RNS Number : 8730E
Beowulf Mining PLC
29 February 2024
 

 

 

 

The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulation (EU) No. 596/2014, as incorporated into UK law by the European Union (Withdrawal) Act 2018. Upon the publication of this announcement, this inside information is now considered to be in the public domain.

 

 

29 February 2024

Beowulf Mining plc

("Beowulf" or the "Company")

Unaudited Preliminary Financial Results for the year ended 31 December 2023

 

Beowulf (AIM: BEM; Spotlight: BEO), the mineral exploration and development company, announces its unaudited preliminary financial results for the year ended 31 December 2023 (the "Period").

Activities in the Period

 

Sweden

 

·      Following the announcement of the Scoping Study for Kallak North, part of the Kallak Iron Ore Project ("Kallak"), in January 2023, the Company, through its 100 per cent owned subsidiary Jokkmokk Iron Mines AB ("Jokkmokk Iron"), continued to engage with key stakeholders and advance numerous work streams. A strategic review for the project, focused on optimising the development and ultimate value of the asset, was advanced during the Period.

·      Environmental baseline studies progressed in preparation for the completion of the Environmental Impact Assessment ("EIA"). These studies included monitoring and assessment of nature values, sound and vibration, hydrology, and cultural heritage.

·      The Pre-feasibility Study ("PFS") for Kallak was initiated with the appointment of SLR Consultant Limited ("SLR") as lead consultant in October 2023. In addition, samples were selected for metallurgical test work and the preliminary roadmap for the next phase of the project's development was defined.

·      A formal recruitment process was initiated for a high-calibre individual to lead the further development of the project.

·      Various public meetings with local stakeholders, including four meetings with the Sami villages and meetings with residents of the villages closest to the project, were held.

·      On the 19 and 20 September 2023, the Supreme Administrative Court held an oral hearing at which the appeal by two Sami villages, Jåhkågasska tjiellde and Sirges, and Naturskyddsföreningen, the associations for the protection of the environment, at municipality, county, and country level (together the "Applicant"), against the awarding of the Exploitation Concession by the Government of Sweden (the "Government"), was heard.  Following the oral hearing, the Applicant filed a further submission to the Court to which the Court invited the Government to respond in January 2024. The Government responded post Period (highlighted below).

 

Finland

 

·      During the year, Beowulf, through its wholly-owned Finnish subsidiary Grafintec Oy ("Grafintec"), completed the PFS for the establishment of the final Coating stage of a Graphite Anode Materials Plant ("GAMP") located in the GigaVaasa area, in the municipality of Korsholm on the west coast of Finland. This initial PFS demonstrated very positive initial economics with a post-tax net present value (using an 8 per cent discount rate) of US$242 million and an internal rate of return of 39 per cent.

·      The study, prepared by the engineering consultancy RB Plant Construction Ltd ("RB Plant"), is based on an industrial plant importing spherical graphite, coating this to produce a total of 20,000 tonnes per annum of Coated Spherical Graphite ("CSPG") over an initial 10-year period and with initial capital expenditure of US$117 million.

·      The EIA for the GAMP was progressed during the year.

·      Following the conclusion of the PFS, bench-scale test work was initiated.

 

·      On 12 January 2023, Beowulf invested £250,000 in Vardar Minerals. The investment increased the Company's ownership in Vardar from 59.5 per cent to approximately 61.1 per cent. In addition, Beowulf provided loans amounting to ?75,000 between October and December 2023 to Vardar Minerals to support ongoing exploration activity.

·      Vardar Minerals undertook further low-cost field work including mapping, soil and grab sampling and reconnaissance work across its tenement package during the three months ended 31 December 2023.

·      The focus of the activity during the first half of the year was on the Shala Central area where the Company undertook mapping, surface sampling and a drone magnetic survey.

·      Reconnaissance work was undertaken in the second half of the year on the Shala East and Shala West licences which was followed up with a systematic mapping and sampling programme.

 

Corporate

·       On 28 February 2023, Beowulf announced the outcome of the Company's capital raise. In total, Beowulf received approximately SEK 80.8 million (approximately £6.4 million) (gross). Net proceeds from the capital raise were used to repay bridge loan financing.

·       On 10 July 2023, Mikael Schauman was appointed as Non-Executive Director.

·       On 27 July 2023, the settlement in relation to Kurt Budge's resignation was agreed and paid.

·       On 7 August 2023, Ed Bowie joined the Company as Chief Executive Officer and Director.

·       On 16 August 2023, Ulla Sandborgh stepped down as Chief Executive Officer of Jokkmokk Iron.

·       On 28 December 2023, Alternative Resource Capital was appointed as Joint UK Broker to the Company. Alternative Resource Capital is a trading name of Shard Capital Partners LLP, which is authorised and regulated by the Financial Conduct Authority in the UK.

Financial

·      The consolidated loss for 2023 of £2,931,295 was higher than 2022 of £2,041,452. This increase is due to increased administrative expenses of £2,494,650 compared to £1,806,582 for 2022. The increase in administrative expenses was due to the following: share-based payment expenses of £387,668 (2022: £240,537); professional fees of £696,247 (2022: £433,157); foreign currency loss of £150,224 (2022: £36,321); salary costs of £483,221 (2022: £317,717); audit and accountancy fees of £122,174 (2022: £86,240).

·      The administration expenses of the company of £2,778,142 in 2023 exceeded 2022 of £1,090,254. This increase is primarily due to the expected credit loss on the intercompany loans of £1,001,537 (2022: £5,336), share-based payment expenses of £321,534 (2022: £173,345), salary costs of £481,903 (2022: £250,406), professional fees of £420,536 (2022: £290,760), P.R. services of £97,515 (2022: £46,493) and legal fees of £83,226 (2022: £24,238). Professional and legal fees increased primarily due to non-recurring advisor fees in relation to the group directorship changes within the Period. The expected credit loss increased due to the impairment of Ågåsjiegge and Åtvidaberg in the year and a reassessment of expected recoverability of the loans to the subsidiaries.

·      Consolidated basic and diluted loss per share for the quarter ended 31 December 2023 was 0.05 pence (Q4 2022: loss of 0.09 pence).

·      £905,555 in cash was held at 31 December 2023 (31 December 2022: £1,776,556).

·      Exploration assets increased to £14,797,833 at 31 December 2023 compared to £13,002,465 at 31 December 2022.

·      The cumulative foreign exchange translation losses held in equity increased year ended 31 December 2023 to £1,464,486 (31 December 2022: loss of £1,289,415). Much of the Company's exploration costs are in Swedish Krona which has weakened against the pound since 31 December 2022.

·      At 31 December 2023, there were 922,337,110 Swedish Depository Receipts in issue representing 79.71 per cent of the issued share capital of the Company. The remaining issued share capital of the Company is held in the UK as AIM securities.

 

Post Period Activities

Corporate

·       On 16 February 2024, Beowulf announced its intention to conduct a preferential rights issue of SDRs in Sweden (the "Rights Issue") and a UK retail offer of ordinary shares and partially secured capital raise (the "Capital Raise") up to approximately SEK 100 million (approximately £7.5 million). The Rights Issue is underwritten to a maximum value of SEK 50 million, subject to customary adjustments. The main purpose of the Rights Issue will be to finance the continued development of Kallak, including completion of the ongoing PFS and environmental studies in preparation for the EIA and subsequent application for the environmental permit for Kallak, and the completion of the ongoing PFS and EIA for the GAMP.

·       In conjunction with the Rights Issue, the Company has entered into a short-term loan agreement with the Underwriters to provide SEK 10 million (approximately £0.75 million) to ensure the Company has sufficient financial resources to continue advancing its projects over the coming weeks. The loan carries an interest charge of 1.5 per cent per month and has a commitment fee of 5.0 per cent. The loan and accrued interest is repayable at any time prior to the maturity date, being 31 May 2024. If the loan and accrued interest is not repaid by the maturity date, at the latest, the creditors have the right to offset a minimum of SEK 1 million at the time of the loan and accrued interest into SDRs at a price per SDR calculated with a 15 per cent discount on the volume weighted average price of the SDR during the preceding 5 trading days to the conversion decision. In case of default, the loan will accrue additional default interest of 2.5 per cent per month.

Sweden

·       On 18 January 2024, the Government formally responded to the submission. In a comprehensive response the Government endorsed the original decision to award the Exploitation Concession. The Government further emphasised their support for the project, stating that the Kallak Project is of national interest (Beowulf announcement dated 22 January 2024).

·       On 5 February 2024, the Company announced that a Project Director had been appointed to oversee the ongoing studies and development of Kallak.

Finland

·       On 17 January 2024, the Company announced an updated strategy to fast-track the full GAMP process, capturing more of the anode material production value-chain and providing greater supply-chain security following the export controls imposed by China on graphite materials in December 2023. The full GAMP process consists of Spheronisation, Purification and Coating to produce CSPG for sale to anode manufacturers. The PFS completed on the Coating stage of the process in July 2023 will be enhanced to incorporate the full process and is expected to be completed during 2024.

Kosovo

·       In January and February 2024, the Company provided additional loans to Vardar Minerals amounting to ?40,000 to support ongoing exploration activity.

·      The original Mitrovica, Viti North and Viti East licences expired on 24 January 2024. Following dialogue with Independent Commission for Mines and Minerals ("ICMM"), applications for new licences were submitted and formal confirmation of receipt was provided by the ICMM in Kosovo on 22 February 2024. Exploration licence applications are reviewed by the ICMM in Kosovo and ultimately granted by the Board of ICMM. The Government disbanded the Board of ICMM in October 2023, thus the licence applications remain pending until the new Board is appointed. As these applications are for new licences rather than extensions to the original licence, they will be valid for an initial three-year period from the date of granting, after which they may be extended twice for two-year periods with a reduction in the land holding of 50% on each occasion.

 

Ed Bowie, Chief Executive Officer of Beowulf, commented:

"The Company is making excellent progress across its three business units.

 

"At Kallak, we have initiated the PFS and are completing metallurgical test-work to confirm that the project will produce a market leading iron ore concentrate. Stakeholder consultations and environmental studies are continuing in preparation for the EIA and Environmental Permit application. The Company remains focused on developing a world-class sustainable mining operation at Kallak and the appointment of the Project Director is a key step in delivering this.

 

"In Finland, we delivered the PFS for the Coating phase of the GAMP demonstrating very robust economics. Following the Chinese export controls introduced in December 2023, the Company has modified its strategy and is now focused on developing the full process route. Test-work is ongoing and the PFS will be completed during 2024. This fast-track development will not only capture more of the value-chain for the production of anode material but also offers greater supply-chain security.

 

"In Kosovo, the detailed mapping and sampling undertaken by Vadar Minerals has highlighted a number of high-priority targets across the Shala licence package. Further analysis and interpretation is ongoing as assay results are beginning to be returned. In addition, assay results from a lithium target on the Viti North licence are pending.

 

          "The Company's portfolio is well-placed in tier-one jurisdictions, with strategic commodities that support the Green Transition and will benefit from the increasing emphasis on resource and supply chain security. We continue to review opportunities to optimise each project, enhancing the value and de-risking the future development, whilst reviewing funding opportunities and strategic partnerships both at the project and corporate level."   

 

 

Enquiries:

Beowulf Mining plc


Ed Bowie, Chief Executive Officer

Tel: +44 (0) 20 7583 8304

SP Angel

(Nominated Adviser & Broker)


Ewan Leggat / Stuart Gledhill / Adam Cowl

Tel: +44 (0) 20 3470 0470



Alternative Resource Capital

(Joint Broker)

 

Alex Wood

Tel: +44 (0) 20 7186 9004

 

BlytheRay 


Tim Blythe / Megan Ray 

Tel: +44 (0) 20 7138 3204

 

Cautionary Statement

Statements and assumptions made in this document with respect to the Company's current plans, estimates, strategies and beliefs, and other statements that are not historical facts, are forward-looking statements about the future performance of Beowulf. Forward-looking statements include, but are not limited to, those using words such as "may", "might", "seeks", "expects", "anticipates", "estimates", "believes", "projects", "plans", strategy", "forecast" and similar expressions. These statements reflect management's expectations and assumptions in light of currently available information. They are subject to a number of risks and uncertainties, including, but not limited to , (i) changes in the economic, regulatory and political environments in the countries where Beowulf operates; (ii) changes relating to the geological information available in respect of the various projects undertaken; (iii) Beowulf's continued ability to secure enough financing to carry on its operations as a going concern; (iv) the success of its potential joint ventures and alliances, if any; (v) metal prices, particularly as regards iron ore. In the light of the many risks and uncertainties surrounding any mineral project at an early stage of its development, the actual results could differ materially from those presented and forecast in this document. Beowulf assumes no unconditional obligation to immediately update any such statements and/or forecasts.

About Beowulf Mining plc

Beowulf Mining plc ("Beowulf" or the "Company") is an exploration and development company, listed on the AIM market of the London Stock Exchange and the Spotlight Exchange in Sweden. The Company listed in Sweden in 2008 and, as at 31 December 2023, was 79.71 per cent owned by Swedish shareholders.

Beowulf's purpose is to be a responsible and innovative company that creates value for its shareholders, wider society and the environment, through sustainably producing critical raw materials needed for the transition to a Green Economy.

The Company has an attractive portfolio of assets, including commodities such as iron ore, graphite, base and precious metals, with activities in exploration, the development of mines and downstream production in Sweden, Finland and Kosovo.

The Company's most advanced project is the Kallak iron ore asset in northern Sweden from which test work has produced a 'market leading' magnetite concentrate of 71.5 per cent iron content.  In the Kallak area, 389 million tonnes of iron mineralisation has been estimated, a potential source of high quality iron ore for fossil-free steel making in the Nordic region for decades to come.

In Finland, Grafintec, a wholly-owned subsidiary, is developing a resource footprint of natural flake graphite and the capability to serve the anode manufacturing. Grafintec is working towards creating a sustainable value chain in Finland from high quality natural flake graphite resources to anode material production, leveraging renewable power, targeting Net Zero CO2 emissions across the supply chain.

In Kosovo, the Company owns approximately 61.1 per cent of Vardar Minerals ("Vardar"), which is focused on exploration in the Tethyan Belt, a major orogenic metallogenic province for gold and base metals.  Vardar is delivering exciting results for its Mitrovica licence which has several exploration targets, including lead, zinc, copper and gold. It also has the Viti licence which is showing potential for copper-gold porphyry mineralisation.

Kallak is the foundation asset of the Company, and, with Grafintec and Vardar, each business area displays strong prospects, presents opportunities to grow, with near-term and longer-term value-inflection points.

Beowulf wants to be recognised for living its values of Respect, Partnership and Responsibility. The Company's ESG Policy is available on the website following the link below:

https://beowulfmining.com/about-us/esg-policy/ 



 

BEOWULF MINING PLC

CONDENSED CONSOLIDATED INCOME STATEMENT

FOR THE TWELVE MONTHS TO 31 DECEMBER 2023 AND THE THREE MONTHS TO 31 DECEMBER 2023

 

 

                                                             

Notes

(Unaudited)

3 months ended

31 December

 2023

 

 

£

(Unaudited)

3 months ended

31 December

2022

 

 

£

(Unaudited)

12 months ended

31 December

2023

 

 

£

(Audited)   

12 months ended

31 December 2022

 

 

£

Continuing operations






 






Administrative expenses


(222,974)

(605,777)

(2,494,650)

(1,806,582)

Impairment of exploration assets

7

(341,926)

(36,988)

(350,158)

(36,988)

 






 






Operating loss


(564,900)

(642,765)

(2,844,808)

(1,843,570)







Gain on disposal of investment


-

21,951

-

21,951

Finance costs

3

 (1,823)

(158,559)

(197,724)

(304,806)

Finance income


1,813

127

7,924

176

Grant income


12,795

14,579

96,750

84,797

Fair value gain on investment


6,563

-

6,563

-

Loss before and after taxation


(545,552)

(764,667)

(2,931,295)

(2,041,452)







Loss attributable to:






Owners of the parent


(528,676)

(723,801)

(2,857,345)

(1,948,459)

Non-controlling interests


(16,876)

(40,866)

(73,950)

(92,993)



(545,552)

(764,667)

(2,931,295)

(2,041,452)







Loss per share attributable to the owners of the parent:






Basic and diluted (pence)

4

(0.05)

(0.09)

(0.26)

(0.23)

 


BEOWULF MINING PLC

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE LOSS

FOR THE TWELVE MONTHS TO 31 DECEMBER 2023 AND THE THREE MONTHS TO 31 DECEMBER 2023

 


(Unaudited)

3 months ended

31 December

 2023

 

 

£

(Unaudited)

3 months ended

31 December

2022

 

 

£

(Unaudited)

12 months ended

31 December

2023

 

 

£

(Audited)   

12 months ended

31 December 2022

 

 

£

 





Loss for the period / year

(545,552)

(764,667)

(2,931,295)

(2,041,452)

Other comprehensive income





Items that may be reclassified subsequently to profit or loss:










Exchange gain / (loss) arising on translation of foreign operations

338,376

(96,142)

(203,564)

(32,945)

Total comprehensive loss

(207,176)

(860,809)

(3,134,859)

(2,074,397)






Total comprehensive loss attributable to:





Owners of the parent

(190,554)

(827,485)

(3,032,415)

(2,020,889)

Non-controlling interests

(16,622)

(33,324)

(102,444)

(53,508)

 

(207,176)  

(860,809)

(3,134,859)  

(2,074,397)

 


BEOWULF MINING PLC

CONDENSED COMPANY STATEMENT OF COMPREHENSIVE LOSS

 

FOR THE TWELVE MONTHS TO 31 DECEMBER 2023 AND THE THREE MONTHS TO 31 DECEMBER 2023

 

 

 

                                                             

 

 

 

 

 

 

 

Notes

(Unaudited)

3 months ended

31 December

 2023

 

 

£

(Unaudited)

3 months ended

31 December

2022

 

 

£

(Unaudited)

12 months ended

31 December

2023

 

 

£

(Audited)   

12 months

ended

31 December

2022

 

 

£

Continuing operations






 






Administrative expenses


(570,383)

(253,825)

(2,778,142)

(1,090,254)







 






Operating loss


(570,383)

(253,825)

(2,778,142)

(1,090,254)













Gain on disposal of investments


-

21,951

-

21,951

Finance costs

3

-

(158,449)

(195,304)

(304,529)

Finance income


1,806

122

7,655

170

Fair value gain on investment


6,563

-

6,563

-

Loss before and after taxation and total comprehensive loss


(562,014)

(390,201)

(2,959,228)

(1,372,662)







Loss per share attributable to the owners of the parent:






Basic and diluted (pence)

4

(0.05)

(0.05)

(0.27)

(0.17)

 

 


BEOWULF MINING PLC

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

AS AT 31 DECEMBER 2023

 



(Unaudited)

As at

31 December

 2023

£



(Audited)

As at

31 December 2022

£

ASSETS

Notes





Non-current assets






Intangible assets

7

14,873,326



13,002,465

Property, plant and equipment


87,755



129,715

Investments


6,563



-

Loans and other financial assets


5,209



5,181

Right of use asset


63,158



19,279



15,036,011



13,156,640







Current assets






Trade and other receivables


152,004



220,427

Cash and cash equivalents


905,555



1,776,556



1,057,559



1,996,983

 

 





TOTAL ASSETS

 

16,093,570



15,153,623







EQUITY






Shareholders' equity






Share capital

5

11,571,875



8,317,106

Share premium


27,141,444



24,689,311

Capital contribution reserve


46,451



46,451

Share based payment reserve


903,766



516,098

Merger reserve


137,700



137,700

Translation reserve


(1,464,486)



(1,289,415)

Accumulated losses


(23,228,900)



(20,323,414)

Total equity


15,107,850



12,093,837







Non-controlling interests


514,430



568,732

TOTAL EQUITY

 

15,622,280



12,662,569

 






LIABILITIES

 

 

 

 

 

Current liabilities






Trade and other payables


433,662



625,730

Lease liability


22,575



10,840

Borrowings

8

-



1,845,947



456,237



2,482,517







Non-Current liabilities






Lease Liability


15,053



8,537







TOTAL LIABILITIES


471,290



2,491,054

 






TOTAL EQUITY AND LIABILITIES


16,093,570



15,153,623


BEOWULF MINING PLC

CONDENSED COMPANY STATEMENT OF FINANCIAL POSITION

AS AT 31 DECEMBER 2023

 


Notes

(Unaudited)

As at

31 December

 2023

£



(Audited)

As at

31 December 2022

£

ASSETS






Non-current assets






Investments


3,967,878



3,645,181

Loans and other financial assets


12,839,865



11,084,289

Property, plant and equipment


964



834



16,808,707



14,730,304







Current assets






Trade and other receivables


49,155



53,284

Cash and cash equivalents


794,909



1,667,840



844,064



1,721,124

 

 





TOTAL ASSETS

 

17,652,771



16,451,428













EQUITY






Shareholders' equity






Share capital

5

11,571,875



8,317,106

Share premium


27,141,444



24,689,311

Capital contribution reserve


46,451



46,451

Share Based Payment Reserve


903,766



516,098

Merger reserve


137,700



137,700

Accumulated losses


(22,276,683)



(19,317,455)

                                                               






TOTAL EQUITY


17,524,553



14,389,211

 






LIABILITIES

 

 

 

 

 

Current liabilities






Trade and other payables


128,218



216,270

Borrowings

8

-



1,845,947

TOTAL LIABILITIES


128,218



2,062,217

 






TOTAL EQUITY AND LIABILITIES


17,652,771



16,451,428

 

 


BEOWULF MINING PLC

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

FOR THE TWELVE MONTHS TO 31 DECEMBER 2023

 

 

 

Share capital

Share premium

Capital contribution reserve

Share-based payment reserve

Merger reserve

Translation reserve

Accumulated losses

Total

Non-

controlling

interest

Total equity


£

£

£

£

£

£

£

£

£

£

 

At 1 January 2022

8,317,106

24,689,311

46,451

668,482

137,700

(1,216,985)

(18,470,675)

14,171,390

325,039

14,496,429












Loss for the year

-

-

-

-

-

-

(1,948,459)

(1,948,459)

(92,993)

(2,041,452)

Foreign exchange translation

-

-

-

-

-

(72,430)

-

(72,430)

39,485

(32,945)

Total comprehensive loss

-

-

-

-

-

(72,430)

(1,948,459)

(2,020,889)

(53,508)

(2,074,397)












Transactions with owners











Equity-settled share-based payment transactions

-

-

-

240,537

-

-

-

240,537

-

240,537

Step up interest in subsidiary

-

-

-

-

-

-

(297,201)

(297,201)

297,201

-

Transfer on lapse of options

-

-

-

(392,921)

-

-

392,921

-

-

-

 

At 31 December 2022 (Audited)

8,317,106

24,689,311

46,451

516,098

137,700

(1,289,415)

(20,323,414)

12,093,837

568,732

12,662,569












Loss for the year

-

-

-

-

-

-

(2,857,345)

(2,857,345)

(73,950)

(2,931,295)

Foreign exchange translation

-

-

-

-

-

(175,071)

-

(175,071)

(28,493)

(203,564)

Total comprehensive loss

-

-

-

-

-

(175,071)

(2,857,345)

(3,032,416)

(102,443)

(3,134,859)












Transactions with owners











Issue of share capital

3,254,769

3,654,829

-

-

-

-

-

6,909,598

-

6,909,598

Cost of Issue

-

(1,202,696)

-

-

-

-

-

(1,202,696)

-

(1,202,696)

Equity-settled share-based payment transactions

-

-

-

387,668

-

-

-

387,668

-

387,668

Step acquisition of subsidiary

-

-

-

-

-

-

(48,141)

(48,141)

48,141

-

At 31 December 2023 (Unaudited)

11,571,875

27,141,444

46,451

903,766

137,700

(1,464,486)

(23,228,900)

15,107,850

514,430

15,622,280

 



 

BEOWULF MINING PLC

CONDENSED COMPANY STATEMENT OF CHANGES IN EQUITY

FOR THE TWELVE MONTHS TO 31 DECEMBER 2023

 

 

 

Share capital

Share premium

Merger reserve

Capital contribution reserve

Share-based payment reserve

Accumulated losses

Total


£

£

£

£

£

£

£

 

At 1 January 2022

8,317,106

24,689,311

137,700

46,451

668,482

(18,337,714)  

15,521,336









Loss for the year

-

-

-

-

-

(1,372,662)

(1,372,662)

Total comprehensive loss

-

-

-

-

-

(1,372,662)

(1,372,662)   









Transactions with owners








Equity-settled share-based payment transactions

-

-

-

-

240,537

-

240,537

Transfer on lapse of options

-

-

-

-

(392,921)

392,921

-

 

At 31 December 2022 (Audited)

8,317,106

24,689,311

137,700

46,451

516,098

(19,317,455)

14,389,211









Loss for the year

-

-

-

-

-

(2,959,228)

(2,959,228)

Total comprehensive loss

-

-

-

-

-

(2,959,228)

(2,959,228)









Transactions with owners








Issue of share capital

3,254,769

3,654,829

-

-

-

-

6,909,598

Cost of issue

-

(1,202,696)

-

-

-

-

(1,202,696)

Equity-settled share-based payment transactions

-

-

-

-

387,668

-

387,668

At 31 December 2023 (Unaudited)

11,571,875

27,141,444

137,700

46,451

903,766

(22,276,683)

17,524,553


BEOWULF MINING PLC

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

 

AS AT 31 DECEMBER 2023



(Unaudited)

31 December 2023


(Audited)

31 December

2022



£


£

Cash flows from operating activities

 




Loss before income tax


(2,931,295)


(2,041,452)

Depreciation charges


43,276


45,133

Amortisation of right-of-use asset


29,478


6,384

Loss on disposal of PPE


643


-

Equity-settled share-based payment


387,668


240,537

Impairment of exploration costs


350,158


36,988

Finance income


(7,924)


(176)

Finance cost


197,724


304,806

Grant income


(96,750)


(84,797)

Gain on sale of investment


-


(21,951)

Unrealised foreign exchange


86,637


55,337

Fair value gain on investment


(6,563)


-



(1,946,948)


(1,459,191)






Decrease/(increase) in trade and other receivables


61,395


(36,535)

Decrease in trade and other payables


(277,400)


(43,827)

Net cash used in operating activities


(2,162,953)


(1,539,553)






Cash flows from investing activities





Purchase of intangible assets


(2,308,473)


(1,536,674)

Purchase of property, plant and equipment


(4,851)


(34,397)

Payments for improvements of right-of-use assets


(33,121)


-

Proceeds from disposal of investments


-


21,951

Interest received

 

7,923


176

Grant receipt


96,750


84,797

Grant repaid


-


(39,849)

Net cash used in investing activities


(2,241,772)


(1,503,996)






Cash flows from financing activities





Proceeds from issue of shares


4,373,056


-

Payment of share issue costs


(704,587)


-

Lease principal paid


(23,201)


(6,347)

Lease interest paid


(2,420)


(264)

Proceeds from borrowings

 

-


1,554,381

Interest paid

 

-


(10)

Net cash generated from financing activities


3,642,848


1,547,760






Decrease in cash and cash equivalents


(761,877)


(1,495,789)

Cash and cash equivalents at beginning of year


1,776,556


3,336,134

Effect of foreign exchange rate changes


(109,124)


(63,789)






Cash and cash equivalents at end of year


905,555


1,776,556

 


BEOWULF MINING PLC

CONDENSED COMPANY CASH FLOW STATEMENT

 

AS AT 31 DECEMBER 2023



(Unaudited)

31 December 2023


(Audited)

31 December

2022



£


£

Cash flows from operating activities





Loss before income tax


(2,959,228)


(1,372,662)

Expected credit losses


1,001,537


5,336

Equity-settled share-based payments


321,534


173,344

Depreciation


233


278

Loss on disposal of PPE


643


-

Finance income


(7,655)


(170)

Finance cost


195,304


304,529

Gain on disposal of investment


-


(21,951)

Unrealised foreign exchange


86,636


55,337

Fair value gain on investment


(6,563)


-

 


(1,367,559)


(855,959)

 





Decrease/(increase) in trade and other receivables


4,129


(12,099)

(Decrease)/increase in trade and other payables


(88,052)


101,779

Net cash used in operating activities


(1,451,482)


(766,279)

 





Cash flows from investing activities

 




Loans to subsidiaries


(2,757,112)


(909,975)

Financing of subsidiary


(250,000)


(1,200,000)

Interest received


7,655


170

Grant repaid


-


(39,849)

Purchase of fixed assets


(1,006)


-

Proceeds from disposal of investments


-


21,951

Net cash used in investing activities


(3,000,463)


(2,127,703)

 





Cash flows from financing activities

 




Proceeds from issue of shares


4,373,056


-

Payment of share issue costs


(704,587)


-

Proceeds from borrowings


-


1,554,381

Net cash generated from financing activities


3,668,469


1,554,381

 





Decrease in cash and cash equivalents


(783,476)


(1,339,601)

Cash and cash equivalents at beginning of year


1,667,840


3,075,741

Effect of foreign exchange rate changes

 

(89,455)


(68,300)


 




Cash and cash equivalents at end of year

 

794,909


1,667,840

 


NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED INTERIM

FOR THE TWELVE MONTHS TO 31 DECEMBER 2023

 

1. Nature of operations

 

Beowulf Mining plc (the "Company") is domiciled in England and Wales. The Company's registered office is 201 Temple Chambers, 3-7 Temple Avenue, London, EC4Y 0DT. This consolidated financial information comprises that of the Company and its subsidiaries (collectively the 'Group' and individually 'Group companies'). The Group is engaged in the acquisition, exploration and evaluation of natural resources assets and has not yet generated revenues.

 

2. Basis of preparation

 

The condensed consolidated financial information has been prepared on the basis of the recognition and measurement requirements of UK-adopted International Accounting Standards (IFRS). The accounting policies, methods of computation and presentation used in the preparation of the financial information are the same as those used in the Group's audited financial statements for the year ended 31 December 2022.

 

The financial information in this statement does not constitute full statutory accounts within the meaning of Section 434 of the UK Companies Act 2006. The financial information for the twelve months ended 31 December 2022 is audited. The audit of the financial information for the year ended 31 December 2023 is currently being completed.  The auditor's report on the statutory financial statements for the year ended 31 December 2022 was unqualified but it did include a material uncertainty relating to going concern.

 

The financial statements are presented in GB Pounds Sterling. They are prepared on the historical cost basis or the fair value basis where the fair valuing of relevant assets and liabilities has been applied.

 

Management have prepared cash flow forecasts which indicate that the Group will need to raise further funds within the next 12 months for corporate overheads and to advance its key projects and investments.

 

The Directors are confident they are taking all necessary steps to ensure that the required finance will be available, and they have successfully raised equity finance in the past. They have therefore concluded that it is appropriate to prepare the financial statements on a going concern basis.

 

These conditions indicate the existence of a material uncertainty which may cast significant doubt over the Group's and the Company's ability to continue as a going concern and that it may be unable to realise its assets and discharge its liabilities in the normal course of business. The financial statements do not include any adjustments that would result if the Company was unable to continue as a going concern. 

On 16 February 2024, the Company announced its intention to conduct a preferential rights issue of SDRs in Sweden and a UK retail offer of ordinary shares and partially secured capital raise up to approximately SEK 100 million (approximately £7.5million).  The rights issue is underwritten to maximum value of SEK 50 million, subject to customary adjustments.

Therefore, at the date of this report, the Directors were confident that the Group would be able to raise sufficient capital to fund the Group's key projects and investments.

 

 

 

 

 

 

 


3. Finance cost

 

 





 

(Unaudited)

(Unaudited)

(Unaudited)

(Audited)

 

3 months

3 months

12 months

12 months

 

ended

ended

ended

ended

Group

31 December 2023

31 December

2022

31 December 2023

31 December 2022






Bridging loan amortised interest

-

158,499

195,304

304,529

Lease liability interest

1,823

60

2,420

267

Other interest paid

-

-

-

10


1,823

158,559

197,724

304,806

 

 

(Unaudited)

(Unaudited)

(Unaudited)

(Audited)

 

3 months

3 months

12 months

12 months

 

ended

ended

ended

Ended

Parent

31 December 2023

31 December

2022

31 December 2023

31 December 2022






Bridging loan amortised interest

-

158,499

195,304

304,529


-

158,499

195,304

304,529

 

4. Loss per share

 

Basic and diluted loss per share

The calculation of basic and diluted loss per share is based on the loss attributable to equity holders divided by the weighted average number of shares in issue during the period.

 

The loss incurred by the Group and the Parent means that the effect of any outstanding warrants and options would be considered anti-dilutive and is ignored for the purposes of the loss per share calculation.

 

 





 

(Unaudited)

(Unaudited)

(Unaudited)

(Audited)

 

3 months

3 months

12 months

12 months

 

ended

ended

ended

ended

Group

31 December 2023

31 December

2022

31 December 2023

31 December 2022

Loss for the Period/year attributable to shareholders of the Company (£'s)

(528,676)

(723,801)

(2,857,345)

(1,948,459)

Weighted average number of ordinary shares

1,157,187,463

831,710,636

1,084,958,359

831,710,636

Loss per share (p)

(0.05)

(0.09)

(0.26)

(0.23)

Parent





Loss for the Period/year attributable to shareholders of the Company (£'s)

(562,014)

(390,201)

(2,959,228)

(1,372,662)

Weighted average number of ordinary shares

1,157,187,463

831,710,636

1,084,958,359

831,710,636

Loss per share (p)

(0.05)

(0.05)

(0.27)

(0.17)


 

5. Share capital


(Unaudited)

31 December

2023



(Audited)




31 December 2022


£



£

Allotted, issued and fully paid





Ordinary shares of 1p each

11,571,875



8,317,106

 

The number of shares in issue was as follows:

 

 

Number


of shares

Balance at 1 January 2022

831,710,636

Issued during the year

-

Balance at 31 December 2022

831,710,636

Issued during the year

325,476,827

Balance at 31 December 2023

1,157,187,463

 

During the year, the Company raised £6,909,598 (approx. SEK 80 million) before expenses. Net proceeds were used to repay bridge loan financing of £2,038,433. Shares were issued in lieu of cash for issue costs totalling £498,109. Therefore, the Company received net proceeds of £4,373,056.

 

6. Share based payments

 

During the year ended 31 December 2023, 12,250,000 options were granted (2022: 23,250,000). The options outstanding as at 31 December 2023 have an exercise price in the range of 1.00 pence to 7.35 pence (2022: 1.00 pence to 5.25 pence) and a weighted average remaining contractual life of five years, 294 days (2022: 7 years, 98 days).

 

The share-based payments expense for the options for the year ended 31 December 2023 was £387,668 (2022: £240,537).

 

The fair value of share options granted and outstanding were measured using the Black-Scholes model, with the following inputs:

 


2023

2022

2019

Number of options

12,250,000

20,750,000

2,500,000

9,250,000

Fair value at grant date

0.52p

3.12p

3.59p

1.15p

Share price

1.68p

4.00p

4.00p

5.65p

Exercise price

2.06p

5.25p

1.00p

7.35p

Expected volatility

55.2%

100%

100%

51.89%

Expected option life

2.5 years

6 years

6 years

2 years

Risk free interest rate

4.800%

4.480%

4.520%

0.718%

 

The options issued will be settled in the equity of the Company when exercised and have a vesting period of one year from date of grant.

 

Reconciliation of options in issue

Number


Weighted average exercise price(£'s)


Number


Weighted average exercise price(£'s)


2023


2023


2022


2022









Outstanding at 1 January

32,500,000


0.055


13,750,000


0.089

Granted during the year

12,250,000


0.021


23,250,000


0.048

Lapsed during the year

-


-


(4,500,000)


0.120

Outstanding at 31 December

44,750,000


0.046


32,500,000


0.055

Exercisable at 31 December

37,250,000


0.042


11,750,000


0.060


7. Intangible assets: Group

 


Exploration assets


Other

intangible

assets


Total

Net book value

£


£


£

As at 31 December 2022 (Audited)

13,002,465


-


13,002,465

As at 31 December 2023 (Unaudited)

14,797,833


75,493


14,873,326

 

 

Exploration costs

 

(Unaudited)

As at

31 December  

2023



(Audited)

As at

31 December

2022

 

£



£

Cost





At 1 January 

13,002,465



11,235,656

Additions for the year - cash

2,232,694



1,536,674

Additions for the year - non-cash

98,208



314,272

Foreign exchange movements

(185,376)



(47,149)

Impairment

(350,158)



(36,988)

Total

 

14,797,833



13,002,465

 

The net book value of exploration costs is comprised of expenditure on the following projects:

 


 

(Unaudited)

As at

31 December

2023



(Audited)

As at

31 December

2022


 

£



£

Project

Country





Kallak

Sweden

9,481,130



7,666,563

Ågåsjiegge

Sweden

-



7,718

Åtvidaberg

Sweden

-



358,694

Pitkäjärvi

Finland

1,667,854



1,641,836

Rääpysjärvi

Finland

174,060



148,430

Karhunmäki

Finland

55,935



56,089

Luopioinen

Finland

4,812



4,257

Emas

Finland

41,693



1,663

Shala

Kosovo

164,779



-

Mitrovica

Kosovo

2,527,239



2,430,150

Viti

Kosovo

680,331



687,065



14,797,833



13,002,465

 

Total Group exploration costs of £14,797,833 are currently carried at cost in the financial statements. Impairment of £350,158 has been recognised during the Period for the projects relating to Ågåsjiegge Åtvidaberg (2022: £36,988 in project Merivaara).

Accounting estimates and judgements are continually evaluated and are based on a number of factors, including expectations of future events that are believed to be reasonable under the circumstances. Management is required to consider whether there are events or changes in circumstances that indicate that the carrying value of this asset may not be recoverable.

The most significant exploration asset within the Group is Kallak. The Company applied for an Exploitation Concession for Kallak North in April 2013 and this was finally awarded in March 2022.

Kallak is included in the condensed financial statements as at 31 December 2023 as an intangible exploration licence with a carrying value of £9,481,130. Given the Exploitation Concession was awarded, Management have considered that there is no current risk associated with Kallak and thus have not impaired the project.


Other intangible assets

(Unaudited)

As at

31 December  

2023


(Audited)

As at

31 December

2022

 

 £


£

Cost




At 1 January 

-


-

Additions in the year

75,779


-

Foreign exchange movements

(286)


-

Total

75,493


-

 

Other intangible assets capitalised are development costs incurred following the feasibility of GAMP project. This development has attained a stage that it satisfies the requirements of IAS 38 to be recognised as intangible asset in that it has the potential to completed and used, provide future economic benefits, its costs can be measured reliably and there is the intention and ability to complete. The development costs will be held at cost less impairment until the completion of the GAMP project at which stage they will be transferred to the value of the Plant.

 

8. Borrowings

 


(Unaudited)


(Audited)


As at

31 December

2023


As at

31 December

2022


£


£





Opening balance

1,845,947


-

Funds advanced

-


1,554,381

Finance costs

195,304


304,529

Effect of foreign exchange

(2,818)


(12,963)

Funds repaid

(2,038,433)


-


-


1,845,947

 

On 3 July 2022, the Company secured a Bridging loan from Nordic investors of SEK 22 million (approximately £1.76 million) (the "Loan"). The Loan had a fixed interest rate of 1.5 percent per stated 30-day period during the duration.  Accrued interest was compounding. The Loan had a commitment fee of 5 per cent and a Maturity Date of 28 February 2023.

 

The Loan was accounted for using an amortised cost using an effective rate of interest.

 

It became apparent that due to the timing of the receipt of the funds from the Rights Issue the Company was not in a position to pay back the bridging loan facility at its maturity. The outcome of this was that the holder of the loan enforced the penalty interest for entering another 30-day period, which was circa 1 million SEK (approx. £82k). The loan principal and interest totalling £2.04 million was repaid via a deduction to the gross proceeds from the Capital Raise in March 2023.

 


9. Post balance sheet events

On 16 February 2024, in conjunction with the Rights Issue, the Company has entered into a short-term loan agreement with the Underwriters to provide SEK 10 million to ensure the Company has sufficient financial resources to continue advancing its projects over the coming weeks. The loan carries an interest charge of 1.5 per cent per month and has a commitment fee of 5 per cent. If the loan and accrued interest is not repaid by maturity date, at the latest, the creditors have the right to offset a minimum of SEK 1 million at a time of the loan and accrued interest into SDRs at a price per SDR calculated with a 15 per cent discount on the volume weighted average price of the SDR during the preceding 5 trading days to the conversion decision. In case of default, the loan will accrue additional default interest of 2.5 per cent per month.

10. Availability of announcement

 

A copy of these results will be made available for inspection at the Company's registered office during normal business hours on any weekday. The Company's registered office is at 201 Temple Chambers, 3-7 Temple Avenue, London, EC4Y 0DT. A copy can also be downloaded from the Company's website at www.beowulfmining.com. Beowulf Mining plc is registered in England and Wales with registered number 02330496.

 

 

** Ends **

 

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.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR GZGZZZRZGDZZ