focusIR May 2024 Investor Webinar: Blue Whale, Kavango, Taseko Mines & CQS Natural Resources. Catch up with the webinar here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksEmpire Metals Regulatory News (EEE)

Share Price Information for Empire Metals (EEE)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 9.10
Bid: 8.90
Ask: 9.30
Change: -0.15 (-1.62%)
Spread: 0.40 (4.494%)
Open: 9.80
High: 10.05
Low: 8.75
Prev. Close: 9.25
EEE Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

27 Mar 2014 07:00

RNS Number : 2937D
Noricum Gold Limited
27 March 2014
 



Noricum Gold Limited / EPIC: NMG / Sector: Natural Resources

27 March 2014

Noricum Gold Limited ('Noricum' or 'the Company')

Final Results

 

Noricum Gold Limited, the Austrian focused gold exploration and development company, is pleased to announce its final results for the 12 months ended 31 December 2013. In addition, the Company gives notice of its Annual General Meeting which will be held at 10.00am on 22 May 2014 at the Washington Mayfair Hotel, 5 Curzon Street, London, W1J 5HE. The Company's Annual Report and Accounts and the notice of annual general meeting have been posted to shareholders. Electronic copies of these documents are available on the Company's website.

 

Highlights

 

· High grade results confirmed at two core gold projects, Rotgulden and Schonberg, through drilling and soil sampling, underpinning the Company's belief that it is developing a new gold province

· Significant intersections returned from drilling at the Rotgulden Mine target within the Rotgulden project, one of four targets along 8km of strike - highlights included:

o 6m @ 17.4 g/t Au and 27.8 g/t Ag from 9m

o 3.9m @ 51.53 g/t Au, 237.77 g/t Ag and 2.69% Cu from 4.7m, including 1.1m at over 5 ounces per tonne Au

· An initial resource estimate for the Rotgulden Mine is currently being calculated - due to be published in H1 2014

· Completed a £2m financing that sees the Company funded for its current 2014 exploration programme

· High grade soil sampling results at the Schonberg Project provide strong justification for 2014 drilling programme

o Further soil sampling to be conducted in the near term to refine potential drill targets

· Appointment of Non-Executive Chairman Michael Hutchinson

 

Noricum Managing Director Greg Kuenzel said, "During the year, the Company executed a focused resource drill programme on its brownfield targets at the Rotgulden Gold Mine in Austria, in tandem with advancing its regional high priority targets which are located along 8km of strike running through the tenure. Drilling at Rotgulden identified extensions to previously known high grade ore zones as well as providing a clearer understanding of the limits of the historically mined material. The results of this drill programme are currently being combined with the historical results and modeled by H&S resource consultants with a maiden resource expected for this area early in the first half of this year.

 

"Additionally, having raised £2m in Q4 2013, we are well positioned to undertake further campaigns at Rotgulden, both at this target and at the Altenberg target which has never been drilled. Schonberg has also produced positive results and we look forward to stepping up activities here in 2014. As evidenced by the extensive work across our portfolio, we are committed to unlocking value for shareholders as we continue developing our wholly owned, high grade Austrian gold and precious metals portfolio."

 

Chairman's Statement

 

Operational Review

 

2013 was an active year for the Company, one which saw us complete a round of resource focused drilling at our flagship Rotgulden Gold Project in Austria, where a series of exceptionally high grade gold results identified extensions to previously mined high grade ore. In addition we conducted exploration activities at our Schonberg Gold and Copper Project, which is shaping up to be a priority target for the Company thanks to the high grade nature of the gold and copper mineralisation.

 

The work undertaken during the period confirmed the quality of our wholly owned assets. Importantly, we are well funded to strengthen our knowledge of the projects through further drilling at multiple targets during the forthcoming field season, which we expect to commence in H1 2014. Also in this timeframe we anticipate publishing an initial resource at the previously producing mine at Rotgulden. These activities are in line with our strategy to fully assess the potential of what we believe to be a new gold province with a view to generating early stage cash flow through high grade production.

 

Austria's political stability provides key benefits that help reduce the risks associated with exploration, improves the economics behind a project and offers a mining-friendly environment. There is also a highly skilled pool of labour, a strong legal framework, and a transparent permitting process, which is highly advantageous.

 

Rotgulden

As previously mentioned, the majority of our work has focused on advancing Rotgulden, a 51 sq km licence area in south-central Austria. Four high priority target areas have been identified along 8km of strike within the tenure through an aerial electromagnetic and magnetic survey conducted in 2012. An extensive sampling programme subsequently returned high grade results across these targets: the previously producing Rotgulden mine; Altenberg, with values of up to 86.4 g/t of gold ('Au') and 1,011 g/t of silver ('Ag'); Shurfspitze with values of up to 37.68 g/t Au and 541 g/t Ag; and Wandstollen returning 38.2 g/t Au and 52.8 g/t Ag.

 

Accordingly, 2013 saw the commencement of a 1,300 metre underground diamond drill programme to further define the areas of massive sulphide mineralisation identified by electromagnetic, geological mapping, and sampling surveys as well as the historic assay results, to provide a maiden JORC resource for the historic Rotgulden Gold Mine. A total of 25 holes were drilled from four locations from just above the main level to depths of around 30m to 150m. Initial results returned bonanza and exceptionally high grade gold including one hole which returned 3.9m at 51.53 g/t Au, 237.77 g/t Ag and 2.69% Cu from 4.7m, including 1.1m at over 5 ounces per tonne Au. These results will be used by H&S Consultants Pty Ltd to model an initial resource for the underground mine as well as providing a larger exploration target for future work. In the meantime, the results are being used to prepare for further drilling and plans are being drawn up for a campaign in 2014 which will aim to extend the area of mineralisation, prove the depth extent of ore, and add to the resource.

 

At Altenberg, located 2km to the south of the previously producing Rotgulden mine, plans are being finalised for a surface drill programme to test the mineralisation at depth after rock chip sampling returned bonanza grades of 86.4 g/t Au. The 2014 drill campaign will be the first time that this area will be tested through drilling and highlights the significant upside potential held within the licence area.

 

2014 will be predominantly focused on these target areas while reconnaissance programmes at Schurfspitze and Wandstollen will look to advance the two remaining targets.

 

Schonberg

Highlighting the regional nature of the mineralisation, the 37 sq km Schonberg licence, which is located approximately 100 km due east of Rotgulden, is a second drill ready project in Noricum's portfolio. Historically, copper has been mined at Schonberg with average grades returned of between 4.94% and 7.38% copper. Work carried out has identified up to eight ore veins along 3km of strike, approximately 1m wide running to a depth of more than 350m and sampling has returned high grades of up to 28.6 g/t Au, 44 g/t Ag and 3.57% Cu. Further soil sampling and geochemistry has produced excellent results and we will be collecting close space follow up of 1,000 plus additional samples over the coming weeks in order to assist in the design of a first phase drill programme at this highly prospective site. Strong justification exists to potentially fast track Schonberg for drilling in 2014, subject to planning, and we will make further updates on this at the appropriate time.

 

Corporate

 

During the year I was delighted to join the Board as non-Executive Chairman. Having previously worked in the central European mining and metals industry I bring with me a network of contacts and experience in the sector and I look forward to working closely with the Company during this progressive time in its development.

 

Financial Review

 

As an exploration and development company which has no revenue we are reporting a loss for the 12 months ended 31 December 2013 of £493,639 (restated 2012: £581,566).

 

In October 2013 we were pleased to announce the successful raising of £2 million (before costs) by way of a placing. We are now fully funded for our programme at Rotgulden. The Group's cash position at the end of the period was £2.1 million and currently stands at £1.9 million.

 

Outlook

 

This year promises to be a transformational one for Noricum. Drilling will take place at the Rotgulden gold mine, Altenberg and Schonberg while the publication of an initial JORC resource at the previously producing mine at Rotgulden may lead to the commencement of a feasibility study to assess the target's near term production credentials. If positive, we believe a small-scale mining operation could be constructed here in the short term. We are delighted with the results from work conducted in 2013 which validates our model that a new gold province in the heart of Western Europe is being systematically delineated.

 

The Company also continues to evaluate additional gold projects which have the potential to add significant shareholder value and smooth out the seasonal work programme currently experienced due to the limitations of working in the winter months in Austria. Naturally, if these are progressed, we will update the market accordingly.

 

I would like to take this opportunity to thank our Board, advisers and shareholders for their continued support during the period, and look forward to the year ahead with excitement.

 

 

 

Michael Hutchinson

Non-Executive Chairman

26 March 2014

 

 

 

 

 

 

 

 

STATEMENTS OF FINANCIAL POSITION

As at 31 December 2013

 

 

Group

Company

 

Note

2013

£

Restated

2012

£

2013

£

2012

£

Non-Current Assets

Property, plant and equipment

7

4,855

5,580

4,855

5,580

Intangible assets

8

3,283,233

2,386,576

-

-

Investment in subsidiaries

9

-

-

23,817,740

22,626,966

3,288,088

2,392,156

23,822,595

22,632,546

Current Assets

Trade and other receivables

10

84,011

60,377

45,721

55,307

Cash and cash equivalents

11

2,144,697

1,578,584

1,880,770

1,567,692

2,228,708

1,638,961

1,926,491

1,622,999

Total Assets

5,516,796

4,031,117

25,749,086

24,255,545

Current Liabilities

Trade and other payables

12

125,082

90,592

50,982

68,984

Total Liabilities

125,082

90,592

50,982

68,984

Net Assets

5,391,714

3,940,525

25,698,104

24,186,561

Equity attributable to owners of the Parent

Share Capital

13

-

-

-

-

Share premium

13

25,601,551

23,674,771

27,221,794

25,295,014

Reverse acquisition reserve

(18,845,147)

(18,845,147)

-

-

Other reserves

14

(86,351)

(48,162)

23,409

79,646

Retained losses

(1,278,339)

(840,937)

(1,547,099)

(1,188,099)

Total Equity

5,391,714

3,940,525

25,698,104

24,186,561

 

 

 

 

 

STATEMENTS OF COMPREHENSIVE INCOME

For the year ended 31 December 2013

 

 

Group

Company

 

 

 

Continuing Operations

Note

Year ended 31 December 2013

£

Restated

Year ended 31 December 2012

£

Year ended 31 December 2013

£

Year ended 31 December 2012

£

 

Revenue

11,300

-

236,975

217,624

 

Administration expenses

6,22

(506,185)

(582,765)

(657,439)

(726,732)

 

Other net (losses) / gains

16

-

681

4,392

(57,538)

 

Operating Loss

6,22

(494,885)

(582,084)

(416,072)

(566,646)

 

Finance income

19

1,246

518

835

490

 

Loss Before Taxation

(493,639)

(581,566)

(415,237)

(566,156)

 

Corporate tax expense

20

-

-

-

-

 

Loss for the year attributable to Owners of the Parent

(493,639)

(581,566)

(415,237)

(566,156)

 

Other Comprehensive Income:

 

Items that may be reclassified to profit or loss

 

Exchange differences on translating foreign operations

18,048

(88,732)

-

-

 

Total Comprehensive Income attributable to Owners of the Parent

(475,591)

(670,298)

(415,237)

(566,156)

 

 

Earnings per share (pence) from continuing operations attributable to owners of the Parent

21

(0.06)

(0.09)

(0.05)

(0.09)

 

 

  

GROUP STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

For the year ended 31 December 2013

 

Attributable to Owners of the Parent

Share capital

£

Share Premium

£

Other reserves

£

Reverse acquisition reserve

£

Retained losses

£

Total equity

£

As at 1 January 2012 as previously reported

-

21,606,269

512,325

(18,845,147)

(867,975)

2,405,472

Restatement of prior period - Note 24

-

-

-

-

113,440

113,440

As at 1 January 2012 as restated

-

21,606,269

512,325

(18,845,147)

(754,535)

2,518,912

Restated loss for the year

-

-

-

-

(581,566)

(581,566)

 

Other comprehensive income

 

Exchange differences on translating foreign operations

-

-

(88,732)

-

-

(88,732)

 

Total comprehensive income for the year

-

-

(88,732)

-

(581,566)

(670,298)

 

Transactions with owners

 

Issue of ordinary shares

-

2,200,000

-

-

-

2,200,000

 

Issue costs

-

(186,423)

23,409

-

-

(163,014)

 

Share based payments

-

54,925

-

-

-

54,925

 

Expired options

-

-

(495,164)

-

495,164

-

 

Total transactions with owners

-

2,068,502

(471,755)

-

495,164

2,091,911

 

As at 31 December 2012

-

23,674,771

(48,162)

(18,845,147)

(840,937)

3,940,525

 

As at 1 January 2013

-

23,674,771

(48,162)

(18,845,147)

(840,937)

3,940,525

 

Loss for the year

-

-

-

-

(493,639)

(493,639)

 

Other comprehensive income

 

Exchange differences on translating foreign operations

-

-

18,048

-

-

18,048

 

Total comprehensive income for the year

-

-

18,048

-

(493,639)

(475,591)

 

Transactions with owners

 

Issue of ordinary shares

-

2,000,000

-

-

-

2,000,000

 

Issue costs

-

(94,220)

-

-

-

(94,220)

 

Share based payments

-

21,000

-

-

-

21,000

 

Expired options

-

-

(56,237)

-

56,237

-

 

Total transactions with owners

-

1,926,780

(56,237)

-

56,237

1,926,780

 

As at 31 December 2013

-

25,601,551

(86,351)

(18,845,147)

(1,278,339)

5,391,714

 

  

 

COMPANY STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

For the year ended 31 December 2013

 

Share capital

£

Share Premium

£

Other reserves

£

Retained losses£

Total equity

£

As at 1 January 2012

-

23,226,512

551,401

(1,117,107)

22,660,806

Loss for the year

-

-

-

(566,156)

(566,156)

Total comprehensive income for the year

-

-

-

(566,156)

(566,156)

Transactions with owners

Issue of ordinary shares

-

2,200,000

-

-

2,200,000

Issue costs

-

(186,423)

23,409

-

(163,014)

Share based payments

-

54,925

-

-

54,925

Expired options

-

-

(495,164)

495,164

-

Total transactions with owners

-

2,068,502

(471,755)

495,164

2,091,911

As at 31 December 2012

-

25,295,014

79,646

(1,188,099)

24,186,561

As at 1 January 2013

-

25,295,014

79,646

(1,188,099)

24,186,561

Loss for the year

-

-

-

(415,237)

(415,237)

Total comprehensive income for the year

-

-

-

(415,237)

(415,237)

Transactions with owners

Issue of ordinary shares

-

2,000,000

-

-

2,000,000

Issue costs

-

(94,220)

-

-

(94,220)

Share based payments

-

21,000

-

-

21,000

Expired options

-

-

(56,237)

56,237

-

Total transactions with owners

-

1,926,780

(56,237)

56,237

1,926,780

As at 31 December 2013

-

27,221,794

23,409

(1,547,099)

25,698,104

 

  

CASH FLOW STATEMENTS

For the year ended 31 December 2013

 

 

Group

Company

 

Note

2013

£

Restated

2012

£

2013

£

2012

£

Cash flows from operating activities

Loss before taxation

(493,639)

 (581,566)

(415,237)

(566,156)

Adjustments for:

Interest received

(1,246)

(518)

(835)

(490)

Management fee

-

-

(236,975)

(217,624)

Depreciation

2,789

4,136

2,789

4,136

Foreign exchange differences on intercompany loans

18,048

(88,732)

-

-

Consultancy fees paid in shares

21,000

54,925

21,000

54,925

Consultancy fees cost of shares issued

-

(45,268)

-

(45,268)

Decrease / (increase) in trade and other receivables

(17,633)

19,648

15,585

23,121

(Decrease) / increase in trade and other payables

34,490

(139,969)

(18,000)

(22,243)

Net cash generated from operating activities

(436,191)

(777,344)

(631,673)

(769,599)

Cash flows from investing activities

Interest received

1,246

518

835

490

Purchase of property, plant & equipment

(2,065)

(1,481)

(2,065)

(1,481)

Loans granted to subsidiary undertakings

-

-

(953,799)

(422,685)

Exploration and evaluation activities

(896,657)

(534,950)

-

-

Net cash used in investing activities

(897,476)

(535,913)

(955,029)

(423,676)

Cash flows from financing activities

Proceeds from issue of shares

1,994,000

2,200,000

1,994,000

2,200,000

Cost of share issue

(94,220)

(117,746)

(94,220)

(117,746)

Net cash used in financing activities

1,899,780

2,082,254

1,899,780

2,082,254

Net increase / (decrease) in cash and cash equivalents

566,113

768,997

313,078

888,981

Cash and cash equivalents at beginning of period

1,578,584

809,587

1,567,692

678,711

Cash and cash equivalents at end of year

 

11

2,144,697

1,578,584

1,880,770

1,567,692

 

 

Significant Non Cash Transactions

 

On 8 May 2013 the Company issued 571,429 new ordinary shares of no par value to consultants of the Company, in lieu of fees, at a price of 0.7p per share.

 

On 18 September 2013 the Company issued 391,305 new ordinary shares of no par value to consultants of the Company, in lieu of fees, at a price of 1.15p per share.

 

On 10 October 2013 the Company issued 1,250,000 new ordinary shares of no par value to consultants of the Company, in lieu of fees, at a price of 1p per share.

 

 

 

 

NOTES TO THE FINANCIAL STATEMENTS

For the year ended 31 December 2013

 

ACCOUNTING POLICIES

 

1. General Information

 

The principal activity of Noricum Gold Limited ("the Company") and its subsidiaries (together "the Group") is the exploration and development of precious and base metals. The Company's shares are traded on AIM, a market operated by the London Stock Exchange. The Company is incorporated in the British Virgin Islands and domiciled in the United Kingdom.

 

The address of its registered office is Craigmuir Chambers, PO Box 71, Road Town, Tortola, BVI.

 

2. Summary of Significant Accounting Policies

 

The principal accounting policies applied in the preparation of these Financial Statements are set out below. These Policies have been consistently applied to all the periods presented, unless otherwise stated.

 

2.1 Basis of Preparation of Financial Statements

The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU) to companies reporting under IFRS, and IFRIC interpretations. The Consolidated Financial Statements have been prepared under the historical cost convention.

 

The preparation of financial statements in conformity with IFRSs requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's Accounting Policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the Financial Statements are disclosed in Note 4.

 

2.2 Changes in accounting policy and disclosures

(a) New and amended standards mandatory for the first time for the financial year beginning 1 January 2013

 

The financial statements have been drawn up on the basis of accounting standards, interpretations and amendments effective at the beginning of the accounting period. The following new standards, interpretations and amendments to published standards effective in the year have been adopted by the Group:

 

Standard

Impact on initial application

Effective date

IAS 12 (amendment)

Deferred tax: Recovery of underlying assets

1 January 2012*1

IAS 1 (amendment)

Presentation of items of other comprehensive income

1 July 2012

IFRS 13

Fair value measurement

1 January 2013

IAS 19 (amendment)

Employee benefits

1 January 2013

IFRIC 20

Stripping costs in the production phase of surface mine

1 January 2013

IFRS 1 (amendment)

Government loans

1 January 2013

IFRS 7 (amendment) (annual improvements 2009-2011)

Disclosures: Offsetting financial assets and financial liabilities

1 January 2013

IRFS 1 (amendment) (annual improvements 2009-2011)

First time adoption of International Financial Reporting Standards

1 January 2013

IAS 1 (amendment) (annual improvements 2009-2011)

Presentation of financial statements

1 January 2013

IAS 16 (amendment) (annual improvements 2009-2011)

Property, plant and equipment

1 January 2013

IAS 32 (amendment) (annual improvements 2009-2011)

Financial instruments - presentation

1 January 2013

IAS 34 (amendment) (annual improvements 2009-2011)

Interim financial reporting

1 January 2013

 

*1 Effective date 1 January 2013 for the EU

 

(b) New standards, amendments and Interpretations in issue but not yet effective or not yet endorsed and not early adopted

 

The following new standards, amendments to standards and interpretations have been issued but are not effective or not yet endorsed for the financial year beginning 1 January 2013 and have not been early adopted:

 

 

Standard

Impact on initial application

Effective date

IFRS 10

Consolidated financial statements

1 January 2013*2

IFRS 11

Joint arrangements

1 January 2013*2

IFRS 12

Disclosure of interest in other entities

1 January 2013*2

IAS 27 (amendment 2011)

Separate financial statements

1 January 2013*2

IAS 28 (amendment 2011)

Investments in associates and joint ventures

1 January 2013*2

IAS 32 (amendment 2011)

Offsetting financial assets and financial liabilities

1 January 2014

IFRS 9

Financial instruments

No mandatory effective date*3

IFRS 9 (amendment November 2013)

Financial instruments

No mandatory effective date

IFRS 7 (amendment November 2013)

Financial instruments

No mandatory effective date

IAS 39 (amendment November 2013)

Financial instruments

No mandatory effective date

IFRS 10 (amendment)

Consolidated financial statements - Investment entities

1 January 2014

IFRS 12 (amendment)

Disclosure of interests in other entities - Investment entities

1 January 2014

IAS 27 (amendment)

Separate financial statements - Investment entities

1 January 2014

IAS 36 (amendment)

Impairment of assets - Recoverable amount disclosures for non-financial assets

1 January 2014

IAS 39 (amendment)

Financial instruments: recognition and measurement - Novation of derivatives and continuation of hedge accounting

1 January 2014

IFRIC 21

Levies

1 January 2014

IFRS 2 (amendment) (annual improvements 2010-2012)

Share-based payment - Definition of 'vesting condition'

1 July 2014

IFRS 3 (amendment) (annual improvements 2010-2012)

Business combinations - Accounting for contingent consideration in a business combination

1 July 2014

IFRS 8 (amendment) (annual improvements 2010-2012)

Operating segments - Aggregation of operating segments and Reconciliation of the total of the reportable segments' assets to the entity's assets

1 July 2014

IFRS 13 (amendment) (annual improvements 2010-2012)

Fair value measurement - Short-term receivables and payables

1 July 2014

IAS 16 (amendment) (annual improvements 2010-2012)

Property, plant and equipment - Revaluation method - proportionate restatement of accumulated depreciation

1 July 2014

IAS 24 (amendment) (annual improvements 2010-2012)

Related party disclosures - Key management personnel

1 July 2014

IAS 38 (amendment) (annual improvements 2010-2012)

Intangible assets - Revaluation method - proportionate restatement of accumulated amortisation

1 July 2014

IFRS 1 (amendment) (annual improvements 2011-2013)

First time adoption of International Financial Reporting Standards - Meaning of effective IFRSs

1 July 2014

IFRS 3 (amendment) (annual improvements 2011-2013)

Business Combinations - Scope of exception for joint ventures

1 July 2014

IFRS 13 (amendment) (annual improvements 2011-2013)

Fair value measurement - Scope of paragraph 52 (portfolio exception)

1 July 2014

IAS 40 (amendment) (annual improvements 2011-2013)

Investment property - Clarifying the interrelationship of IFRS 3 and IAS 40 when classifying property as investment property or owner-occupied property

1 July 2014

 

*2 Effective date 1 January 2014 for the EU

*3 Not yet endorsed by the EU

 

The Group is evaluating the impact of the above pronouncements. No other pronouncement is expected to have a material impact on the Group's results or shareholders' funds.

 

2.3 Basis of Consolidation

The Group Financial Statements consolidate the Financial Statements of Noricum Gold Limited and the management accounts of all of its subsidiary undertakings made up to 31 December 2013.

 

Subsidiaries are entities over which the Group has control. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. The Group obtains and exercises control through voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date that control ceases.

 

Inter-company transactions, balances, income and expenses on transactions between group companies are eliminated. Profits and losses resulting from intercompany transactions that are recognised in assets are also eliminated. Accounting

policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group.

 

The acquisition by Noricum Gold Limited of Kibe Investments No. 2 Limited was accounted for under reverse acquisition accounting.

 

The following accounting treatments were applied in respect of the reverse acquisition:

· The assets and liabilities of the legal subsidiary, Kibe Investments No. 2 Limited, were recognised and measured in the consolidated financial statements at their pre-combination carrying amounts, without restatement to fair value;

· The equity structure appearing in the consolidated financial statements reflects the equity structure of the legal parent, Noricum Gold Limited, including the equity instruments issued to effect the business combination;

· Where necessary, adjustments were made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the Group. All significant intercompany transactions and balances between Group enterprises were eliminated on consolidation.

 

2.4 Going Concern

The Group's business activities together with the factors likely to affect its future development, performance and position are set out in the Chairman's Report on page 3. In addition, Note 3 to the Financial Statements includes the Group's objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments and its exposure to credit and liquidity risk.

 

The Financial Statements have been prepared on a going concern basis. Although the Group's assets are not generating revenues and an operating loss has been reported, the Directors believe that the Group has sufficient funds to undertake its operating activities over the next 12 months from the date of approval of these Financial Statements. The Group has financial resources which, the Directors believe, will be sufficient to fund the Group's committed expenditure both operationally and on various exploration projects for this time period. However, in order to complete other exploration work over the life of existing projects and as additional projects are identified additional funding will be required. The amount of funding is unforeseen at the point of approval of these Financial Statements and the Group will be required to raise additional funds either via an issue of equity or through the issuance of debt. The Directors are confident that funds will be forthcoming if and when they are required. Should additional funding not be forthcoming the Directors have agreed, if circumstances require, to defer payment of their fees until such time as adequate funding is received.

 

The Directors have a reasonable expectation that the Group and Company have adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the Group and Company financial statements.

 

2.5 Segment Reporting

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision-maker, who is responsible for allocating resources and assessing performance of the operating segments, has been identified as the Board of Directors that makes strategic decisions. No revenue is currently being generated.

 

Segment results, include items directly attributable to a segment as well as those that can be allocated on a reasonable basis.

 

2.6 Foreign Currencies

(a) Functional and presentation currency

 

Items included in the Financial Statements of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the 'functional currency'). The functional currency of the parent entity is Sterling and the functional currency of the BVI subsidiary is US Dollars and the functional currency of the Austrian subsidiary is Euros. The Financial Statements are presented in Pounds Sterling, rounded to the nearest pound, which is the Company's functional and Group's presentation currency.

 

(b) Transactions and balances

 

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions or valuation where such items are re-measured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in other comprehensive income.

 

(c) Group companies

 

The results and financial position of all the Group entities (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

 

· assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet;

 

· income and expenses for each statement of comprehensive income presented are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the dates of the transactions); and

 

· all resulting exchange differences are recognised in other comprehensive income where material.

 

On consolidation, exchange differences arising from the translation of the net investment in foreign entities, and of monetary items receivable from foreign subsidiaries for which settlement is neither planned nor likely to occur in the foreseeable future are taken to other comprehensive income. When a foreign operation is sold, such exchange differences are recognised in the income statement as part of the gain or loss on sale.

 

2.7 Intangible assets

 

Exploration and evaluation assets

 

The Group recognises expenditure as exploration and evaluation assets when it determines that those assets will be successful in finding specific mineral resources. Expenditure included in the initial measurement of exploration and evaluation assets and which are classified as intangible assets relate to the acquisition of rights to explore, topographical, geological, geochemical and geophysical studies, exploratory drilling, trenching, sampling and activities to evaluate the technical feasibility and commercial viability of extracting a mineral resource. Capitalisation of pre-production expenditure ceases when the mining property is capable of commercial production.

 

Exploration and evaluation assets are recorded and held at cost.

 

Exploration and evaluation assets are assessed for impairment annually or when facts and circumstances suggest that the carrying amount of an asset may exceed its recoverable amount. The assessment is carried out by allocating exploration and evaluation assets to cash generating units, which are based on specific projects or geographical areas.

 

Whenever the exploration for and evaluation of mineral resources in cash generating units does not lead to the discovery of commercially viable quantities of mineral resources and the Company has decided to discontinue such activities of that unit, the associated expenditures are written off to the income statement.

 

2.8 Property, plant and equipment

Plant and equipment is stated at historical cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided on all property, plant and equipment to write off the cost less estimated residual value of each asset over its expected useful economic life on a straight-line basis at the following annual rates:

 

Computer equipment - 20 - 50% straight line

 

An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount is greater than its estimated recoverable amount.

 

Gains and losses on disposal are determined by comparing the proceeds with the carrying amount and are recognised within 'Other net (losses) / gains' in the income statement.

 

2.9 Impairment of non-financial assets

Assets that have an indefinite useful life, for example, intangible assets not ready to use, are not subject to amortisation and are tested annually for impairment. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash generating units).

 

Non-financial assets that suffered impairment (except goodwill) are reviewed for possible reversal of the impairment at each reporting date.

 

2.10 Financial Assets 

Classification

The Group has classified all of its financial assets as loans and receivables. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition.

 

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets. The Group's loans and receivables comprise trade and other receivables and cash and cash equivalents in the balance sheet.

 

Recognition and measurement

 

Loans and receivables are initially recognised at fair value plus transaction costs and are subsequently carried at amortised cost using the effective interest method.

 

Impairment

 

The Group assesses at the end of each reporting period whether there is objective evidence that a financial asset, or a group of financial assets, is impaired. A financial asset, or a group of financial assets, is impaired, and impairment losses are incurred, only if there is objective evidence of impairment as a result of one or more events that occurred after the initial recognition of the asset (a "loss event"), and that loss event (or events) has an impact on the estimated future cash flows of the financial asset, or group of financial assets, that can be reliably estimated.

 

The criteria that the Group uses to determine that there is objective evidence of an impairment loss include:

 

· significant financial difficulty of the issuer or obligor;

 

· a breach of contract, such as a default or delinquency in interest or principal repayments.

 

The amount of the loss is measured as the difference between the asset's carrying amount and the present value of estimated future cash flows (excluding future credit losses that have not been incurred), discounted at the financial asset's original effective interest rate. The asset's carrying amount is reduced, and the loss is recognised in the income statement.

 

If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognised (such as an improvement in the debtor's credit rating), the reversal of the previously recognised impairment loss is recognised in the income statement.

 

2.11 Cash and Cash Equivalents

Cash and cash equivalents comprise cash at bank and in hand.

 

2.12 Taxation

Current tax is the tax currently payable based on the taxable profit for the year. Tax is recognised in other comprehensive income, except to the extent that it relates to items recognised in equity. In this case, the tax is also recognised in equity.

 

Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences arising between the carrying amount of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. However, deferred tax liabilities are not recognised if they arise from the initial recognition of goodwill; deferred tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss.

 

In principle, deferred tax liabilities are recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised.

 

Deferred tax liabilities are recognised for taxable temporary differences arising on investments in subsidiaries, except where the Group is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future.

 

Deferred tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred tax assets and liabilities relate to taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.

 

Deferred tax is calculated at the tax rates that have been substantively enacted by the end of the reporting period and are expected to apply to the period when the asset is realised or the liability is settled.

 

Deferred tax assets and liabilities are not discounted.

 

2.13 Share Capital

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of tax, from the proceeds.

 

2.14 Share Based Payments

The Group operates a number of equity-settled, share-based schemes, under which the entity receives services from employees or third party suppliers as consideration for equity instruments (shares, options and warrants) of the Group. The Group may also issue warrants to share subscribers as part of a share placing. The fair value of the equity-settled share based payments is recognised as an expense in the income statement or charged to equity depending on the nature of the service provided or instrument issued. The total amount to be expensed or charged in the case of options is determined by reference to the fair value of the options granted:

 

· including any market performance conditions;

· excluding the impact of any service and non-market performance vesting conditions (for example, profitability or sales growth targets, or remaining an employee of the entity over a specified time period); and

· including the impact of any non-vesting conditions (for example, the requirement for employees to save).

 

In the case of shares and warrants the amount charged to the share premium account is determined by reference to the fair value of the services received if available. If the fair value of the services received is not determinable the shares are valued by reference to the market price and the warrants are valued by reference to the fair value of the warrants granted as described previously.

 

Non-market vesting conditions are included in assumptions about the number of options or warrants that are expected to vest. The total expense or charge is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied. At the end of each reporting period, the entity revises its estimates of the number of options that are expected to vest based on the non-market vesting conditions. It recognises the impact of the revision to original estimates, if any, in the income statement or equity as appropriate, with a corresponding adjustment to a separate reserve in equity.

 

When the warrants or options are exercised, the Company issues new shares. The proceeds received, net of any directly attributable transaction costs, are credited to share capital (nominal value) and share premium when the warrants or options are exercised.

 

2.15 Trade Payables

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of the business if longer). If not, they are presented as non-current liabilities. Trade payables are recognised initially at fair value, and subsequently measured at amortised cost using the effective interest method.

 

The Group and Company have no other financial liabilities.

 

2.16 Operating leases

Leases of assets under which a significant amount of the risks and benefits of ownership are effectively retained by the lessor are classified as operating leases. Operating lease payments are charged to the income statement on a straight-line basis over the period of the respective leases.

 

2.17 Finance Income

Interest income is recognised on a time proportion basis, taking into account the principal amounts outstanding and the interest rates applicable.

 

2.18 Investments

Investments in Group undertakings are stated at cost, which is the fair value of the consideration paid, less any impairment provision.

 

2.19 Borrowings

Borrowings are recognised initially at fair value, net of transaction costs incurred. Borrowings are subsequently carried at amortised cost; any difference between the proceeds (net of transaction costs) and the redemption value is recognised in the income statement over the period of the borrowings using the effective interest method.

 

3. Financial Risk Management

3.1 Financial Risk Factors

The Group's activities expose it to a variety of financial risks: market risk (including currency risk and price risk), credit risk and liquidity risk. The Group's overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group's financial performance.

 

Market Risk

(a) Foreign currency risks

The Group operates internationally and is exposed to foreign exchange risk arising from various currency exposures, primarily with respect to the Euro against the UK pound. Foreign exchange risk arises from future commercial transactions, recognised assets and liabilities and net investments in foreign operations. The Group negotiates all material contracts for activities in relation to its subsidiary in Euros. The Group has not sensitised the figures for fluctuations in foreign exchange rates as the Directors are of the opinion that these fluctuations would not have a significant impact on the financial statements of the Group at the present time. The Directors will continue to assess the effect of movements in exchange rates on the Group's financial operations and initiate suitable risk management measures where necessary.

 

(b) Price risk

 

The Group is not exposed to commodity price risk as a result of its operations, which are still in the exploration phase. The Directors will revisit the appropriateness of this policy should the Group's operations change in size or nature.

 

The Group has no exposure to equity securities price risk, as it has no listed equity investments.

 

(c) Interest rate risk

 

As the Group has no borrowings, it is not exposed to interest rate risk on financial liabilities. The Group's interest rate risk arises from its cash held on short-term deposit, which is not significant.

 

Credit Risk

Credit risk arises from cash and cash equivalents as well as outstanding receivables. Management does not expect any losses from non-performance of these receivables.

 

The amount of exposure to any individual counter party is subject to a limit, which is assessed by the Board. No credit limits were exceeded during the reporting period, and management does not expect any losses from non-performance by these counterparties.

 

The Group considers the credit ratings of banks in which it holds funds in order to reduce exposure to credit risk.

 

Liquidity Risk

In keeping with similar sized mineral exploration groups, the Group's continued future operations depend on the ability to raise sufficient working capital through the issue of equity share capital. The Directors are confident that adequate funding will be forthcoming with which to finance operations. Controls over expenditure are carefully managed.

 

3.2 Capital Risk Management

The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern, in order to provide returns for shareholders and to enable the Group to continue its exploration and evaluation activities. The Group has no debt at 31 December 2013 and defines capital based on the total equity of the Company being £25,698,104. The Group monitors its level of cash resources available against future planned exploration and evaluation activities and may issue new shares in order to raise further funds from time to time.

 

 

4. Critical Accounting Estimates and Judgements

The preparation of the Group Financial Statements in conformity with IFRSs requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of expenses during the year. Actual results may vary from the estimates used to produce these Financial Statements.

 

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

 

Significant items subject to such estimates and assumptions include, but are not limited to:

 

Impairment of exploration and evaluation costs

 

Exploration and evaluation costs have a carrying value at 31 December 2013 of £2,744,493 (Restated 2012: £2,386,576), refer to note 8 for more information. Such assets have an indefinite useful life as the Group has a right to renew exploration licences and the asset is only depreciated once extraction of the resource commences. Management tests annually whether exploration projects have future economic value in accordance with the accounting policy stated in note 2.7. Each exploration project is subject to an annual review by either a consultant or senior company geologist to determine if the exploration results returned during the year warrant further exploration expenditure and have the potential to result in an economic discovery. This review takes into consideration the expected costs of extraction, long term metal prices, anticipated resource volumes and supply and demand outlook. In the event that a project does not represent an economic exploration target and results indicate there is no additional upside a decision will be made to discontinue exploration. The Directors have reviewed the estimated value of each project prepared by management and have concluded that no impairment charge is necessary.

 

Share based payment transactions

 

The Group has made awards of options and warrants over its unissued share capital to certain Directors and employees as part of their remuneration package. Certain warrants have also been issued to shareholders as part of their subscription for shares and to suppliers for various services received.

 

The valuation of these options and warrants involves making a number of critical estimates relating to price volatility, future dividend yields, expected life of the options and forfeiture rates. These assumptions have been described in more detail in note 15.

 

 

5. Segmental Information

The Group operates in two geographical areas, the UK and Austria. The Company operates in one geographical area, the UK. Activities in the UK are mainly administrative in nature whilst activities in Austria relate to exploration and evaluation work. The reports used by the chief operating decision maker are based on these geographical segments.

 

The Group generated revenue of £11,300 during the year ended 31 December 2013 (31 December 2012: £nil). The Company generated revenue of £236,975 during the year ended 31 December 2013 (31 December 2012: £217,624).

 

 

2013

Austria

£

UK

£

Total

£

Revenue

-

11,300

11,300

Administrative expenses

(65,422)

(440,763)

(506,185)

Other net (losses)/gains

-

-

-

Loss from operations per reportable segment

(65,422)

(429,463)

(494,885)

Depreciation

-

2,789

2,789

Additions to non-current assets

896,657

2,065

898,722

Reportable segment assets

3,585,411

1,931,385

5,516,796

Reportable segment liabilities

(74,100)

(50,982)

(125,082)

 

Segment assets and liabilities are allocated based on geographical location.

 

 

Restated 2012

Austria

£

UK

£

Total

£

Administrative expenses

(63,648)

(519,117)

(582,765)

Other net (losses)/gains

-

681

681

Loss from operations per reportable segment

(63,648)

(518,436)

(582,084)

Depreciation

-

4,136

4,136

Additions to non-current assets

534,950

1,481

536,431

Reportable segment assets

2,402,530

1,628,587

4,031,117

Reportable segment liabilities

(21,608)

(68,984)

(90,592)

 

 

A reconciliation of adjusted loss from operations per reportable segment to profit/(loss) before tax is provided as follows:

 

2013

£

Restated

2012

£

Loss from operation per reportable segment

(494,885)

(582,765)

- Finance Income

1,246

518

Loss for the year before taxation

(493,639)

(582,084)

 

 

6. Expenses by Nature

 

Group

Company

2013

£

Restated 2012

£

2013

£

2012

£

Directors' fees

81,499

51,780

246,500

208,780

Fees payable to the Company's auditors for the audit of the Parent Company and consolidated accounts

15,000

15,000

15,000

15,000

Fees payable to the Company's auditors for tax and other services

1,000

1,000

1,000

1,000

Professional fees

63,100

101,847

46,671

85,964

Insurance

30,724

13,988

30,180

13,482

Office related expenses including printing, postage and telephone

70,375

81,336

63,275

68,472

Depreciation

2,789

4,137

2,789

4,137

Travel and subsistence expenses

19,094

24,659

69,119

78,222

AIM related costs including Public Relations

178,284

238,337

147,081

216,501

Other expenses

44,320

50,681

35,824

35,174

Total administrative expenses

506,185

582,765

657,439

726,732

 

 

7. Property, Plant and Equipment

 

Group

Company

Computer equipment

£

Computer equipment

£

Cost

As at 1 January 2012

11,852

11,852

Additions

1,481

1,481

As at 31 December 2012

13,333

13,333

Additions

2,065

2,065

As at 31 December 2013

15,398

15,398

Depreciation

As at 1 January 2012

3,616

3,616

Charge for the year

4,137

4,137

As at 31 December 2012

7,753

7,753

Charge for the year

2,790

2,790

As at 31 December 2013

10,543

10,543

Net book value as at 31 December 2012

5,580

5,580

Net book value as at 31 December 2013

4,855

4,855

 

 

8. Intangible Assets

 

Group

Exploration & Evaluation Assets at Cost and Net Book Value

2013

£

Restated

2012

£

Balance as at 1 January as previously stated

-

1,529,562

Restatement of prior period - Note 24

-

113,440

Balance as at 1 January as restated

2,386,576

1,643,002

Restatement of current period - Note 24

-

208,624

Additions

896,657

534,950

As at 31 December

3,283,233

2,386,576

 

Exploration and evaluation assets are acquired.

 

Exploration projects in Austria are at an early stage of development and no JORC (Joint Ore Reserves Committee) or non-JORC compliant resource estimates are available to enable value in use calculations to be prepared. The Directors therefore undertook an assessment of the following areas and circumstances which could indicate the existence of impairment:

 

• The Group's right to explore in an area has expired, or will expire in the near future without renewal.

• No further exploration or evaluation is planned or budgeted for.

• A decision has been taken by the Board to discontinue exploration and evaluation in an area due to the absence of a commercial level of reserves.

• Sufficient data exists to indicate that the book value will not be fully recovered from future development and production.

 

Following their assessment the Directors concluded that no impairment of exploration and evaluation assets was necessary during the year ended 31 December 2013.

 

 

9. Investments in Subsidiary Undertakings

 

Company

2013

£

2012

£

Shares in Group Undertakings

At 1 January

20,850,000

20,850,000

Additions

-

-

Disposals

-

-

At 31 December

20,850,000

20,850,000

Loans to Group undertakings

2,967,740

1,776,966

Total

23,817,740

22,626,966

 

Investments in Group undertakings are stated at cost, which is the fair value of the consideration paid, less any impairment provision.

 

Details of Subsidiary Undertakings

Name of subsidiary

Place of establishment

Parent company

Registered capital

Share capital held

Principal activities

Kibe Investments No.2 Limited

British Virgin Islands

Noricum Gold Limited

Ordinary shares US$12

100%

Dormant

Noricum Gold AT GmbH

Austria

Kibe Investments No.2 Limited

Ordinary shares €35,000

100%

Exploration

 

 

10. Trade and Other Receivables

 

Group

Company

2013

£

2012

£

2013

£

2012

£

VAT receivable

50,544

28,624

12,295

23,594

Prepayments

26,267

26,794

26,226

26,754

Other receivables

7,200

4,959

7,200

4,959

84,011

60,377

45,721

55,307

 

Trade and other receivables are all due within one year. The fair value of all receivables is the same as their carrying values stated above and this is the only form of financial instrument within the Group.

 

The carrying amounts of the Group and Company's trade and other receivables are denominated in the following currencies:

 

Group

Company

2013

£

2012

£

2013

£

2012

£

UK Pounds

45,721

55,307

45,721

55,307

Euros

38,290

5,070

-

-

84,011

60,377

45,721

55,307

 

The maximum exposure to credit risk at the reporting date is the carrying value of each class of receivable mentioned above. The Group does not hold any collateral as security.

 

 

11. Cash and Cash Equivalents

Group

Company

2013

£

2012

£

2013

£

2012

£

Cash at bank and in hand

2,144,697

1,578,584

1,880,770

1,567,692

 

All of the Group's cash at bank is held with institutions with an AA credit rating.

 

 

12. Trade and Other Payables

Group

Company

2013

£

2012

£

2013

£

2012

£

Trade payables

100,390

34,465

26,290

16,503

Accrued expenses

24,692

53,558

24,692

52,331

Other payables

-

2,569

-

150

125,082

90,592

50,982

68,984

 

 

13. Share Capital

 

On 15 December 2010 the shareholders approved the removal of the Company's authorised share capital and so there is no limit on the number of shares the Company is authorised to issue. On that date the shareholders also approved the removal of the nominal value of the shares, as permitted under local company legislation.

 

Issued share capital

 

Group

Number of shares

Ordinary shares

£

Share premium

£

Total

£

At 1 January 2012

528,734,156

-

21,606,269

21,606,269

Issue of new shares - 28 June 2012 (1)

225,492,487

-

2,068,502

2,068,502

At 31 December 2012

754,226,643

-

23,674,771

23,674,771

Issue of new shares - 8 May 2013

571,429

-

4,000

4,000

Issue of new shares - 18 September 2013

391,305

-

4,500

4,500

Issue of new shares - 10 October 2013 (2)

201,250,000

-

1,918,280

1,918,280

At 31 December 2013

956,439,377

-

25,601,551

25,601,551

 

Company

Number of shares

Ordinary shares

£

Share premium

£

Total

£

At 1 January 2012

528,734,156

-

23,226,512

23,226,512

Issue of new shares - 28 June 2012 (1)

225,492,487

-

2,068,502

2,068,502

At 31 December 2012

754,226,643

-

25,295,014

25,295,014

Issue of new shares - 8 May 2013

571,429

-

4,000

4,000

Issue of new shares - 18 September 2013

391,305

-

4,500

4,500

Issue of new shares - 10 October 2013 (2)

201,250,000

-

1,918,280

1,918,280

At 31 December 2013

956,439,377

-

27,221,794

27,221,794

(1) Includes issue costs of £186,423

(2) Includes issue costs of £94,220

 

 

14. Other Reserves

Group

Company

2013

£

2012

£

2013

£

2012

£

Share Option Reserve

23,409

79,646

23,409

79,646

Foreign Currency Translation Reserve

(109,931)

(127,808)

-

-

(86,522)

(48,162)

23,409

79,646

 

 

15. Share Based Payments

 

Warrants outstanding at the end of the year have the following expiry dates and exercise prices:

Shares

Grant date

Expiry date

Exercise price in £ per share

2013

2012

17 December 2010

13 June 2012

0.03

-

-

17 December 2010

16 December 2012

0.03

-

-

17 December 2010

16 December 2012

0.04

-

-

17 December 2010

16 December 2013

0.04

-

5,381,745

28 June 2012

3 July 2014

0.01

13,255,000

13,255,000

13,255,000

18,636,745

The warrants are exercisable starting immediately from the date of grant and lapse on the second or third anniversary of the date of grant. The weighted average life of the warrants as at 31 December 2013 is 6 months (31 December 2012: 16 months). The Company or Group has no legal or constructive obligation to settle or repurchase the options in cash.

 

The fair value of the warrants was determined using the Black Scholes valuation model. The parameters used are detailed below:

2012 Warrants

2010

Warrants

Granted on:

4/7/12

17/12/10

Life (years)

2 years

3 years

Risk free rate

2.25%

2.31%

Expected volatility

16%

13%

Expected dividend yield

-

-

Marketability discount

20%

20%

Total fair value (£000)

23

56

The risk free rate of return is based on zero yield government bonds for a term consistent with the option life.

 

The movement of options and warrants granted over the year to 31 December 2013 is shown below:

 

 

2013

2012

Number

Weighted average exercise price (£)

Number

Weighted average exercise price (£)

As at 1 January

18,636,745

0.019

40,920,345

0.035

Cancelled

-

-

-

-

Granted

-

-

13,255,000

0.010

Expired

(5,381,745)

0.040

(35,538,600)

0.034

Outstanding as at 31 December

13,255,000

0.010

18,636,745

0.019

Exercisable at 31 December

13,255,000

0.010

18,636,745

0.019

 

 

2013

2012

Range of exercise prices (£)

Weighted average exercise price (£)

Number of shares

Weighted average remaining life expected (years)

Weighted average remaining life contracted (years)

Weighted average exercise price (£)

Number of shares

Weighted average remaining life expected (years)

Weighted average remaining life contracted (years)

0.01 - 0.03

0.01

13,255,000

0.50

0.50

0.01

13,255,000

1.50

1.50

0.04

-

-

-

-

0.04

5,381,745

0.96

0.96

 

No options or warrants were exercised during the period. The total fair value charged to the statement of comprehensive income for the year ended 31 December 2013 was £nil (2012: £ nil).

 

 

16. Other (losses)/gains - Net

Group

Company

2013

£

2012

£

2013

£

2012

£

Net foreign exchange gains / (losses)

-

681

4,392

(57,538)

 

 

17. Employees

 

The Group had no full time employees during the year. The Directors and Company Secretary provided professional services as required on a part-time basis. Details of Directors' remuneration are disclosed in Note 18.

 

 

18. Directors' Remuneration

Directors' Fees

Options Issued

Total

 

 

 

2013

£

2012

£

2013

£

2012

£

2013

£

2012

£

Executive Directors

Gregory Kuenzel

100,000

83,333

-

-

100,000

83,333

Jeremy Whybrow

100,000

87,000

-

-

100,000

87,000

Non-executive Directors

Michael Hutchinson

2,500

-

-

-

2,500

24,000

Marcus Edwards-Jones

24,000

24,000

-

-

24,000

24,000

Roderick McIllree

20,000

14,447

-

-

20,000

14,447

246,500

208,780

-

-

246,500

208,780

 

No pension benefits are provided for any Director.

 

 

19. Finance Income

Group

Company

2013

£

2012

£

2013

£

2012

£

Finance income

1,246

518

835

490

 

 

20. Taxation

 

The tax on the Group's loss before taxation differs from the theoretical amount that would arise using the weighted average tax rate applicable to the losses of the consolidated entities as follows:

Group

Company

2013

£

Restated 2012

£

2013

£

2012

£

Loss before tax

(493,639)

(581,566)

(415,237)

(566,156)

Tax at the applicable rate of 23.24% (2012: 16.5%)

(114,719)

(95,958)

(96,086)

(93,416)

Expenditure not deductible for tax purposes

1,980

1,273

1,938

1,273

Net tax effect of losses carried forward

112,739

94,685

94,148

92,143

Tax charge

-

-

-

-

 

No charge to taxation arises due to the losses incurred.

 

The weighted average applicable tax rate off 23.24% (2012: 16.5%) used is a combination of the 23% standard rate of corporation tax in the UK, 25% Austrian corporation tax and 0% BVI corporation tax.

 

The Group has tax losses of approximately £1,742,875 (2012: £1,580,258) available to carry forward against future taxable profits. The Company has tax losses of approximately £1,381,016 (2012: £1,286,868) available to carry forward against future taxable profits. A deferred tax asset has not been recognised because of uncertainty over future taxable profits against which the losses may be utilised.

 

 

21. Earnings per Share

Group

The calculation of the total basic earnings per share of 0.06 pence (Restated 2012: 0.09 pence) is based on the loss attributable to equity owners of the parent company of £493,639 (Restated 2012: £581,566) and on the weighted average number of ordinary shares of 804,344,171 (2012: 643,944,798) in issue during the period.

 

Company

The calculation of the total basic earnings per share of 0.05 pence (2012: 0.09 pence) is based on the loss attributable to equity owners of the Company of £415,237 (2012: £566,156) and on the weighted average number of ordinary shares of 804,344,171 (2012: 643,944,798) in issue during the period.

 

In accordance with IAS 33, basic and diluted earnings per share are identical as the effect of the exercise of share options or warrants would be to decrease the loss per share. Details of share options that could potentially dilute earnings per share in future periods are set out in Note 15.

 

 

22. Commitments

(a) Royalty agreements

 

As part of the contractual arrangement with Kibe No.1 Investments Limited the Group has agreed to pay a royalty on revenue from gold sales arising from gold mines developed by Noricum Gold AT GmbH and covered by licenses acquired by Kibe No.1 Investments Limited. Under the terms of the Royalty Agreement between Kibe No.1 Investments Limited and Noricum Gold AT GmbH, the Group shall pay royalties, based on total ounces of gold sold, equal to US$1 for every US$250 of the sale price per ounce.

 

As part of a contractual arrangement with Ord Resources GmbH, the Group has agreed to pay a royalty on revenue from gold sales arising from gold mines developed by Noricum Gold AT GmbH and covered by the licenses acquired from Ord Resources GmbH. Under the terms of the Royalty Agreement with Ord Resources GmbH, the Group shall pay royalties based on the total ounces of gold sold, at a rate equal to US$2 for each ounce sold.

 

(b) Operating lease commitments

 

The Group leases office premises under a non-cancellable operating lease agreement. The lease is on an initial fixed term of two years automatically renewable at the end of the lease period for a further two year fixed term, unless thirty days notice is given prior to the expiry of the initial term. The lease expenditure charged to the income statement during the year is disclosed in note 6.

 

The future aggregate minimum lease payments under non-cancellable operating leases are as follows:

 

Group

2013

£

2012

£

Not later than one year

36,000

3,000

Later than one year but not later than five years

3,000

-

Total lease commitment

39,000

3,000

 

 

23. Related Party Transactions

Loan from Noricum Gold Limited to Noricum Gold AT GmbH

As at 31 December 2013 there were amounts receivable of £2,966,263 (2012: £1,775,960) from Noricum Gold AT GmbH and £1,477 (2012: £1,006) from Kibe No.2 Investments Limited. No interest was charged on the loans.

 

All intra Group transactions are eliminated on consolidation.

 

Services provided to FinnAust Mining Plc

The Group derived revenue of £11,300 during the year (2012: £nil) from FinnAust Mining Plc, a company of which Gregory Kuenzel is a Director, for management and operational consulting services.

 

Other Transactions

Freeside Limited, a company of which Gregory Kuenzel is a Director and beneficial owner, was paid a fee of £nil (2012: £24,500) for company secretarial, accounting services and the provision of administrative and receptionist services to Noricum Gold Limited. No balance was outstanding at the year-end.

 

Jeremy Whybrow was paid a fee of £nil (2012: £6,000) for technical consulting services provided to Noricum Gold Limited. No balance was outstanding at the year-end.

 

Lloyd Edwards-Jones F.Z.E, a company of which Marcus Edwards-Jones is a Director and beneficial owner, was paid a fee of £4,770 (2012: £10,900) for the introduction of institutional investors in connection with the issue of shares in the company. No balance was outstanding at the year-end.

 

 

24. Retrospective restatement

In 2013 the Group changed the way exploration expenditure is classified on consolidation. Previously the portion of salaries and travel from the parent remained on the income statement (after elimination of intercompany transactions), but is now capitalised within intangibles. The financial statements of 2011 and 2012 have been restated to reflect this reclassification. The effect of the restatement on those financial statements is summarised below. There is no effect on the Company and no effect on the Group in 2013.

 

Group

Effect on 2012

£

Effect on 2011

£

Effect Total

£

Decrease in administrative expenses

(208,624)

(113,443)

(322,067)

(Decrease) in loss

(208,624)

(113,443)

(322,067)

Increase in intangibles

208,624

113,443

322,067

Increase in equity

208,624

113,443

322,067

 

Earnings per share in 2012 has been restated from 0.12 pence based on the reported loss in 2012 of £790,187 to 0.09 pence based on the restated loss of £581,566.

 

 

25. Ultimate Controlling Party

The Directors believe there to be no ultimate controlling party.

 

 

26. Events after the Reporting Date

There have been no events since the balance sheet date of a material nature.

 

Competent Person Statement

 

The information in this announcement that relates to Exploration Results, Mineral Resources or Ore Reserves is based on information compiled by Jeremy Whybrow, who is a Member of The Australasian Institute of Mining and Metallurgy.

 

Jeremy Whybrow is a director of the Company.

 

Jeremy Whybrow has sufficient experience, relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking, to qualify as a Competent Person as defined in the 2012 Edition of the 'Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves'. Jeremy Whybrow has reviewed this announcement and consents to the inclusion in the announcement of the matters based on his information in the form and context in which it appears.

 

 

For further information please visit www.noricumgold.com or contact:

 

Greg Kuenzel

Noricum Gold Limited

Company

Tel: 020 3326 1726

Ewan Leggat

S. P. Angel Corporate Finance LLP

Nomad & Broker

Tel: 020 3463 2260

Laura Littley

S. P. Angel Corporate Finance LLP

Nomad & Broker

Tel: 020 3463 2260

Elisabeth Cowell

St Brides Media & Finance Ltd

PR

Tel: 020 7236 1177

Frank Buhagiar

St Brides Media & Finance Ltd

PR

Tel: 020 7236 1177

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR VQLFLZXFLBBF
Date   Source Headline
15th May 20247:00 amRNSHigher Grade Mineralisation Identified
26th Apr 20247:00 amRNSStavely Project Update
25th Apr 20247:00 amRNSDrill Results Confirm Widespread High-Grade TiO2
18th Apr 20247:00 amRNSDrilling Successfully Completed at Pitfield
17th Apr 20247:00 amRNSPitfield Project JV to Include All Minerals
27th Mar 20247:00 amRNSPitfield Development Plan
13th Mar 20247:00 amRNSInvestor Presentation
5th Mar 202412:00 pmRNSUpdated Corporate Presentation
5th Mar 20247:00 amRNSFavourable Metallurgical Characteristics Confirmed
29th Feb 20247:00 amRNSDiamond Drilling to Commence & Grant of Options
23rd Feb 20247:00 amRNSRationalisation of Portfolio
6th Feb 20247:00 amRNSAppointment of Process Development Manager
5th Feb 20247:00 amRNSResource and Metallurgical Drilling to Commence
31st Jan 20247:00 amRNSHolding(s) in Company
29th Jan 20243:17 pmRNSDirector/PDMR Shareholding
22nd Jan 20247:01 amRNSExtensive, Shallow High-Grade Bedded Ti Confirmed
22nd Jan 20247:00 amRNSSaudi Strategic Investor Led Placing to Raise £3m
27th Dec 20232:40 pmRNSExercise of Options & Issue of Equity
19th Dec 20237:00 amRNSDrill Results: Additional High-Grade Titanium
8th Dec 20232:36 pmRNSExercise of Options & Issue of Equity
29th Nov 20233:32 pmRNSExercise of Warrants & Issue of Equity
29th Nov 20237:25 amRNSGrant of Options
29th Nov 20237:00 amRNSHighest Grade Results Reported To Date At Pitfield
20th Nov 20237:00 amRNSThick, High Grade Ti Mineralisation Intercepted
13th Nov 20237:00 amRNSExtensive Ti Mineralisation Across Giant System
6th Nov 20237:00 amRNSEmpire to Attend the 121 Mining Conference
1st Nov 20232:48 pmRNSTR1 Notification of Major Holding
30th Oct 20237:00 amRNSEmpire Presenting At IMARC 2023
25th Oct 20237:56 amRNSDiamond Drilling Update at Pitfield
29th Sep 20237:00 amRNSInterim Results
25th Sep 20237:00 amRNS£3m Placing to Expand Exploration at Pitfield
13th Sep 20237:00 amRNSDrilling to Commence at Pitfield Project
29th Aug 20237:00 amRNSPotential for Higher Grade Titanium at Pitfield
15th Aug 20231:43 pmRNSExercise of Warrants & Issue of Equity
2nd Aug 20237:00 amRNSAirborne Gravity Survey Completed at Pitfield
11th Jul 20237:00 amRNSIlmenite Confirmed as Key Titanium Mineral
5th Jul 20231:38 pmRNSHolding(s) in Company
3rd Jul 20237:00 amRNSHigh-Grade TiO2 Over Entire 40km System - Pitfield
19th Jun 20237:00 amRNSFinal Results
30th May 20237:00 amRNSGiant Cu & Ti Mineral System Confirmed at Pitfield
27th Apr 202310:22 amRNSExercise of Warrants & Issue of Equity
26th Apr 20237:00 amRNSExploration Licence Granted for the Walton Project
24th Apr 20237:00 amRNSCompletion of Maiden Drilling Campaign at Pitfield
23rd Mar 20237:01 amRNSGrant of Options
23rd Mar 20237:00 amRNSMaiden Drilling Campaign at the Pitfield Project
16th Mar 20237:00 amRNSCompany Presentation
13th Mar 202311:30 amRNSPlacing to Raise £1.25M to Accelerate Exploration
10th Mar 202312:15 pmRNSHolding(s) in Company
1st Mar 20238:25 amRNSEx-Rio Tinto Geologist joins Empire Metals
27th Feb 20237:00 amRNSExtensive Kaolin Mineralisation Identified

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.