The MATHS7 Oct 2021 17:20
Doing the maths on Wressle, and extrapolating from the figures in the last update on 21 Sept:
$480,000 net to UJO after (restarting production on 19th August) in 33 days. Thats $14,500 per day.
The average oil price between those dates was about $70. The average price between 21st Sept and today is about $75 (and climbing).
If you divide $14,500 by 70 you get just over 200 barrels net per day (its averaging the 500 barrels per day production gross over 33 days).
If you multiple that 207 barrels by $75 you get $15,500 revenue per day.
Its been 16 days since the last update, so that's another $250,000 net to UJO
That's $500,000 per month net easily. Thats $6,000,000 per annum.
That's assuming an average POO of $75 and Wressle averaging only 520 barrels per day! So the upside is the oil price, the production rate and any revenue from gas to power.
Egdon is therefore pulling in $375,000 per month net minimum at that conservative estimate, so the risk of default on UJO's £1m loan in now tiny.
My gut feeling is that they will settle for Wressle at 750bpd with gas about 70 boepd.
Lets talk gas-to power - the energy evivalent of gas is 1.7 MWh per barrel of oil equivalent. Call it 1.5 MWh in a gas engine. That's 105 MWh per day. The current whole sale electricity price is >£80 per MWh (hTTps://www.ofgem.gov.uk/energy-data-and-research/data-portal/wholesale-market-indicators):
Lets say average of £70/MWh realised = £7300 per day gross, and £3000 net to UJO per day......£1m per annum.
Obviously there will be purchase/leasing costs for the containerised gas engine(s) and grid hook up costs, but then again the engines can be programmed to go harder at peak times when prices per MWh can be well over £150.
So essentially, with gas to power, on the Ashover interval of Wressle alone, UJO is valued at less than 5 times net income before G&A costs, with other production, royalty income and interest from load to UJO, West Newton appraisal, Biscathorpe, North Kelsey, Broughton and Kirklington and Duke's Wood, AND CURRENT CASH all valued at ZERO.
Which rather begs the question that Toonarmy on ADVFN and others have been asking......how has the company been allowed to be portrayed in such a lowly manner, that investors are refusing to believe what their eyes are telling them?