The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksBeowulf Regulatory News (BEM)

Share Price Information for Beowulf (BEM)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 0.75
Bid: 0.70
Ask: 0.80
Change: 0.025 (3.45%)
Spread: 0.10 (14.286%)
Open: 0.725
High: 0.75
Low: 0.725
Prev. Close: 0.725
BEM Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Unaudited Results Ended 30 September 2022

18 Nov 2022 07:00

RNS Number : 8376G
Beowulf Mining PLC
18 November 2022
 

 

 

 

The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulation ("MAR") (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.

 

18 November 2022

Beowulf Mining plc

("Beowulf" or the "Company")

Unaudited Financial Results for the Period Ended 30 September 2022

 

Beowulf (AIM: BEM; Spotlight: BEO), the mineral exploration and development company, announces its unaudited financial results for the nine months ended 30 September 2022 (the "Quarter"). 

Highlights of Activities in the Quarter

 

· On 4 July 2022, the Company agreed a loan financing from a Nordic Institutional Investor of SEK 22 million.

 

· On 8 July 2022, Beowulf announced that the Board had agreed to put in place a Long-Term Incentive Plan ("LTIP") for executive and senior management.

 

· On 22 August 2022, the Company announced the discovery of a large Polymetallic Epithermal System (copper, gold and lead-zinc) at Majdan Peak ("MP"), part of Vardar's Mitrovica licence in Kosovo, with drilling results both supporting the potential for epithermal mineralisation of economic grades to be present and for comparisons to be drawn with the Chelopech copper-gold deposit in Bulgaria.

 

· On 25 August 2022, Beowulf notified that the Memorandum of Understanding ("MoU") signed between its wholly owned Finnish subsidiary Grafintec Oy ("Grafintec") and Epsilon Advanced Materials Private Limited had been terminated.

 

· On 8 September 2022, additional analysis of drilling and exploration activities in and around Majdan Peak South ("MPS") produced new exploration targets.

 

· On 26 September 2022, Grafintec signed a new MoU with Qingdao Hensen Graphite Ltd ("Hensen"), which includes an agreed framework and key terms on which both companies are collaborating with regards to establishing an anode materials hub in Vaasa, Finland.

 

Post Period

· On 7 October 2022, the Company announced the results from the electromagnetic ("EM") survey and assays for Grafintec's Rääpysjärvi flake graphite prospect. The EM survey indicated extensive EM anomalies, significant potential for a larger tonnage of high-grade graphite mineralisation than that defined at Aitolampi and for localised very high-grade mineralisation.

 

· On 7 November 2022, Johan Röstin was appointed as Non-Executive Chairman of the Company following Sven Otto Littorin's resignation. Johan was previously CEO of ferry operator, ForSea, from 2017-2020, and CEO of Copenhagen Malmo Port AB, from 2009-2017.

 

· On 16 November 2022, Jokkmokk Iron provided a progress update for workstreams associated with Kallak, the Scoping Study and Environmental Permit application.

 

 

Kurt Budge, Chief Executive Officer of Beowulf, commented:

 

"Since the last quarterly update, we have seen substantial progress by the Company, we raised finance, Ulla Sandborgh took charge of the Kallak project, we made a discovery in Kosovo, we strengthened our positioning in the anode space in Finland, with a new and established partner, Hensen, to help us achieve our downstream ambitions, and Johan Röstin joined the Company as Chairman.

"The discovery of the large polymetallic epithermal system at Majdan Peak was an exciting find and represents a fantastic opportunity for Beowulf, warranting further exploration. The Majdan Peak South intersections also add to the significant potential of the Mitrovica licence, and it speaks volumes about the Vardar team, their discovery, and their exploration capabilities. 

 

"The advancements made with Grafintec's portfolio, especially the new MoU signed with Hensen, and exploration findings at Rääpysjärvi, are very encouraging. Beowulf and Hensen first established contact in 2015 and I am delighted that we have joined forces to work on the GigaVaasa project, combining Hensen's 37 years of knowledge and experience in the graphite industry, and almost 20 years in the anode market, with Grafintec's strong position in the anode space of the Finnish battery cluster, and the Company's natural flake graphite resources, which represent a potential secure and sustainable supply of raw materials for Finland to achieve its self-sufficiency ambitions in battery raw materials.

 

"Finally, I am looking forward to working with our new Chairman. Johan's knowledge and experience will be of significant benefit to the Company and support for Ulla, as the Company progresses with project development studies, permitting, and attracting finance for the Kallak project, positioning Kallak as a future source of secure and sustainably produced high-grade iron ore for fossil-free steelmakers in the Nordic region."

 

Financials

 

· The consolidated loss in the year to date before tax increased from Q3 2021 at £438,961 to Q3 2022 of £593,178. This is primarily due to the share-based payment expense of £127,491 and finance cost £146,120 attributable to the bridging loan.

 

· The underlying consolidated administrative costs of £1,073,324 for the nine months ended 30 September 2022 decreased by £45,626 compared to the comparative period (2021: £1,118,950). The overall decrease in costs is attributable to a decrease in the FX loss of £145,859 and no options gain expense of £103,281 being incurred in the current period. This decrease has been largely offset through an increased spend on downstream processing costs of £123,114 and an increase in professional fees of £81,861.

 

· Consolidated basic and diluted loss per share for the period ended 30 September 2022 was 0.07 pence (Q3 2021: loss of 0.05 pence).

 

· £2,758,152 in cash held at the period end (Q3 2021: £3,883,749).

 

· The cumulative translation losses held in equity attributable to the holders of the Parent decreased by £31,254 in the period ended 30 September 2022 to £1,185,731 (30 September 2021: loss of £454,474). This movement is primarily attributable to strengthening of the Euro since 31 December 2021.

 

· As at 30 September 2022, there are 632,393,876 Swedish Depository Receipts issued representing 76.04 per cent of the issued share capital of the Company. The remaining issued share capital of the Company is held in the UK.

Operational

Sweden

· On 16 November 2022, Jokkmokk Iron provided a progress update for workstreams associated with Kallak, the Scoping Study and Environmental Permit application. 

 

· Kallak North Scoping Study is on schedule to be completed this quarter, Q4 2022. The Scoping Study includes analysis of options and trade-offs for different aspects of the project, for delivering on 'Net Zero' ambitions and developing a sustainable mine.

 

· In support of the Scoping Study, the Company has engaged Vulcan Technologies Pty Ltd ("Vulcantech"), an Australian company, to complete a Marketing Study to consider traditional and non-traditional market opportunities that might be served by Kallak concentrates. Vulcantech specialises in the modelling of iron and steel making processes.

 

· Workstreams associated with the Environmental Permit application are progressing, including updating investigations regarding nature values, water management and options for transporting production from the mine.

 

· Consultations regarding reindeer herding have started and broader information meetings with the public are being planned.

 

 

Finland

· Beowulf announced, on 26 September 2022, that Grafintec had entered a partnership with Hensen, a company that has been operating in the graphite industry for 37 years and has been producing graphite-based anode materials since 2003. This partnership will provide an integrated solution for production and supply of battery anode material.

 

· The Company also reaffirmed Grafintec's strategy and its ambition to create a sustainable value chain in Finland from high-quality natural flake graphite resources to downstream anode material production. As part of this, Grafintec continues to develop the Aitolampi project, its most advanced natural flake graphite project, as an option for providing security of supply in the longer term of high-grade concentrate.

 

· At the start of October, results of an EM survey at the Rääpysjärvi flake graphite prospect were released. When comparing the results with the Aitolampi project, the EM conductive anomalies are more extensive, and indicate significant potential for a larger tonnage of graphite mineralisation.

 

· Additionally, a >50 per cent total graphitic carbon ("TGC") assay from a historic graphite quarry at Rääpysjärvi indicates the potential for localised high-grade mineralisation. Highlights of the exploration results include:

 

13 highly conductive EM zones have been identified, with isolated zones extending for up to 850 metres ("m") strike length and 250m width.

 

Analysis of eight grab samples from outcrops in the area range from 0.52 to >50 per cent TGC. The sample assaying more than 50 per cent TGC (limit of the analysing methodology) was taken from a historic graphite quarry situated close to the north-western limit of one of the largest EM conductive zones.

 

Six holes drilled in the 1980s have also been re-sampled and re-assayed for TGC. Two of the drill holes intersected significant graphite mineralisation:

 

TN/SM-2: 19.29m at 5.62 per cent TGC (from 177.11m); and

TN/SM-3: 9.84m at 6.70 per cent TGC (from 226.16m) and 35.55m at 4.98 per cent TGC (from 266.45m).

 

Previous metallurgical testwork on a 10kg composite grab sample has produced a concentrate grade of 97.4 per cent TGC.

 

Kosovo

· Since Beowulf's investment in Vardar in November 2018, Vardar has prioritised exploration and discovery in the Tethyan Belt, based in Kosovo. On 22 August, Vardar delivered exciting exploration results for Majdan Peak within the Mitrovica licence, discovering a significant polymetallic epithermal system containing deposits of copper, gold and lead-zinc at shallow depths, warranting further exploration and analysis.

 

· The exploration programme consisted of 11 widely spaced diamond drillholes covering an area 1,400m by 700m. All drillholes intersected abundant sulphides, intense alteration, and multiple generations of veining which are all factors indicative of a large polymetallic epithermal system. Significant gold-copper-silver, lead-zinc-silver and gold intersections include:

 

Drillhole MP006: 10.8m at 0.48 grammes per tonne ("g/t") gold ("Au"), 0.1 per cent copper ("Cu") and 18 g/t silver ("Ag"), including 3.2m at 1.1 g/t Au, 0.2 per cent Cu and 50 g/t Ag;

 

Drillhole MP006: 6.8m at 4.1 per cent lead ("Pb"), 0.6 per cent zinc ("Zn") and 15 g/t Ag; and

 

Drillhole MP013: 16.1m at 0.21 g/t Au.

 

· Following this, on 8 September, the Company announced additional analysis of drilling and exploration activities in and around the Majdan Peak south ("MPS") area. This analysis generated additional exploration targets effectively increasing the significant district potential. The additional targets include Gold Ridge and Red Lead. 

 

· The main objective of exploration is to discover an economic deposit of base and precious metals, and recent drilling has shown this potential. Drilling at MPS intercepted several noteworthy precious metals intersections, including:

 

Drillhole MP002: 8.8 m at 0.34 g/t Au, including 0.9m at 1.52 g/t Au and 20 g/t Ag; and

 

Drillhole MP003: 36.4m at 19 g/t Ag, 0.5 per cent Pb and 0.2 per cent Zn, including:

 

1.5m at 128 g/t Ag, 0.35 per cent Cu, 1.5 per cent Pb and 0.3 per cent Zn;

 

1.1m at 71 g/t Ag, 0.1 per cent Cu, 0.7 per cent Pb and 0.3 per cent Zn;

 

1.0m at 50 g/t Ag, 0.2 per cent Cu, 0.5 per cent Pb and 0.3 per cent Zn;

 

4.8m at 44 g/t Ag and 0.7 per cent Pb; and

 

1.1m at 46 g/t Ag, 2.7 per cent Pb and 0.6 per cent Zn.

 

Corporate

· On 4 July, the Company agreed to loan financing from a Nordic Institutional Investor of SEK 22 million (approximately £1.76 million), to be used to advance the Company's projects and achieve key milestones, with the focus on Kallak.

 

· During the period, the Board approved the implementation of a LTIP for senior and executive management and other eligible employees; the grant of share awards in the form of share options at the discretion of the Company's Remuneration Committee. The Remuneration Committee may determine the specific vesting conditions of individual awards, including vesting period, strike price, expiry date and any performance conditions as it determines reasonable. Total number of options under award will not exceed 10 per cent of the Company's issued ordinary share capital.

 

· Post period, Beowulf appointed a new Non-Executive Chairman, Johan Röstin. Johan has significant experience in infrastructure, logistics, capital investments and permitting processes, and has held Board, executive and senior management positions during his career. In his role at ForSea, Mr Röstin led the company to create a new brand, a stronger organisation and set the company on its sustainability journey.

 

 

Enquiries:

 

Beowulf Mining plc

Kurt Budge, 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

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 forecast.

 

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, at 30 September 2022, was 76.04 per cent owned by Swedish shareholders.

Beowulf's purpose is to be a responsible and innovative company that creates value for our 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 testwork 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 (previously Fennoscandian Resources), a wholly-owned subsidiary, is developing a resource footprint of natural flake graphite and the capability to serve the anode manufacturing. Grafintec is working to 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 59.5 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 NINE MONTHS TO 30 SEPTEMBER 2022

 

 

Notes

(Unaudited)

3 months ended 30 September

 2022

 

 

£

(Unaudited)

3 months ended 30 September

 2021

 

 

£

(Unaudited)

9 months ended 30 September

 2022

 

 

£

(Unaudited)

9 months ended 30 September

 2021

 

 

£

(Audited)

12 months ended 31 December 2021

 

 

£

Continuing operations

 

Administrative expenses

(338,378)

 

(400,657)

(1,073,324)

 

(1,118,950)

(1,503,049)

Share-based payment expense

(127,491)

-

(127,491)

-

-

Impairment of property, plant and equipment

-

(48,966)

-

(48,966)

(48,966)

 

Operating loss

(465,869)

(449,623)

(1,200,815)

(1,167,916)

(1,552,015)

Finance costs

(146,120)

(91)

(146,237)

(179)

(256)

Finance income

19

12

49

59

71

Grant income

18,792

10,741

70,218

14,204

66,589

Loss before and after taxation

(593,178)

(438,961)

(1,276,785)

(1,153,832)

(1,485,611)

Loss attributable to:

Owners of the parent

(579,997)

(386,637)

(1,224,658)

(1,054,485)

(1,351,179)

Non-controlling interests

(13,181)

(52,324)

(52,127)

(99,347)

(134,432)

(593,178)

(438,961)

(1,276,785)

(1,153,832)

(1,485,611)

Loss per share attributable to the owners of the parent:

Basic and diluted (pence)

3

(0.07)

(0.05)

(0.15)

(0.13)

(0.16)

 

BEOWULF MINING PLC

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE LOSS

FOR THE NINE MONTHS TO 30 SEPTEMBER 2022

 

 

(Unaudited)

3 months ended 30 September

 2022

 

 

£

(Unaudited)

3 months ended 30 September

 2021

 

 

£

(Unaudited)

9 months ended 30 September

 2022

 

 

£

(Unaudited)

9 months ended 30 September

 2021

 

 

£

(Audited)

12 months ended 31 December 2021

 

 

£

 

 Loss for the period/year

(593,178)

(438,961)

(1,276,785)

(1,153,831)

(1,485,611)

Other comprehensive (loss)/income

Items that may be reclassified subsequently to profit or loss:

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

118,105

28,869

63,197

(474,602)

(794,368)

Total comprehensive loss

(475,073)

(410,092)

(1,213,588)

(1,628,433)

(2,279,979)

Total comprehensive loss attributable to:

Owners of the parent

(477,478)

(310,291)

(1,193,404)

(1,508,950)

(2,110,892)

Non-controlling interests

2,405

(99,801)

(20,184)

(119,483)

(169,087)

(475,073)

(410,092)

(1,213,588)

(1,628,433)

(2,279,979)

 

BEOWULF MINING PLC

CONDENSED COMPANY STATEMENT OF COMPREHENSIVE INCOME

 

FOR THE NINE MONTHS TO 30 SEPTEMBER 2022

 

 

 

 

Notes

(Unaudited)

3 months ended 30 September2022

 

£

(Unaudited)

3 months ended 30 September

 2021

 

£

(Unaudited)

9 months ended 30 September

 2022

 

£

(Unaudited)

9 months ended 30 September

 2021

 

£

(Audited)

12 months ended 31 December 2021

 

£

 

Continuing operations

 

 

 

Administrative expenses

(227,030)

(336,231)

(725,736)

(1,023,093)

(1,233,369)

 

Share-based payment expense

(110,693)

-

(110,693)

-

-

 

 

 

Operating loss

(337,723)

(336,231)

(836,429)

(1,023,093)

(1,233,369)

 

 

 

Finance cost

(146,080)

-

(146,080)

-

 

Finance income

18

12

48

59

71

 

 

Loss before and after taxation and total comprehensive loss

(483,785)

(336,219)

(982,461)

(1,023,034)

(1,233,298)

 

Loss per share attributable to the owners of the parent:

Basic and diluted (pence)

3

(0.06)

(0.04)

(0.12)

(0.12)

(0.15)

 

 

BEOWULF MINING PLC

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

AS AT 30 SEPTEMBER 2022

 

(Unaudited)

As at

30 September

 2022

£

(Unaudited)

As at

30 September

2021

£

(Audited)

As at

31

December

2021

£

ASSETS

Notes

Non-current assets

Intangible assets

4

12,355,983

11,295,921

11,235,656

Property, plant and equipment

118,269

66,116

133,428

Loans and other financial

assets

5,218

5,340

5,247

Right of use asset

3,386

8,986

7,401

12,482,856

11,376,363

11,381,732

Current assets

Trade and other receivables

150,101

183,641

183,139

Cash and cash equivalents

2,758,152

3,883,749

3,336,134

2,908,253

4,067,390

3,519,273

TOTAL ASSETS

15,391,109

15,443,753

14,901,005

EQUITY

Shareholders' equity

Share capital

3

8,317,105

8,317,105

8,317,105

Share premium

24,689,311

24,689,311

24,689,311

Merger Reserve

137,700

137,700

137,700

Capital contribution reserve

46,451

46,451

46,451

Share-based payment reserve

403,052

732,185

668,482

Translation reserve

(1,185,731)

(911,746)

(1,216,985)

Accumulated losses

(19,658,821)

(18,237,683)

(18,470,674)

 

12,749,067

14,773,323

14,171,390

Non-controlling interests

661,265

374,650

325,039

TOTAL EQUITY

13,410,332

15,147,973

14,496,429

 

LIABILITIES

Current liabilities

Trade and other payables

260,497

216,867

357,236

Grant income

-

69,860

39,849

Lease Liability

3,475

9,053

7,491

Borrowings

6

1,716,805

-

-

TOTAL LIABILITIES

1,980,777

295,780

404,576

TOTAL EQUITY AND LIABILITIES

15,391,109

15,443,753

14,901,005

 

BEOWULF MINING PLC

CONDENSED COMPANY STATEMENT OF FINANCIAL POSITION

AS AT 30 SEPTEMBER 2022

 

(Unaudited)

As at 30 September

 2022

£

(Unaudited)

As at 30 September

2021

£

(Audited)

As at 31

December

2021

£

ASSETS

Notes

Non-current assets

Investments

3,594,786

2,377,988

2,377,988

Loans and other financial assets

10,502,521

10,044,632

10,179,650

Property, plant and equipment

904

1,205

1,112

14,098,211

12,423,825

12,558,750

Current assets

Trade and other receivables

24,664

22,775

41,185

Cash and cash equivalents

2,395,871

3,451,549

3,075,741

2,420,535

3,474,324

3,116,926

TOTAL ASSETS

16,518,746

15,898,149

15,675,676

EQUITY

Shareholders' equity

Share capital

8,317,105

8,317,105

8,317,105

Share premium

24,689,311

24,689,311

24,689,311

Merger Reserve

137,700

137,700

137,700

Capital contribution reserve

46,451

46,451

46,451

Share-based payment reserve

403,052

732,185

668,482

Accumulated losses

(18,927,253)

(18,191,153)

(18,337,713)

TOTAL EQUITY

14,666,366

15,731,599

15,521,336

 

LIABILITIES

Current liabilities

Trade and other payables

135,575

96,690

114,491

Grant income

-

69,860

39,849

Borrowings

6

1,716,805

-

-

TOTAL LIABILITIES

1,852,380

166,550

154,340

TOTAL EQUITY AND LIABILITIES

16,518,746

15,898,149

15,675,676

 

 

BEOWULF MINING PLC

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

FOR THE NINE MONTHS TO 30 SEPTEMBER 2022

 

 

 

Share capital

Share premium

Merger reserve

Capital contribution reserve

Share-based payment reserve

Translation reserve

Accumulated losses

Total

Non-

controlling

interest

Total equity

£

£

£

£

£

£

£

£

£

£

 

At 1 January 2021

8,281,751

24,684,737

137,700

46,451

732,185

(457,272)

(17,083,185)

16,342,367

394,113

16,736,480

Loss for the period

-

-

-

-

-

-

(1,054,485)

(1,054,485)

(99,347)

(1,153,832)

Foreign exchange translation

-

-

-

-

-

(454,474)

-

(454,474)

(20,129)

(474,603)

Total comprehensive loss

-

-

-

-

-

(454,474)

(1,054,485)

(1,508,959)

(119,476)

(1,628,435)

 

Transactions with owners

Issue of share capital

35,354

23,334

-

-

-

-

-

58,688

-

58,688

Issue costs

-

(18,760)

-

-

-

-

-

(18,760)

-

(18,760)

Step acquisition of Subsidiary

-

-

-

-

-

-

(100,013)

(100,013)

100,013

-

At 30 September 2021 (Unaudited)

8,317,105

24,689,311

137,700

46,451

732,185

(911,746)

(18,237,683)

14,773,323

374,650

15,147,973

 

Loss for the period

-

-

-

-

-

-

(296,694)

(296,694)

(35,085)

(331,779)

Foreign exchange translation

-

-

-

-

-

(305,239)

-

(305,239)

(14,526)

(319,765)

Total comprehensive loss

-

-

-

-

-

(305,239)

(296,694)

(601,933)

(49,611)

(651,544)

Transactions with owners

Transfer of reserve on exercise

-

-

-

-

(63,703)

-

63,703

-

-

-

At 31 December 2021 (Audited)

8,317,105

24,689,311

137,700

46,451

668,482

(1,216,985)

(18,470,674)

14,171,390

325,039

14,496,429

Loss for the period

-

-

-

-

-

-

(1,224,658)

(1,224,658)

(52,127)

(1,276,785)

Foreign exchange translation

-

-

-

-

-

31,254

-

31,254

31,943

63,197

Total comprehensive loss

-

-

-

-

-

31,254

(1,224,658)

(1,193,404)

(20,184)

(1,213,588)

Transactions with owners

Equity-settled share-based payment transactions

-

-

-

-

127,491

-

-

127,491

-

127,491

Step acquisition of Subsidiary

-

-

-

-

-

-

(356,410)

(356,410)

356,410

-

Transfer on lapse of options

-

-

-

-

(392,921)

-

392,921

-

-

-

At 30 September 2022 (Unaudited)

8,317,105

24,689,311

137,700

46,451

403,052

(1,185,731)

(19,658,821)

12,749,067

661,265

13,410,332

BEOWULF MINING PLC

CONDENSED COMPANY STATEMENT OF CHANGES IN EQUITY

FOR THE NINE MONTHS TO 30 SEPTEMBER 2022

 

 

 

Share capital

Share premium

Merger reserve

Capital contribution reserve

Share-based payment reserve

Accumulated losses

Total

£

£

£

£

£

£

£

 

At 1 January 2021

 

8,281,751

 

24,684,737

 

137,700

 

46,451

 

732,185

 

(17,168,118)

 

16,714,706

Loss for the period

-

-

-

-

-

(1,023,035)

(1,023,035)

Total comprehensive loss

-

-

-

-

-

(1,023,035)

(1,023,035)

 

Transactions with owners

Issue of share capital

35,354

23,334

-

-

-

-

58,688

Issue costs

-

(18,760)

-

-

-

-

(18,760)

At 30 September 2021 (Unaudited)

8,317,105

24,689,311

137,700

46,451

732,185

(18,191,153)

15,731,599

 

 

Loss for the period

-

-

-

-

-

(210,263)

(210,263)

Total comprehensive loss

-

-

-

-

-

(210,263)

(210,263)

Transactions with owners

Issue of share capital

-

-

-

-

-

-

-

Issue costs

-

-

-

-

(63,703)

63,703

-

At 31 December 2021 (Audited) (Unaudited)

8,317,105

24,689,311

137,700

46,451

668,482

(18,337,713)

15,521,336

Loss for the period

-

-

-

-

-

(982,461)

(982,461)

Total comprehensive loss

-

-

-

-

-

(982,461)

(982,461)

Transactions with owners

Equity-settled share-based payment transactions

-

-

-

-

127,491

-

127,491

Transfer on lapse of options

-

-

-

-

(392,921)

392,921

-

At 30 September 2022 (Unaudited)

8,317,105

24,689,311

137,700

46,451

403,052

(18,927,253)

14,666,366

 

 

 

 

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 interim financial information are the same as those used in the Group's audited financial statements for the year ended 31 December 2021.

 

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 period ended 30 September 2022 is unaudited and has not been reviewed by the auditors. The financial information for the twelve months ended 31 December 2021 is an extract from the audited financial statements of the Group and Company. The auditor's report on the statutory financial statements for the year ended 31 December 2021 was unqualified was unqualified but 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 although there is no immediate funding requirement, the Group will need to raise further funds in 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. However, while they are confident of being able to raise the new funds as they are required, there are currently no agreements in place, and there can be no certainty that they will be successful in raising the required funds within the appropriate timeframe. They have therefore concluded that it is appropriate to prepare the financial statements on a going concern basis.

3.  Share Capital

 

(Unaudited)

 

(Unaudited)

 

(Audited)

30 September 2022

 

30 September 2021

 

31 December 2021

£

 

£

 

£

Allotted, issued and fully paid

Ordinary shares of 1p each

8,317,105

8,317,105

8,317,105

 

The number of shares in issue was as follows:

 

 

 

Number

of shares

Balance at 1 January 2021

828,175,224

Issued during the period

3,535,412

Balance at 30 September 2021

831,710,636

Issued during the period

-

Balance at 31 December 2021

831,710,636

Issued during the period

-

Balance at 30 September 2022

831,710,636

 

4. Share Based Payments

 

During the period ended 30 September 2022, 23,250,000 options were granted (2021: Nil). The options outstanding as at 30 September 2022 have an exercise price in the range of 1.00 pence to 5.25 pence (2021: 7.35 pence to 12.00 pence) and a weighted average remaining contractual life of 7 years, 199 days (2021: 1 year, 234 days).

 

The share-based payments expense for the options for the period ended 30 September 2022 was £127,491 (2021: £Nil).

 

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

 

2022

2019

Number of options

20,750,000

2,500,000

9,250,000

Fair value at grant date

3.12p

3.59p

1.15p

Share price

4.00p

4.00p

5.65p

Exercise price

5.25p

1.00p

7.35p

Expected volatility

100.00%

100%

51.89%

Option life

10 years

10 years

5 years

Risk free interest rate

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)

2022

2022

2021

2021

Outstanding at 1 January

13,750,000

0.089

22,750,000

0.060

Granted during the period

23,250,000

0.048

-

-

Exercised during the period

-

-

(9,000,000)

0.017

Lapsed during the period

(4,500,000)

0.120

-

-

Outstanding at 30 September

32,500,000

0.055

13,750,000

0.089

Exercisable at 30 September

11,750,000

0.060

13,750,000

0.089

 

 

5. Intangible Assets: Group

 

Exploration costs

 

 

As at 30

September

2022

 

As at 31 December

2021

 

 

(Unaudited)

 

(Audited)

 

 

£

 

£

Cost

At 1 January 

11,235,656

11,371,916

Additions for the year

1,067,732

682,367

Foreign exchange movements

52,595

(818,627)

Impairment

-

-

Total

12,355,983

11,235,656

 

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

 

 

 

As at

30

September 

 2022

 

As at

31

December

2021

 

 

(Unaudited)

 

(Audited)

 

 

£

 

£

Project

Country

Kallak

Sweden

7,369,052

7,210,380

Ågåsjiegge

Sweden

7,853

6,482

Åtvidaberg

Sweden

358,597

363,131

Pitkäjärvi

Finland

1,590,803

1,457,826

Rääpysjärvi

Finland

111,163

73,859

Karhunmäki

Finland

54,484

51,622

Merivaara

Finland

37,887

36,096

Luopioinen

Finland

4,214

-

Mitrovica

Kosovo

2,137,482

1,376,598

Viti

Kosovo

684,448

659,662

12,355,983

11,235,656

 

Total Group exploration costs of £12,355,983 are currently carried at cost in the financial statements. No impairment has been recognised during the period, (2021:£Nil).

 

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 are 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 30 September 2022 as an intangible exploration licence with a carrying value of £7,369,052. 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.

 

 

6. Borrowings

 

(Unaudited)

 

(Unaudited)

 

(Audited)

30 September 2022

 

30 September 2021

 

31 December 2021

£

 

£

 

£

Current

Bridging loan

1,716,805

-

-

Total

1,716,805

-

-

 

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

 

Beowulf can repay the Loan and accrued interest at any time prior to the Maturity Date. If the Loan and accrued interest is not repaid by 28 February 2023, 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 Swedish Depository Receipts ("SDR") 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.

 

7. Post balance sheet events

 

There were no significant events to disclose.

 

8. Availability of interim report

 

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 207 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
 
 
QRTBRBBTMTABTJT
Date   Source Headline
30th Apr 20247:00 amRNSTotal Voting Rights
25th Apr 202411:45 amRNSSP Angel Research Note
23rd Apr 20247:00 amRNSAlternative Resource Capital Research Note
18th Apr 20247:00 amRNSGrant of Options
11th Apr 20247:00 amRNSLast day of trading in Paid Subscribed SDRs
10th Apr 20247:00 amRNSIssue of SDRs to underwriters
9th Apr 20247:00 amRNSCompletion of Vardar Minerals Ltd Consolidation
3rd Apr 20247:00 amRNSBeowulf announces outcome of Capital Raise
26th Mar 20247:00 amRNSProspective Exploration Targets at Parkijaur nr 7
20th Mar 202410:05 amRNSCapital Raise Update
20th Mar 20249:43 amRNSCapital Raise Update
15th Mar 20247:00 amRNSUpdate on Consolidation of Vardar Minerals Limited
14th Mar 202410:30 amRNSPrimaryBid Offer
14th Mar 20247:06 amRNSSubscription period in Rights Issue of SDRs begins
13th Mar 20244:37 pmRNSPublication of Prospectus
12th Mar 20244:50 pmRNSPostponement of Subscription period
8th Mar 20242:10 pmRNSBörsveckan Presentation and Interview
7th Mar 20247:00 amRNSProject Director appointed for Kallak
5th Mar 20241:40 pmRNSResult of General Meeting
4th Mar 20247:00 amRNSBeowulf announces final terms for capital raise
4th Mar 20247:00 amRNSVardar Consolidation of Ownership and Update
29th Feb 20247:00 amRNSParkijaur nr 8 Exploration Permit Awarded
29th Feb 20247:00 amRNSUnaudited Preliminary Financial Results
19th Feb 20247:00 amRNSExtension of Site Reservation in GigaVaasa Area
16th Feb 20247:00 amRNSProposed fundraise and Notice of General Meeting
5th Feb 20247:00 amRNSProject Director appointed for Kallak
24th Jan 20247:00 amRNSUpdated Corporate Presentation
22nd Jan 20247:00 amRNSUpdate on the Kallak Iron Ore Project
17th Jan 20247:00 amRNSUpdate for the development of GAMP in GigaVaasa
28th Dec 20237:00 amRNSAppointment of Joint UK Broker
29th Nov 20237:00 amRNSUnaudited Financial Results
2nd Nov 20237:00 amRNSVardar Minerals Update
31st Oct 20237:00 amRNSRenewal of exploration licence at Kallak Project
27th Oct 20237:00 amRNSChinese Export Controls on Graphite Products
24th Oct 20237:00 amRNSDevelopment plan for the Kallak Iron Ore Project
26th Sep 20237:00 amRNSPreliminary Roadmap for the GAMP development
4th Sep 20237:00 amRNSGrafintec Strategy Update
31st Aug 20237:00 amRNSUnaudited Financial Results
16th Aug 20237:00 amRNSManagement changes at Jokkmokk Iron Mines AB
27th Jul 20237:00 amRNSCompromise Agreement with former CEO
20th Jul 20237:00 amRNSPFS results support GAMP development in GigaVaasa
10th Jul 20237:00 amRNSAppointment of Non-Executive Director
30th Jun 20237:00 amRNSExtension of Site Reservation in GigaVaasa Area
29th Jun 20239:00 amRNSResult of Annual General Meeting
28th Jun 20237:00 amRNSAppointment of Ed Bowie as Chief Executive Officer
6th Jun 20237:00 amRNSPosting of Annual Report and Notice of AGM
2nd Jun 20232:50 pmRNSAudited Results for year ended 31 December 2022
31st May 20237:00 amRNSUnaudited Results for Period Ended 31 March 2023
25th May 20237:00 amRNSRetraction Statement - Kallak
3rd May 20236:15 pmRNSBoard Changes

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.