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 picksKibo Energy Regulatory News (KIBO)

Share Price Information for Kibo Energy (KIBO)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 0.0375
Bid: 0.035
Ask: 0.04
Change: 0.00 (0.00%)
Spread: 0.005 (14.286%)
Open: 0.0375
High: 0.0375
Low: 0.0375
Prev. Close: 0.0375
KIBO Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Results for the Year Ended 31 December 2020

11 Jun 2021 07:00

RNS Number : 5558B
Kibo Energy PLC
11 June 2021
 

 

Kibo Energy PLC (Incorporated in Ireland) (Registration Number: 451931)(External registration number: 2011/007371/10) Share code on the JSE Limited: KBOShare code on the AIM: KIBOISIN: IE00B97C0C31("Kibo" or "the Company")

Dated: 11 June 2021

Kibo Energy PLC ('Kibo' or the 'Company')

Results for the Year Ended 31 December 2020

Kibo Energy PLC ("Kibo" or the "Company"), the multi-asset, Africa focused energy company, is pleased to release its consolidated annual financial results for the year ended 31 December 2020. The Company's Annual Report, which contains the full financial statements is in the process of being prepared for dispatch to shareholders. A copy of this Annual Report is also available from the Company's website at www.kibo.energy at the following link  http://kibo.energy/wp-content/uploads/Kibo-Annual-Report-2020-Final.pdf. The financial statements are set out below and should be read in conjunction with the 2020 Annual Report.

 

Details of the date and venue for this year's AGM will be announced in due course.

 

Overview

 

Financial (including the consolidated results of MAST Energy Developments Plc and Katoro Gold Plc)

· Loss after tax £6,417,237 (2019: £3,903,116 loss)

o £2,448,710 of total loss for the period stems from consolidated results of Katoro Gold Plc, which is separately funded

· Administrative expenditure year to year remains fairly consistent at £3,393,687 (2019: £2,922,927)

· Listing and capital raising fees increased from £729,072 to £1,027,658 due to the MED listing;

· Additional exploration expenditure of £1,122,676 incurred in 2020 by Kibo's subsidiary, Katoro, on the Blyvoor JV Project in South Africa;

· Cash outflow from consolidated operating activities consistent year to year £2,374,684 (2019: £2,392,495 cash outflow), including the consolidated cash outflows of MAST Energy Developments Plc and Katoro Gold Plc respectively, both which are separately funded;

· Cash outflow from company operating activities have declined year to year £396,994 (2019: £490,210 cash outflow);

· Total net debt (cash less debt) £2,046,772 (2019: £1,456,217 net debt);

· Basic and diluted EPS £0.003 loss (2019: basic and diluted £0.004 loss).

 

Operational highlights in the 2020 year

 

· Continued advancement of the development of our key projects:

- the Benga Power Plant Project in Mozambique ("Benga Project");

- the Mabesekwa Coal Independent Power Project in Botswana ("MCIPP Project");

- the Mbeya Coal to Power Project in Tanzania ("Mbeya Project");

- the UK's Reserve Power Market Projects (Bordesley Energy Project") held by Kibo's subsidiary MAST Energy Developments Plc; and

- the Blyvoor Gold Tailings Project ("the Project") and the Haneti Nickel Project held by Kibo's subsidiary Katoro Gold Plc.

 

· The Benga Project, located in the Tete province of Mozambique, is the Company's highest development priority; it holds a 65% interest in the project with the remaining 35% held by a local company, Termoeléctrica de Benga. The project was developed for a c. 150 MW PPA with local state electric utility Electricidade de Moçambique ('EDM'). An updated Memorandum of Understanding was signed with EDM during 2020, which provides for its continued support and commitment to negotiate a PPA for power off-take for the national grid. The project is now in the process of being upgraded to accommodate a c. 20O MW additional private commercial off taker in the form of the Tete Steel and Vanadium Project with Baobab Resources Ltd ('Baobab'). To date, the Defined Feasibility Study was updated and optimised to satisfy EDM and Baobab's power off-take requirements with the incorporation of a grid impact assessment and integration studies as well as an updated technical and financial review of the project during the second half of 2020.

 

· The MCIPP Project in Botswana sees Kibo assume a 35% equity interest in the total 761 Mt Mabesekwa Coal Resource while maintaining its 85% interests in the existing MCIPP project for the development of a 300 MW coal to power plant and participate as a 35%-40% partner with Shumba for the development of a second 300 MW power with electricity output directed solely to a petrochemical plant being developed by Shumba and other parties. The project is aligned with Shumba's progress and therefore assumes a low development priority in the Kibo portfolio.

 

· The Mbeya Project, with its 120 Mt Coal Resource, developed to a 1,5 million tonnes per annum mine, holds seven mining rights over the coal resource that will provide fuel to the 300 MW MCPP thermal power plant. The MCPP Environmental Impact Assessment certification for both mine and power station remain valid. The Company continues to work closely with the Tanzanian Government, partners, and other stakeholders to identify and investigate alternative commercial opportunities both within Tanzania and regionally.

 

· The Bordesley Energy Project progressed the Bordesley 5 MW base case with upward optimization capability of 19.12 MW, amongst other development work such as EPC Scope of Works, entering into a 20-year tenancy agreement with two 5-year extension periods with the landlord. This term is synchronous with gas reciprocating engine life expectancy and optimizes commercial and technical outcomes. Bordesley now has numerous optimization options to develop as a Reserve Power generation hub by virtue of shared infrastructure with Target 2, power generation off-take by proxy sales and economy of scale due to two close-by Reserve Power sites totalling 14.12 Mw of generating capacity which culminates in EPC and Balance of Plant ("BOP") economy of scale project costs and timelines.

 

· Katoro, entered into a binding conditional agreement to form a 50/50 unincorporated joint venture in South Africa, focused on the reprocessing of an existing 1.34 million ounce of gold JORC compliant tailings resource, completed technical work related to the upgrade and restatement of the Blyvoor Gold Tailings Project resource statement and completed additional technical and financial work that was conducted in response to the recommendations and findings of the Blyvoor Scoping Study. Katoro is currently in the processes of finalizing a comprehensive funding package in accordance with the Blyvoor Joint Venture ("the JV") that will allow the construction, commissioning and operation of a mining and processing facility capable of processing 500,000 tonnes of tailings material per month, at an average Life of Mine ("LoM") gold grade of 0.29 g/t and confirmed recovery of 51%, before incorporating recovery gains from the latest metallurgical optimization tests. The optimization results indicated that overall recoveries of up to 60% can be achieved by milling the coarser fraction (+75µm) of the feedstock which comprises around 30% of the total Run of Mine ("RoM").

 

· Katoro, concluded the disposal of its Imweru and Lubando Gold Projects in Tanzania for a total staged cash consideration of up to US$1.0 million and a 1.5% Net Smelter Royalty.

 

· Funding of £1.45 million through placing completed in late 2020 which has enabled the Company to continue with our project development plans and ongoing working capital requirements during 2021.

 

· The Directors continue to consider it appropriate to prepare the financial statements on a going concern basis, as the Group has sufficient funds for its present working capital requirements for the foreseeable future due to the c. £698k funds secured from warrants exercised in Kibo Energy Plc in 2021 to date and Katoro Gold Plc in excess of £500k, and funds raised in excess of £5m from the recent listing of Mast Energy Developments Plc. This is further expanded on in the annual financial statements.

 

Post period highlights and Outlook

 

· On the 14 April 2021, Mast Energy Developments Plc completed a successful IPO on the Official List of the London Stock Exchange by way of a Standard Listing raising £5.4m with a market capitalisation on admission of £23m. Kibo remains a majority shareholder at 55.4%. listed on the London Stock Exchange.

 

· MAST Energy Developments Plc, has progressed the acquisition transaction announced in the RNS of 7 September 2020, to the point where it is now finalizing a definitive Share Purchase Agreement ("SPA") to acquire 100% of the 9MW flexible gas power project (the 'Acquisition'). 

 

· Kibo and its local JV partners in the Benga Power Project recently attended a workshop with EDM in Maputo to discuss and agree the next steps towards the ultimate finalization of a PPA. During the meeting the final optimised definitive feasibility study, inclusive of the updated grid integration study, and a summary of an updated draft financial model was presented and discussed as the fundamentals that will guide and focus the further course of the PPA process. This will ensure that a final result is obtained at the earliest opportunity possible.

 

· Kibo takes major step forward in execution of the Company's renewable energy strategy, by way of commencing an extensive due diligence process in relation to the potential acquisition of all or part of a prospective portfolio of UK renewable energy projects. The opportunity consists of several attractive standalone renewable energy projects in the UK, focusing on the generation and/or storage of electric power from renewable generation sources. The portfolio consists of several waste-to-energy projects in which the Company has negotiated exclusivity and a first right to acquire, subject to successful due diligence results and an agreement on commercial terms and conditions. Any successful acquisition(s) from the project portfolio will enhance Kibo's strategy, which is focused on transforming and integrating conventional energy generation into sustainable renewable energy, and in the process support the UK's Renewable Energy Strategy.

 

· Kibo entered into an agreement with South Africa-based Industrial Green Solutions (Pty) Ltd ('IGES') to jointly develop a portfolio of Waste to Energy projects in South Africa ('the Agreement') with an initial target of generating more than 50 megawatts of electricity for sale to industrial users. The Agreement, which is subject to the satisfaction of certain conditions, is in line with Kibo's strategy to integrate renewable energy into its project pipeline, which includes three utility-scale power generation and mining projects.

 

· We are very excited about our new renewable energy initiatives which is focussed on addressing the non-recyclable plastics crisis to reduce the amount ending up in landfill by addressing this problem through a process of Pyrolysis which converts plastic waste into syngas which in turn generates electricity. Our renewable generated electricity will be sold to offtake partners, and our substantial combined project pipeline of waste to energy projects in the UK and ZA with two near term targets which we aim to take into production, will greatly assist in the realisation of our strategy and value to shareholders.

 

This announcement contains inside information as stipulated under the Market Abuse Regulations (EU) no. 596/2014 ("MAR").

For further information please visit www.kibo.energy or contact:

 

Louis Coetzee

info@kibo.energy

Kibo Energy PLC

Chief Executive Officer

Andreas Lianos

+357 99 53 1107

River Group

JSE Corporate and Designated Adviser

Claire Noyce

+44 (0) 20 3764 2341

Hybridan LLP

Broker

Bhavesh Patel / Stephen Allen

+44 20 3440 6800

RFC Ambrian Ltd

NOMAD on AIM

Isabel de Salis / Charlotte Hollinshead

info@stbridespartners.co.uk

St Brides Partners Ltd

Investor and Media Relations Adviser

 

CHAIRMAN'S REPORT

 

I am pleased to provide a review of our activities during the period and to present our full-year audited accounts for 2020.

 

Kibo's strategy remains to develop utility-level and standalone, sustainable, affordable energy solutions through the design, build, construction and operation of clean energy solutions, integrated with renewable and intelligent storage solutions. A cornerstone of this strategy is the integration of suitable, sustainable renewable technologies with proven clean low-cost coal base load technology in all our project development plans, with the assumption that base load energy plays a very important role in addressing the increasing demand for affordable, reliable and sustainable electricity in our geographic focus areas.

 

As we support the global strategic concept of sustainability, we continue to seek best of breed environmentally friendly technological solutions, working with our strategic development partners through existing collaboration agreements.

 

In this regard, during the year, we advanced the development of our key projects: the Benga Power Plant Project ("BPPP" or "Benga Project") in Mozambique; the Mabesekwa Coal Independent Power Project ("MCIPP" or "Mabesekwa Project") in Botswana; and the Mbeya Coal to Power Project ("MCPP") in Tanzania.

 

A key focus area, the entry into the UK's Reserve Power Market, has taken shape with the recent listing of MAST Energy Developments Plc ("MED") on the 14 April 2021. We have now sent MED off on its own path, as we did with Katoro Gold some years ago.

 

As we look back on 2020, while we set a solid platform for continued work in FY 2021, we were undoubtedly impacted by the ongoing impact of Covid-19. While the MCPP and MCIPP projects were most materially impacted, they remain in good standing and we continue to explore how we can extract best value from them.

 

In Mozambique, we made great strides developing the Benga Project, increasing our future off take potential by more than 100% through the inclusion of the Baobab development in the Benga portfolio.

 

We were also pleased with the progress of MED, and with its IPO and admission now completed, and Kibo's retention of the majority shareholding it continues to provide, now more than ever the prospect of short term revenue and real opportunities to participate in the development of alternative energy solutions.

 

On the corporate side, keeping the Company funded presented on-going challenges due to the low share price and the general uncertainty created by the Covid-19 pandemic. We have however steadied the ship and can see clearer waters ahead in 2021. In this regard, a £1 million convertible loan note facility with a first drawdown tranche of £300,000 in August was replaced with a broker sponsored placing with ETX Capital Limited in September for total proceeds of £1,450,000, meeting our working capital requirement to allow us to reach key development milestones, particularly for the Benga and MED projects, during the second half of 2020.

 

Being able to secure funding during this difficult period is testament to the belief in our company by investors and other stakeholders.

 

The result for the reporting period amounted to a loss of £6,417,237 for the year ended 31 December 2020 (31 December 2019: £3,903,116) as detailed further in the Statement of Profit or Loss and Other Comprehensive Income, and further details on financial activities are detailed elsewhere in the Annual Report.

 

In addition to our interest of c. 55.4% in MED, I would also like to mention our investment in Katoro Gold PLC (AIM: KAT/www.katorogold.com), which currently stands at 25.37%. Katoro is making excellent advances pursuing robust development opportunities in battery base metals and gold projects.

 

Both of these companies have a short term view to production and revenue and we look forward to their accelerated project plans for FY 2021.

 

We are optimistic and positive about the Kibo Group of companies. We have used 2020 to consolidate and refine planning and look forward to a year of success in FY 2021.

 

In closing, I would like to acknowledge the support of our shareholders, especially those who have helped the Company directly through the past year. Also, I would like to thank our Board and management under the strong leadership of our CEO, Louis Coetzee, for their hard work in guiding the Company through this challenging period.

 

 

 

They continue to show the skill and leadership to realise our strategy of becoming a successful global developer of sustainable energy projects in an industry in this transitional phase from fossil fuels to renewable energy generation.

 

 

 

_____________________________

Christian Schaffalitzky

Chairman

10 June 2021

 

REVIEW OF ACTIVITIES

 

Introduction

 

Kibo aims to be a significant regional broad based energy developer of sustainable power solutions, integrating clean-burning fossil fuel, renewable generation and energy storage technology. Its operational objectives for the period focused on project development and delivery as well as accelerating the integration of solutions that enable the Company to ultimately transition from using clean fossil fuel technology to renewable energy technology solutions and the implementation of a sustainable funding model to enable these objectives.

 

During FY 2020, Kibo continued to advance its African and UK energy projects, albeit at a slower pace than originally scheduled due to the impact of the Covid-19 pandemic on field operations. The Company has continued to maintain its business relationships and operational capability during this difficult period and is well positioned to quickly accelerate its development schedules in a post pandemic world.

 

Operations

 

Tanzania - Mbeya Project ("MCPP" or "Mbeya Project")

 

The MCPP remains a key project, being fully developed, funding ready and still acknowledged by the Tanzanian Government. The project suffered a minor setback from what we believe to be clumsy tendering procedure and efforts are on the way to get the project back on track in Tanzania. The untimely passing of the Tanzanian President unfortunately put a stop to all statutory proceedings.

 

The project, with its 120 Mt Coal Resource*, developed to a 1,5 million tonnes per annum mine, holds seven mining rights over the coal resource that will provide fuel to the 300 MW MCPP thermal power plant. The MCPP Environmental Impact Assessment certification for both mine and power station remain valid.

 

The Company continues to work closely with the Tanzanian Government, partners and other stakeholders to identify and investigate alternative commercial opportunities both within Tanzania and regionally.

 

*Kibo confirms that there has been no material change to the Mbeya Coal Resource since the Coal Resource estimate was first published as part of the RNS dated 11 April 2016 which is available on its website www.kibo.energy.

 

Mozambique - Benga Power Plant Project ("BPPP" or "Benga Project")

 

The Benga project, located in the Tete province of Mozambique, is the Company's highest development priority; it holds a 65% interest in the project with the remaining 35% held by a local company, Termoeléctrica de Benga.

 

The project was developed for a c. 150 MW PPA with local state electric utility Electricidade de Moçambique ('EDM'). An updated Memorandum of Understanding was signed with EDM during 2020, which provides for its continued support and commitment to negotiate a PPA for power off-take for the national grid.

 

The project is now in the process of being upgraded to accommodate a c. 20O MW additional private commercial off taker in the form of the Tete Steel and Vanadium Project with Baobab Resources Ltd ('Baobab'). To date, the DFS was updated and optimised to satisfy EDM and Baobab's power off-take requirements with the incorporation of a grid impact assessment and integration studies as well as an updated technical and financial review of the project during the second half 2020.  The proposed power plant footprint was also increased with the acquisition of additional land increasing the project site by 345 hectares principally to provide for the incorporation of renewable energy technologies on-site. Discussions are also ongoing with regards to providing auxiliary power requirements for the first phase of a 250,000 tpa steel rolling mill of the Baobab Tete Steel Project, on a build, own and operate basis.

 

The Benga project is a key enabler of Tete Steel and Vanadium project, which in turn is a key enabler of the Mozambique Revuboe Industrial Free Zone ('RIFZ'), intended to bolster the economy in the resources rich Tete Province.

 

United Kingdom - Mast Energy Developments Plc ("MED")

 

MED, intending to participate in the UK Reserve Market, is an exciting addition to the Kibo stable.

The recent listing of the Company's now 55.42% subsidiary MED Plc on the London Stock Exchange on 14 April 2021 where it raised c. £5m as part of an IPO, will enable it to accelerate development and commissioning of its existing flexible power sites and allow acquisition of additional sites. MED's target is to assemble a portfolio of well-located flexible power sites in the UK, commencing with c. 50 MW in year one and building up to a portfolio of up to 300 MW of flexible power generating capacity over the next few years.

Botswana- Mabesekwa Project ("MCIPP" or "Mabesekwa Project")

Kibo negotiated a major re-structuring and expansion of its Botswana energy asset holdings in September 2019 in collaboration with Shumba Energy Limited. The binding Heads of Agreement saw Kibo assume a 35% interest in the total 761 Mt Mabesekwa Coal Resource* while maintaining its 85% interests in the existing MCIPP project for the development of a 300 MW coal to power plant and participate as a 35%-40% partner with Shumba for the development of a second 300 MW power with electricity output directed solely to a petrochemical plant being developed by Shumba and other parties. The project is aligned with Shumba's progress and therefore assumes a low development priority in the Kibo portfolio.

 

\* The Company confirms that there has been no material change to the Mabesekwa Coal Resource since the Coal Resource estimate was first published as part of the announcement dated 21 June 2018 which is available on its website www.kibo.energy

 

Corporate

 

During 2020, the Company undertook various funding initiatives to ensure the ongoing development of its projects. As part of this process, it embarked on aggressive austerity measures to preserve cash whilst being able to continue with core activities and raised c. GBP 1.4 million.

 

In preparation for, and to facilitate the listing of the MED Plc on the London Stock Exchange, recently completed, the Company undertook corporate restructuring within and between the Kibo and MED group companies during 2020. The latter part of 2020 was spent in preparation of the intended MED IPO, which was completed within budget and time. A regrettable delay in FCA approval pushed the time line out by more than three months.

 

 

_______________________________

Louis Coetzee

Chief Executive Officer

10 June 2021

 

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

 

All figures are stated in Sterling

 

GROUP

 

 

31 December 2020

31 December

2019

 

 

Audited

Audited

 

Note

£

£

 

 

 

 

Revenue

 

-

-

Administrative expenses

 

(3,393,687)

(2,922,927)

Listing and capital raising fees

 

(1,027,658)

(729,072)

Exploration expenditure

 

(2,052,202)

(897,039)

Operating loss

3

(6,473,547)

(4,549,038)

Investment and other income

2

78,945

645,922

Share of loss from associate

11

(332)

-

Finance costs

 

(22,303)

-

Loss before tax

3

(6,417,237)

(3,903,116)

Taxation

6

-

-

Loss for the period

 

(6,417,237)

(3,903,116)

 

 

 

 

Other comprehensive loss:

 

 

 

Items that may be classified subsequently to profit or loss:

 

 

 

Exchange differences on translation of foreign operations

 

152,635

86,098

Exchange differences reclassified on disposal of foreign operation

 

121,670

-

Other Comprehensive loss for the period net of tax

 

274,305

86,098

 

 

 

 

Total comprehensive loss for the period

 

(6,142,932)

(3,817,018)

 

 

 

 

Loss for the period

 

(6,417,237)

(3,903,116)

Attributable to the owners of the parent

 

(4,726,286)

(3,500,004)

Attributable to the non-controlling interest

 

(1,690,951)

(403,112)

 

 

 

 

Total comprehensive loss for the period

 

(6,142,932)

(3,817,018)

Attributable to the owners of the parent

 

(4,451,981)

(3,415,653)

Attributable to the non-controlling interest

 

(1,690,951)

(401,365)

 

 

 

 

Loss Per Share

 

 

 

Basic loss per share

8

(0.003)

(0.004)

Diluted loss per share

8

(0.003)

(0.004)

 

 

 

 

 

 

 

 

All activities derive from continuing operations.

 

The Group has no recognised gains or losses other than those dealt with in the Statement of Profit or Loss and Other Comprehensive Income.

 

The accompanying notes on pages 50-80 form an integral part of these financial statements.

 

The financial statements were approved and authorised for issue by the Board of Directors on 10 June 2021 and signed on its behalf by:

 

On behalf of the Board

 

 

______________________________ ________________________

Christian Schaffalitzky NoelO'Keeffe 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

 

All figures are stated in Sterling

 

GROUP

 

 

 

 

31 December

2020

31 December

2019

 

 

 

 

Audited

Audited

 

 

 

Note

£

£

 

Assets

 

 

 

 

Non‑Current Assets

 

 

 

 

Property, plant and equipment

9

2,118

64,405

 

Intangible assets

10

18,491,105

18,491,105

 

Investments in associates

11

9,696,351

9,696,683

 

Other financial assets

12

-

37,661

 

Goodwill

14

300,000

300,000

 

Total non-current assets

 

28,489,574

28,589,854

 

 

 

 

 

 

Current Assets

 

 

 

 

Other financial asset

12

-

-

 

Trade and other receivables

15

115,886

380,693

 

Cash

16

256,760

91,634

 

Total current assets

 

372,646

472,327

 

 

 

 

 

 

Assets classified as held for sale

17

-

794,074

 

Total Assets

 

28,862,220

29,856,255

 

 

 

 

 

 

Equity and Liabilities

 

 

 

 

 

Equity

 

 

 

 

 

Called up share capital

18

20,411,493

19,532,350

 

Share premium account

18

44,312,371

42,750,436

 

Control reserve

19

(18,329)

(18,329)

 

Share based payment reserve

20

1,728,487

1,504,513

 

Translation reserve

21

(598,637)

(872,942)

 

Retained deficit

 

(39,019,856)

(34,625,954)

 

Attributable to equity holders of the parent

26,815,529

28,270,074

 

Non-controlling interest 22

(256,841)

27,073

 

Total Equity

26,558,688

28,297,147

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 Current Liabilities

 

 

 

 

Trade and other payables

23

1,444,986

1,024,126

 

Borrowings

24

858,546

523,725

 

Total Current Liabilities

 

2,303,532

1,547,851

 

 

 

 

 

 

Liabilities directly associated with assets held for sale

17

-

11,257

 

Total Equity and Liabilities

 

28,862,220

29,856,255

 

 

 

 

 

 

        

The accompanying notes on pages 50-80 form an integral part of these financial statements.

 

The financial statements were approved by the Board of Directors on 10 June 2021 and signed on its behalf by:

 

On behalf of the Board

 

______________________________ ________________________

Christian Schaffalitzky Noel O'Keeffe

 

COMPANY STATEMENT OF FINANCIAL POSITION

 

All figures are stated in Sterling

 

Company

 

 

31 December

2020

31 December

2019

 

Note

Audited

Audited

 

 

£

£

Non‑Current Assets

 

 

 

Investments in group undertakings

25

46,664,160

43,318,643

Total Non- current assets

 

46,664,160

43,318,643

 

 

 

 

Current Assets

 

 

 

Trade and other receivables

15

39,085

361,467

Cash

16

141,788

31,389

Total Current assets

 

180,873

392,856

 

 

 

 

Total Assets

 

46,845,033

43,711,499

 

 

 

 

Equity and Liabilities

 

 

 

 

Equity

 

 

 

 

Called up share capital

18

20,411,493

19,532,350

Share premium

18

44,312,371

42,750,436

Share based payment reserves

20

977,575

977,575

Retained deficit

 

(19,419,674)

(20,109,544)

Total Equity

46,281,765

43,150,817

 

 

 

 

 

Liabilities

 

 

 

 

Current Liabilities

 

 

 

Trade and other payables

23

218,877

265,727

Borrowings

24

344,391

294,955

Total liabilities

 

563,268

560,682

Total Equity and Liabilities

 

46,845,033

43,711,499

 

 

 

 

       

 

Equity includes a profit for the year of the parent company of £689,870 (2019: loss of £1,832,539). 

 

The accompanying notes on pages 50-80 form integral part of these financial statements.

 

The financial statements were approved by the Board of Directors on 10 June 2021 and signed on its behalf by:

 

On behalf of the Board

 

 

 

______________________________ ________________________

Christian Schaffalitzky Noel O'Keeffe

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

GROUP

Share

Capital

Share

premium

Warrants and Share based payment reserve

Control reserve

Foreign currency translation reserve

Retained deficit

Non-controlling interest

Total equity

 

All figures are stated in Sterling

£

£

£

£

£

£

£

£

 

 

 

 

 

 

 

 

 

 

 

Balance as at 1 January 2019

17,240,017

39,205,318

41,807

(18,329)

(656,622)

(29,399,788)

409,171

26,821,574

 

Loss for the year

-

-

-

-

-

(3,500,004)

(403,112)

(3,903,116)

 

Adjustment arising from change in non-controlling interest

-

-

-

-

-

(1,726,162)

19,267

(1,706,895)

 

Other comprehensive income - exchange differences

-

-

-

-

84,351

-

1,747

86,098

 

Disposal of subsidiary

-

-

-

-

(300,671)

-

-

(300,671)

 

Proceeds of share issue of share capital

2,292,333

3,545,118

-

-

-

-

-

5,837,451

 

Deferred vendor liability - equity settled

-

-

421,471

-

-

-

-

421,471

 

Share options and warrants issued during the year

-

-

1,041,235

-

-

-

-

1,041,235

 

 

2,292,333

3,545,118

1,462,706

-

(216,320)

(5,226,166)

(382,098)

1,475,573

 

Balance as at 31 December 2019

19,532,350

42,750,436

1,504,513

(18,329)

(872,942)

(34,625,954)

27,073

28,297,147

 

Loss for the year

-

-

-

-

-

(4,726,286)

(1,690,951)

(6,417,237)

 

Other comprehensive income - exchange differences

-

-

-

-

152,635

-

-

152,635

 

Shares issued

871,984

1,149,095

-

-

-

-

-

2,021,079

 

Shares issued to pay deferred vendor liability

7,159

412,840

(421,471)

-

-

-

-

(1,472)

 

Warrants issued by Katoro Gold plc

-

-

419,667

-

-

-

-

419,667

 

Share Options issued by Katoro Gold plc

-

-

225,778

-

-

-

-

225,778

 

Change in shareholding without a loss of control

-

-

-

-

-

332,384

1,407,037

1,739,421

 

Disposal of subsidiary

-

-

-

-

121,670

-

-

121,670

 

 

879,143

1,561,935

223,974

-

274,305

(4,393,902)

(283,914)

(1,738,459)

 

Balance as at 31 December 2020

20,411,493

44,312,371

1,728,487

(18,329)

(598,637)

(39,019,856)

(256,841)

26,558,688

 

Note

18

18

20

19

21

 

22

 

 

The notes on pages 50-80 form part of the financial statements.

 

The financial statements were approved by the Board of Directors on 10 June 2021 and signed on its behalf by:

On behalf of the Board

Christian Schaffalitzky Noel O'Keeffe

 

COMPANY STATEMENT OF CHANGES IN EQUITY

 

COMPANY

Share capital

Share premium

Share based payment reserve

Foreign currency translation reserve

Retained deficit

Total equity

All figures are stated in Sterling

£

£

£

£

£

£

 

 

 

 

 

 

 

Balance at 1 January 2019

17,240,017

39,205,318

977,575

-

(18,277,005)

38,168,330

Loss for the year

 

 

 

 

(1,832,539)

(1,832,539)

Share options and warrants issued during the year

-

-

-

-

-

977,575

Proceeds of issue of share capital

2,292,333

3,545,118

-

-

-

5,837,451

 

2,292,333

3,545,118

977,575

-

(1,832,549)

4,982,487

Balance at 31 December 2019

19,532,350

42,750,436

977,575

-

(20,109,544)

43,150,817

Profit for the year

-

-

-

-

689,870

689,870

Shares issued

871,984

1,149,095

-

-

-

2,021,079

Shares issued to pay deferred vendor liability

7,159

412,840

-

-

-

419,999

 

879,143

1,561,935

-

-

689,870

3,130,948

Balance at 31 December 2020

20,411,493

44,312,371

977,575

-

(19,419,674)

46,281,765

Note

18

18

20

21

 

 

 

The accompanying notes on pages 50-80 form an integral part of these financial statements.

 

The financial statements were approved by the Board of Directors on 10 June 2021 and signed on its behalf by:

 

On behalf of the Board

 

 

______________________________ ________________________

Christian Schaffalitzky Noel O'Keeffe

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

All figures are stated in Sterling

 

 

 

 

GROUP

 

 

31 December

2020

31 December

2019

 

 

Audited

Audited

 

Notes

£

£

 

 

 

 

Cash flows from operating activities

 

 

 

Loss for the period before taxation

 

(6,417,237)

(3,903,116)

Adjustments for:

 

 

 

Loss/(Profit) from the loss of control of subsidiary

 

-

(320,349)

Loss/(Profit) from the disposal of subsidiary

 

102,414

(270,639)

Investments acquired not for cash

12

-

(37,661)

Warrants and options issued

 

697,006

1,041,235

Loss from equity accounted associate

 

332

-

Exploration and development expenditure on a Joint Operation

 

1,122,676

-

Impairment of financial asset receivable

 

640,821

-

Depreciation on property, plant and equipment

9

5,686

20,596

Profit on sale of property, plant and equipment

 

(53,574)

-

Cost settled through the issue of shares

 

436,076

721,555

 

 

(3,465,800)

(2,748,379)

Movement in working capital

 

 

 

Decrease/(Increase) in debtors

15

108,872

(402,661)

Increase in creditors

23

982,244

758,545

 

 

1,091,116

355,884

Net cash outflows from operating activities

 

(2,374,684)

(2,392,495)

 

 

 

 

Cash flows from financing activities

 

 

 

Proceeds of issue of share capital

 

2,277,000

981,708

Proceeds from borrowings

 

1,370,000

952,465

Net cash proceeds from financing activities

 

3,647,000

1,934,173

 

 

 

 

Cash flows from investing activities

 

 

 

Cash advanced to Joint Venture

 

(1,122,676)

-

Cash received/(forfeited) on disposal of subsidiary

 

76,716

(8,329)

Cash received on sale of plant and equipment

 

58,628

-

Net cash flows investing activities

 

(987,332)

(8,329)

 

 

 

 

Net increase/(decrease) in cash

 

284,984

(466,651)

Cash at beginning of period

 

91,634

654,158

Exchange movement

 

(119,858)

(88,907)

Cash at end of the period

16

256,760

98,600

Continuing operations

 

256,305

91,634

Assets classified as held for sale

 

-

6,966

 

The accompanying notes on pages 50-80 form an integral part of these financial statements.

 

 

 

COMPANY STATEMENT OF CASH FLOWS

 

All figures are stated in Sterling

 

 

 

 

COMPANY

 

 

31 December

2020

31 December

2019

 

 

Audited

Audited

 

Notes

£

£

Cash flows from operating activities

 

 

 

 

 

 

 

Profit/(Loss)for the period before taxation

Adjusted for:

 

689,870

(1,832,539)

Inter-company sales capitalised

 

(174,000)

-

Reversal of impairment loss

 

(1,586,957)

-

Share based payments

 

200,562

977,575

Expenses settled in shares

 

198,000

211,788

 

(672,525)

(633,175)

Movement in working capital

 

 

 

Decrease / (Increase) in debtors

15

322,382

(27,690)

(Decrease)/ Increase in creditors

23

(46,851)

170,655

 

 

275,531

142,965

Net cash outflows from operating activities

 

(396,994)

(490,210)

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Proceeds of issue of share capital

18

940,000

981,708

Proceeds from borrowings

24

590,000

544,955

Net cash proceeds from financing activities

 

1,530,000

1,526,663

 

 

 

 

Cash flows from investing activities

 

 

 

Cash advances to Group Companies

25

(1,022,607)

(1,044,038)

Net cash used in investing activities

 

(1,022,607)

(1,044,038)

 

 

 

 

Net (decrease)/increase in cash

 

110,399

(7,585)

Cash at beginning of period

 

31,389

38,974

Cash at end of the period

16

141,788

31,389

 

 

The accompanying notes on pages 50-80 form an integral part of these financial statements.

 

 

 

1. Segment analysis

 

IFRS 8 requires an entity to report financial and descriptive information about its reportable segments, which are operating segments or aggregations of operating segments that meet specific criteria. Operating segments are components of an entity about which separate financial information is available that is evaluated regularly by the Chief Operating decision maker. The Chief Executive Officer is the Chief Operating decision maker of the Group.

 

Management currently identifies individual projects as operating segments. These operating segments are monitored and strategic decisions are made based upon their individual nature, together with other non-financial data collated from exploration activities. Principal activities for these operating segments are as follows:

 

2020 Group

Benga Power

Mabesekwa Independent Power

Mbeya Coal to Power

Mast Energy Project & Sloane Development

Haneti

Lake Victoria Gold

Blyvoor Joint Venture

Corporate

31 December 2020 (£)

Group

Administrative cost

(17,677)

(10,182)

(39,424)

(219,821)

(13,745)

(909,306)

(16,053)

(2,190,113)

(3,416,321)

Listing and Capital raising fees

-

-

-

(161,743)

-

-

-

(865,915,)

(1,027,658)

Exploration expenditure

(260,170)

(8,557)

(112,762)

(276,000)

(133,906)

(59,041)

(1,201,768)

-

(2,052,204)

Investment and other income

 

-

53,600

-

-

2,628

6,943

15,775

78,946

Loss after tax

(277,847)

(18,739)

(98,586)

(657,564)

(147,651)

(965,719)

(1,210,878)

(3,040,253)

(6,417,237)

 

2019 Group

Benga Power

Mabesekwa Independent Power

Mbeya Coal to Power

Mast Energy Development

Haneti

Lake Victoria Gold

Corporate

31 December 2019 (£)

Group

Administrative cost

(88,396)

(37,384)

(272,399)

(32,467)

(8,670)

(228,770)

(2,683,617)

(3,351,702)

Listing and Capital raising fees

-

-

-

-

-

-

(300,297)

(300,297)

Exploration expenditure

(16,252)

(17,393)

(456,205)

(306,000)

(46,799)

(54,390)

-

(897,039)

Investment and other income

-

-

4,179

9

-

1,649

640,085

645,922

Loss after tax

(104,648)

(54,777)

(724,424)

(338,458)

(55,469)

(281,511)

(2,343,829)

(3,903,116)

 

 

 

2020 Group

Benga Power

Mabesekwa Independent Power

Mbeya Coal to Power

Mast Energy Development

Haneti

Lake Victoria Gold

Blyvoor Joint Venture

Corporate

31 December 2020 (£)

Group

Assets

 

 

 

 

 

 

 

 

 

Segment assets

27,022

9,696,351

15,902,052

2,895,204

16,410

2,543

17,340

305,298

28,862,220

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Segment liabilities

93,245

10,297

152,155

470,507

66,731

21,603

5,738

1,483,256

2,303,532

 

 

 

 

 

 

 

 

 

 

 

 

Other Significant items

 

 

 

 

 

 

 

 

 

 

Depreciation

141

-

5,117

-

-

-

 

427

5,685

 

                  

 

 

2019 Group

Benga Power

Mabesekwa Independent Power

Mbeya Coal to Power

Mast Energy Development

Haneti

Lake Victoria Gold

Corporate

31 December 2019 (£)

Group

Assets

 

 

 

 

 

 

 

 

Segment assets

835

9,697,694

15,965,122

3,129,305

3,938

23,745

1,035,616

29,856,255

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Segment liabilities

36,195

8,940

206,421

234,175

-

35,093

1,459,755

1,980,579

 

 

 

 

 

 

 

 

 

Other Significant items

 

 

 

 

 

 

 

 

Depreciation

655

-

19,941

-

-

-

-

20,596

 

 

 

Geographical segments

The Group operates in six principal geographical areas - Corporate (Ireland, Cyprus, South Africa & United Kingdom) and Mining (Tanzania, and Botswana).

 

 

Tanzania

Botswana

Cyprus

 

 

South Africa

Ireland, United Kingdom

31 December 2020 (£)

Carrying value of segmented assets

21,910

9,696,351

76,398

19,744

19,047,817

28,862,220

Loss after tax

(180,570)

(332)

(3,741,808)

(1,196,471)

(1,298,056)

(6,417,237)

 

 

Tanzania

Botswana

Cyprus

Ireland, United Kingdom, South Africa

31 December 2019 (£)

Carrying value of segmented assets

69,017

9,377,323

15,868

20,394,047

29,856,255

Loss after tax

(515,746)

(18,220)

(1,029,079)

(2,340,071)

(3,903,116)

 

 

2. Other Income

 

 

31 December 2020 (£)

31 December 2019 (£)

Other income

 

25,371

54,862

Profit on sale of subsidiary

 

-

591,060

Profit on sale of plant and equipment

 

53,574

-

 

 

78,945

645,922

 

3. Loss on ordinary activities before taxation

 

Operating loss is stated after the following key transactions:

31

December 2020 (£) Group

31 December 2019 (£)

Group

Depreciation of property, plant and equipment of Group financial statements

5,685

20,596

Impairment of other financial assets - receivable from Lake Victoria Gold

640,821

-

Impairment of other financial assets - unlisted investment in Lake Victoria Gold

37,661

-

Loss on disposal of subsidiary-Reef Miners(Pty) Ltd

102,414

-

Group auditors' remuneration for audit of Group and Company financial statements

45,000

45,000

Subsidiaries auditors remuneration audit of the financial statements of the company's subsidiaries

158,122

140,765

 

4. Staff costs (including Directors)

 

Group

31 December 2020 (£)

Group31 December 2019 (£)

Company

31 December 2020 (£)

Company

31 December 2019 (£)

Wages and salaries

1,028,318

644,903

38,595

273,632

Share based remuneration

225,778

405,345

-

202,060

 

1,254,096

1,050,248

38,595

475,692

 

The average monthly number of employees (including executive Directors) during the period was as follows:

 

 

Group

31 December 2020 (£)

Group31 December 2019 (£)

Company

31 December 2020 (£)

Company

31 December 2019 (£)

Exploration activities

10

10

1

1

Administration

6

6

1

1

 

16

16

2

2

 

5. Directors' emoluments

 

 

Group

31 December 2020 (£)

Group31 December 2019 (£)

Company

31 December 2020 (£)

Company

31 December 2019 (£)

Basic salary and fees

434,823

323,306

38,595

273,632

Share based payments

-

225,182

-

202,060

 

434,823

548,488

38,595

475,692

 

The emoluments of the Chairman were £27,837 (2019: £43,588).

 

The emoluments of the highest paid director were £170,190 (2019: £245,291).

 

Following from the terms and conditions related to further funding advances from financiers, with effect from June 2020, the Directors agreed to reduce their salaries by 40%.

 

Directors received shares in the value of £Nil during the year (2019: £151,003) in lieu of settlement of salaries not settled in cash.

Share warrants to the value of £Nil (2019: £74,179) were issued to directors during the year.

 

Key management personnel consist only of the Directors. Details of share options and interests in the Company's shares of each director are shown in the Directors' report.

 

The following table summarises the remuneration applicable to each of the individuals who held office as a director during the reporting period:

 

31 December 2020

 

Salary and fees

£

Salary and fees settled in shares

£

Warrants issued

£

Total

£

Christian Schaffalitzky

 

27,837

-

-

27,837

Louis Coetzee

 

170,190

-

-

170,190

Noel O'Keeffe

 

66,085

-

-

66,085

Lukas Maree

 

78,892

-

-

78,892

Wenzel Kerremans

 

16,702

-

-

16,702

Andreas Lianos

 

62,168

-

-

62,168

Christiaan Schutte

 

12,949

-

-

12,949

Total

 

434,823

-

-

434,823

 

 

 

 

 

 

31 December 2019

 

 

Salary and fees

£

Salary and fees settled in shares

£

Warrants issued

£

Total

£

 

Christian Schaffalitzky

 

17,517

17,483

8,588

43,588

 

Louis Coetzee

 

168,522

51,480

25,289

245,291

 

Noel O'Keeffe

 

49,674

15,505

7,616

72,796

 

Lukas Maree

 

57,626

20,185

9,915

87,726

 

Wenzel Kerremans

 

11,333

3,667

1,801

16,801

 

Andreas Lianos

 

18,634

42,683

20,970

82,287

 

Total

 

323,306

151,003

74,179

548,488

 

          

 

 

Director salaries and fees accrued as at 31 December 2020 amount to £474,267 (2019: £224,672).

 

 

6. Taxation

 

Current tax

 

 

31 December 2020 (£)

31 December 2019 (£)

Charge for the period in Ireland, Republic of South Africa, Cyprus, United Kingdom and Republic of Tanzania

 

-

-

Total tax charge

 

-

-

 

The difference between the total current tax shown above and the amount calculated by applying the standard rate of corporation tax for various jurisdictions to the loss before tax is as follows:

 

2020 (£)

2019 (£)

Loss on ordinary activities before tax

(6,417,237)

(3,903,116)

 

 

 

Income tax expense calculated at blended rate of 14.9% (2019: 12.5%)

(956,752)

(487,890)

 

 

 

Income which is not taxable

(1,515,818)

(80,740)

Expenses which are not deductible

2,919,587

-

Losses available for carry forward

(447,017)

568,630

Income tax expense recognised in the Statement of Profit or Loss

-

-

 

The effective tax rate used for the December 2020 and December 2019 reconciliations above is the corporate rate of 14.9% and 12.5% payable by corporate entities on taxable profits under tax law in that jurisdiction respectively.

 

No provision has been made for the 2020 deferred taxation as no taxable income has been received to date, and the probability of future taxable income is indicative of current market conditions which remain uncertain. At the Statement of Financial Position date, the Directors estimate that the Group has unused tax losses of £35,320,553 (2019: £28,903,316) available for potential offset against future profits which equates to an estimated potential deferred tax asset of £4,569,667 (2019: £3,612,915). No deferred tax asset has been recognised due to the unpredictability of the future profit streams. Losses may be carried forward indefinitely in accordance with the applicable taxation regulations ruling within each of the above jurisdictions.

 

7. Profit/(Loss) of parent Company

 

As permitted by Section 293 of the Companies Act 2014, the Statement of Profit or Loss of the parent Company has not been separately disclosed in these financial statements. The parent Company's profit for the financial period was £689,870 (2019: Loss of £1,832,539).

 

8. Loss per share

 

Basic loss per share

The basic loss and weighted average number of ordinary shares used for calculation purposes comprise the following:

 

Basic Loss per share

 

31 December 2020 (£)

31 December 2019 (£)

Loss for the period attributable to equity holders of the parent

 

(4,726,286)

(3,500,004)

 

 

 

 

Weighted average number of ordinary shares for the purposes of basic loss per share

 

1,546,853,959

849,795,672

 

 

 

 

Basic loss per ordinary share (GBP)

 

(0.003)

(0.004)

 

As there are no instruments in issue which have a dilutive impact, the dilutive loss per share is equal to the basic

loss per share, and thus not disclosed separately.

 

9.  Property, plant and equipment

 

 

 

 

GROUP

 

 

 

Furniture and Fittings

Motor Vehicles

Office Equipment

I.T Equipment

Plant & Machinery

Right of use assets

Total

Cost

 

 

 

(£)

(£)

(£)

(£)

(£)

(£)

(£)

Opening Cost as at 1 January 2019

 

 

 

122,983

106,775

40,945

30,516

8,821

11,011

321,051

 

 

 

 

 

 

 

 

 

 

 

Disposals

 

 

 

(112,286)

(82,615)

(34,255)

(24,514)

-

-

(253,669)

Additions

 

 

 

-

-

-

-

-

56,930

56,930

Exchange movements

 

 

 

(8,162)

924

(1,619)

(1,005)

2,441

-

(7,422)

 

 

 

 

 

 

 

 

 

 

 

Closing Cost as at 31 December 2019

 

 

 

2,535

25,084

5,071

4,997

11,262

67,941

116,890

 

 

 

 

 

 

 

 

 

 

 

Opening cost at 1 January 2020

 

 

 

2,535

25,084

5,071

4,997

11,262

67,941

116,890

Disposals

 

 

 

-

(7,972)

-

-

-

(67,941)

(75,913)

Additions

 

 

 

-

-

-

-

-

 

-

Exchange movements

 

 

 

(99)

(981)

(101)

(8)

(2,661)

-

(3,850)

 

 

 

 

 

 

 

 

 

 

 

Closing Cost as at 31 December 2020

 

 

 

2,436

16,131

4,970

4,989

8,601

-

37,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Furniture and Fittings

Motor Vehicles

Office Equipment

I.T Equipment

Plant & Machinery

Right of use assets

Total

Accumulated Depreciation ("Acc Depr")

 

 

(£)

(£)

(£)

(£)

(£)

(£)

(£)

Acc Depr as at 1 January 2019

 

 

122,187

94,092

37,518

27,182

8,821

-

289,800

 

 

 

 

 

 

 

 

 

 

Disposals

 

 

(111,482)

(82,615)

(31,851)

(22,552)

(116)

-

(248,615)

Depreciation

 

 

99

5,553

1,119

605

481

12,739

20,596

Exchange Movements

 

 

 

(8,269)

1,172

(2,395)

(1,880)

2,077

-

(9,295)

Acc Depr as at 31 December 2019

 

 

2,535

18,202

4,392

3,355

11,263

12,739

52,486

 

 

 

 

 

 

 

 

 

 

Disposals

 

 

-

(6,606)

 

-

-

(12,739)

(19,345)

Depreciation

 

 

-

5,117

141

427

-

-

5,685

Exchange movements

 

 

(99)

(1,428)

(135)

507

(2,662)

-

(3,817)

 

 

 

 

 

 

 

 

 

 

Acc Depr as at 31 December 2020

 

 

2,436

15,285

4,398

4,289

8,601

-

35,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Furniture and Fittings

Motor Vehicles

Office Equipment

I.T Equipment

Plant & Machinery

Right of use assets

Total

Carrying Value

 

 

(£)

(£)

(£)

(£)

(£)

(£)

(£)

Carrying value as at 31 December 2019

 

 

-

6,882

679

1,642

-

55,202

64,405

Carrying value as at 31 December 2020

 

 

-

846

572

700

-

-

2,118

 

 

 

 

 .

10. Intangible assets

 

Intangible assets consist of separately identifiable prospecting and exploration assets or intellectual property (Bordersley Power) acquired either through business combinations or through separate asset acquisitions. These intangible assets are recognised at the respective fair values of the underlying asset acquired, or where the fair value of the underlying asset acquired is not readily available, the fair value of the consideration.

 

The following reconciliation serves to summarise the composition of intangible assets as at period end:

 

 

Mabesekwa Coal to Power Project (£)

Mbeya Coal to Power Project (£)

Lake Victoria Project (£)

Bordersely Power (£)

Total (£)

Valuation as at 1 January 2019

9,376,312

15,896,105

787,108

-

26,059,525

Disposals of the Mabesekwa Coal Project

(9,376,312)

-

-

-

(9,376,312)

Acquisition of Bordersley Power Ltd

-

-

-

2,595,000

2,595,000

Assets classified as held for sale

-

-

(787,108)

 

(787,108)

Carrying value as at 1 January 2020

-

15,896,105

-

2,595,000

18,491,105

Impairments

-

-

-

-

-

Carrying value as at 31 December 2020

-

15,896,105

-

2,595,000

18,491,105

 

Intangible assets are not amortised, due to the indefinite useful life which is attached to the underlying prospecting rights and/ or intellectual property acquired, until such time that active mining operations/ power generation commence, which will result in the intangible asset being amortised over the useful life of the relevant project.

 

Intangible assets with an indefinite useful life are assessed for impairment on an annual basis, against the prospective fair value of the intangible asset. The valuation of intangible assets with an indefinite useful life is reassessed on an annual basis through valuation techniques applicable to the nature of the intangible assets.

 

One or more of the following facts or circumstances indicate that an entity should test an intangible asset for impairment:

· the period for which the entity has the right to explore or develop the asset has expired during the period or will expire in the foreseeable future;

· substantial expenditure on the asset in future is neither planned nor budgeted;

· exploration for and evaluation of mineral resources in the specific area have not led to the discovery of commercially viable quantities of mineral resources and the entity has decided to discontinue such activities in the specific area; and

· sufficient data exist to indicate that, although a development in the specific area is likely to proceed, the carrying amount of the development asset is unlikely to be recovered in full from successful development or by sale.

 

In assessing whether a write-down is required in the carrying value of a potentially impaired intangible asset, the asset's carrying value is compared with its recoverable amount. The recoverable amount is the higher of the asset's fair value less costs to sell and value in use. The valuation techniques applicable to the valuation of the abovementioned intangible assets comprise a combination of fair market values, discounted cash flow projections and historic transaction prices.

 

The following key assumptions influence the measurement of the intangible assets' recoverable amounts, through utilising the value in use calculation performed:

· currency fluctuations and exchange movements applicable to model;

· commodity prices related to ore reserve and forward looking statements;

· expected growth rates in respect of production capacity;

· cost of capital related to funding requirements;

· applicable discounts rates, inflation and taxation implications;

· future operating expenditure for extraction and mining of measured mineral resources; and

· co-operation of key project partners going forward.

Through review of the project specific financial, operational, market and economic indicators applicable to the above intangible assets, as well as consideration of the various elements which contribute toward the indication of impairment of exploration and evaluation assets, it was concluded no impairment was necessary in the 2020 financial period. A summary of the assessment performed for each of the intangible assets are detailed below.

 

Mbeya Coal to Power Project

The Mbeya Coal to Power Project situated in the Mbeya region of Tanzania, which comprises the Mbeya Coal Mine, a potential 1.5Mt p/a mining operation, and the Mbeya Power Plant, a planned 300MW mine-mouth thermal power station. The Mbeya Coal Mine has a defined 120.8 Mt NI 43-101 thermal coal resource.

 

A Definitive Feasibility Study has been conducted on the project which underpinned its value and confirmed an initial rate of return of 69.2%. The 300MW mouth-of-mine thermal power station has long term scalability with the potential to become a 1000MW plant. The completed full Power Feasibility Study highlighted an annual power output target of 1.8GW based on annual average coal consumption of 1.5Mt.

 

An Integrated Bankable Feasibility Study report for the entire project indicated total potential revenues of US$ 7.5-8.5 billion over an initial 25-year mine life, post-tax equity IRR between 21-22%, debt pay-back period of 11-12 years and a construction period of 36 months.

 

Subsequent to the completion of a compulsory tender process through TANESCO on the development of the Mbeya Coal to Power Project, the Group was informed that its bid to secure a Power-Purchase Agreement was unsuccessful in February 2019.

 

Further engagement with TANESCO has subsequently culminated in the receipt of a formal notice from TANESCO inviting the Group it to develop the Mbeya Coal to Power Project for the export market and thereby enabling the Company to engage with the African Power Pools regarding potential off-take agreements.

 

As at year end, taking into account the various aspects listed above, the Group concluded that none of the impairment indicators had been met in relation to the Mbeya Coal assets.

 

Lake Victoria Project

The Group entered into an agreement during August 2019 with Lake Victoria Gold Limited ("LVG") covering the proposed disposal of 100% of the equity interest held by Katoro in its wholly owned subsidiary, Reef Miners Limited ("Reef"), which owns the Imweru gold project and the Lubando gold project in northern Tanzania.

 

As at year end, the conditions precedent relating to the disposal had been met, and the disposal has thus been completed. (refer to Note 17).

 

Mabesekwa Coal Independent Power Project

On 3 April 2018, the Group completed the acquisition of an 85% interest in the Mabesekwa Coal Independent Power Project, located in Botswana. This acquisition was in line with the Group's strategy of positioning itself as a strategic regional electricity supplier in Southern Africa and creates many synergies with the MCPP in Tanzania.

 

As a result of the acquisition, 153,710,030 ordinary shares in Kibo were issued to Sechaba Natural Resources Limited ("Sechaba"). Sechaba retained a 15% interest in the Mabesekwa Coal Independent Power Project. The intangible asset was recognised at the fair value of the consideration paid, which emanates from the fair value of the equity instruments issued as at transaction date, being £9,376,312.

 

The Mabesekwa Coal Independent Power Project ("MCIPP") is located approximately 40km east of the village of Tonata and approximately 50km southeast of Francistown, Botswana's second largest city. Certain aspects of the Project have been advanced previously by Sechaba Natural Resources Limited ("Sechaba"), including water and land use permits and environmental certification. Mabesekwa consists of a 300Mt subset of the current insitu 777Mt Coal Resource.

 

A pre-feasibility study on a coal mine and a scoping study on a coal fired thermal power plant has been completed. Kibo is in possession of a Competent Persons Report on the project, which includes a SAMREC-compliant Maiden Resource Statement on the excised 300 Mt portion of the Mabesekwa coal deposit.

 

In September 2019, Kibo and Shumba Energy Limited ("Shumba") signed a binding Heads of Agreement to reorganise the arrangements for the MCIPP and its associated coal asset in Botswana.

 

Under the reorganisation the MCIPP retained assets will be consolidated back into KEB and Kibo's interest in KEB will be reduced to 35% to maintain Kibo's look-through interest in the MCIPP resource and make sundry adjustments to recognise Kibo's project expenditure. A variety of shareholders' and joint development agreements govern the management of the various entities, including minority interest protections, with details of Kibo's final interests in these entities and the MCIPP resource to be advised upon completion of the reorganisation.

 

In exchange for the increase in the equity interest held by Shumba, Shumba would forego the previous claim it had against a portion of the MCIPP coal resources, thereby increasing the value of the interest held by KEB.

 

The transaction became effective on 5 December 2019 when Kibo concluded a shareholders agreement with KEB and Shumba whereby Kibo, through its wholly owned subsidiaries, Kibo Mining Cyprus Limited and Kibo Energy Botswana Limited would decrease their equity interest in KEB from 85% to 35%, effectively halving their interest in the MCIPP project.

 

As a result of the reorganisation, Kibo lost control of KEB and therefore derecognised the intangible asset previously recorded and simultaneously recognised an investment in associate equal to the fair value of the remaining interest retained in KEB (refer Note 11).

 

Bordersley Power Ltd

Kibo Energy PLC initially acquired an indirect 100% equity interest in shovel-ready reserve power generation project, Bordersley, which will comprise a 5MW gas-fuelled power generation plant for the consideration of £175,000 settled through the issue of shares.

 

Thereafter, Kibo acquired all of St' Anderton's direct and indirect interests (Royalty Agreements) in the Bordersley power project described above giving it a 100% economic and 100% equity interest in Bordersley (the 'Acquisition'). Consideration for the Acquisition consists of the allotment and issue of 46,067,206 ordinary shares in the capital of Kibo to St' Anderton at an issue price of £0.0525 per share and payable in five tranches ('Consideration Shares') such that the full consideration is only payable in the event that Bordersley is progressively derisked.

 

The issue price of the Consideration Shares and the associated number to be issued to St' Anderton was determined by using the methodology set out in the original MED vendor agreement as guidance, and was calculated as c. £2,420,000 comprising:

· 100% of the net present value of the Project Royalties (being the royalty equal to 5% of the gross revenue less gas and trading costs) amounting to c. £370,000; and

· 40% of the net present value of the Project Revenue (being net profit before tax) flowing to St' Anderton from Bordersley through MED amounting to c. £2,050,000.

 

11. Investment in associate

 

Mabesekwa Coal Independent Power Plant

 

 

Group (£)

Company (£)

 

 

2020

2019

2020

2019

Balance at the beginning of the year

 

9,696,683

-

-

-

Associate acquired during the period

 

-

9,696,683

-

-

Share of loss for the year

 

(332)

 

 

 

Balance at the end of the year

 

9,696,351

9,696,683

-

-

 

The Group retained a 35% equity interest in Kibo Energy Botswana (Pty) Ltd as a result the reorganisation of its interests in the Mabesekwa Coal Independent Power Plant as disclosed in Note 10.

 

The value of the remaining equity interest in Kibo Energy Botswana (Pty) Ltd on initial recognition, was determined based on the fair value of the proportionate equity interest retained in the in the enlarged resource following the restructuring.

Summarised financial information of the associate is set out below:

 

 

Group (£)

2020

Group (£)

2019

Non-Current assets

 

8,396,296

9,376,312

Current assets

 

869

1,011

Loss for the year

 

(1,107)

(18,220)

 

Kibo Energy Botswana (Pty) Ltd's principal place of business is Plot 2780, Extension 9, Gaborone, Botswana.

 

12. Other financial assets

 

 

 

Group (£)

Company (£)

 

 

2020

2019

2020

2019

Other financial assets consists of:

 

 

 

 

 

Lake Victoria Gold receivable

 

640,821

-

-

-

Impairment following from increase in credit risk

 

(640,821)

-

-

-

 

 

-

-

-

-

Lake Victoria Gold Receivable

 

On 30 June 2020, the last condition precedent related to the disposal of Reef Miners Limited ("Reef") as per the SPA, comprising the Imweru gold project and the Lubando gold project in northern Tanzania, was met resulting in the effective disposal of the subsidiary to Lake Victoria Gold Limited ("LVG").

 

The amount receivable from Lake Victoria Gold will be due and payable on the following dates:

1. US$100,000 upon the satisfaction of the Condition Precedent;

2. US$100,000 upon registration of Reef in the name of LVG;

3. US$100,000 four months from the date of the SPA;

4. US$200,000 nine months from the date of the SPA; and

5. US$500,000 upon the earlier of the commissioning of the first producing mine of LVG in the Tanzania or the date 24 months from the date of the SPA.

 

As at 31 December 2020, funds of $100,000 have been received from Lake Victoria Gold in respect of the sale of Reef Miners Limited ("Reef")

 

The receivable in Lake Victoria Gold has been fully impaired due to the significant increase in credit risk, which is as a result of payments 1,3 and 4 not being received as they become due and is still outstanding after the year end.

 

Blyvoor Joint Operations

On 30 January 2020, the Group entered into a Joint Venture Agreement with Blyvoor Gold Mines (Pty) Ltd, whereby Katoro Gold plc and Blyvoor Gold Mines (Pty) Ltd would become 50/50 participants in a unincorporated Joint Venture.

 

In accordance with the requirements of the Joint Venture Agreement, the Katoro Group was to provide a ZAR15.0 million loan (approximately £790,000) to the JV ('the Katoro Loan Facility'), which will fund ongoing development work on the Project.

 

As at year end, the Group has advanced funding in the amount of £1,201,767 of which 100% relates to expenditure allocated to the Joint Venture operations, carried by the Katoro Gold plc Group.

 

The Katoro Loan Facility shall form part of the development capital project financing that Katoro shall procure in accordance with its obligations contained in the Agreement, as detailed below, provided that:

 

· the balance of the Katoro Loan Facility then outstanding shall be subordinated to third party creditors participating in the development capital project financing;

· the Katoro Loan Facility will bear interest at the 12-month London Inter-Bank Offered Rate, or its successor; and

· the Katoro Loan Facility will be repayable within 12 months after:

- the last third-party creditor participating in the project financing shall have been paid; or

- any earlier date on which the Parties may agree.

 

At fair value through profit or loss

 

 

 

Group (£)

Company (£)

 

 

2020

2019

2020

2019

Opening balance

 

37,661

-

-

-

Fair value adjustment through profit or loss

 

(37,661)

37,661

-

-

 

 

-

37,661

-

-

 

The investment represents 700,000 ordinary shares in Lake Victoria Gold Limited, incorporated in Australia, with a value of AUS$70,000. The shares were issued to Katoro Gold Plc in recognition of the company granting the extension to receipt of the first tranche of monies due under the term sheet. The shares were issued on 15 October 2019 and recorded using the spot rate between the British pound and Australian dollar at that date. The investment in Lake Victoria Gold has been fully impaired due to the significant increase in credit risk of Lake Victoria Gold Limited. In the prior year annual financial statements the disclosure in the accounting policies and the notes to the annual financial statements erroneously referred to the investments as being carried at fair value through other comprehensive income.

 

13. Acquisition and Disposal of interests in other entities

 

Reef Miners Limited - Imweru and Lubando gold project - 2020

On 30 June 2020, the last condition precedent related to the disposal of Reef Miners Limited ("Reef"), comprising the Imweru gold project and the Lubando gold project in northern Tanzania, was met, resulting in the effective disposal of the subsidiary to Lake Victoria Gold Limited ("LVG"). The assets and corresponding liabilities of Reef was recognised as part of the assets classified held for sale in the comparative financial period.

 

The following disposal of the subsidiary was recognised in the 2020 financial statements:

 

 

 

 

 

Group (£)

Intangible assets

 

(787,108)

Cash and cash equivalents

 

(336)

Trade and other payables

 

9,136

Net assets value disposed off

 

(778,308)

Foreign currency translation reserve reclassified through profit or loss

 

(121,670)

Proceeds from disposal

 

797,564

Loss on disposal of subsidiary

 

(102,414)

Impairment of other financial asset receivable

 

(640,821)

Total loss

 

(743,235)

 

Mabesekwa Coal Independent Power Project - 2019

In September 2019, Kibo and Shumba Energy Limited ("Shumba") signed a binding Heads of Agreement to reorganise the arrangements for the MCIPP and its associated coal asset in Botswana.

 

Under the reorganisation the MCIPP retained assets will be consolidated back into Kibo Energy Botswana (Pty) Ltd ("KEB") and Kibo's interest in KEB will be reduced to 35% to maintain Kibo's look-through interest in the MCIPP resource and make sundry adjustments to recognise Kibo's project expenditure. A variety of shareholders' and joint development agreements govern the management of the various entities, including minority interest protections, with details of Kibo's final interests in these entities and the MCIPP resource to be advised upon completion of the reorganisation.

 

In exchange for the increase in the equity interest held by Shumba, Shumba would forego the previous claim it had against a portion of the MCIPP coal resources, thereby increasing the value of the interest held by KEB.

 

The transaction became effective on 5 December 2019 when Kibo concluded a shareholders agreement with KEB and Shumba whereby Kibo, through its wholly owned subsidiaries, Kibo Mining Cyprus Limited and Kibo Energy Botswana Limited would decrease their equity interest in KEB from 85% to 35%, effectively halving their interest in the MCIPP project.

Benga Power Plant Project - 2019

Kibo entered into a Joint Venture Agreement with Mozambique energy company Termoeléctrica de Benga S.A. to participate in the further assessment and potential development of the Benga Independent Power Project ('BIPP'). The assets associated with the acquisition were transferred into a newly incorporated entity in which Kibo and Termoeléctrica hold initial participation interests of 65% and 35% respectively, which Kibo obtained for no consideration on commencement. As disclosed in the significant judgement section of the financial results, Kibo is not able to exercise control over the operations of the newly incorporated entity, therefore the investment is recognised as a Joint Venture for financial reporting purposes, which requires the recognition of the participants interest in the net revenue of the Joint Venture's operations.

 

In order to maintain its initial participation interest Kibo is required to ensure funding of a maximum amount of £1 million towards the completion of a Definitive Feasibility Study.

 

Bordersley Power Ltd - 2019

Kibo Energy PLC initially acquired an indirect 100% equity interest in shovel-ready reserve power generation project, Bordersley, which will comprise a 5MW gas-fuelled power generation plant for the consideration of £175,000 settled through the issue of shares.

 

Thereafter, Kibo acquired all of St' Anderton's direct and indirect interests (Royalty Agreements) in the Bordersley power project described above giving it a 100% economic and 100% equity interest in Bordersley (the 'Acquisition'). Consideration for the Acquisition consists of the allotment and issue of 46,067,206 ordinary shares in the capital of Kibo to St' Anderton at an issue price of £0.0525 per share and payable in five tranches ('Consideration Shares') such that the full consideration is only payable in the event that Bordersley is progressively derisked.

 

As there were no separately identifiable assets and/or liabilities acquired, the purchase price was allocated toward the Intellectual Property acquired, in the amount of £2,595,000, as disclosed in Note 10.

 

14. Goodwill

 

MAST Energy Development Limited - 2019

In the previous financial period the Group acquired a 60% equity interest in MAST Energy Project Limited, previously known as MAST Energy Development Limited, for £300,000, settled through the issue of 5,714,286 ordinary shares in Kibo effective on 19 October 2018. The acquisition of MAST Energy Development Limited falls within the ambit of IFRS 3: Business Combinations. The net assets acquired were valued at Nil, with the resultant purchase price being allocated to Goodwill on date of acquisition.

 

Various "shovel ready" sites have already been identified in the UK, capable of sustaining gas fired power generators and ancillary structures from 20MW upwards. Financial modelling indicates projected IRRs of 13-16% and NPVs of GBP16-19 million for the initial assets.

 

Goodwill is assessed for impairment on an annual basis, against the recoverable amount of underlying Cash Generating Unit ("CGU"). The recoverable amount of the CGU, is the higher of its fair value less cost to sell and its value in use. The valuation techniques applicable to the valuation of the abovementioned CGU comprise a combination of fair market values, discounted cash flow projections and historic transaction prices.

 

Through review of the project specific financial, operational, market and economic indicators applicable to the above CGU, as well as consideration of the various elements which contribute toward the indication of impairment of similar projects, it was concluded no impairment was necessary in the 2020 financial period.

 

 

15. Trade and other receivables

 

 

Group 2020 (£)

Group2019 (£)

Company2020 (£)

Company2019 (£)

 

 

 

 

 

Amounts falling due within one year:

 

 

 

 

Other debtors

115,886

380,693

39,085

361,467

 

115,886

380,693

39,085

361,467

 

The nature of amounts owed by Group undertakings is such that the expected recovery thereof is in excess of one year, and is thus classified as amounts falling due after one year.

 

The carrying value of current trade and other receivables approximates their fair value.

 

Amounts owed by Group undertakings represent inter-company loans between the Company and its subsidiaries. They have no fixed repayment terms, bear no interest and are unsecured, resulting in the recognition of the receivable as a non-current asset due to settlement being extended beyond 12 months.

 

During the period the Board resolved to capitalise inter-company loans and convert the respective loans owed by subsidiaries into share capital in order to adhere to international transfer pricing regulation and this resulted in a corresponding decrease in amounts owed by group undertakings.

 

Trade and other receivables pledged as security

 

None of the above stated trade and other receivables were pledged as security at period end. Credit quality of trade and other receivables that are neither past due nor impaired can be assessed by reference to historical repayment trends of the individual debtors.

 

16. Cash

 

 

 

Group (£)

Company (£)

Cash consists of:

 

2020

2019

2020

2019

 

 

 

 

 

 

Short term convertible cash reserves

 

256,760

91,634

141,788

31,389

 

 

256,760

91,634

141,788

31,389

 

Cash has not been ceded, or placed as encumbrance toward any liabilities as at year end.

 

17. Assets classified as held for sale

 

On 22 August 2019, the Group entered into a term sheet with Lake Victoria Gold Limited ("LVG") covering the disposal of 100% of the equity interest held by subsidiary Katoro Gold Plc in its wholly owned subsidiary, Reef Miners Limited ("Reef"), which owns the Imweru gold project and the Lubando gold project in northern Tanzania. Although the sale and purchase agreement with LVG has not been entered into to date, and LVG have requested extensions on the payment tranches to be made in accordance with the term sheet, the Board feels that the sale of Reef is in the best interest of the Company at this time and the directors are of the opinion that the sale is highly probable. The assets, together with the associated liabilities of Reef have therefore been classified as held for sale in the comparative financial period.

 

The major classes of assets and liabilities in the disposal group classified as held for sale are as follows:

 

Assets

2019

Intangible assets

787,108

Cash and cash equivalents

6,966

 

794,074

Liabilities

 

Trade and other payables

11,257

 

The disposal of Reef Miners Limited ("Reef") to Lake Victoria Gold Limited ("LVG") was completed effective from 30 June 2020, thus the assets classified as held for sale have been disposed of in the current financial period. Refer to note 13 for further detail on these transactions. The consideration receivable related to the disposal of Reef, amounting to £797,564 was receivable in cash, with no non-cash element receivable.

 

The following loss from disposal of the subsidiary was recognised in the 2020 financial statements:

 

 

 

 

 

Group (£)

Intangible assets

 

(787,108)

Cash and cash equivalents

 

(336)

Trade and other payables

 

9,136

Net assets value disposed off

 

(778,308)

Foreign currency translation reserve reclassified through profit or loss

 

(121,670)

Proceeds from disposal - receivable outstanding as at year end

 

720,848

Proceeds from disposal - cash received

 

76,716

Loss on disposal of subsidiary

 

(102,414)

Impairment of financial asset receivable

 

(640,821)

Total loss

 

(743,235)

 

18. Share capital - Group and Company

 

 

2020

2019

Authorised equity

 

 

 

5,000,000,000 Ordinary shares of €0.001 each

1,000,000,000 deferred shares of €0.014 each

3,000,000,000 deferred shares of €0.009 each

 

€5,000,000

€14,000,000

€27,000,000

€2,000,000

€14,000,000

€27,000,000

 

 

€46,000,000

€43,000,000

Allotted, issued and fully paid shares

 

 

 

(2020: 2,221,640,835 Ordinary shares of €0.001 each)

 

£1,205,611

-

(2019: 1,257,276,078 Ordinary shares of €0.001 each)

 

-

£326,468

1,291,394,535 Deferred shares of €0.009 each

 

£9,257,075

£9,257,075

805,053,798 Deferred shares of €0.014 each

 

£9,948,807

£9,948,807

 

 

£20,411,493

£19,532,350

 

 

 

Number of Shares

Ordinary Share Capital(£)

Deferred Share Capital(£)

Share Premium(£)

Treasury shares

(£)

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2019

1,257,276,078

326,468

19,205,882

42,750,436

-

 

 

 

 

 

 

Shares issued during the period

964,364,757

879,143

-

1,561,935

-

 

 

 

 

 

 

Balance at 31 December 2020

2,221,640,835

1,205,611

19,205,882

44,312,371

-

 

All ordinary shares issued have the right to vote, right to receive dividends, a copy of the annual report, and the right to transfer ownership of their shares.

 

During the period, the Company resolved to increase the Ordinary Share capital from five billion Ordinary Shares to eight billion Ordinary Shares to ensure sufficient authorised Ordinary Share capital available to issue more Ordinary Shares when required.

 

 

19. Control reserve

 

The transaction with Opera Investments PLC in 2017 represented a disposal without loss of control. Under IFRS this constitutes a transaction with equity holders and as such is recognised through equity as opposed to recognising goodwill. The control reserve represents the difference between the purchase consideration and the book value of the net assets and liabilities acquired in the transaction with Opera Investments.

 

20. Share based payments reserve

 

The following reconciliation serves to summarise the composition of the share based payment reserve as at period end:

 

 

 

Group (£)

 

 

2020

2019

Opening balance of share based payment reserve

 

1,504,513

41,807

Issue of share options and warrants

 

645,445

1,041,235

Deferred vendor liability settled through the issue of shares

 

(421,471)

421,471

Reclassification of share based payment reserve on expired share options

 

-

-

 

 

1,728,487

1,504,513

 

 

 

Company (£)

 

 

2020

2019

Opening balance of share based payment reserve

 

977,575

-

Issue of share options and warrants

 

-

977,575

Reclassification of share based payment reserve on expired share options

 

-

-

 

 

977,575

977,575

 

Share options and Warrants

 

Share Options

During the prior year, Katoro Gold Plc, a subsidiary of Kibo, implemented a share option plan whereby the Board and Management of the Company were issued 14,944,783 Ordinary shares, being 10% of the Company's issued share capital on 8 February 2019, at 1.3 pence per share. The options have an expiry date of the seventh anniversary date of the date of grant, with 50% vesting on issue and the remaining 50% vesting in one year.

 

During the current year, the company implemented a share option plan whereby the Board and Management of the Company were grant options over a total of 17,300,000 new ordinary shares of £0.01each in the capital of the Company. The Options are exercisable at 2.6 pence per Ordinary Share, constituting a c. 10% premium to the Company's recent closing share price on 28 August 2020. The Options have an expiry date of the seventh anniversary from the date of grant of 28 August 2020, with 50% vesting on issue and the remaining 50% vesting in one year.

 

The fair value of the share options issued have been determined using the Black-Scholes option pricing model.

 

The inputs to the Black-Scholes model were as follows:

 

Description of key input

 

Key Assumptions

Key Assumptions

Date issued

 

February 2019

August 2020

Options granted

 

14,944,783

17,300,000

Stock price

 

1.3p

2.4p

Exercise price

 

1.3p

2.6p

Risk free rate

 

0.4%

0.3%

Volatility

 

82%

142.84%

Time to maturity

 

7 years

7 years

 

Expected volatility was determined using the historic average volatility in the company's share price over the past 2 to 3 years.

 

The weighted average fair value for the share options granted during year is 2.26p.

 

Warrants

The Group has the following warrants over its Ordinary Shares:

 

· 1,208,333 warrants to Beaufort's (Beaufort Securities Limited, the former broker to the Group) in respect of the placing fees. Each warrant shall entitle Beaufort to subscribe for one new Ordinary Share and shall be exercisable at 6 pence per share for up to five years;

· 10,000,000 warrants to African Battery Metals Plc in respect of the Nickel project facilitation fees. The warrants were issued over 2 tranches. The first tranche of 2,500,000 warrants were issued upon signature of the Option Agreement between the parties on 15 March 2019, with the remaining 7,500,000 issued on 15 May 2019. These warrants are exercisable within 3 years of issue date at a price of 1.25 pence per share;

· 10,000,000 warrants to various funders in respect of placing and subscription of 10,000,000 ordinary shares of 1.0p each issued on 2 October 2019. Each warrant shall entitle the fundraisers to subscribe for a further new Ordinary Share at a price of 1.5p, with a life to expiry of 2 years.4,800,000 of these warrants have been exercised by 31 December 2020,with only 5,200,000 warrants left;

· 17,200,000 warrants to various funders in respect of placing and subscription of 17,200,000 ordinary shares of 1.0p each issued on 31 March 2020. Each warrant shall entitle the fundraisers to subscribe for a further new Ordinary Share at a price of 2.0p, with a life to expiry of 2 years;

· 36,666,666 warrants to various funders in respect of placing and subscription of 73,333,333 ordinary shares of 1.0p each issued on 25 June 2020. Each warrant shall entitle the fundraisers to subscribe for a further new Ordinary Share at a price of 3.0p, with a life to expiry of 3 years. The Directors also participated in the Fundraise, of which they acquired 3,333,333 ordinary shares and 1,666,666 warrants.

· 663,333,420 warrants were issued with the share placing completed on 21 October 2019. Each share issued for this placing includes one warrant exercisable at 0.8 pence per share for the period of 18 months and half a warrant exercisable at 1.0 pence per share for the period of 36 months from the date of issue.

· 362,500,000 warrants were issued with the share placing completed on 17 September 2020. For every two shares issued for this placing includes one warrant exercisable at 0.4 pence per share for the period of 36 months from the date of issue.

· 240,000,000 warrants were issued with the early termination of convertible loan note completed on 17 September 2020. The warrants are exercisable at 0.25 pence per share for the period of 36 months from the date of issue.

· 10,000,000 warrants were issued to the company's broker for broker fees relating to the share placing completed on 17 September 2020. The warrants are exercisable at 0.2 pence per share for the period of 36 months from the date of issue.

 

The fair value of the warrants issued have been determined using the Black-Scholes option pricing model.

 

The inputs to the Black-Scholes model were as follows:

 

Description of key input

 

Key Assumptions

Beaufort

 

Key Assumptions

African Battery Metals Plc

Key Assumptions

Financing shares

Key Assumptions

Financing shares

Key Assumptions

Financing shares

Key Assumptions

Kibo Energy Plc October 2019 placing

 

 

 

 

 

 

 

 

 

Date issued

April 2017

May 2019

October 2019

March 2020

June 2020

October 2019

 

Warrants granted

1,208,333

10,000,000

10,000,000

17,200,000

36,666,666

442,222,280

 

Stock price

6p

1.3p

1.10p

1.35p

1.7p

0.45p

 

Exercise price

6p

1.25p

1.5p

2p

3p

0.8p

 

Risk free rate

0.1%

0.4%

0.4%

0.1%

0.1%

0.4%

 

Volatility

70%

82%

82%

86.44%

148.29%

99%

 

Time to maturity

5 years

3 years

2 years

2 years

3 years

18 months

 

 

 

 

Description of key input

 

Key Assumptions

Kibo Energy Plc October 2019 placing

Key Assumptions

Kibo Energy Plc September 2020 placing

Key Assumptions

Kibo Energy Plc Broker shares

Key Assumptions

Kibo Energy CLN Termination

 

 

 

 

 

 

 

Date issued

October 2019

September 2020

September 2020

September 2020

Warrants granted

221,111,140

362,500,000

10,000,000

240,000,000

 

Stock price

0.5p

0.25p

0.25p

0.25p

 

Exercise price

1p

0.4p

0.20p

0.25p

 

Risk free rate

0.4%

0%

0%

0%

 

Volatility

99%

144.5%

144.5%

144.5%

 

Time to maturity

3 years

3 years

3 years

3 years

 

 

 

 

 

 

           

Expected volatility was determined using the historic average volatility in the company's share price over the past 2 to 3 years.

 

Expenses settled through the issue of shares

 

The Group recognised the following expense related to equity settled share based payment transactions:

 

 

 

2020 (£)

2019 (£)

 

 

 

 

Geological expenditure settled

 

663,079

100,559

Listing and capital raising fees

 

178,000

252,854

Statutory fees

 

-

144,013

Shares and warrants issued to directors and staff

 

225,778

405,345

 

 

1,066,857

902,771

 

At 31 December 2020 the Group had 32,244,781 share options and 1,341,308,419 warrants outstanding.

 

 

Date of Grant

Exercise start date

Expiry date

Exercise Price

Number Granted

Exercisable as at 31 December 2020

Options

8 Feb 2019

08 Feb 2019 (50%)

08 Feb 2020 (50%)

7 Feb 2026

1.3p

14,944,783

14,944,783

 

28 Aug 2020

28 Aug 2020 (50%)

28 Aug 2020 (50%)

 

28 Aug 2027

2.6p

17,300,000

17,300,000

 

 

 

 

 

32,244,781

32,244,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

04 Nov 2019

04 Nov 2019

03 May 2021

0.4p

442,222,280

442,222,280

 

04 Nov 2019

04 Nov 2019

03 Nov 2022

0.6p

221,111,140

221,111,140

 

17 Sept 2020

17 Sept 2020

17 Sept 2023

0.4p

362,500,000

362,500,000

 

17 Sept 2020

17 Sept 2020

17 Sept 2023

0.25p

240,000,000

240,000,000

 

17 Sept 2020

17 Sept 2020

17 Sept 2023

0.2p

10,000,000

10,000,000

 

April 2017

April 2017

April 2022

6p

1,208,333

1,208,333

 

15 May 2019

15 May 2019

15 May 2022

1.25p

10,000,000

10,000,000

 

02 Oct 2019

02 Oct 2019

02 Oct 2021

1.5p

5,200,000

400,000

 

31 Mar 2020

31 Mar 2020

31 Mar 2022

2p

17,200,000

17,200,000

 

25 Jun 2020

25 Jun 2020

25 Jun 2023

3p

36,666,666

36,666,666

 

 

 

 

 

 

 

 

 

 

 

 

1,346,108,419

1,341,308,419

 

 

 

 

Total Contingently Issuable shares

 

1,378,353,200

1,373,553,200

Reconciliation of the quantity of share options in issue:

 

 

 

Group

Company

 

 

2020

2019

2020

2019

Opening balance

 

14,944,781

-

-

-

New share options issued

 

17,300,000

14,944,781

-

-

Expiration of share options

 

-

-

-

-

 

 

32,244,781

14,944,781

-

-

 

Reconciliation of the quantity of warrants in issue:

 

 

 

Group

Company

 

 

2020

2019

2020

2019

Opening balance

 

663,333,420

-

663,333,420

-

New warrants issued

 

682,774,999

663,333,420

612,500,000

663,333,420

Warrants exercised

 

(4,800,000)

-

-

-

 

 

1,341,308,419

663,333,420

1,275,833,420

663,333,420

 

The weighted average exercise price for warrants exercised in Katoro Gold plc during the year amounted to £0.015 per warrant with a weighted average share price at exercise date of £0.035 per share.

 

Deferred vendor liability

The amount due to vendors represents the balance of the purchase consideration owing in respect of the acquisition of Bordersley Power Limited from St' Anderton on Vaal Limited. The liability will be settled through the issue of ordinary shares in the Company, in four equal tranches of 6,000,000 at an issue price of £0.0525 each, as the project is progressively derisked, as detailed below:

· Upon receiving confirmation from Mast Energy Development that a preliminary notice to proceed with construction of the Bordersley power site has been issued by the Owners Engineer for the construction and commissioning of the Bordersley site;

· Upon receiving confirmation from Mast Energy Development that a final notice to proceed with construction of the Bordersley power site has been issued by the Owners Engineer for the construction and commissioning of the Bordersley site;

· Upon receiving confirmation from Mast Energy Development that the Owners Engineer for the construction and commissioning of the Bordersley site has commenced with commissioning of the Bordersley power plant; and

· Upon receiving confirmation from Mast Energy Development that the Owners Engineer for the construction and commissioning of the Bordersley site has confirmed steady state production at the Bordersley power plant.

The fair value of the deferred vendor liability is calculated in accordance with the anticipated purchase consideration payable, at the fair value of the shares on the date of the transaction.

The amount payable has been settled during the current year through the issue of ordinary shares.

21. Translation reserves

 

The foreign exchange reserve relates to the foreign exchange effect of the retranslation of the Group's overseas subsidiaries on consolidation into the Group's financial statements, taking into account the financing provided to subsidiary operations is seen as part of the Group's net investment in subsidiaries.

 

 

Group

Company

 

2020 (£)

2019 (£)

2020 (£)

2019 (£)

Opening balance

(872,942)

(656,622)

-

-

Movement during the period

152,635

(216,320)

-

-

Disposal of subsidiary

121,670

-

 

 

Closing balance

(598,637)

(872,942)

-

-

22. Non-controlling interest

 

The non-controlling interest carried forward relates to the minority equity attributable to Katoro Gold PLC and its subsidiaries.

 

Group

 

2020 (£)

2019 (£)

Opening balance

27,073

409,171

Change of interest in subsidiary without loss of control

1,407,037

19,267

Loss for the year allocated to non-controlling interest

(1,690,951)

(401,365)

Closing balance of non-controlling interest

256,841

27,073

 

 

 

The summarised financial information for significant subsidiaries in which the non-controlling interest has an influence, namely Katoro Gold PLC as at ended 31 December 2020, is presented below:

 

 

Katoro plc Group

Katoro plc Group

 

2020 (£)

2019 (£)

Statement of Financial position

 

 

Total assets

353,682

295,116

Total liabilities

(231,806)

(117,402)

Statement of Profit and Loss

 

 

Revenue for the period

-

-

Loss for the period

(2,561,114)

(668,659)

 

Statement of Cash Flow

 

 

Cash flows from operating activities

(1,039,035)

(580,727)

Cash flows from investing activities

(1,027,925)

-

Cash flows from financing activities

2,129,800

202,934

 

23. Trade and other payables

 

Group 2020 (£)

Group 2019 (£)

Company 2020 (£)

Company 2019 (£)

Amounts falling due within one year:

 

 

 

 

Trade payables

1,444,986

1,024,126

218,877

265,727

 

1,444,986

1,024,126

218,877

265,727

 

The carrying value of current trade and other payables equals their fair value due mainly to the short term nature of these receivables.

 

24. Borrowings

 

Group 2020 (£)

Group 2019 (£)

Company 2020 (£)

Company 2019 (£)

Amounts falling due within one year:

 

 

 

 

Short term loans

858,546

523,725

344,391

294,955

 

858,546

523,725

344,391

294,955

 

 

 

 

 

Group 2020 (£)

Group 2019 (£)

Company 2020 (£)

Company 2019 (£)

Reconciliation of borrowings:

 

 

 

 

Opening balance

523,725

-

294,955

-

Raised during the year

1,370,000

1,613,715

590,000

544,955

Repaid during the year

(25,000)

-

(25,000)

-

Consulting fees

276,000

-

-

-

Facilitation fees

264,200

-

250,000

-

Reclassification shareholder contribution to debt

41,155

-

-

-

Settled through the issue of shares

(1,591,534 )

(1,090,000)

(765,564)

(250,000)

Closing balance

858,546

523,725

344,391

294,955

Short term loans

Short term loans relate to the unsecured interest free loan facility from Sanderson Capital Partners Limited and various high net worth clients of SI Capital which is repayable either through the issue of ordinary shares or payment of cash by the Company.

25. Investment in group undertakings

 

Breakdown of investments at 31 December 2020

 

Subsidiary undertakings(£)

Kibo Mining (Cyprus) Limited

42,796,376

Mbeya Developments Limited

1,706,896

Katoro Gold Plc

2,160,888

Total cost of investments

46,664,160

 

Breakdown of investments at 31 December 2019

 

Subsidiary undertakings(£)

 

Kibo Mining (Cyprus) Limited

40,048,442

 

Sloane Developments Limited

2,643,558

 

Katoro Gold Plc

626,643

 

Total cost of investments

43,318,643

 

 

 

 

 

 

Subsidiary undertakings(£)

Investments at Cost

 

 

 

At 1 January 2019

 

 

37,890,651

 

 

 

 

Additions in Kibo Mining (Cyprus) Limited

 

 

2,642,265

Additions in Katoro Gold PLC

 

 

2,643,558

Provision for impairment

 

 

142,169

 

 

 

 

At 31 December 2019 (£)

 

 

43,318,643

 

 

 

 

Additions in Kibo Mining Cyprus Limited

 

 

2,747,934

Mbeya Developments Limited

 

 

1,706,896

Disposal in Sloane Developments Limited

 

 

(2,643,558)

Reversal of impairment in Katoro Gold PLC

 

 

1,534,245

Provision for impairment

 

 

-

 

 

 

 

At 31 December 2020 (£) *

 

 

46,664,160

 

The reversal of the impairment in Katoro Gold PLC is due to the significant improvement in the share price, which results in the recoverable amount of the investment in Katoro Gold PLC increasing considerably.

 

 

At 31 December 2020 the Company had the following undertakings:

 

 

 

Description

 

Subsidiary, associate, Joint Ops

 

 

Activity

 

 

Incorporated in

 

Interest

held (2020)

 

Interest

held (2019)

 

 

Directly held Investments

 

 

 

 

 

 

Kibo Mining (Cyprus) Limited

Subsidiary

Treasury Function

Cyprus

100%

100%

 

Katoro Gold Plc

Subsidiary

Mineral Exploration

United Kingdom

29.25%

55.53%

 

Indirectly held Investments

 

 

 

 

 

 

 

 

 

 

 

 

MAST Energy Development Plc

Subsidiary

Power Generation

United Kingdom

100%

-

 

Sloane Developments Limited

Subsidiary

Holding Company

United Kingdom

100%

100%

 

MAST Energy Projects Limited

Subsidiary

Power Generation

United Kingdom

60%

60%

 

Bordersley Power Limited

Subsidiary

Power Generation

United Kingdom

100%

100%

 

Kibo Gold Limited

Subsidiary

Holding Company

Cyprus

29.25.%

55.53%

 

Savannah Mining Limited

Subsidiary

Mineral Exploration

Tanzania

29.25%

55.53%

 

Reef Miners Limited

Subsidiary

Mineral Exploration

Tanzania

0%

55.53%

 

Kibo Nickel Limited

Subsidiary

Holding Company

Cyprus

29.25%

55.53%

 

Eagle Exploration Limited

Subsidiary

Mineral Exploration

Tanzania

29.25%

55.53%

 

Katoro (Cyprus) Limited

Subsidiary

Mineral Exploration

Cyprus

29.25%

-

 

Katoro South Africa Limited

Subsidiary

Mineral Exploration

South Africa

29.25%

-

 

Blyvoor Joint Venture

Joint Operation

Mineral Exploration

South Africa

29.25%

-

 

Mbeya Holdings Limited

Subsidiary

Holding Company

Cyprus

100%

100%

 

Mbeya Development Limited

Subsidiary

Holding Company

Cyprus

100%

100%

 

Mbeya Mining Company Limited

Subsidiary

Holding Company

Cyprus

100%

100%

 

Mbeya Coal Limited

Subsidiary

Mineral Exploration

Tanzania

100%

100%

 

Rukwa Holding Limited

Subsidiary

Holding Company

Cyprus

100%

100%

 

Mbeya Power Tanzania Limited

Subsidiary

Power Generation

Tanzania

100%

100%

 

Kibo Mining South Africa (Pty) Ltd

Subsidiary

Treasury Function

South Africa

100%

100%

 

Kibo Exploration Limited

Subsidiary

Treasury Function

Tanzania

100%

100%

 

Kibo MXS Limited

Subsidiary

Holding Company

Cyprus

100%

100%

 

Mzuri Exploration Services Limited

Investment

Exploration Services

Tanzania

4.78%

4.78%

 

 

Protocol Mining Limited

Investment

Exploration Services

Tanzania

4.78%

4.78%

 

 

Jubilee Resources Limited

Subsidiary

Mineral Exploration

Tanzania

100%

100%

 

 

Kibo Energy Botswana Limited

Subsidiary

Holding Company

Cyprus

100%

100%

 

 

Kibo Energy Botswana (Pty) Ltd

Associate

Mineral Exploration

Botswana

35%

35%

 

 

Kibo Energy Mozambique Limited

Subsidiary

Holding Company

Cyprus

100%

100%

 

 

Pinewood Resources Limited

Subsidiary

Mineral Exploration

Tanzania

100%

100%

 

 

BENGA Power Plant Limited

Joint Venture

Power Generation

Tanzania

65%

65%

 

 

Makambako Resources Limited

Subsidiary

Mineral Exploration

Tanzania

100%

100%

 

           

 

The Group has applied the approach whereby loans to Group undertakings and trade receivables from Group undertakings were capitalised to the cost of the underlying investments. The capitalisation results in a decrease in the exchange fluctuations between Group companies operating from various locations.

 

 

26. Related party transactions

 

Related parties of the Group comprise subsidiaries, joint ventures, significant shareholders, the Board of Directors and related parties in terms of the listing requirements.

 

Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation.

 

Board of Directors/ Key Management

 

Name

Relationship (Directors of:)

A. Lianos

River Group, Boudica Group and Namaqua Management Limited

 

Other entities over which directors/key management or their close family have control or significant influence:

River Group

 

 

Boudica Group

 

St Anderton on Vaal Limited

 

River Group provide corporate advisory services and is the Company's Designated Advisor.

 

Boudica Group provides secretarial services to the Group.

 

St Anderton on Vaal Limited provides consulting services to the Group. The directors of St Anderton on Vaal Limited are also directors of Mast Energy Developments Limited.

 

Kibo Mining Plc is a shareholder of the following companies and as such are considered related parties:

 

Directly held subsidiaries: Kibo Mining (Cyprus) Limited

Katoro Gold Plc

 

Indirectly held subsidiaries:

Kibo Gold Limited

 

Kibo Mining South Africa Limited

 

Savannah Mining Limited

 

Reef Mining Limited

 

Kibo Nickel Limited

 

Katoro (Cyprus) Limited

 

Katoro South Africa Limited

 

Kibo Energy Botswana Limited

 

Kibo Energy Mozambique Limited

 

Eagle Exploration Mining Limited

 

Mzuri Energy Limited

 

Rukwa Holdings Limited

 

Mbeya Holdings Limited

 

Mbeya Development Company Limited

 

Mbeya Mining Company Limited

 

Mbeya Coal Limited

 

Mzuri Power Limited

 

Kibo Exploration Limited

 

Mbeya Power Tanzania Limited

 

Kibo MXS Limited

 

Kibo Energy Mozambique Limited

Pinewood Resources Limited

 

Makambako Resources Limited

 

Jubilee Resources Limited

Kibo Energy Botswana Limited

 

MAST Energy Developments Limited

 

MAST Energy Projects Limited

 

Sloane Developments Limited

 

Bordersley Power Limited

The transactions during the period between the Company and its subsidiaries included the settlement of expenditure to/from subsidiaries, working capital funding, and settlement of the Company's liabilities through the issue of equity in subsidiaries. The loans to/ from group companies do not have fixed repayment terms and are unsecured.

 

The following transactions have been entered into with related entities, by way of common directorship, throughout the financial period.

 

River Group was paid £37,500 (2019: £35,384) for designated advisor services, corporate advisor services and corporate financer fees during the year settled through cash. No fees are payable to River Group as at year end. The expenditure was recognised in the Company as part of administrative expenditure.

 

St Anderton on Vaal Limited was paid £276,000 (2019: £297,000) during the year for consulting services rendered to Mast Energy Project Limited.

 

During the year, Namaqua Management Limited or its nominees, was paid £365,027 (2019: £472,153) for the provision of administrative and management services. £Nil was payable at the year-end (2019: £247,836).

 

The Boudica Group was paid £Nil (2019: £32,400) for corporate services during the current financial period. No fees are payable to Boudica Group at year end.

 

27. Financial Instruments and Financial Risk Management

 

The Group and Company's principal financial instruments comprises trade payables and borrowings. The main purpose of these financial instruments is to provide finance for the Group and Company's operations. The Group has various other financial assets and liabilities such as trade receivables and trade payables, which arise directly from its operations.

 

It is, and has been throughout the 2020 and 2019 financial period, the Group and Company's policy not to undertake trading in derivatives.

 

The main risks arising from the Group and Company's financial instruments are foreign currency risk, credit risk, liquidity risk, interest rate risk and capital risk. Management reviews and agrees policies for managing each of these risks which are summarised below.

 

 

2020 (£)

2019 (£)

Financial instruments of the Group are:

Loans and receivables

Financial liabilities

Loans and receivables

Financial liabilities

 

 

 

 

 

Financial assets at amortised cost

 

 

 

 

Trade and other receivables

86,719

-

380,693

-

Cash

256,760

-

91,634

-

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

 

Trade payables

-

1,444,986

-

1,024,126

Borrowings

-

858,546

-

523,725

 

343,479

2,303,532

472,327

1,547,851

 

 

 

 

 

2020 (£)

2019 (£)

Financial instruments of the Company are:

Loans and receivables

Financial liabilities

Loans and receivables

Financial liabilities

 

 

 

 

 

Financial assets at amortised cost

 

 

 

 

Trade and other receivables - current

27,602

-

361,467

-

Cash

141,788

-

31,389

-

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

 

Trade payables - current

-

218,877

-

227,237

Borrowings

-

344,391

-

294,955

 

169,390

563,268

392,856

522,192

 

Foreign currency risk

The Group undertakes certain transactions denominated in foreign currencies and exposures to exchange rate fluctuations therefore may arise. Exchange rate exposures are managed by continuously reviewing exchange rate movements in the relevant foreign currencies. The exposure to exchange rate fluctuations for the Group/Company is limited to foreign currency translation of subsidiaries, which is not material, as the Group/Company does not hold any significant foreign denominated monetary assets or liabilities.

 

At the period ended 31 December 2020, the Group had no outstanding forward exchange contracts.

 

Exchange rates used for conversion of foreign subsidiaries undertakings were:

 

2020

2019

ZAR to GBP (Spot)

0.0499

0.0542

ZAR to GBP (Average)

0.0469

0.0543

USD to GBP (Spot)

0.7325

0.7623

USD to GBP (Average)

0.7798

0.7837

EURO to GBP (Spot)

0.8984

0.8537

EURO to GBP (Average)

0.8894

0.8772

 

The executive management of the Group monitor the Group's exposure to the concentration of fair value estimation risk on a monthly basis.

 

Group Sensitivity Analysis

As the Group/Company has no material monetary assets denominated in foreign currencies, the impact associated with a change in the foreign exchange rates is not expected to be material to the Group/Company.

 

Credit risk

Credit risk refers to the risk that a counter party will default on its contractual obligations resulting in financial loss to the Group. As the Group does not, as yet, have any sales to third parties, this risk is limited.

 

The Group and Company's financial assets comprise receivables and cash and cash equivalents. The credit risk on cash and cash equivalents is limited because the counterparties are banks with high credit-ratings assigned by international credit rating agencies. The Group and Company's exposure to credit risk arise from default of its counterparty, with a maximum exposure equal to the carrying amount of cash and cash equivalents in its consolidated statement of financial position. Expected credit losses were not measured on a collective basis. The various financial assets owed from group undertakings were evaluated against the underlying asset value of the investee, taking into account the value of the various projects undertaken during the period, thus validating, as required the credit loss recognised in relation to amounts owed by group undertakings.

 

The Group does not have any significant credit risk exposure to any single counterparty or any Group of counterparties having similar characteristics. The Group defines counterparties as having similar characteristics if they are connected or related entities.

 

 

Financial assets exposed to credit risk at period end were as follows:

 

Financial instruments

Group (£)

Company (£)

 

2020

2019

2020

2019

 

 

 

 

 

Trade & other receivables

86,719

380,693

39,085

361,467

Cash

256,760

91,634

141,788

31,389

 

Liquidity risk management

Ultimate responsibility for liquidity risk management rests with the Board of Directors, which has built an appropriate liquidity risk management framework for the management of the Group and Company's short, medium and long-term funding and liquidity management requirements. The Group manages liquidity risk by maintaining adequate reserves and by continuously monitoring forecast and actual cash flows and matching the maturity profiles of financial assets and liabilities. Cash forecasts are regularly produced to identify the liquidity requirements of the Group.

 

The Group and Company's financial liabilities as at 31 December 2020 were all payable on demand.

 

Group (£)

Less than 1 year

Greater than 1 year

At 31 December 2020

 

 

Trade and other payables

1,444,986

-

Borrowings

858,546

-

 

 

 

At 31 December 2019

 

 

Trade and other payables

1,024,126

-

Borrowings

523,725

 

 

Company (£)

 

 

At 31 December 2020

 

 

Trade and other payables

218,877

-

Borrowings

344,391

-

 

 

 

At 31 December 2019

 

 

Trade and other payables

265,727

-

Borrowings

294,955

 

 

Interest rate risk

The Group and Company's exposure to the risk of changes in market interest rates relates primarily to the Group and Company's holdings of cash and short term deposits.

 

It is the Group and Company's policy as part of its management of the budgetary process to place surplus funds on short term deposit in order to maximise interest earned.

 

Group Sensitivity Analysis:

Currently no significant impact exists due to possible interest rate changes on the Company's interest bearing instruments.

 

Capital risk management

The Group manages its capital to ensure that entities in the Group will be able to continue as a going concern while maximising the return to stakeholders through the optimisation of the debt and equity balance.

 

The Group manages its capital structure and makes adjustments to it, in light of changes in economic conditions. To maintain or adjust its capital structure, the Group may adjust or issue new shares or raise debt. No changes were made in the objectives, policies or processes during the period ended 31 December 2020. The capital structure of the Group consists of equity attributable to equity holders of the parent, comprising issued capital, reserves and retained losses as disclosed in the consolidated statement of changes in equity.

 

 

Fair values

The carrying amount of the Group and Company's financial assets and financial liabilities recognised at amortised cost in the financial statements approximate their fair value.

 

Hedging

At 31 December 2020, the Group had no outstanding contracts designated as hedges.

 

28. Post Statement of Financial Position events

 

Warrant Exercise and Share Issues

 

During 2021 to date, Kibo issued an additional 188,431,556 shares all of which resulted from the exercise of a similar amount of warrants by warrant holders whereupon they received one Kibo share for each warrant exercised. The warrants were exercisable at prices of £0.002 to £0.004 and yielded proceeds of £697,726 to the Company. The Company also issued 65,276,346 shares at a deemed share price of £0.0026 to Sanderson Capital Partners Limited in payment of 50% of the outstanding balance of £339,437 on a Debt Factoring Agreement original signed on the 20 December 2016. The remaining balance of £169,718.5 is to be paid in cash of which £25,000 has already been paid.

 

 

Listing of Mast Energy Developments Plc on the LSE

 

On the 14 April 2021, Mast Energy Developments Plc listed on the London Stock Exchange. Coincident with listing, Kibo's 100% shareholding in MED of 104,496,960 shares held through its wholly owned subsidiary Kibo Mining (Cyprus) Limited reduced to 55.42%. This resulted from the execution of a share sale agreement whereby MED's wholly owned subsidiary, Sloane Developments Limited purchased the 40% minority interest in Mast Energy Projects Limited that it did not already hold from Guernsey company St. Anderton on Vaal Ltd in exchange for 36,917,076 newly issued shares in MED. MED also issued an additional 47,150,000 new shares to subscribers to the IPO.

 

This resulted in Kibo Mining (Cyprus) Limited holding 104,496,960 of the 188,564,036 shares issued in MED post IPO (55.42% shareholding).

 

Migration of Companies Dematerialised Shares to Euroclear Bank

 

On the 22 February 2021, the shareholders of Kibo approved resolutions to permit the migration of the Company's dematerialised shares held through CREST to Euroclear Nominees Limited. This was required to allow shareholders continue to hold the Company shares in dematerialised form following the UK's exit from the EU. The migration successfully occurred on the 12 March 2021.

 

2nd Production-Ready Site Approaching Operational Status for Commercial Production

 

Sloane Developments Ltd ('Sloane'), has progressed the acquisition transaction announced in the RNS of 7 September 2020, to the point where it is now finalizing a definitive Share Purchase Agreement ("SPA") to acquire 100% of the 9MW flexible gas power project (the 'Acquisition').

 

The decision was largely influenced by the rapid progress made in getting the site ready to commence with commercial production. Latest reports from the project vendor and onsite engineers state that the site will be in electricity generation readiness pending finalization of the SPA. The site and equipment will then settle into steady state electricity generation and commensurate revenue creation as planned for the project life cycle.

 

Kibo advances Benga power project

 

Kibo and its local JV partners recently attended a workshop with EDM in Maputo to discuss and agree the next steps towards the ultimate finalization of a PPA. During the meeting the final optimised definitive feasibility study, inclusive of the updated grid integration study, and a summary of an updated draft financial model was presented and discussed as the fundamentals that will guide and focus the further course of the PPA process. This will ensure that a final result is obtained at the earliest opportunity possible.

 

 

The very productive discussions during the workshop, amongst others, also included an agreement reached between the parties to integrate specific EDM inputs into the Financial Model and the immediate initiation of a formal EPC process towards finalizing an advanced Financial Model that reflects firm numbers on key commercial parameters.

 

Agreement to co-develop renewable projects in South Africa

 

The Company entered into an agreement with South Africa-based Industrial Green Solutions (Pty) Ltd ('IGES') to jointly develop a portfolio of Waste to Energy projects in South Africa ('the Agreement') with an initial target of generating more than 50 megawatts of electricity for sale to industrial users. The Agreement, which is subject to the satisfaction of certain conditions, is in line with Kibo's strategy to integrate renewable energy into its project pipeline, which includes three utility-scale power generation and mining projects.

 

29. Commitments and Contingencies

 

Benga Power Project

Kibo entered into a Joint Venture Agreement (the 'Benga Power Joint Venture' or 'JV') with Mozambique energy company Termoeléctrica de Benga S.A. to participate in the further assessment and potential development of the Benga Independent Power Project ('BIPP'). In order to maintain its initial participation interest Kibo is required to ensure funding of a maximum amount of £1 million towards the completion of a Definitive Feasibility Study, however this expenditure is still discretionary.

 

Other than the commitments and contingencies noted above, the Group does not have identifiable material commitments and contingencies as at the reporting date. Any contingent rental is expensed in the period in which it isincurred.

 

30. Going Concern

 

The Company and Group's ability to continue as a going concern is dependent on the sourcing of additional funding by the directors for the foreseeable future. The future of the Company and the Group is dependent on the successful future outcome of its short- and medium-term ability to raise new equity funding and the successful development of its energy development assets and of the availability of further funding to bring these interests to production. All these dependencies are subject to material uncertainty but in preparing the financial statements, the Directors consider that they have taken into account all information that could reasonably be expected to be available. Consequently, they consider that it is appropriate to prepare the financial statements on the going concernbasis. 

The directors are following an active approach to continuously reduce administrative costs in order to alleviate the pressure on cash flow, most notably the 40% reduction in the remuneration of directors and management that were implemented effective June 2020.

 

The directors have reviewed budgets, projected cash flows and other relevant information, and on the basis of this review, are confident that the Company and the Group will have adequate financial resources to continue in operational existence for the foreseeable future.  

Accounting policy

 

Headline earnings per share (HEPS) is calculated using the weighted average number of ordinary shares in issue during the period and is based on the earnings attributable to ordinary shareholders, after excluding those items as required by Circular 1/2021 issued by the South African Institute of Chartered Accountants (SAICA).

 

Reconciliation of Headline earnings per share

 

Headline loss per share

Headline loss per share comprises the following:

Reconciliation of headline loss per share:

 

31 December 2020 (£)

31 December 2019 (£)

Loss for the period attributable to normal shareholders

 

(4,726,286)

(3,500,004)

Adjustments

 

 

 

Loss/(profit) on disposal of subsidiaries

 

102,414

(591,060)

Profit on disposal of motor vehicle

 

(53,574)

-

Headline loss for the period attributable to normal shareholders

 

(4,677,446)

(4,091,064)

 

 

 

 

Headline loss per ordinary share

 

(0.003)

(0.005)

 

 

 

 

Weighted average number of shares in issue:

 

1,546,853,959

849,795,672

 

Headline loss per share, on a per-share basis:

Reconciliation of headline loss per share:

 

31 December 2020 (£)

31 December 2019 (£)

Loss for the period attributable to normal shareholders

 

(0.0030)

(0.0041)

Adjustments

 

 

 

Loss/(profit) on disposal of subsidiaries

 

0.00003

(0.0007)

Profit on disposal of motor vehicle

 

(0.00003)

-

Impairments

 

(0.00008)

 

Headline loss for the period attributable to normal shareholders

 

(0.00308)

(0.0048)

 

 

 

 

Headline loss per ordinary share

 

(0.003)

(0.005)

 

In order to accurately reflect the weighted average number of ordinary shares for the purposes of basic earnings, dilutive earnings and headline earnings per share as at year end, the weighted average number of ordinary shares was adjusted retrospectively.

 

 

 

**ENDS**

Johannesburg

11 June 2021

Corporate and Designated Adviser

River Group

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR EAKKEFDDFEFA
Date   Source Headline
30th Apr 20247:00 amRNSKibo Subsidiary MED Accounts’ Publication
26th Apr 20247:00 amRNSKibo Subsidiary Announces Business Update
23rd Apr 20242:30 pmRNSKibo Subsidiary Announces Major Shareholdings
11th Apr 20247:00 amRNSKibo Subsidiary MAST Announces Business Update
5th Mar 20247:00 amRNSIssue of Shares to Service Provider
4th Mar 202410:45 amRNSKibo Subsidiary Announces TR-1 Notification
28th Feb 20247:00 amRNSMAST New Funding Partner & Proventure Cancellation
21st Feb 20242:46 pmRNSHolding(s) in Company
20th Feb 20241:00 pmRNSKibo Subsidiary Announces TR-1 Notification
9th Feb 202412:45 pmRNSResults of Extraordinary General Meeting
5th Feb 20241:55 pmRNSKibo Subsidiary MAST Announces TR-1 Notification
31st Jan 202410:48 amRNSDirector/PDMR Shareholding
24th Jan 20243:45 pmRNSKibo Subsidiary MAST Announces TR-1 Notification
19th Jan 20241:52 pmRNSPDMR Share Sale
18th Jan 20247:00 amRNSNotice of Extraordinary General Meeting (“EGM”)
16th Jan 202410:50 amRNSCorrection on MED Shareholding
16th Jan 20247:00 amRNSKibo Strategy Update
11th Jan 20247:00 amRNSConversion, Equity Issue, TVR & Board Changes
8th Jan 20247:00 amRNSKibo Subsidiary Announces an Update on JVA
2nd Jan 20247:00 amRNSKibo Subsidiary - Further Update of Payment to JVA
22nd Dec 20237:00 amRNSKibo Subsidiary Announces JVA Completion Update
19th Dec 20232:00 pmRNSPDMR Share Sale
15th Dec 20237:00 amRNSSubsidiary Director Loan & PMDR Share Sale
11th Dec 20238:21 amRNSKibo Subsidiary Update JVA Completion Announcement
11th Dec 20237:00 amRNSMAST: Further Update to the Completion of JVA
7th Dec 20232:15 pmRNSResult of AGM
1st Dec 20237:00 amRNSKibo Subsidiary Announces Update of JVA
15th Nov 20237:00 amRNSNotice of AGM
13th Nov 20237:00 amRNSKibo UK Subsidiary JVA Interim Payment Update
26th Oct 20237:00 amRNSChange of Holding in Mast Energy Developments PLC
23rd Oct 20237:00 amRNSKibo Subsidiary - Update on the Completion of JVA
5th Oct 20237:00 amRNSPartial Settlement of Outstanding Shareholder Loan
4th Oct 20237:00 amRNSSale of Coal Interest in Botswana Power Project
29th Sep 20237:00 amRNSUnaudited Interim Results
22nd Sep 20237:00 amRNSKibo Subsidiary Announces Update on JVA Completion
1st Sep 20237:00 amRNSKibo Subsidiary Announces Further Update on JVA
25th Aug 20237:00 amRNSKibo Subsidiary MED Unaudited Interim Results
16th Aug 202310:10 amRNSClarification on Inaccurate Moneyweb Article
7th Aug 202310:25 amRNSDirector/PDMR Shareholding
4th Aug 20237:00 amRNSKibo Subsidiary Announces Update on JV Completion
31st Jul 20237:00 amRNSUpdate on MED Definitive and Binding JVA
24th Jul 20234:40 pmRNSTR-1: Notification of major holdings
12th Jul 20231:15 pmRNSKibo Subsidiary Announces Definitive & Binding JVA
3rd Jul 20237:00 amRNSOperational Update: Q2 2023
29th Jun 20237:00 amRNSAnnual Financial Report
16th Jun 20233:51 pmRNSHolding(s) in Company
2nd Jun 20232:30 pmRNSResults of EGM
26th May 202312:15 pmRNSWarrant Exercise
23rd May 20232:30 pmRNSKibo Subsidiary MED Issue of Shares
22nd May 20233:00 pmRNSKibo Subsidiary Issue of Shares

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.