RE: Annual financial report (RNS)7 Mar 2023 21:05
The important bit - expected revenue looking good.
The CPR, performed by Oilfield International Limited, gives the net present value of the cash flows from the Saltfleetby Gas Field, including the impact from the revised capex, the loan facility debt service costs, the associated royalties and the mandatory hedging. Oilfield International Limited has used a conservative discount rate of 10%. Presenting 100% of the field values:
· A conservative case, or P90, NPV10 of £63.3 million (Pre-Tax)
· A mid-case, or P50, NPV10 of £95.6 million (Pre-Tax)
Alternatively expressed as estimates of net future cashflows, but without discounting, can be summarised as follows:
· A conservative or P90 sum of future cashflows to Angus of £82 million (Pre-Tax)
· A mid-case, or P50, sum of future cashflows to Angus of £147.7 million (Pre-Tax)
In summary the CPR estimates production giving rise to gross field revenues, before costs etc. on a mid-case basis of £230 million (previously £141 million). This approximates to a gas price of 64p/therm being a mix of the actual volumes already hedged at 43p/therm and the remaining unhedged volumes accorded prices derived from the quoted and traded NBP forward curve to December 2026 and thereafter escalated by 1.5% per annum. The gross volume of reported Gas Reserves is unchanged.