REMINDER: Our user survey closes TODAY, please submit your responses here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksPrimorus Inv. Regulatory News (PRIM)

Share Price Information for Primorus Inv. (PRIM)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 3.75
Bid: 3.50
Ask: 4.00
Change: 0.00 (0.00%)
Spread: 0.50 (14.286%)
Open: 3.75
High: 3.75
Low: 3.75
Prev. Close: 3.75
PRIM Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

27 Jun 2014 15:30

RNS Number : 7956K
Stellar Resources PLC
27 June 2014
 



Stellar Resources plc

("Stellar Resources" or the "Company")

 

Final results for year ended 31 December 2013

 

CHAIRMAN'S STATEMENT

 

I am pleased to present the Chairman's report for the year ended 31 December 2013.

 

Overview

 

Stellar Resources Plc has a strong balance sheet with current assets including cash as at 31 December 2013 amounting to £2,645,000 and looks forward to participating in the exciting new Horse Hill-1 well in July-August this year and also being part of the re-opening of the famous Clogau Gold Mine in northern Wales.

 

 

Investment in Horse Hill Development Limited:

(10% interest in HHDL - increased from 7.5% to 10% in June 2014)

 

The Company announced in February 2014 that it had entered into a Binding Heads of Agreement ("HOA") to buy a 7.5% equity interest in Horse Hill Development Ltd ("HHDL"), a special purpose company, which hold the rights to a 65% participating interest and operatorship, in licence PEDL 137 onshore at Horse Hill Wood, in the UK Weald Basin in Surrey ("Horse Hill Prospect").

 

HHDL has an exclusive farm-in agreement with Magellan Petroleum (UK) Limited, a subsidiary of NASDAQ-listed Magellan Petroleum Corporation ("Magellan"), which currently owns 100% of the 99.29 square kilometres (24,525 acre) Exploration and Development Licence No. 137 ("PEDL 137"). Under the agreement HHDL can earn a direct 65% participating interest and operatorship in the licence, under certain contractual conditions, through the spudding of the proposed Horse Hill-1 exploration well by the end of August 2014. The depth of Horse Hill-1 well has been set to 8,512 feet to test conventional stacked oil and gas targets.

The participants in the Horse Hill-1 well are HHDL (as operator) with a 65% working interest and Magellan Petroleum Corporation with a 35% interest.

The Horse Hill-1 well is planned to test a number of conventional stacked oil targets at the proven productive Portland sandstone, Corallian sandstone and Great Oolite limestone levels. Prospective recoverable resources totalling a mean 87 million barrels ("mmbbls") have been estimated; with an additional mean 164 billion cubic feet ("bcf") of recoverable prospective resources proposed within the deeper Triassic gas play.

 

Angus Energy Limited ("Angus Energy"), as operator of the Horse Hill Prospect in the Weald Basin, has commenced site construction at Horse Hill in June 2014 and have advised that the proposed Horse Hill-1 well is on schedule for a spud date in July 2014.

Investment in Gold Mines of Wales:

(49.9% interest in GMOW)

 

In January 2014, the Crown Mineral Agent formally approved a 12 month extension of the exclusive Option Agreement between the Crown Estates and Gold Mines of Wales (Operations) Ltd ("GMOW"). Stellar owns 49.9% of GMOW.

 

GMOW currently holds an exploration licence covering an area of 120km² which contains the entire Dolgellau Gold Belt, including the historic Clogau Gold mine. The licence contains the historic Clogau St David's Gold mine, renowned as being the source of royal gold.

 

GMOW is continuing the work of re-opening the extensive underground workings and assessing the best method of potentially commencing trial mining operations in the district.

 

Some of the underground areas opened up during 2013, as previously announced, have the potential to form the basis for a phased re-start of commercial mining operations at these mines and we will be working closely with our partners and local authorities on how best to achieve this.

 

 

The team in Wales continue to gradually re-open the underground workings at the old Clogau Gold Mine. High grade gold samples, as previously reported, from Clogau provide encouragement that the potential still exists to define new high grade gold mineralistion.

 

GMOW have purchased a fully integrated 2 tonne per hour gold processing plant for the Clogau St David's Gold enable the commencement of small scale pilot processing of gold ore previously exposed and stockpiled from the recently rehabilitated underground workings of the Clogau Mine and to more accurately assess and correlate underground sampling programmes with actual gold recoveries.

 

Other Investments:

In January 2014, Stellar acquired an initial 20% shareholding in Boletus Resources Limited ("Boletus"), a special purpose company for developing the Bengkulu Coal Project, by paying $400,000 towards the start-up costs of the Indonesian operations. Stellar has the right, but not the obligation, to acquire a further 5% of Boletus by funding another $500,000 and a further 4% of Boletus by funding another $400,000.

 

Boletus has signed commercial terms to develop the high quality coal at the Bengkulu Coal Project on the Indonesian Island of Sumatra.

 

Since the time of the original investment in Boletus, the domestic price of coal globally and domestically in Indonesia has fallen significantly, so much so that the board have decided not to make any further investments in Boletus at this time and remain a minority investor in this special purpose company. This decision may change in the future should the coal prices improve back to the levels of earlier this year.

 

In the meantime, Boletus are still reviewing their options with the lease owner of the Bengkulu Coal Project to ascertain if a commercially viable coal operation is indeed possible.

 

Financial Results

Group operating loss was £391,000 (2012 - £240,000 loss). The net loss after tax was £478,000 (2012: £125,000).

 

Current assets including cash at 31 December 2013 amounted to £2,645,000 (2012: £315,000).

 

Outlook

 

Your Board is confident that the investments made by the Company since it changed its investment strategy are both encouraging and potentially very rewarding. We will look to realise this potential over the future years in addition to continuing to review further investment opportunities.

 

The directors would like to take this opportunity to thank our shareholders, staff and consultants for their continued support.

 

David Lenigas

Executive Chairman

27 June 2014

 

Glossary:

Prospective Resources

 

those quantities of petroleum which are estimated, at a given date, to be potentially recoverable from undiscovered accumulations

oil-in-place/OIP

the volume of oil estimated to be in place

gas-in-place/GIP

the volume of gas estimated to be in place

 

-END-

Enquiries:

Stellar Resources plc

David Lenigas, Executive Chairman

Donald Strang, Finance Director

Ed McDermott, Operations Director

 

 

+44 (0) 20 7440 0640

Cairn Financial Advisers LLP

James Caithie / Paul Trendell

Public Relations:

Square 1 Consulting Ltd

David Bick/Mark Longson

 

+44 (0) 20 7148 7900

 

+44 (0) 20 7929 5599

 

 

 

INCOME STATEMENTYEAR ENDED 31 DECEMBER 2013

 

 

 

 

2013

2012

 

Notes

£000

£000

 

 

 

 

Revenue

2

3

-

Cost of sales

 

-

-

Gross profit

 

3

-

 

 

 

 

Share based payments

 

(130)

(46)

Other administrative costs

 

(264)

(194)

Total administrative costs

 

(394)

(240)

 

 

 

 

Operating loss

2, 3

(391)

(240)

Loan to subsidiary written-off

5

-

218

Finance costs

6

-

-

Share of loss of associate

9

(87)

(103)

Loss before tax

 

(478)

(125)

Taxation

7

-

-

Net loss for the year attributable to owners of parent company

 

(478)

(125)

 

 

 

 

 

 

 

 

 

 

 

 

Loss per Share

 

 

 

Basic and diluted loss per share (pence)

8

(0.26)

(0.15)

 

 

 

 

STATEMENT OF COMPREHENSIVE INCOME

 

£000

£000

 

 

 

 

Loss for the Year

 

(478)

(125)

Gain/(loss) on currency translation

 

-

-

Total Comprehensive Income for the year attributable to the owners of the parent company

 

(478)

(125)

 

 

 

 

 

 

 

 

 

 

STATEMENT OF FINANCIAL POSITIONAT 31 DECEMBER 2013

 

 

 

 

2013

2013

2012

2012

ASSETS

Notes

£000

£000

£000

£000

 

 

 

 

 

 

Non-Current Assets

 

 

 

 

 

Investment in Associate

9

440

 

527

 

 

 

 

440

 

527

Current Assets

 

 

 

 

 

Trade and other receivables

10

1,060

 

264

 

Cash and cash equivalents

11

1,585

 

51

 

 

 

 

2,645

 

315

 

 

 

 

 

 

Total Assets

 

 

3,085

 

842

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Trade and other payables

12

(92)

 

(95)

 

Total Liabilities

 

 

(92)

 

(95)

 

 

 

 

 

 

Net Assets

 

 

2,993

 

747

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

Equity Attributable to Equity Holdersof the Parent

 

 

 

 

 

 

 

 

 

 

 

Share capital

15

15,185

 

15,121

 

Share premium account

 

31,367

 

28,837

 

Share based payment reserve

 

130

 

46

 

Retained earnings

 

(43,689)

 

(43,257)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity

 

 

2,993

 

747

 

 

 

 

 

 

 

 

 

 

 

 

These Financial Statements were approved by the Board of Directors and authorised for issue on 27 June 2014.

 

 

 

 

David Lenigas

Executive Chairman

 

 

 

 

STATEMENT OF CHANGES IN EQUITYAT 31 DECEMBER 2013

 

 

 

Share

capital

Share

premium

Share based payment reserve

Retained

earnings

Total

attributable

to owners

of parent

 

£000

£000

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2013

15,121

28,837

46

(43,257)

747

 

 

 

 

 

 

Loss for the year

-

-

-

(478)

(478)

Other comprehensive income:

 

 

 

 

 

Transfer to income statement

-

-

-

-

-

Total comprehensive income

 for the year

-

-

-

-

(478)

Net proceeds from share issue

64

2,530

-

-

2,594

Share options cancelled

-

-

(46)

46

-

Share based payments

-

-

130

-

130

Transactions with owners of the company

64

2,530

84

46

2,724

 

 

 

 

 

 

Balance at 31 December 2013

15,185

31,367

130

(43,689)

2,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2012

14,899

28,578

-

(43,132)

345

 

 

 

 

 

 

Loss for the year

-

-

-

(125)

(125)

Other comprehensive income:

 

 

 

 

 

Transfer to income statement

-

-

-

-

 

Total comprehensive income

 for the year

-

-

-

(125)

(125)

Net proceeds from share issue

222

259

-

-

481

Share based payments

-

-

46

-

46

Transactions with owners of the company

222

259

46

-

527

 

 

 

 

 

 

Balance at 31 December 2012

15,121

28,837

46

(43,257)

747

 

 

STATEMENT OF CASH FLOWSYEAR ENDED 31 DECEMBER 2013

 

 

 

2013

2013

2012

2012

 

£000

£000

£000

£000

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

Operating Loss

 

(391)

 

(240)

Adjustments for:

 

 

 

 

Share based payment charge

130

 

46

 

Change in trade and other receivables

(671)

 

(59)

 

Change in trade and other payables

(3)

 

(172)

 

Taxation (paid)

-

 

(100)

 

 

 

(544)

 

(285)

Net Cash used in Operating Activities

 

(935)

 

(525)

 

 

 

 

 

Cash Flows from Investing Activities

 

 

 

 

Loan advanced to associate

(125)

 

(125)

 

Proceeds from disposal of available for sale investment

-

 

107

 

Net Cash used in Investing Activities

 

(125)

 

(18)

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

Proceeds from share issue

2,594

 

481

 

Net Cash in generated from Financing Activities

 

2,594

 

481

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

1,534

 

(62)

 

 

 

 

 

Exchange loss on cash and cash equivalents

 

-

 

-

Cash and Cash Equivalents at beginning of period

 

51

 

113

 

 

 

 

 

Cash and Cash Equivalents at end of period

 

1,585

 

51

 

 

NOTES TO THE FINANCIAL STATEMENTSYEAR ENDED 31 DECEMBER 2013

 

1. Accounting Policies

 

Basis of Preparation

 

Stellar Resources Plc is a company incorporated in the United Kingdom. The Company's shares are listed on the AIM market of the London Stock Exchange

 

The Financial Statements are for the year ended 31 December 2013 and have been prepared under the historical cost convention and in accordance with International Financial Reporting Standards as adopted by the EU ("adopted IFRS"). These Financial Statements (the "Financial Statements") have been prepared and approved by the Directors on 27 June 2014 and signed on their behalf by Mr David Lenigas.

 

The accounting policies have been applied consistently throughout the preparation of these Financial Statements, and the financial report is presented in Pound Sterling (£) and all values are rounded to the nearest thousand pounds (£'000) unless otherwise stated

 

First - time adoption

 

The Company has adopted IFRS from 1 January 2012, being the date of the transition.

This is the first year in which the Company has prepared its financial statements under IFRS and the comparatives have been restated from UK Generally Accepted Accounting Practice (GAAP) to comply with IFRS.

 

The details of exemptions and changes to accounting policies have been fully described in Note 20 to the Financial Statements.

 

Adoption of new or amended IFRS

 

In the current year, the following new and revised Standards and Interpretations have been adopted and have affected the amounts reported in these financial statements.

 

IFRS 13 Fair Value Measurement

The Group has applied IFRS13 for the first time in the current year. IFRS13 establishes a single source of guidance for fair value measurements and disclosures about fair value measurements. IFRS13 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction in the principal (or most advantageous) market at the measurement date under current market conditions. Fair value under IFRS13 is an exit price regardless of whether that price is directly observable or estimated using another valuation technique. Also, IFRS13 includes extensive disclosure requirements.

 

IFRS13 requires prospective application from 1 January 2013. In addition, specific transitional provisions were given to entities such that they need not apply the disclosure requirements set out in the Standard in comparative information provided for periods before the initial application of the Standard.

 

In accordance with these transitional provisions, the Group has not made any new disclosures required by IFRS13 for the 2012 comparative period. Other than the additional disclosures, the application of IFRS13 has not had any impact on the amounts recognised in the consolidated financial statements.

 

 

 

 

Amendments to IAS1 Presentation of Financial Statements

(as part of the Annual Improvements to IFRSs 2009; 2011 Cycle issued in May 2012)

The Annual Improvements to IFRSs 2009; 2011 have made a number of amendments to IFRSs. The amendments that are relevant to the Group are the amendments to IAS1 regarding when a statement of financial position as at the beginning of the preceding period (third statement of financial position) and the related notes are required to be presented. The amendments specify that a third statement of financial position is required when a) an entity applies an accounting policy retrospectively, or makes a retrospective restatement or reclassification of items in its financial statements, and b) the retrospective application, restatement or reclassification has a material effect on the information in the third statement of financial position. The amendments specify that related notes are not required to accompany the third statement of financial position.

 

This has no impact for the 2013 financial statements.

 

Amendments to IFRS7 Disclosures

The Group has applied the amendments to IFRS7 Disclosures-Offsetting Financial Assets and Financial Liabilities for the first time in the current year. The amendments to IFRS7 require entities to disclose information about rights of offset and related arrangements (such as collateral posting requirements) for financial instruments under an enforceable master netting agreement or similar arrangement.

 

As the Group does not have any offsetting arrangements in place, the application of the amendments has had no impact on the disclosures or on the amounts recognised in the consolidated financial statements.

At the date of authorisation of these financial statements, the following Standards and Interpretations which have not been applied in these financial statements were in issue but not yet effective (and in some cases had not yet been adopted by the EU):

 

IFRS9 Financial Instruments

IFRS10 Consolidated Financial Statements

IFRS12 Joint Arrangements#

IAS27 (revised) Investment Entities

IAS28 (revised) Investments in Associates and Joint Ventures

IAS32 (revised) Offsetting Financial Assets and Financial Liabilities

IAS36 (revised) Recoverable Amount Disclosures for Non Financial Assets

IAS39 (revised) Novation of Derivatives and Continuation of Hedge Accounting

IFRIC Interpretation21 Levies

 

The directors do not expect that the adoption of the Standards and Interpretations listed above will have a material impact on the financial statements of the Group in future periods, except as that IFRS9 will impact both the measurement and disclosures of Financial Instruments. Beyond the information above, it is not practicable to provide a reasonable estimate of the effect of these standards until a detailed review has been completed.

 

 

 

Sources of Estimation and Key Judgements

 

The preparation of the Financial Statements requires the Company to make estimates, judgements and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. The Directors base their estimates on historic experience and various other assumptions that they believe are reasonable under the circumstances, the results of which form the basis of making judgements about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

Revenue

 

Revenue is measured by reference to the fair value of consideration received or receivable by the Company for services provided, excluding VAT and trade discounts. Revenue is credited to the Income Statement in the period it is deemed to be earned.

 

Finance Income and Costs

 

Finance income and costs are reported on an accruals basis.

 

Taxation

 

Current tax is the tax currently payable based on taxable profit for the year.

 

Deferred income taxes are calculated using the liability method on temporary differences. Deferred tax is generally provided on the difference between the carrying amounts of assets and liabilities and their tax bases. However, deferred tax is not provided on the initial recognition of goodwill, nor on the initial recognition of an asset or liability unless the related transaction is a business combination or affects tax or accounting profit. Deferred tax on temporary differences associated with shares in subsidiaries and joint ventures is not provided if reversal of these temporary differences can be controlled by the Company and it is probable that reversal will not occur in the foreseeable future. In addition, tax losses available to be carried forward as well as other income tax credits to the Company are assessed for recognition as deferred tax assets.

 

Deferred tax liabilities are provided in full, with no discounting. Deferred tax assets are recognised to the extent that it is probable that the underlying deductible temporary differences will be able to be offset against future taxable income. Current and deferred tax assets and liabilities are calculated at tax rates that are expected to apply to their respective period of realisation, provided they are enacted or substantively enacted at the balance sheet date.

 

Changes in deferred tax assets or liabilities are recognised as a component of tax expense in the income statement, except where they relate to items that are charged or credited directly to equity in which case the related deferred tax is also charged or credited directly to equity.

 

 

 

 

Financial Assets

 

Financial assets are divided into the following categories: loans and receivables and available-for-sale financial assets. Financial assets are assigned to the different categories by management on initial recognition, depending on the purpose for which they were acquired, and are recognised when the Company becomes party to contractual arrangements. Both loans and receivables and available for sale financial assets are initially recorded at fair value.

 

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. Trade, most other receivables and cash and cash equivalents fall into this category of financial assets. Loans and receivables are measured subsequent to initial recognition at amortised cost using the effective interest method, less provision for impairment. Any change in their value through impairment or reversal of impairment is recognised in the income statement.

 

Provision against trade receivables is made when there is objective evidence that the Company will not be able to collect all amounts due to it in accordance with the original terms of those receivables. The amount of the write-down is determined as the difference between the asset's carrying amount and the present value of estimated future cash flows.

 

A financial asset is derecognised only where the contractual rights to the cash flows from the asset expire or the financial asset is transferred and that transfer qualifies for derecognition. A financial asset is transferred if the contractual rights to receive the cash flows of the asset have been transferred or the Company retains the contractual rights to receive the cash flows of the asset but assumes a contractual obligation to pay the cash flows to one or more recipients. A financial asset that is transferred qualifies for derecognition if the Company transfers substantially all the risks and rewards of ownership of the asset, or if the Company neither retains nor transfers substantially all the risks and rewards of ownership but does transfer control of that asset.

 

Financial Liabilities

 

Financial liabilities are obligations to pay cash or other financial assets and are recognised when the Company becomes a party to the contractual provisions of the instrument. 

 

All financial liabilities initially recognised at fair value less transaction costs and thereafter carried at amortised cost using the effective interest method, with interest-related charges recognised as an expense in finance cost in the income statement. A financial liability is derecognised only when the obligation is extinguished, that is, when the obligation is discharged or cancelled or expires.

 

Cash and Cash Equivalents

 

Cash and cash equivalents comprise cash on hand and demand deposits, together with other short-term, highly liquid investments that are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value.

 

 

 

 

 

 

Share-Based Payments

 

The Company operates a number of equity-settled, share-based compensation plans, under which the entity receives services from employees as consideration for equity instruments (options) of the Company. The fair value of the employee services received in exchange for the grant of the options is recognised as an expense. The total amount to be expensed is determined by reference to the fair value of the options granted:

 

· including any market performance conditions;

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

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

 

Non-market vesting conditions are included in assumptions about the number of options that are expected to vest. The total expense is recognised over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied. 

 

In addition, in some circumstances, employees may provide services in advance of the grant date, and therefore the grant-date fair value is estimated for the purposes of recognising the expense during the period between service commencement period and grant date.

 

At the end of each reporting period, the entity revises its estimates of the number of options that are expected to vest based on the non-market vesting conditions. It recognises the impact of the revision to original estimates, if any, in profit or loss, with a corresponding adjustment to equity.

 

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

 

The grant by the Company of options over its equity instruments to the employees of subsidiary undertakings in the Group is treated as a capital contribution. The fair value of employee services received, measured by reference to the grant date fair value, is recognised over the vesting period as an increase in investment in subsidiary undertakings, with a corresponding credit to equity in the parent entity accounts.

 

Equity

 

Equity comprises the following:

 

· "Share capital" representing the nominal value of equity shares.

· "Share premium" representing the excess over nominal value of the fair value of consideration received for equity shares, net of expenses of the share issue.

· "Share based payment reserve" represents the value of equity benefits provided to employees and directors as part of their remuneration and provided to consultants and advisors hired by the Company from time to time as part of the consideration paid.

· "Retained earnings" representing retained profits.

 

 

 

 

Foreign Currencies

 

Transactions in foreign currencies are translated at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities in foreign currencies are translated at the rates of exchange ruling at the balance sheet date. Non-monetary items that are measured at historical cost in a foreign currency are translated at the exchange rate at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. Any exchange differences arising on the settlement of monetary items or on translating monetary items at rates different from those at which they were initially recorded are recognised in the profit or loss in the period in which they arise. Exchange differences on non-monetary items are recognised in other comprehensive income to the extent that they relate to a gain or loss on that non-monetary item taken to other comprehensive income, otherwise such gains and losses are recognised in the income statement.

 

The assets and liabilities in the Financial Statements of foreign subsidiaries and related goodwill are translated at the rate of exchange ruling at the balance sheet date. Income and expenses are translated at the actual rate. The exchange differences arising from the retranslation of the opening net investment in subsidiaries are taken directly to the Translation reserve in equity. On disposal of a foreign operation the cumulative translation differences are transferred to the income statement as part of the gain or loss on disposal.

 

The Company's functional currency and presentational currency is Sterling.

 

Going Concern

 

The company no longer has any significant trading businesses and is therefore deemed to be an investing company. It now has a low cost base and no borrowings. The Directors have prepared cash flow forecasts and budgets that show that for a period of at least twelve months from the date of these Financial Statements, the Company has sufficient resources to continue in business, and will seek to raise additional funds through a placing as conditions require for working capital or further investment opportunities. Accordingly, the Directors believe that it is appropriate to prepare the Financial Statements on a going concern basis.

 

 

 

2. Segment Reporting

 

The Company is now operating as a single UK based segment with a single primary activity to invest in businesses so as to generate a return for the shareholders. The revenue from this segment, generated from management services in the UK, was £3,000 (2012 - nil). The non-current assets of the segment is £440,000 (2012 - £527,000).

 

3. Operating Activities and Auditor's Remuneration

 

 

2013

2012

 

£000

£000

Included within results from operating activities are the following:

 

 

 

 

 

Operating lease rentals - land and buildings

24

60

Auditor's remuneration:

 

 

Audit services:

 

 

- Company statutory audit

10

10

Non-audit services:

 

 

- Taxation compliance

-

1

 

4. Information Regarding Directors and Employees

 

 

2013

2012

 

£000

£000

Employment costs, including Directors, during the year:

 

 

 

 

 

Wages and salaries

124

112

Share based payments

130

46

 

254

158

 

 

 

Average number of persons, including executive Directors employed

No.

No.

 

 

 

Administration

3

2

 

3

2

 

 

 

Directors' remuneration

£000

£000

 

 

 

Emoluments

254

158

 

 

 

 

No.

No.

 

 

 

Number of Directors in money purchase pension schemes

-

-

 

 

 

Emoluments of the Individual Directors

 

 

Fees and

Share based

 

 

 

salaries

payments

 

Total

2013

£000

£000

 

£000

 

 

 

 

D Lenigas

50

50

 

100

D Strang

50

50

 

100

E Mc.Dermott

24

30

 

54

 

124

130

 

254

 

 

 

 

 

2012

£000

£000

 

£000

 

 

 

 

 

D Lenigas

36

26

 

62

D Strang

12

-

 

12

L Moore

25

-

 

25

C Wood

20

-

 

20

E Mc.Dermott

18

20

 

38

J A R Jakobi

-

-

 

-

J D Webber

-

-

 

-

S H Rhodes

-

-

 

-

 

112

46

 

158

 

Directors' interest in share options is set out in note 16.

 

Key Management Personnel

 

The key management personnel are considered to be the Directors. There remuneration is included in note 4 above.

 

5. Loan to subsidiary written-off

 

 

£000

£000

Loan to Hambric Sports Management LLC written-off

-

218

 

 

 

6. Finance Costs

 

2013

2012

 

£000

£000

Bank loans, overdrafts and other loans repayable within five years

-

-

 

7. Income Tax (Credit)/Expense

 

The relationship between the expected tax (credit)/expense based on the effective tax rate of the Company at 23/24% (2012 - 24/26%) and the tax (credit)/expense actually recognised in the income statement can be reconciled as follows:

 

 

2013

2012

 

£000

£000

 

 

 

Loss for the year before tax

(478)

(125)

Tax rate

23/24%

24/26%

Expected tax credit

(111)

(30)

 

 

 

Differences between capital allowances and depreciation

-

-

Expenses not deductible for tax purposes

50

12

Deferred tax asset not recognised

61

18

 

 

 

Actual tax expense

-

-

 

Deferred Tax

 

The amount of unused tax losses for which no deferred tax asset is recognised in the statement of financial position is £510,000 (2012 - £249,000).

 

Under IAS 12, deferred tax provisions are made for the tax that would potentially be payable on the realisation of assets at book value. Other temporary differences represent deferred tax assets arising from future tax relief available to the Company from capital allowances.

 

8. Loss per Share

 

 

Weighted average

No. of shares

Basic per share amount

2013

£000

 

(pence)

 

 

 

 

Loss after tax

(478)

 

 

Earnings attributable to ordinary shareholders

(478)

 

 

 

 

 

 

Weighted average number of shares

 

180,602,716

(0.26)

 

 

 

 

Total basic and diluted loss per share

 

 

(0.26)

 

 

 

 

 

 

 

 

 

 

Weighted average

No. of shares

Basic per share amount

2012

£000

 

(pence)

 

 

 

 

Loss after tax

(125)

 

 

Earnings attributable to ordinary shareholders

(125)

 

 

 

 

 

 

Weighted average number of shares

 

85,127,160

(0.15)

 

 

 

 

Total basic and diluted loss per share

 

 

(0.15)

 

9. Investment in associate

 

 

 

 

2013

2012

 

£000

£000

 

 

 

Investment in associate

440

527

 

 

 

 

 

2013

2012

 

£'000

£'000

 

 

 

Carrying amount at 1 January

527

630

Share of loss

(87)

(103)

Carrying amount at 31 December

440

527

 

 

The Group's share of results of its associate, which is unlisted, and its aggregated assets and liabilities, is as follows:

 

Name

Country of incorporation

Assets

Liabilities

Revenues

Profit/(Loss)

% interest held

 

 

As at5 April 2013

 

 

Year to5 April 2013

 

Gold Mines of Wales Limited

Jersey

£103,000

£28,000

Nil

(£230,000)

49

 

Gold Mines of Wales Limited's year end is 5 April.

 

 

 

10. Trade and Other Receivables

 

Current trade and other receivables

2013

2012

 

£000

£000

 

 

 

Trade receivables

4

-

Other receivables

548

29

Due on sale of Hambric Sports Management LLC (see below)

54

110

Due from associate undertaking

250

125

Prepayments and accrued income

204

-

 

1,060

264

 

All trade receivable amounts are short term. The carrying value of trade receivables is considered as a reasonable approximation of the fair value of the receivables. All of the Company's trade and other receivables have been reviewed for indicators of impairment. No trade receivables were found to be impaired and no provision has been recorded accordingly (2012 - Nil)

 

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

 

The previous investment in Hambric Sports Management LLC ("HSM") represented a 30% share of the issue share capital of that company. The minority shareholding and absence of Board representation meant that the Company was unable to influence control over HSM. HSM was involved in the management and representation of golfing professionals. In 2010, the Board took the decision to seek to dispose of this investment and began to negotiate with a number of interested parties. These negotiations concluded on 15 October 2012 and the investment was disposed of for US $350,000 which was to be paid as follows:

 

$175,000 - Received on 15 October 2012.

$87,500 - Received on 4 March 2013.

$87,500 - February 2014 (Received on 26 February 2014)

 

11. Cash at Bank and Cash Equivalents

 

 

2013

2012

 

£000

£000

 

 

 

Cash at Bank

1,585

51

 

12. Trade and Other Payables

 

2013

2012

Current trade other payables

£000

£000

 

 

 

Trade payables

44

27

Taxation and social security

2

-

Accruals and deferred income

46

68

 

92

95

 

All amounts are short term and the carrying values are considered to be a reasonable approximation of fair value.

 

 

 

13. Risk Management Objectives and Policies

 

Financial assets by category

 

The IAS 39 categories of financial asset included in the balance sheet and the headings in which they are included are as follows:

 

Current assets

2013

2012

 

£000

£000

 

 

 

Loans and receivables

1,060

264

Cash

1,585

51

 

2,645

315

 

Financial Liabilities by Category

 

The IAS 39 categories of financial liability included in the balance sheet and the headings in which they are included are as follows:

 

Current liabilities

 

 

 

 

 

Financial liabilities measured at amortised cost

92

95

 

The Company is exposed to market risk through its use of financial instruments and specifically to credit risk, and liquidity risk which result from both its operating and investing activities. The Company's risk management is coordinated at its headquarters, in close co-operation with the board of Directors, and focuses on actively securing the Company's short to medium term cash flows by minimising the exposure to financial markets. Long term financial investments are managed to generate lasting returns. The Company does not actively engage in the trading of financial assets for speculative purposes nor does it write options. The most significant financial risks to which the Company is exposed to are described below.

 

Interest rate sensitivity

 

The Company is not substantially exposed to interest rate sensitivity, other than in relation to interest bearing bank accounts.

 

Credit risk analysis

 

The Company's exposure to credit risk is limited to the carrying amount of trade receivables. The Company continuously monitors defaults of customers and other counterparties, identified either individually or by Company, and incorporates this information into its credit risk controls. Where available at reasonable cost, external credit ratings and/or reports on customers and other counterparties are obtained and used. Company's policy is to deal only with creditworthy counterparties. Company management considers that trade receivables that are not impaired for each of the reporting dates under review are of good credit quality, including those that are past due.

 

None of the Company's financial assets are secured by collateral or other credit enhancements.

 

The credit risk for liquid funds and other short-term financial assets is considered negligible, since the counterparties are reputable banks with high quality external credit ratings.

 

 

 

Liquidity risk analysis

 

The Company's continued future operations depend on the ability to raise sufficient working capital through the issue of equity share capital. The Directors are confident that adequate funding will be forthcoming with which to finance operations. Controls over expenditure are carefully managed.

 

Capital Management Policies

 

The Company's capital management objectives are:

 

· to ensure the Company's ability to continue as a going concern; and

· to provide a return to shareholders

The Company monitors capital on the basis of the carrying amount of equity less cash and cash equivalents.

 

14. Share Capital

 

2013

2012

 

£000

£000

Allotted, issued and fully paid

 

 

 

 

 

736,549,167 ordinary shares of 0.01p each (2012 - 92,230,985 of 1p each)

73

922

28,976,581 deferred shares of 45p each (2012 - 28,976,581)

13,040

13,040

28,976,581 A deferred shares of 4p each (2012- 28,976,581)

1,159

1,159

92,230,985 B deferred shares of 0.99p each (2012- nil)

913

-

 

15,185

15,121

 

The deferred shares and the A and B deferred shares do not carry voting rights.

 

On 26 April 2012, 22,222,222 ordinary shares of 1p each were issued fully paid for cash consideration at 2.25 pence per share raising gross proceeds of £500,000.

 

On 27 June 2013, a Special Resolution was passed to sub-divide the 92,230,985 existing ordinary shares of 1p each into one new ordinary share of 0.01p and one new deferred share of 0.99p B Deferred Share as part of a Capital Reorganisation. The deferred shares and B deferred shares do not carry voting rights.

 

On 29 October 2013, 200,000,000 ordinary shares of 0.01p each were issued fully paid for cash consideration at 0.40 pence per share raising gross proceeds of £800,000.

 

On 14 November 2013, 362,500,000 ordinary shares of 0.01p each were issued fully paid for cash consideration at 0.40 pence per share raising gross proceeds of £1,450,000.

 

On 29 November 2013, 81,818,182 new ordinary shares of 0.01 pence each were issued fully paid for cash consideration at 0.55 pence per share raising gross proceeds of £450,000.

 

During the year ended 31 December 2013, the Company issued a total of 644,318,182 ordinary shares (2012: 22,222,222 ordinary shares).

 

 

 

15. Share-based payments

 

Details of share options and warrants granted to Directors over the ordinary shares are as follows:

 

 

At

Issued

Cancelled

At

Exercise

Date from

 

 

1 January

during

during

31 December

price

which

Expiry

 

2013

the year

the year

2013

 

exercisable

date

 

No.

No.

No.

No.

£

 

 

 

 

 

 

 

 

 

 

Share options

 

 

 

 

 

 

 

D Lenigas

2,000,000

-

(2,000,000)

-

0.030

10/04/2012

10/04/2017

D Lenigas

-

10,000,000

-

10,000,000

0.004

14/11/2013

14/11/2023

D. Strang

-

10,000,000

-

10,000,000

0.004

14/11/2013

14/11/2023

E McDermott

1,500,000

-

(1,500,000)

-

0.030

10/04/2012

10/04/2017

E McDermott

-

6,000,000

-

6,000,000

0.004

14/11/2013

14/11/2023

 

3,500,000

26,000,000

(3,500,000)

26,000,000

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

 

 

 

 

 

Various

-

24,075,000

-

24,075,000

0.004

29/10/2013

14/11/2018

Various

-

81,818,182

-

81,818,182

0.006

29/11/2013

30/11/2014

 

-

105,893,182

-

105,893,182

 

 

 

 

 

 

 

 

 

 

 

 

The share price range during the year was £0.0045 to £0.0212 (2012 - £0.007 to £0.032).

 

The share based payment charge in the year was £130,000 (2012 - £46,000).

 

The weighted average values of options are as follows:

2013

2012

 

 

 

Weighted average exercise price of options granted

0.40p

3.00p

Weighted average exercise price of options exercisable at the

end of the year

0.40p

3.00p

Weighted average option life remaining

9.87 years

4.27 years

 

For those options granted where IFRS 2 "Share-Based Payment" is applicable, the fair values were calculated using the Black-Scholes model. The inputs into the model were as follows:

 

Risk free rate

Share price volatility

Expected life

Share price at date of grant

10 April 2012

2.00%

72.3%

5 years

£0.0238

14 November 2013

2.00%

183.9%

10 years

£0.0050

 

Expected volatility was determined by calculating the historical volatility of the Company's share price for 12 months prior to the date of grant. The expected life used in the model has been adjusted, based on management's best estimate, for the effects of non-transferability, exercise restrictions and behavioural considerations.

 

The Company recognised total expenses of £130,000 (2012: £46,000) relating to equity-settled share-based payment transactions during the year, and £46,000 was transferred via equity to retained earnings on the cancellation of 3,500,000 options during the year (2012: nil).

 

 

16. Capital Commitments

 

There are no non-cancellable capital commitments as at the balance sheet date.

 

17. Information on Subsidiary Undertakings

 

Trading Subsidiaries

Nature of Business

Ownership

Incorporated in

CSS International Limited

Corporate

100*

England and Wales

CSS International Holdings Limited

Holding Company

100

England and Wales

CSS Stellar Sports Limited

Non-trading

100*

England and Wales

 

On 14 September 2012, all subsidiary undertakings had been applied for dissolution, and all subsidiaries were officially dissolved at Companies House on 15 January 2013. The Company has no subsidiary undertakings as at 31 December 2013.

 

Entities marked with an asterisk (*) were directly owned by the Company.

 

18. Related Party Transactions

 

There were no related party transactions during the year.

 

19. Events after the reporting period

 

09 January 2014 - Stellar announced that it had signed a Binding Term Sheet ("BTS") to acquire an initial 20% shareholding in Boletus Resources Limited ("Boletus"), which had signed commercial terms to immediately develop the high quality coal at the Bengkulu Coal Project on the Indonesian Island of Sumatra. Stellar has the right to incrementally increase its shareholding in Boletus up to 29%, but has no obligation to do so. Stellar will acquire an initial 20% shareholding in Boletus, a special purpose company for developing the Bengkulu Coal Project, by paying $400,000 towards the start-up costs of the Indonesian operations. Stellar has the right, but not the obligation, to acquire a further 5% of Boletus by funding another $500,000 and a further 4% of Boletus by funding another $400,000.

 

24 January 2014 - Stellar announced that the Crown Mineral Agent has formally approved a 12 month extension of the exclusive Option Agreement between the Crown Estates and Gold Mines of Wales (Operations) Ltd ("GMOW"). Stellar owns 49.9% of GMOW.

 

6 February 2014 - Stellar announced that it has entered into a Binding Heads of Agreement ("HOA") to buy a 7.5% equity interest in Horse Hill Development Ltd ("HHDL"), a special purpose company, which hold the rights to a 65% participating interest and operatorship, in licence PEDL137 onshore at Horse Hill Wood, in the UK Weald Basin in Surrey ("Horse Hill Prospect"). The consideration for the initial 7.5% interest in HHDL shall be paid as follows:

 

1. Stellar will immediate pay HHDL £10,000 towards the cost of the Horse Hill-1 Well.

2. On completion of all necessary legal documentation within 30 days, Stellar will make a further payment of £50,000 to HHDL towards the cost of the Well.

3. Stellar shall bear a further total sum of £390,000 of cash calls for the drilling of the Well to be drilled on the Horse Hill Licence to own a 7.5% interest in HHDL.

 

19 June 2014 - Stellar announced it had entered into a Binding Heads of Agreement ("HOA") to increase its equity interest in HHDL to 10% for £150,000.

 

 

 

20. Explanation of transition to IFRSs

 

For all periods up to and including the year ended 31 December 2012, the Company prepared its financial statements in accordance with UK GAAP. These financial statements for the year ended 31 December 2013, are the first the Company has opted to prepare in accordance with IFRSs as adopted by the European Union (EU).

 

Accordingly, the Company has prepared financial statements which comply with IFRSs applicable for all periods since 31 December 2011 and the significant accounting policies meeting those requirements are described in note 1. In preparing these financial statements, the Company has started from 1 January 2012, the Company's date of transition to IFRSs, and made those changes in accounting policies and other restatements required by IFRS 1 for the first time adoption of IFRSs. This note explains the principal adjustments made by the Company in restating its previously published UK GAAP financial statements for the year ended 31 December 2012.

 

Exemptions applied

 

IFRS 1 allows first time adopters certain exemptions from the general requirement to apply IFRSs as effective for 31 December 2012 years there ending retrospectively. The Company has taken the following exemptions:

 

• IFRS 3 'Business Combinations' has not been applied to acquisitions of subsidiaries or interests in associates or joint ventures that occurred before 1 January 2012.

 

Investments

 

Under UK GAAP the Company recognised investments at the lower of cost and net realisable value, with adjustments to reflect any impairment arising from an investment held being stated at higher than recoverable amount. Such impairment charges were reflected in the income statement. The Company applied the equity method to associate undertakings, and disclosed the market value of those investments held at each period end.

 

Specifically, from this date, all investments held, and new investments acquired are classified into one of five categories which determine the accounting treatment adopted for each type of investment.

 

The new standards have had limited impact on investments in consolidated interests in subsidiaries or equity accounted associates, other than to conform the accounting policies of those entities to the Group's new accounting policies under IFRS.

 

At 1 January 2012, the Company's investment in associates was classified under the requirements of the new standards, and where a fair value measurement was required to be performed, this was generally carried out with reference to the availability of financial results of the associate to the date of transition. At 31 December 2012, equity decreased by £82,000 as a result of the adjustment of the Company's share of the associates losses.

 

 

 

 

Deferred taxes

 

Under UK GAAP deferred tax was recognised in respect of timing differences, and a net deferred tax asset was assessed as recoverable when it was more likely than not that suitable taxable profits against which carried forward tax losses applied or timing differences can be deducted.

 

In accordance with the requirements of IAS 12 'Income Taxes' deferred tax arises from temporary differences between accounting carrying values and tax bases of assets and liabilities. Deferred tax assets continue to be recognised when considered probable of recovery.

 

At 31 December 2012 there was a £82,000 decrease to equity as a result of the application of the new standards.

 

The only change to the losses of the Company in the transition to IFRS is the inclusion of further losses of the Company's associate.

 

Detailed reconciliations between UK GAAP and IFRS are shown below:

 

Reconciliation of equity at31 December 2011

Under UK GAAP

Restated associate

Under IFRS

£000

£000

£000

NON CURRENT ASSETS

Investment in associate

633

(3)

630

TOTAL FIXED ASSETS

633

(3)

630

CURRENT ASSETS

Trade and other receivables

80

80

Cash at bank and in hand

113

113

TOTAL CURRENT ASSETS

193

193

TOTAL ASSETS

826

(3)

823

CURRENT LIABLILITES

Trade and other payables

(478)

(478)

TOTAL CURRENT LIABLITIES

(478)

(478)

TOTAL LIABILITIES

(478)

(478)

NET ASSETS

348

(3)

345

EQUITY

Called up share capital

14,899

14,899

Share premium

28,578

28,578

Retained earnings

(43,129)

(3)

(43,132)

TOTAL EQUITY

348

(3)

345

 

 

 

Reconciliation of equity at31 December 2012

Under UK GAAP

Fair Value adjustment

Under IFRS

£000

£000

£000

NON CURRENT ASSETS

Investment in associate

609

(82)

527

TOTAL FIXED ASSETS

609

(82)

527

CURRENT ASSETS

Trade and other receivables

264

264

Cash at bank and in hand

51

51

TOTAL CURRENT ASSETS

315

315

TOTAL ASSETS

924

(82)

842

CURRENT LIABLILITES

Trade and other payables

(95)

(95)

TOTAL CURRENT LIABLITIES

(95)

(95)

TOTAL LIABILITIES

(95)

(95)

NET ASSETS

829

(82)

747

EQUITY

Called up share capital

15,121

15,121

Share premium

28,837

28,837

Share based payment reserve

46

46

Retained earnings

(43,175)

(82)

(43,257)

TOTAL EQUITY

829

(82)

747

 

Cashflow statment

 

As a result of the transition to IFRS, there were no material differences between the cashflow statement presented under IFRS and that presented under UK GAAP.

 

21 Posting of accounts

 

The Report and Accounts for the year ended 31 December 2013 will be posted to shareholders on 30 June 2014 and will be available on the Company's website on the same date.

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR FRMITMBMTBMI
Date   Source Headline
15th Apr 20247:00 amRNSInvestee Company Update – Engage Technology
25th Mar 20247:00 amRNSHolding(s) in Company
25th Mar 20247:00 amRNSHolding(s) in Company
19th Mar 20242:45 pmRNSFurther re Dividend Declaration
11th Mar 20244:51 pmRNSDividend Declaration
8th Mar 202411:49 amRNSFurther Investment in Fresho Pty Ltd
27th Feb 20247:00 amRNSHolding(s) in Company
22nd Feb 20247:00 amRNSInvestee Company Update – Payapps Limited
2nd Feb 20243:26 pmRNSHolding(s) in Company
26th Jan 20247:00 amRNSInvestee Company Update – Payapps Limited
11th Oct 20239:59 amRNSDirector/PDMR Shareholding
28th Sep 20235:27 pmRNSDirector/PDMR Shareholding
19th Sep 20234:50 pmRNSHolding(s) in Company
15th Sep 20237:41 amRNSFurther re Investment in Interpac & Bushveld CLN
18th Aug 20233:12 pmRNSHalf-year Report
15th Aug 202312:06 pmRNSResult of AGM
2nd Aug 202310:25 amRNSAlteration Earth - Investment Update
20th Jul 20237:00 amRNSNotice of AGM
14th Jul 20234:00 pmRNSBushveld Convertible Loan Note Update
20th Jun 20237:00 amRNSConsent to Electronic Communication
16th Jun 20233:18 pmRNSFinal Results
16th Mar 20232:50 pmRNSDirector/PDMR Shareholding
19th Jan 20233:25 pmRNSHolding(s) in Company
19th Jan 20233:23 pmRNSDirector/PDMR Shareholding
8th Dec 20227:01 amRNSHolding(s) in Company
8th Dec 20227:00 amRNSDirector/PDMR Shareholding
2nd Dec 20227:00 amRNSDirector/PDMR Shareholding
29th Nov 202211:05 amRNSSecond Price Monitoring Extn
29th Nov 202211:00 amRNSPrice Monitoring Extension
13th Sep 20223:50 pmRNSInvestment in Interpac Ltd
2nd Sep 20222:00 pmRNSHalf-year Report
1st Jul 20228:23 amRNSInvestment Update
30th Jun 202210:43 amRNSResult of AGM
10th Jun 20223:00 pmRNSFinal Results
6th Jun 202211:39 amRNSUpdate on Alteration Earth PLC Investment
31st May 20223:58 pmRNSNotice of AGM
4th May 202212:33 pmRNSUpdate on Alteration Earth PLC Investment
5th Apr 20227:00 amRNSUpdate on Alteration Earth PLC Investment
30th Mar 20228:12 amRNSDirector/PDMR Shareholding
29th Mar 20227:00 amRNSFurther re Investment in Mustang
17th Mar 20224:12 pmRNSFurther Investment in Rambler Metals & Mining PLC
16th Mar 20221:05 pmRNSCancellation of Share Options
8th Mar 202210:48 amRNSUpdate on Alteration Earth PLC Investment
28th Feb 20224:45 pmRNSFurther re Investment in Mustang
16th Feb 20227:00 amRNSGeneral Update & Clean Power Hydrogen Investment
3rd Feb 20227:00 amRNSInvestment in Rambler Metals & Mining PLC
31st Jan 202210:54 amRNSAlteration Earth Update
19th Jan 20228:01 amRNSFurther re Investment in Mustang
24th Dec 202110:11 amRNSAlteration Earth update
21st Dec 20217:00 amRNSUpdate on Mustang Energy Investment

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.