 
                                                                        mmscf                                 mmscf 
----------------------------------------  -----------------------------------  ------------------------------------ 
 Gross gas sales - Logbaba 
 Thermal                                                                  731                                   619 
 Industrial power                                                          50                                    31 
 Grid power                                                             1,004                                     - 
----------------------------------------  -----------------------------------  ------------------------------------ 
 Total                                                                  1,785                                   650 
----------------------------------------  -----------------------------------  ------------------------------------ 
 Attributable gas sales - Logbaba                                       1,018                                   372 
 Average daily gas production 
  (mmscf/d)                                                               9.9                                   3.4 
 
 Condensate sales (bbls) - Gross                                       12,765                                 5,807 
 Condensate sales (bbls) - Attributable                                 7,276                                 3,311 
----------------------------------------  -----------------------------------  ------------------------------------ 
 

The table refers to gross Logbaba Project sales, unless specified as attributable to GDC representing its 57% interest in the project.

Gas was produced and delivered to customers in Douala on an uninterrupted basis during the reporting period without any significant safety incidents, underlining our commitment to operate in a safe and environmentally friendly manner.

Grid Power

During the reporting period ENEO, consumed gas continuously at its Logbaba Power Station. Work on the fully termed agreements with ENEO is progressing and we expect these to be finalised shortly.

The Company continued to pursue other large grid power gas offtake opportunities in H1 19 which culminated in the announcement on 29 July 2019 of GDC having signed a non-binding term sheet with Aksa Energy ("Term Sheet") to supply Aksa Energy's planned 150MW power station with up to 25mmscfd of gas. The Term Sheet is subject to various conditions precedent, including government approvals and the signing of a Power Purchase Agreement by Aksa Energy with ENEO or "Sonatrel" (the Cameroon Government owned manager of the national electricity network). The key commercial terms between Aksa Energy and GdC include a gas price of US$6.75 per mmbtu, a term of 25 years with an option to extend for an additional 5 years, and a 70% take or pay component. Aksa Energy is one of the largest independent power producers in Turkey, selling 14 TWh/year of energy globally. The location of the proposed power plant is expected to be near the Bekoko substation, near to GDC's existing gas pipeline network. The parties have commenced relevant project planning. This project is an important milestone for the Company and helps to underpin the commerciality of further development of the Logbaba and Matanda Projects.

Industrial Customers

The focus continues to be to improve our customer type diversification. Four customers will have commenced consuming gas by end of September 2019 (during the reporting period two customers commenced, post reporting period two additional customers were commissioned). The efforts of the last 18 months on industrial customer growth are now positively impacting our results with an 18% increase in thermal gas consumption compared to H1 18, reaching 731mmscf gross gas sales during the reporting period, and a 61% increase in gas for power usage with gross gas sales of 50mmscf.

La-108 Remediation Work Update

With increased gas demand and the improved position of the Company compared to 2018, the Company has progressed the La-108 well remediation. The La-108 well was drilled in 2017. The remediation project objective is to recover the wire and tool string that remains in the well, clean out the liquids and solids in the 4 1/2 " tubing, the 7" liner and the 4 1/2 " liner to restore access to the entire cased wellbore. Upon completion, the plan is to perforate the Upper Logbaba sands and complete the well, including well testing, and tie-back the wellhead to the existing production flowline. During the reporting period, service provider tendering was carried out and contracts put in place. Preparations on site were carried out and long lead items ordered. This work commenced in August and at the time of writing, the tool string and a large proportion of the wire have been retrieved and operations are continuing to retrieve the remaining wire.

Process Plant Enhancements

The objective of the planned enhancements at the Logbaba Process Plant is to maximise hydrocarbon recovery from existing and future wells by lowering the minimum gas inlet pressure to the plant.

Modifications made to the Logbaba Process Plant since its commissioning in 2012 have resulted in the two process trains having different configurations and capabilities. The configuration of both trains need to be optimised to ensure maximum production availability, which in turn should increase recovery of hydrocarbons.

The project will include the installation of a feed gas chilling system to ensure continued gas and condensate export at lower wellhead pressures, whilst maximising recovery from all wells. It should also provide operational flexibility and increased reliability by enabling both high-pressure and low-pressure wells to be produced concurrently, thereby potentially extending the life of the wells at the Logbaba field.

The project is being delivered in two stages. Stage 1, which was completed in September 2019, comprised the following Front-End Engineering Design (FEED) work: engineering design, cost estimation and execution planning for implementation of the selected process configuration; and Stage 2, focuses on execution, which is expected to commence in Q4 19, and will include detailed engineering, design, equipment and materials specification, procurement, fabrication, shipping, construction and commissioning.

Logbaba Subsurface

Following on from the internal re-evaluation of the remaining reserves in the Logbaba field in H2 18, it was determined that acquisition of seismic data using modern technology and methods over the Logbaba field/C38 would de-risk the block and identify prospective drill hole locations. A feasibility study was carried out in the downtown Douala/C38 area by a seismic specialist in April 2019 to ascertain whether a seismic survey could be acquired in an urban area. It was concluded that a full-fold 3D survey over the C38 block would be possible with suitable equipment and crew.

Matanda Subsurface

The evaluation of Area 2 of the Matanda block (between Logbaba and North Matanda fields) has been completed and several Tertiary and Cretaceous prospects/features have been identified. This work concluded Phase One of the Work Programme and the evaluation of the Matanda block's prospectivity.

Phase Two of the Matanda Work Programme commenced in early June 2019 with a risk mitigation workflow. The initial stages of this work flow include an analysis of the gathered data over each prospect. The aim of this work is to refine the understanding of the risk of the identified prospects which will lead into the next phase of the work flow: detailed well planning to geological prognosis.

Alongside the above workstreams, a Matanda ESIA scope is being finalised to ensure that all aspects of risks to the environment and social factors have been assessed and necessary precautions taken, in accordance with the requisite rules and regulations, to ensure there is minimal impact on the environment ahead of drilling preparation.

ISO Compliance

In Q1 19 GDC completed the International Organization for Standardization compliance ("ISO") audit process for ISO 9001:2015, ISO 14001:2015 and ISO 45001:2018. The certifications have now been received confirming that GDC's Quality, Environmental and Occupational Safety and Health management systems conform to international ISO standards.

Financial Results

Two significant events have shaped the financial position of the Group during the reporting period. The first was the renewal of the grid power gas sales agreement with ENEO, which has resulted in revenue for the reporting period increasing from $5.0 million in the six-month period ended 30 June 2018 to $10.7 million. Second, was the support from new and existing shareholders, where the Company raised $17.0 million in April 2019. This injection of cash enabled the Group to conclude settlement agreements with the two remaining drilling suppliers as announced on 4 June 2019, and has positioned the Company to remediate well La-108 and expand the existing operations to new customers.

The renewal of the ENEO gas sales agreement has resulted in increased revenues, and a return to positive operating cashflow for the Company prior to working capital adjustments. However, collections have been outside of agreed payment terms. I can report that the parties are in dialogue and working closely to resolve the situation. This is a position which the Board is watching closely.

CHL Royalty

GDC has ceased to make payments to Cameroon Holdings Limited ("CHL") under the Royalty Agreement. As a result, in June 2019, CHL commenced proceedings against both GDC and the Company with regard to payments CHL believes it is entitled to under the Royalty Agreement including potential damages. The Company proposes to vigorously defend such claim and is currently preparing its defense. There is no definitive timetable for such litigation proceedings. The Company has not accrued for CHL royalties during H1 19 and has fully impaired this investment, resulting in an impairment charge of $5.6 million during H1 19. In the event that the legal proceedings result in GDC being obliged to continue paying royalty payments, the Group's liability at 30 June 2019 would be $1.7 million, less an anticipated dividend from CHL amounting to $0.6 million.

Going Concern

The Directors have given careful consideration to the appropriateness of the going concern basis in the preparation of the unaudited interim condensed consolidated financial statements. Further details of our current financial position and uncertainties which may affect the Company's ability to continue operating as a going concern are to be found in the Financial Review and in Note 3 of the unaudited interim condensed consolidated financial statements set out below.

Corporate

During the reporting period the following board changes were affected:

-- On 3 April 2019 Kevin Foo stepped down as Director and Executive Chairman at the conclusion of the General Meeting. Roger Kennedy, formerly Independent Director, assumed the role of Executive Chairman.

-- On 3 April John Daniel and John Knight were appointed as independent non-executive directors.

   --       On 8 July 2019 John Bryant resigned as an independent non-executive director. 

Final Word

I am pleased with the progress to date and the extra effort management is putting toward continued growth for the company. Signing of the term sheet with Aksa Energy is very positive and bringing that to fruition alongside additional increasing production with thermal customers will be the focus over the coming twelve months. We look forward to updating the shareholders as the events mentioned above unfold.

Roger Kennedy

Executive Chairman

28 September 2019

Financial Review

The interim report for the six-month period ended 30 June 2019 ("reporting period" or "H1 19") is compared to the six-month period ended 30 June 2018 ("prior period" or "H1 18") as required by International Financial Reporting Standards ("IFRS").

The renewal of the grid power gas sales agreement at the end of December 2018 has had a significant impact on the revenues and operating results generated by the Group in H1 19. The Company completed a fundraise of $17.0 million in April 2019 to strengthen the Company's financial position and provide a stable growth platform for the business. We wish to thank our existing and new shareholders for their support and faith in this Company.

The net proceeds of the fundraising have enabled the Company to:

-- maintain and expand its existing operations in Cameroon, with a focus on securing new customers and increasing revenue;

   --       initiate the remediation project on well La-108 at Logbaba; 
   --       fund the ongoing planning of the Matanda project; 

-- continue to implement its cost reduction programme in both the London and Cameroon operations; and

-- fund its working capital requirements, in particular the settlement of the remaining supplier obligations from the La-107 and La-108 drilling programme.

Revenue and Results

 
 For the six-month period ended      30 June 2019       30 June 2018 
                                             $000               $000 
----------------------------------  -------------  ----------------- 
 Performance 
 Revenue                                   10,682              5,014 
 
 Operating loss                           (6,798)            (2,746) 
     Depreciation                           4,918              2,773 
     Impairment of investment in                                   - 
      associate                             5,556 
----------------------------------  -------------  ----------------- 
 Underlying EBITDA                          3,676                 27 
----------------------------------  -------------  ----------------- 
 
 Loss per share - basic & diluted 
  (cents)                                  (3.68)             (2.28) 
 
 As at                               30 June 2019   31 December 2018 
                                             $000               $000 
----------------------------------  -------------  ----------------- 
 Financial Position 
 Trade and other receivables               13,385              8,666 
 Cash and cash equivalents                 14,380              3,467 
 Trade and other payables                   6,235             10,800 
 Borrowings                                20,316             20,907 
 Net debt                                 (5,936)           (17,440) 
----------------------------------  -------------  ----------------- 
 

Performance

The Group's revenue for the reporting period was $10.7 million, approximately $5.7 million higher than the prior period (H1 18: $5.0 million) primarily as a result of the ENEO sales being re-established. Revenue is derived entirely from the Logbaba Project in Cameroon. Gas is sold to customers for thermal energy production and electricity generation, with revenue also generated from the sale of condensate, a by-product from gas production and processing.

On 24 December 2018 the Company announced the renewal of the long-term gas supply contract with ENEO. Under the revised terms, gas will be supplied to ENEO's 30MW Logbaba Power Station. The peak quantity requirement equates to 6.1mmscf/d gas consumption from GDC. The initial gas sale price of $6.75 per MMBtu will increase over the three-year term of the agreement by $0.10/MMBtu on each anniversary of the effective date of the agreement. The take or pay element of the contract has been amended to a minimum base load level of 80% throughout the entire year, which equates to a minimum gas supply of 4.88mmscf/d. The amended take or pay element will remove the seasonal impact on the Group's revenues experienced during the previous contract. Grid power sales in H1 19 equate to 56% of the Group's sales by volume, and 40% of revenue.

The parties are working diligently to finalise and execute fully termed agreements and the provision of the required payment security guarantee.

The Group is also pleased with the growth in thermal and industrial power revenue during H1 19, reflecting the ongoing efforts to expand the existing operations in Cameroon and to diversify the customer portfolio.

Since January 2019 the Company has ceased to make payments under the CHL Royalty Agreement. CHL has commenced proceedings against both GDC and the Company with regard to payments CHL believes it is entitled to under the Royalty Agreement. The Company proposes to vigorously defend such claim and is currently preparing its defense. The Company has not accrued for CHL royalties during H1 19 and has reversed the accrual relating to the royalty from 31 December 2018 of $0.3 million this being the unpaid amount at 31 December 2018. Furthermore, as the investment in associate relates to the Groups 35% interest in CHL, the Company has fully impaired this investment, resulting in an impairment charge of $5.6 million during H1 19.

Depreciation is a variable cost associated with the gross volumes of gas produced during the period. The increase in the Logbaba reserves during 2018 has resulted in the depreciation for the period being lower than the proportional increase in gas volumes sold during the period.

Underlying EBITDA, a non-IFRS measure which excludes depreciation and impairment charges from operating profit prior to financing charges and tax, reflects earnings of $3.7 million (H1 18: $0.03 million). The loss after taxation of the Group for the six months to 30 June 2019, which incorporates the $5.6 million impairment charge, amounted to $7.3 million (H1 18: $3.3 million). Loss per share for the reporting period was 3.68 cents (H1 18: 2.28 cents).

Financial Position

Trade and other receivables

Trade receivables have increased $4.7 million to $13.4 million as at 30 June 2019 due to the increase in activity and delays in ENEO settling their outstanding receivables. As announced, during H1 19 the Group received payment on the January and February invoices from ENEO, and during H2 19 has received payment of the March invoice. As at 30 June 2019 an amount of $4.2 million was outstanding from ENEO. At the reporting date there is an amount of $4.8 million outstanding. Management continues to engage with ENEO to ensure consistent and prompt payment and to finalize the bank guarantee to mitigate future payment delays.

Other receivables include amounts due from partners on the Logbaba and Matanda projects, including Société Nationale des Hydrocarbures ("SNH") receivable following their participation on Logbaba.

Cash and cash equivalents

Available cash at 30 June 2019 was $14.4 million (31 December 2018: $3.5 million) following the fundraising in April 2019 which raised $17.0 million.

Trade and other payables

Trade and other payables have decreased by $4.6 million from 31 December 2018 to $6.2 million as the remaining drilling contractors were paid. Trade payables includes the land compensation obligation of $1.2 million (31 December 2018: $1.5 million). Other payables includes the reserves bonus settlement obligation of $2.6 million (31 December 2018: $3.0 million).

Borrowings

Total borrowings of $20.3 million compares to $20.9 million at 31 December 2018. Following the restructuring of the BGFI Bank facility in 2018 the Group has enjoyed a principal repayment holiday from July 2018 to June 2019. Full principal and interest repayments commenced in July 2019.

Net Debt

The Group was in a net debt position of $5.9 million at 30 June 2019 (31 December 2018: $17.4 million). The reduced net debt position is a result of the funding raised during the reporting period.

Cash Flow

Operating activities

The Group generated cash from operating activities of $4.2 million during the reporting period (H1 18: utilised cash of $1.3 million). Working capital increased by $7.9 million (H1 18: $2.1 million), due to an increase in trade receivables and the reduction of trade payables. Net cash utilised in operating activities was $4.7 million (H1 18: $4.2 million).

Financing activities

$17.0 million was raised, net of issuance costs, in the fundraise in April 2019. $1.4 million was paid in interest and capital repayments (H1 18: $3.1 million). The Group does not have any further available credit facilities.

Commitments

The Logbaba Concession does not contain any work programme obligations. The Company is currently in progress with the remediation of La-108 to retrieve the stuck tool string and wire, and complete the well.

On 17 December 2018 the Group received the Presidential Decree formalizing the assignment of a 75% participation in the Matanda Block. The work program for the Matanda Block consists of reprocessing and reinterpretation of existing seismic data and drilling of one onshore well. The Group's share of the minimum work program obligation is estimated to be $11.25 million.

Subsequent Events

On 29 July 2019, the Company announced the signing of a non-binding term sheet with Aksa Energy ("Term Sheet") to supply Aksa Energy with up to 25mmscfd of gas to Aksa Energy's planned 150MW power station, to be located in Bekoko, Douala, Cameroon. The Term Sheet is subject to various conditions precedent, including government approvals and the signing of a Power Purchase Agreement by Aksa Energy with ENEO or "Sonatrel" (the Cameroon Government owned manager of the national electricity network). The key commercial terms between Aksa Energy and GdC include:

   --       Gas Price: US$6.75 per mmbtu; 
   --       Term: 25 years, plus option to extend for an additional 5 years; and 
   --       70% Take or pay component. 

On 5 August 2019 the Company announced the adoption of a long-term incentive programme ("LTIP") for Directors, management and employees. Pursuant to the LTIP, the Company issued share options totaling 13 million Ordinary Shares (or 5.1% of issued share capital of the Company) to Directors and employees with an exercise price of 14p. All share options have exercise periods of 5 years following vesting dates.

On 9 August 2019, 433,735 Ordinary Shares were issued to a Director on exercise of share options.

Contingent liabilities

The Groups royalty obligations, and contingent obligations, are unchanged from those disclosed in the Group's Annual Report & Accounts to 31 December 2018.

As noted above, CHL has commenced proceedings against both GDC and the Company with regard to payments CHL believes it is entitled to under the Royalty Agreement. The Company proposes to vigorously defend such claim and has ceased to make payments under the CHL Royalty Agreement since January 2019. In the event that the legal proceedings result in GDC being obliged to continue paying royalty payments, the Groups liability at 30 June 2019 would be $1.7 million, less an anticipated dividend from CHL amounting to $0.6 million.

Our partners in the Logbaba project, RSM and SNH, are both conducting audits on costs relating to years prior to the balance sheet date. At the date of signing these Interim Financial Statements the outcome of these audits are unknown, however any findings from the audits could have an impact on the results.

Going Concern

The Directors have given careful consideration to the appropriateness of the going concern basis in the preparation of the Interim Financial Statements. There are a number of uncertainties which may affect the Group's ability to continue operating as a going concern, these are disclosed in Note 3 of the Interim Financial Statements.

The Company successfully raised $17.0 million net proceeds in an equity placement in April 2019. The Directors have reviewed operating and cash forecasts in respect of the operating activities and planned work programmes of the Group's assets and believe that the available funds are sufficient to enable the Company to continue meeting its obligations and develop operations for a period of at least twelve months from the date of approval of these Interim Financial Statements.

On this basis, the Directors have concluded that it is appropriate to prepare the Interim Financial Statements on a going concern basis. Accordingly, these Interim Financial Statements do not include any adjustments to the carrying amount or classifications of assets and liabilities that may arise if the Group was unable to continue as a going concern.

Principal Risks and Uncertainties

The Board determines the key risks for the Group and monitors mitigation plans and performance on a monthly basis. The principal risks the Group has identified for the next six months are summarised as follows:

-- Operational risk: Inability to complete fully termed agreements and secure a payment guarantee with ENEO. Inability to recover outstanding receivables from customers. Technical risks or significant cost overruns during the La-108 remediation and completion resulting in the well being inoperable or sub-economic.

   --       Other operational risks: HSE and security incidents, title and licence risks, well/process plant/pipeline integrity risks, reliance on key customer risk 

-- Financial risk: Ability to fund the Company with available funds, debt, operational cash flows and other sources. Inability to secure funding from partners to complete operational work scopes.

-- External risks: Capital constraints, global economic volatility, commodity price risk, legal compliance regulatory or litigation risk, adverse market sentiment, political and country risk

   --       Strategic risks: Investment decisions, inadequate resources and reliance on key personnel 

-- Other financial risks: Funding risk, counterparty credit risk, management of costs and capital spending, tax risk

A more detailed listing of risks and uncertainties facing the Group's business is listed on page 24 of the Report & Accounts to 31 December 2018, which is available on the Victoria Oil & Gas Plc website: www.victoriaoilandgas.com.

Directors' Responsibility Statement

The Directors confirm that to the best of their knowledge the unaudited interim condensed consolidated fFinancial statements have been prepared in accordance with IAS 34 'Interim Financial Reporting'.

Changes in Directors during the period is discussed in the Corporate section of the Chairman's letter. A list of the current Directors is available on the Company's website: www.victoriaoilandgas.com.

Andrew Diamond

Finance Director

28 September 2019

Condensed Consolidated Income Statement

 
For the six-month period ended                30 June 2019    30 June 
                                                                 2018 
                                                 Unaudited  Unaudited 
                                        Note          $000       $000 
--------------------------------------  ----  ------------  --------- 
 
Continuing operations 
Revenue                                             10,682      5,014 
Cost of sales                                      (4,801)    (5,990) 
--------------------------------------  ----  ------------  --------- 
Gross profit/loss                                    5,881      (976) 
 
Administrative expenses                            (6,703)    (3,164) 
Other (losses)/gains                                 (420)      1,135 
Share of profit of associate                             -        259 
Impairment of investment in associate              (5,556)          - 
Operating loss                                     (6,798)    (2,746) 
Finance costs                                        (959)    (1,082) 
--------------------------------------  ----  ------------  --------- 
Loss before tax                                    (7,757)    (3,828) 
Tax                                                    414        531 
--------------------------------------  ----  ------------  --------- 
Loss for the period - attributable 
 to shareholders of the parent                     (7,343)    (3,297) 
--------------------------------------  ----  ------------  --------- 
 
 
                                                     Cents      Cents 
--------------------------------------  ----  ------------  --------- 
 
Loss per share - basic & diluted           5        (3.68)     (2.28) 
--------------------------------------  ----  ------------  --------- 
 

Condensed Consolidated Statement of Comprehensive Income

 
For the six-month period ended                 30 June 2019  30 June 2018 
                                                  Unaudited     Unaudited 
                                                       $000          $000 
 --------------------------------------------  ------------  ------------ 
 
Loss for the period                                 (7,343)       (3,297) 
Items that may be reclassified subsequently 
 to profit or loss 
Exchange differences on translation 
 of foreign operations                                  (8)            40 
---------------------------------------------  ------------  ------------ 
Total comprehensive loss for the period 
 - attributable to shareholders of 
 the parent                                         (7,351)       (3,257) 
---------------------------------------------  ------------  ------------ 
 

Condensed Consolidated Statement of Financial Position

 
As at                                                    30 June 2019  31 December 2018 
                                                            Unaudited           Audited 
                                Notes                            $000              $000 
------------------------------  -----  ------------------------------  ---------------- 
 
Assets: 
Non-current assets 
Intangible assets                   6                          29,673            30,445 
Property, plant and equipment       7                          86,337            91,087 
Investment in associate             8                               -             5,556 
                                                              116,010           127,088 
------------------------------  -----  ------------------------------  ---------------- 
 
Current assets 
Inventories                                                        16                18 
Trade and other receivables         9                          13,385             8,666 
Cash and cash equivalents          13                          14,380             3,467 
                                                               27,781            12,151 
------------------------------  -----  ------------------------------  ---------------- 
Total assets                                                  143,791           139,239 
------------------------------  -----  ------------------------------  ---------------- 
 
Liabilities: 
Current liabilities 
Trade and other payables           10                           6,235            10,800 
Provisions                         11                             279               199 
Borrowings                      12,13                           5,847             4,109 
------------------------------  -----  ------------------------------  ---------------- 
                                                               12,361            15,108 
------------------------------  -----  ------------------------------  ---------------- 
Net current assets                                             15,420           (2,957) 
------------------------------  -----  ------------------------------  ---------------- 
 
Non-current liabilities 
Borrowings                      12,13                          14,469            16,798 
Deferred tax liabilities                                        1,497             2,030 
Provisions                         11                           2,126             1,651 
                                                               18,092            20,479 
------------------------------  -----  ------------------------------  ---------------- 
Net assets                                                    113,338           103,652 
------------------------------  -----  ------------------------------  ---------------- 
 
 
Equity: 
Called-up share capital                                         1,823             1,130 
Share premium                                                  42,623            26,254 
ESOP Trust reserve                                                  -               (4) 
Translation reserve                                          (17,642)          (17,634) 
Other reserve                                                     291               401 
Retained earnings                                              86,243            93,505 
------------------------------  -----  ------------------------------  ---------------- 
Total equity                                                  113,338           103,652 
------------------------------  -----  ------------------------------  ---------------- 
 

Condensed Consolidated Statement of Changes in Equity

 
                                                                                 Retained 
                             Share    Share  ESOP Trust  Translation     Other  earnings/ 
                           capital  premium     reserve      reserve  reserves  (deficit)    Total 
                              $000     $000        $000         $000      $000       $000     $000 
-------------------------  -------  -------  ----------  -----------  --------  ---------  ------- 
 
For the six months ended 
30 June 2018 (Unaudited) 
At 31 December 2017          1,095   24,218         (4)     (17,712)       248    102,005  109,850 
Share-based payments             -        -           -            -        89          -       89 
Warrants expired                 -        -           -            -      (21)         21        - 
Total comprehensive loss 
 for the period                  -        -           -           40         -    (3,297)  (3,257) 
-------------------------  -------  -------  ----------  -----------  --------  ---------  ------- 
At 30 June 2018              1,095   24,218         (4)     (17,672)       316     98,729  106,682 
-------------------------  -------  -------  ----------  -----------  --------  ---------  ------- 
 
For the six months ended 
30 June 2019 (Unaudited) 
At 31 December 2018          1,130   26,254         (4)     (17,634)       401     93,505  103,652 
Shares issued                  693   16,369           -            -     (110)          -   16,952 
Shares granted to ESOP 
 members                         -        -           4            -         -         81       85 
Total comprehensive loss 
 for the period                  -        -           -          (8)         -    (7,343)  (7,351) 
-------------------------  -------  -------  ----------  -----------  --------  ---------  ------- 
At 30 June 2019              1,823   42,623           -     (17,642)       291     86,243  113,338 
-------------------------  -------  -------  ----------  -----------  --------  ---------  ------- 
 

Condensed Consolidated Cash Flow Statement

 
For the six-month period ended                       30 June 2019  30 June 2018 
                                                        Unaudited     Unaudited 
                                                             $000          $000 
---------------------------------------------------  ------------  ------------ 
 
Cash flows from operating activities 
Loss for the period                                       (7,343)       (3,297) 
Adjustments for non-cash and other items: 
Tax                                                         (414)         (531) 
Share of profit in associate                                    -         (259) 
Impairment of investment in associate                       5,556             - 
Finance costs                                                 959         1,082 
Depreciation and amortisation                               4,918         2,773 
Other losses/(gains)                                          420       (1,135) 
Shares vested by ESOP Trust                                    81             - 
Share-based payments                                            -            89 
---------------------------------------------------  ------------  ------------ 
                                                            4,177       (1,278) 
Movements in working capital 
(Increase)/decrease in trade and other receivables        (4,686)         2,898 
Decrease/(increase) in inventories                              2           (2) 
Decrease in trade and other payables and 
 provisions                                               (3,167)       (4,953) 
---------------------------------------------------  ------------  ------------ 
Net movements in working capital                          (7,851)       (2,057) 
Tax paid                                                    (119)             - 
Interest paid                                               (902)         (846) 
Net cash used in operating activities                     (4,695)       (4,181) 
 
  Cash flows from investing activities 
Payments for intangible assets                              (320)       (1,893) 
Payments for property, plant and equipment                  (488)         (529) 
Proceeds from disposal of property, plant 
 and equipment                                                388            16 
Dividends received from associate                               -           243 
Net cash used in investing activities                       (420)       (2,163) 
 
  Cash flows from financing activities 
Repayments of borrowings                                    (474)       (2,233) 
Net cash generated from equity raise                       16,956             - 
---------------------------------------------------  ------------  ------------ 
Net cash generated / (used) from financing 
 activities                                                16,482       (2,233) 
---------------------------------------------------  ------------  ------------ 
Net increase / (decrease) in cash and cash 
 equivalents                                               11,367       (8,577) 
---------------------------------------------------  ------------  ------------ 
 
Cash and cash equivalents - beginning of 
 period                                                     3,467        11,476 
Effects of exchange rate changes on the 
 balance of cash held in foreign currencies                 (454)           332 
---------------------------------------------------  ------------  ------------ 
Cash and cash equivalents - end of period                  14,380         3,231 
---------------------------------------------------  ------------  ------------ 
 

Notes to the Unaudited Interim Condensed Consolidated Financial Statements

1. GENERAL INFORMATION AND BASIS OF PREPARATION

The unaudited interim condensed consolidated financial statements ("Interim Financial Statements") of Victoria Oil & Gas Plc and its subsidiaries ("the Group") for the six months ended 30 June 2019 have been prepared in accordance with International Financial Reporting Standards ("IFRS") and in accordance with International Accounting Standard ("IAS") 34 Interim Financial Reporting.

The Interim Financial Statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group's consolidated financial statements for the year ended 31 December 2018. The Group's presentation currency is the US Dollar and amounts are rounded to the nearest thousand dollars ($000) except as otherwise indicated.

The unaudited interim condensed consolidated financial statements have been prepared on a going concern basis, under the historical cost convention, except for the revaluation of certain financial instruments.

2. ACCOUNTING POLICIES

The accounting policies adopted in the preparation of the Interim Financial Statements are consistent with those followed in the preparation of the Group's consolidated financial statements for the year ended 31 December 2018 except as set out below.

New amended standards adopted by the group

The Group adopted IFRS 16 which came into effect with effective date 1 January 2019. Given the limited number of leases there has been no material impact on the Interim Financial Statements due to implementation of the standard as the majority of the Group leases are short-term in nature.

The following Standards and Interpretations which are effective since 1 January 2019 for the Group are not expected to have a material effect on the results or financial position of the Group:

   --      IFRS 17 - Insurance Contracts 
   --      Amendments to IFRS 9 - Prepayment Features with Negative Compensation 
   --      Amendments to IAS 28 - Long-term Interests in Associates and Joint Ventures 

-- Annual Improvements to IFRS Standards 2015-2017 Cycle - Amendments to IFRS 3 Business Combinations, IFRS 11 Joint Arrangements, IAS 12 Income Taxes and IAS 23 Borrowing Costs

   --      Amendments to IAS 19 Employee Benefits-Plan Amendment, Curtailment or Settlement 

-- IFRS 10 Consolidated Financial Statements and IAS 28 (amendments) - Sale or Contribution of Assets between an Investor and its Associate or Joint Venture

   --      IFRIC 23 - Uncertainty over Income Tax Treatments 

Critical Accounting Judgements

In the process of applying the Group's accounting policies, management has made the following judgements that have the most significant effect on the amounts recognised in the Interim Financial Statements.

Going concern

The assessment of the Group's ability to execute its strategy by funding future working capital requirements involves judgement.

The Directors monitor future cash requirements and are confident that the Group is able to continue as a going concern and no adjustment is required to the Interim Financial Statements. Further information regarding going concern is outlined in Note 3.

As part of the assessment, management reviewed budgets and cash flow forecasts and compared the requirements to available resources, existing funding facilities and potential sources of additional funds.

Unit-of-production depreciation method

The Group's policy is to use the unit-of-production method of depreciation based on proved developed reserves for depreciation and amortisation of its oil and gas assets. These calculations require the use of estimates and assumptions and significant judgement is required in assessing the amount of estimated reserves. Estimates of oil and gas reserves are inherently imprecise, require the application of judgement and are subject to future revision. Changes in proved developed reserves will prospectively affect the unit-of-production depreciation charges to the Income Statement. Proved developed reserves used in the calculation of unit-of-production depreciation were 68.2 billion cubic feet ("bcf") (prior period: 21.1bcf) in the Logbaba Field. The unit-of-production depreciation charged to the Income Statement, which was calculated, based on these reserves, was $4.3 million (prior period: $2.3 million). If the reserves were to vary by plus 10%, the unit-of-production depreciation for the reporting period would have decreased by $0.5 million and if they were to vary by minus 10% the unit-of-production depreciation for the reporting period would have increased by $0.4 million.

Accounting for joint operations

During 2017, Société Nationale des Hydrocarbures ("SNH") exercised its right to participate in the Concession Contract governing the Logbaba Project, namely 5% of the Upstream operations of the Logbaba Project. This participation is retrospective and therefore SNH are deemed to have participated from the date of the issue of the exploitation license, namely 29 April 2011. The net share of this venture that has been included in these Interim Financial Statements is 57% of the upstream operations and 60% of the downstream operations.

The unaudited interim condensed consolidated financial statements are prepared on the basis that downstream operations charge cost plus 15% to the upstream operations as a fee for transportation of the gas. Shared services have been allocated between upstream and downstream operations based on the activity during the period. Negotiations for the completion of the participation are ongoing.

Impairment of investment in associate

Since January 2019, the Company has ceased to make payments under the CHL Royalty Agreement. CHL has commenced proceedings against both Gaz du Cameroun S.A. ("GDC") and Victoria Oil and Gas Plc ("the Company") with regard to payments CHL believes it is entitled to under the Royalty Agreement. The Company proposes to vigorously defend such claim and is currently preparing its defense. The Company has not accrued for CHL royalties during H1 19 and has reversed the accrual relating to the royalty from 31 December 2018. Furthermore, as the investment in associate relates to the Groups 35% interest in CHL, the Company has fully impaired this investment, resulting in an impairment charge of $5.6 million during the period.

Key Sources of Estimation Uncertainty

The preparation of unaudited Interim Financial Statements requires management to make estimates and assumptions that affect the amounts reported for assets and liabilities as at the Balance Sheet date and the amounts reported for revenues and expenses during the period. The nature of estimation means that actual outcomes could differ from those estimates. The key sources of estimation uncertainty that have a significant risk of causing material adjustment to the carrying amounts of assets and liabilities within the next financial period are consistent with those disclosed in the Group's consolidated financial statements for the year ended 31 December 2018, namely the potential effects of the risks associated with operating in Cameroon, Russia and Kazakhstan; the uncertainties surrounding the determination of various provisions; and considerations regarding the impairment of the Group's assets.

3. GOING CONCERN

The Directors are required to give careful consideration to the appropriateness of the going concern basis in the preparation of the unaudited Interim Financial Statements.

Revenue in the reporting period was $10.7 million (prior period: $5.0 million). The increase relates to the renewal of the ENEO Cameroon S.A. ("ENEO") gas sale agreement in December 2018. Underlying EBITDA for the reporting period of $3.7 million (prior period: $0.03 million) reflects the increase in revenues. Having raised $17.0 million in a fundraise in April 2019, the Group consumed cash of $5.6 million during the reporting period (prior period: $8.6 million). At 30 June 2019, the Group has $14.4 million of cash and cash equivalents (31 December 2018: $3.5 million), and $5.9 million net debt (31 December 2018: $17.4 million)

In their consideration of the appropriateness of applying the going concern assumption the Directors have considered the following factors, estimates and assumptions which are considered to be relevant. Future outcomes may differ from these estimates.

Availability of funding

On 5 April 2019, the Company issued 104,627,488 new Ordinary Shares at a subscription price of 13 pence per share which generated net proceeds of $17.0 million. The fundraise enabled the settlement of residual drilling contractor payables and will allow the payment of the land claim, reserve bonus obligation and remediation works required on well La-108, as well as funding further ongoing operations.

The Group does not have available funding under existing debt facilities.

ENEO

On 21 December 2018, GDC and ENEO signed a new binding Term Sheet for the consumption of gas for a three-year period and on 22 December 2018, ENEO resumed consuming gas from the 30MW power station in Douala. As with the initial agreement with ENEO, the binding Term Sheet contains minimum take or pay clauses set at 80% of the contracted 30MW of power generation. The new binding Term Sheet is no longer seasonally affected.

The parties are working diligently to finalise and execute fully termed agreements and the provision of the required payment security guarantee.

Remediation of well LA-108

GDC has commenced with the remediation of well La-108, which aims to remove the stuck tool string and wire, and to perforate additional horizons in the well. A failure to successfully complete the remediation, or significant cost increases in performing the programme may result in the Project not being able to monetise available resources, or in a manner that is not profitable.

Conclusion

The Directors have reviewed operating and cash forecasts in respect of the operating activities and planned work programmes of the Group's assets. The expected operating cash flows, plus available funding following the fundraise in 2019, after allowing for funds required for administration and development costs, working capital improvement and debt servicing, are expected to cover these activities. The Directors are of the view that the Group is sufficiently funded for the twelve-month period from the date of approval of these Interim Financial Statements.

On this basis the Directors have concluded that it is appropriate to prepare the Interim Financial Statements on a going concern basis. Accordingly, these Interim Financial Statements do not include any adjustments to the carrying amount and classification of assets and liabilities that may arise if the Group was unable to continue as a going concern.

4. SEGMENTAL ANALYSIS

IFRS 8 Operating Segments requires operating segments to be identified on the basis of internal reports about the Group that are regularly reviewed by the chief operating decision maker. The Board is deemed the chief operating decision maker within the Group. The Group has one class of business: oil and gas exploration, development and production and the sale of hydrocarbons and related activities. This is analysed on a location basis. Only the Cameroon segment is generating revenue, which is from the sale of hydrocarbons. For the purposes of segmental reporting, the Russia and Kazakhstan segments have been combined as the assets of these segments have both been fully impaired. The accounting policies of the reportable segments are the same as the Group's accounting policies.

The following tables present revenue, loss and certain asset and liability information regarding the Group's business segments:

 
                                                   Russia and 
                                         Cameroon  Kazakhstan  Corporate     Total 
Six months to 30 June 2019 (Unaudited)       $000        $000       $000      $000 
---------------------------------------  --------  ----------  ---------  -------- 
 
Revenue 
Gas Sales - thermal power                   5,591           -          -     5,591 
Gas Sales - industrial power                  324           -          -       324 
Gas sales - grid power                      4,298           -          -     4,298 
---------------------------------------  --------  ----------  ---------  -------- 
Gas Revenue                                10,213           -          -    10,213 
Condensate sales                              469           -          -       469 
---------------------------------------  --------  ----------  ---------  -------- 
Total Revenue                              10,682           -          -    10,682 
---------------------------------------  --------  ----------  ---------  -------- 
 
Segment result                              1,632         177    (3,051)   (1,242) 
Impairment of investment in associate           -           -    (5,556)   (5,556) 
Finance costs                               (881)         (5)       (73)     (959) 
---------------------------------------  --------  ----------  ---------  -------- 
Loss before tax                               751         172    (8,680)   (7,757) 
Tax                                           414           -          -       414 
---------------------------------------  --------  ----------  ---------  -------- 
Loss for the period                         1,165         172    (8,680)   (7,343) 
---------------------------------------  --------  ----------  ---------  -------- 
Total assets                              131,746         105     11,940   143,791 
Total liabilities                        (28,172)       (316)    (1,965)  (30,453) 
 
  Other segment information 
Capital expenditure: 
    Intangible assets                         320           -          -       320 
    Property, plant and equipment             486           -          2       488 
Depreciation and amortisation               4,903           -         15     4,918 
 
 
                                                   Russia and 
                                         Cameroon  Kazakhstan  Corporate     Total 
Six months to 30 June 2018 (Unaudited)       $000        $000       $000      $000 
---------------------------------------  --------  ----------  ---------  -------- 
 
Revenue 
Gas Sales - thermal power                   4,607           -          -     4,607 
Gas Sales - industrial power                  155           -          -       155 
Gas sales - grid power                          -           -          -         - 
---------------------------------------  --------  ----------  ---------  -------- 
Gas Revenue                                 4,762           -          -     4,762 
Condensate sales                              252           -          -       252 
---------------------------------------  --------  ----------  ---------  -------- 
Total Revenue                               5,014           -          -     5,014 
---------------------------------------  --------  ----------  ---------  -------- 
 
Segment result                            (1,555)       (238)      (953)   (2,746) 
Finance costs                               (991)        (21)       (70)   (1,082) 
---------------------------------------  --------  ----------  ---------  -------- 
Loss before tax                           (2,546)       (259)    (1,023)   (3,828) 
Tax                                          (55)           -        586       531 
---------------------------------------  --------  ----------  ---------  -------- 
Loss for the period                       (2,601)       (259)      (437)   (3,297) 
---------------------------------------  --------  ----------  ---------  -------- 
Total assets                              137,934          80      7,532   145,546 
Total liabilities                        (36,366)       (488)    (2,010)  (38,864) 
 
  Other segment information 
Capital expenditure: 
    Intangible assets                       2,580           -          -     2,580 
    Property, plant and equipment             529           -          -       529 
Depreciation and amortisation               2,743           -         30     2,773 
 

5. LOSS PER SHARE

Basic loss per share is computed by dividing the loss after tax for the period available to ordinary shareholders by the weighted average number of ordinary shares in issue and ranking for dividend during the period, excluding treasury shares held by the ESOP Trust. Diluted loss per share is computed by dividing the profit or loss after tax for the period by the weighted average number of ordinary shares in issue, each adjusted for the effect of all dilutive potential ordinary shares that were outstanding during the period. If potential ordinary shares are anti-dilutive, they are excluded from the diluted loss per share calculation.

The following table sets forth the computation for basic and diluted loss per share.

 
For the six-month period ended                   30 June 2019  30 June 2018 
                                                    Unaudited     Unaudited 
                                                         $000          $000 
-----------------------------------------------  ------------  ------------ 
Loss for the period                                     7,343         3,297 
-----------------------------------------------  ------------  ------------ 
 
                                                       Number        Number 
-----------------------------------------------  ------------  ------------ 
Weighted number of ordinary shares - basic and 
 diluted                                          199,802,376   144,497,228 
-----------------------------------------------  ------------  ------------ 
 
                                                        Cents         Cents 
-----------------------------------------------  ------------  ------------ 
Loss per share - basic and diluted                     (3.68)        (2.28) 
-----------------------------------------------  ------------  ------------ 
 

The loss for the six months to 30 June 2019, which incorporates the $5.6 million impairment charge of the CHL investment, amounted to $7.3 million (six months to 30 June 2018: $3.3 million). Basic and diluted loss per share are the same in the current period, as the effect of any potential shares is anti-dilutive, and it therefore excluded.

6. INTANGIBLE ASSETS

 
                                   Exploration and 
                                 evaluation assets  Software    Total 
Six months to 30 June 2019 
 (Unaudited)                                  $000      $000     $000 
-------------------------------  -----------------  --------  ------- 
 
Cost 
Opening balance                            102,279       383  102,662 
Additions                                      320         -      320 
Disposal                                         -      (97)     (97) 
Other movements                            (1,016)            (1,016) 
Effects of movement in foreign 
 exchange                                    1,728         -    1,728 
-------------------------------  -----------------  --------  ------- 
Closing balance                            103,311       286  103,597 
-------------------------------  -----------------  --------  ------- 
 
Accumulated amortisation 
Opening balance                             72,026       191   72,217 
Disposal                                         -      (72)     (72) 
Charge for the period                            -        51       51 
Effects of movement in foreign 
 exchange                                    1,728         -    1,728 
-------------------------------  -----------------  --------  ------- 
Closing balance                             73,754       170   73,924 
-------------------------------  -----------------  --------  ------- 
Carrying amount 30 June 2019                29,557       116   29,673 
-------------------------------  -----------------  --------  ------- 
 
 
                                     Exploration and 
                                   evaluation assets  Software     Total 
Twelve months to 31 December 
 2018 (Audited)                                 $000      $000      $000 
---------------------------------  -----------------  --------  -------- 
 
Cost 
Opening balance                              129,412       371   129,783 
Additions                                      2,161        12     2,173 
Effects of change in discounting 
 rate                                          (192)         -     (192) 
Transfer to property, plant 
 and equipment                              (25,683)         -  (25,683) 
Effects of movement in foreign 
 exchange                                    (3,419)         -   (3,419) 
---------------------------------  -----------------  --------  -------- 
Closing balance                              102,279       383   102,662 
---------------------------------  -----------------  --------  -------- 
 
Accumulated amortisation 
Opening balance                               75,445       115    75,560 
Charge for the period                              -        76        76 
Effects of movement in foreign 
 exchange                                    (3,419)         -   (3,419) 
---------------------------------  -----------------  --------  -------- 
Closing balance                               72,026       191    72,217 
---------------------------------  -----------------  --------  -------- 
Carrying amount 31 December 
 2018                                         30,253       192    30,445 
---------------------------------  -----------------  --------  -------- 
 
 

Other movements relate to reduction of costs associated with the drilling programme following settlement with suppliers. The remaining exploration and evaluation assets relate to the Logbaba drilling programme.

Recoverability of exploration and evaluation assets is dependent on the successful development of reserves, which is subject to a number of uncertainties including the ability of the Group to access financial resources to develop the projects and bring the assets to economic maturity and profitability.

7. PROPERTY, PLANT AND EQUIPMENT

 
                                         Plant and  Oil and gas  Assets under 
                                         equipment     interest  construction    Total 
Six months to 30 June 2019 (Unaudited)        $000         $000          $000     $000 
---------------------------------------  ---------  -----------  ------------  ------- 
 
Cost 
Opening balance                             46,080       95,467         3,609  145,156 
Additions                                       49            -           439      488 
Transfers                                      233          104         (337)        - 
Disposals                                    (132)            -         (357)    (489) 
---------------------------------------  ---------  -----------  ------------  ------- 
Closing balance                             46,230       95,571         3,354  145,155 
---------------------------------------  ---------  -----------  ------------  ------- 
 
Accumulated Depreciation 
Opening balance                              6,617       47,452             -   54,069 
Disposals                                    (118)            -             -    (118) 
Charge for the period                          926        3,941             -    4,867 
---------------------------------------  ---------  -----------  ------------  ------- 
Closing balance                              7,425       51,393             -   58,818 
---------------------------------------  ---------  -----------  ------------  ------- 
Carrying amount 30 June 2019                38,805       44,178         3,354   86,337 
---------------------------------------  ---------  -----------  ------------  ------- 
 
 
                                   Plant and  Oil and gas  Assets under 
                                   equipment     interest  construction    Total 
Twelve months to 31 December 
 2018 (Audited)                         $000         $000          $000     $000 
---------------------------------  ---------  -----------  ------------  ------- 
 
Cost 
Opening balance                       40,829       72,213         6,589  119,631 
Additions                                265          285         1,209    1,759 
Effect of change in discounting 
 rate                                  (961)        (577)             -  (1,538) 
Transfers from intangible assets       6,289       23,546       (4,152)   25,683 
Disposals                              (342)            -          (37)    (379) 
Closing balance                       46,080       95,467         3,609  145,156 
---------------------------------  ---------  -----------  ------------  ------- 
 
Accumulated Depreciation 
Opening balance                        5,426       43,294             -   48,720 
Disposals                              (382)            -             -    (382) 
Charge for the period                  1,573        4,158             -    5,731 
Closing balance                        6,617       47,452             -   54,069 
---------------------------------  ---------  -----------  ------------  ------- 
Carrying amount 31 December 
 2018                                 39,463       48,015         3,609   91,087 
---------------------------------  ---------  -----------  ------------  ------- 
 

Production wells, which are included in oil and gas assets, are depreciated on a unit-of-production basis.

Assets under construction comprise mainly of expenditure on the uncompleted sections of the pipeline network and pipeline purchased in advance of network development in Douala, Cameroon.

The realisation of property, plant and equipment of $86.3 million is dependent on the continued successful development of economic reserves, which is subject to a number of uncertainties including the Group's ability to access financial resources to continue to successfully generate revenue from the assets.

8. INVESTMENT IN ASSOCIATE

The Company has a 35% interest in Cameroon Holdings Limited ("CHL"). Details of the investment are as follows:

 
                                                                    Proportion ownership 
                                                                     interest and voting 
                                                                                   power 
Company             Principal activity     Place of incorporation      held by the Group 
                                            and operation 
------------------  ---------------------  -----------------------  -------------------- 
Cameroon Holdings 
 Limited            Oil and gas services   Guernsey                                  35% 
------------------  ---------------------  -----------------------  -------------------- 
 

CHL is equity accounted in the Group financial statements as follows:

 
                                           30 June  31 December 
                                              2019         2018 
                                         Unaudited      Audited 
                                             $'000        $'000 
--------------------------------------  ----------  ----------- 
Opening balance                              5,556        5,429 
Share of profit of associate                     -          530 
Dividends received                               -        (403) 
Impairment of investment in associate      (5,556)            - 
--------------------------------------  ----------  ----------- 
Investment in associate                          -        5,556 
--------------------------------------  ----------  ----------- 
 
 

Since January 2019 the Company has ceased to make payments under the CHL Royalty Agreement. CHL has commenced proceedings against both GDC and the Company with regard to payments CHL believes it is entitled to under the Royalty Agreement. The CHL royalty paid by GDC is the only source of revenue for CHL. Consequently, the Company has fully impaired this investment, resulting in an impairment charge of $5.6 million during H1 19.

9. TRADE AND OTHER RECEIVABLES

 
                                             30 June 2019                  31 December 
                                                                                  2018 
                                                Unaudited                      Audited 
                                                     $000                         $000 
-----------------------------  --------------------------  --------------------------- 
Amounts due within one year: 
Trade receivables                                   7,222                        2,677 
Taxes recoverable                                     973                        2,254 
Prepayments                                           301                           98 
Other receivables                                   4,889                        3,637 
-----------------------------  --------------------------  --------------------------- 
                                                   13,385                        8,666 
-----------------------------  --------------------------  --------------------------- 
 

Other receivables includes amounts due from joint ventures partners (RSM, SNH and AFEX) of $4.1 million (31 December 2018: $2.5 million).

During the current period an additional doubtful debt provision of $0.8 million was raised (31 December 2018: reduction of $0.7 million).

The carrying value of trade and other receivables approximates to fair value.

   10.     TRADE AND OTHER PAYABLES 
 
                                                30 June 2019              31 December 
                                                                                 2018 
                                                   Unaudited                  Audited 
                                                        $000                     $000 
--------------------------------  --------------------------  ----------------------- 
Amounts due within one year: 
Trade payables                                         1,349                    4,753 
Taxes and social security costs                          631                      612 
Accruals                                               1,613                    2,423 
Other payables                                         2,642                    3,012 
--------------------------------  --------------------------  ----------------------- 
                                                       6,235                   10,800 
--------------------------------  --------------------------  ----------------------- 
 

Other payables include an amount of $2.6 million (31 December 2018: $3.0m) due under the reserve bonus settlement.

The carrying value of trade and other payables approximates to fair value.

   11.     PROVISIONS 
 
                                                              30 June 2019  31 December 2018 
                                                                 Unaudited           Audited 
                                                                      $000              $000 
----------------------------------------------  --------------------------  ---------------- 
Decommissioning and rehabilitation provisions                          964               909 
Production bonus provision                                             475               451 
Provision for legal matters                                            478               199 
Other                                                                  488               291 
----------------------------------------------  --------------------------  ---------------- 
                                                                     2,405             1,850 
----------------------------------------------  --------------------------  ---------------- 
 
   12.     BORROWINGS 
 
                                            30 June 2019          31 December 2018 
                                               Unaudited                   Audited 
Amounts due within one year:                        $000                      $000 
-----------------------------  -------------------------  ------------------------ 
Loans                                              5,847                     4,109 
-----------------------------  -------------------------  ------------------------ 
                                                   5,847                     4,109 
-----------------------------  -------------------------  ------------------------ 
 
 
 
Amounts due in more than one year but less 
 than five years: 
-------------------------------------------  ------------------------  ----------------------- 
Loans                                                          14,469                   16,798 
-------------------------------------------  ------------------------  ----------------------- 
                                                               14,469                   16,798 
-------------------------------------------  ------------------------  ----------------------- 
 
 
Total borrowings                     20,316                   20,907 
-----------------  ------------------------  ----------------------- 
 

The outstanding balance on the BGFI Bank loan facility at 30 June 2019 was $18.8 million (31 December 2018: $19.4 million). The loan has a remaining term of four years at 30 June 2019, and an unchanged interest rate of 7.15%. The loan is secured by a pledge over the revenue of certain customers, a pledge over attributable gas production volumes equivalent to the monthly installments and the ceding of GDC's rights in relation to proceeds from an event resulting in an insurance claim for the tenor of the loan.

   13.     NET DEBT 
 
As at                                             30 June 2019          31 December 2018 
                                                     Unaudited                   Audited 
                                                          $000                      $000 
------------------------------------  ------------------------  ------------------------ 
Cash and cash equivalents                               14,380                     3,467 
Borrowings: Current liabilities                        (5,847)                   (4,109) 
Borrowings: Non-current liabilities                   (14,469)                  (16,798) 
------------------------------------  ------------------------  ------------------------ 
                                                       (5,936)                  (17,440) 
------------------------------------  ------------------------  ------------------------ 
 
   14.     RELATED PARTY TRANSACTIONS 

An advance of directors fees in the amount of $107,715 was made to Roger Kennedy, Executive Chairman, in June 2019. At the date of issuing these Interim Financial Statements an amount of $53,858 remained outstanding.

No further related party transactions have taken place during the six-month period ended 30 June 2019 which have materially affected the financial position or the performance of the Group during that period.

   15.     COMMITMENTS 

On 17 December 2018 the Group received the Presidential Decree formalizing the assignment of a 75% participation in the Matanda Block. The work program for the Matanda Block consists of reprocessing and reinterpretation of existing seismic data and drilling of one onshore well. The Group's share of the minimum work program obligation is estimated to be $11.3 million, to be spent within two years of the date of the Presidential decree.

   16.     CONTINGENT LIABILITIES 

Royalty Obligations

The Group has certain royalty obligations in respect of the Logbaba Project. The royalties and related expenses are as follows:

-- 8% of gas production to the Cameroon State as provided by the Concession Contract. The royalty will become payable after recovery of Petroleum Costs, being defined as exploration costs, development costs, exploitation costs, construction costs and general overhead costs. At the Balance Sheet date, the Company had not accrued or paid any royalty to the Cameroon State as Petroleum Costs exceed gas revenue. The Group's interpretation as to the recoverability of Petroleum Costs has not been formally agreed to by the Cameroon State. Should the Group's interpretation prove incorrect and the 8% royalty be payable on all gas production without recovery of Petroleum Costs or separation into upstream and downstream components, the Group's liability at 30 June 2019 would be $8.8 million (31 December 2018: $8.0 million);

-- Sliding scale production royalty to CHL ranging from 0-15% of GDC revenue from the Logbaba Project for the life of the Logbaba field (0% up to $30.0 million of cumulative GDC revenue from the Logbaba Project; 15% of cumulative revenue greater than $30.0 million up to $240.0 million; 6% of cumulative revenues in excess of $240.0 million). All royalty payments are subject to 15% withholding tax in Cameroon. The Company has a 35% interest in CHL. Since January 2019 the Company has ceased to make payments under the CHL Royalty Agreement. CHL has commenced proceedings against both GDC and the Company with regard to payments CHL believes it is entitled to under the Royalty Agreement. In the event that the legal proceedings result in GDC being obliged to continue paying royalty payments, the Groups liability at 30 June 2019 would be $1.7 million, less an anticipated dividend from CHL amounting to $0.6 million.

Other Contingent Liabilities

The Group's partners in the Logbaba Project, RSM and SNH, are both conducting audits on costs relating to years prior to the Balance Sheet date. At the date of signing these Interim Financial Statements the outcome of these audits is unknown however any findings from the audits could have an impact on the results.

   17.     POST BALANCE SHEET EVENTS 

The Group has signed a non-binding term sheet with Aksa Energy to supply Aksa Energy with up to 25mmscfd of gas to Aksa Energy's planned 150MW power station.

John Bryant resigned as an Independent Non-Executive Director on 8 July 2019.

On 9 August 2019, 433,735 Ordinary Shares were issued to a Director on exercise of share options.

   18.     SEASONALITY 

Revenues and operating profits for all customers are evenly spread between the two half years.

   19.     APPROVAL OF INTERIM FINANCIAL STATEMENTS 

The unaudited interim condensed consolidated financial statements were approved by the Board of Directors on 28 September 2019.

Copies of the Interim report are available by download from the Company's website at: www.victoriaoilandgas.com

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

END

IR LLFVDARIAFIA

(END) Dow Jones Newswires

September 30, 2019 02:01 ET (06:01 GMT)

La tua Cronologia
BIT
BMPS
Monte Pasc..
BITI
FTSEMIB
FTSE Mib
BIT
UCG
Unicredit
NASDAQ
AAPL
Apple
FX
EURUSD
Euro vs Do..
Le azioni che visualizzerai appariranno in questo riquadro, così potrai facilmente tornare alle quotazioni di tuo interesse.

Registrati ora per creare la tua watchlist personalizzata in tempo reale streaming.

Per accedere al tempo reale push di Borsa è necessario registrarsi.

Accedendo ai servizi offerti da ADVFN, ne si accettano le condizioni generali Termini & Condizioni

P: V:it D:20191212 18:50:10