George Frangeskides, Chairman at ALBA, explains why the Pilbara Lithium option ‘was too good to miss’. Watch the video here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksWRES.L Regulatory News (WRES)

  • There is currently no data for WRES

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results for the Year Ended 31 December 2017

1 Jun 2018 07:00

RNS Number : 9716P
W Resources PLC
01 June 2018
 

 

 

 

 

 

 

 

1 June 2018

 

 

W Resources Plc

("W" or the "Company")

 

Final Results for the Year Ended 31 December 2017

 

W Resources Plc (AIM: WRES), the tungsten, copper and gold exploration and development company with assets in Spain and Portugal, announces its audited financial results for the year ended 31 December 2017.

In 2017, W Resources substantially advanced its tungsten, copper and gold assets in Spain and Portugal.

HIGHLIGHTS

La Parrilla

· Upgraded the JORC Resource and completed Maiden JORC Reserves at La Parrilla, further underpinning strong fundamentals.

· Awarded key contracts for the Jig & Mill, Concentrator and Crusher.

· Released the Financial Investment Decision ("FID") Report (25 August 2017) further reaffirming the project as a large scale, long life, low-cost tungsten and tin mine.

· Completed the US$35m debt funding from BlackRock in February 2018.

· Submitted the Grant application to the Junta de Extremadura Government in Spain, who awarded a Grant of €5.3m to W's 100% owned subsidiary, Iberian Resources Spain SL in March 2018.

Portuguese Projects

· Purchased 20.3 hectares of land covering the main area of the Régua mine, for a total of €300,000.

· Extended the Régua Trial Mine Licence for a further year to 19 June 2020.

· Completed a month-long reverse circulation ("RC") drilling programme at Tarouca including 29 holes with 1,515 metres of total drilling, completed in depths of 5 to 70 metres.

· Extend the Tarouca licence for a further two-year period, expiring on 23 March 2019.

· Commenced a 15 hole, 2,000m RC drilling programme at São Martinho with a view to materially increase the JORC resource.

Chairman of W, Michael Masterman commented: "The key priority and focus for the Company is to complete construction development and commissioning of La Parrilla. Market conditions are strong and the development is well timed to meet emerging supply shortages. In parallel our Tungsten, Copper and Gold projects in Portugal will be advanced."

Financial Statements for the Year Ended 31 December 2017

A full copy of the W Resources Consolidated Financial Statements for the year ended 31 December 2017 is available on the Company's website at www.wresources.co.uk and an extract of the Consolidated Financial Statements for the year ended 31 December 2017 is presented below.

 

 

 

 

 

 

Enquiries:

W Resources Plc

Michael Masterman

T: +44 (0) 20 7193 7463

www.wresources.co.uk

Grant Thornton UK LLP

Colin Aaronson / Jen Clarke / Harrison Clarke

T: +44 (0) 20 7383 5100

Turner Pope Investments (TPI) Ltd

Andy Thacker

T: +44 (0) 203 621 4120

www.turnerpope.com

Gable Communications

Justine James

T: +44 (0) 20 7193 7463

M: +44 (0) 7525 324431

 

APPENDIX I - JORC Compliant Mineral Reserves and Resource Estimates

La Parrilla Proven and Probable Mineral Reserves - JORC 2012

Tonnes

Grade

Metal Content

Grade

Metal Content

'000

WO3 (ppm)

WO3 (t)

Sn (ppm)

Sn (t)

Proven

1,177

995

1,171

251

295

Probable

28,577

928

26,511

111

3,156

Total

29,754

931

27,683

116

3,451

Note: The La Parrilla mine reserves are set out in the following table based on the optimal LOM Pit. Estimate for La Parrilla Deposit using a 330 ppm WO3 Cut-Off Grade and 5% dilution. All tonnes quoted are dry tonnes. Differences in the addition of tonnes to the total displayed is due to rounding.

 

The La Parrilla JORC-compliant mineral reserves update was fully disclosed, with JORC Table 1 in a Company news release on 14 June 2017. Mr Adén Muñoz of AYMA Mining Solutions SL, a Spanish Mining Engineering company based in Seville was the Competent Person responsible for the La Parrilla Proven and Probable Mineral Reserves. The mineral reserves are based on indicated and measured resources prepared by Golder Associated in March 2017 (RNS, 11 May 2017).

 

La Parrilla JORC Compliant Mineral Resource Estimate

Category

Tonnes

WO3 %

Sn (ppm)

Cut-off

Indicated

36 mt

0.096

115

0.04% WO3

Inferred

15 mt

0.095

92

0.04% WO3

Total

51 mt

0.096

108

0.04% WO3

The La Parrilla JORC-compliant mineral resource update was fully disclosed, with JORC Table 1 in a Company news release on 5 February 2016. Mr Andrew Weeks (Golder Associates Pty Ltd) was the Competent Person responsible for the Mineral Resource Estimate for the La Parrilla deposit.

 

Régua JORC Compliant Mineral Resource Estimate

Category

Tonnes

WO3 %

Cut-off

Indicated

3.76 mt

0.304

0.1% WO3

Inferred

1.70 mt

0.227

0.1% WO3

Total

5.46 mt

0.280

 0.1% WO3

The Régua JORC-compliant mineral resource update was fully disclosed, with JORC Table 1 in a Company news release on 27 October 2015. Mr Sia Khosrowshahi (Golder Associates Pty Ltd) was the Competent Person responsible for the Mineral Resource Estimate for the Régua deposit.

 

São Martinho Maiden JORC Compliant Mineral Resource Estimate

Category

Tonnes

Au (g/t)

Au Content (Oz)

Cut-off

Indicated

0.48 mt

1.03

17,363

0.5 g/t Au

Inferred

2.56 mt

1.05

94,624

0.5 g/t Au

Total

3.04 mt

1.04

111,987

 0.5 g/t Au

The São Martinho maiden JORC-compliant mineral resource update was fully disclosed, with JORC Table 1 in a Company news release on 8 June 2016. Mr Jorge Peres (Golder Associates Pty Ltd) was the Competent Person responsible for the Mineral Resource Estimate for the São Martinho deposit.

W RESOURCES PLC

CHAIRMAN'S REPORT

FOR THE YEAR ENDED 31 DECEMBER 2017

 

2017 proved to be the critical year to lay the foundations for the financing and move to full development of La Parrilla and Régua in North-western Portugal.

In early 2018, W Resources delivered on its objective to fund the La Parrilla Mine in South-western Spain and is rapidly moving to complete construction and commissioning of the mine and processing plant as well as advancing its core Portuguese Tungsten, Copper and Gold assets. La Parrilla was fully funded on 15 February 2018 through a US$35m Term Loan facility from BlackRock Financial Management Inc. ("BlackRock"), and development of the La Parrilla tungsten and tin mine is on schedule for the completion in the first quarter of 2019.

During the course of 2017, European ammonium paratungstate ("APT") rose by over 60% to current price levels of over US$330 / mtu, creating very solid market conditions to bring W's tungsten mines on stream.

The large scale, low-cost nature of W's La Parrilla and Régua tungsten projects sets the Company in good stead to be competitive in all market conditions and generate strong returns.

TUNGSTEN and TIN

La Parrilla - Spain

La Parrilla is a large scale, low-cost, long life Tungsten and Tin Mine, located 300km south of Madrid. Australasian Joint Ore Reserves Committee ("JORC") compliant resources total 49 million tonnes ("mt") at a grade of 998 parts per million ("ppm") tungsten trioxide ("WO3") and JORC compliant reserves of 29.8mt at a diluted grade of 931ppm WO3.

The development towards first ore in Q1 2019 at La Parrilla remains a key focus now that the financing and key contracts are all in place. Development work is underway targeting first ore and ramp-up in Q1 2019 to mine 2 million tonnes per annum ("mtpa") of Run of Mine ("ROM") and produce approximately 2,700 tonnes ("t") of tungsten concentrate and 500t of tin (Sn) concentrate per annum.

Key Milestones

· JORC Resource upgrade completed with Maiden JORC Reserves, further underpinning the strong fundamentals of La Parrilla

· Key contracts awarded for the Jig & Mill, Concentrator and Crusher.

· Financial Investment Decision ("FID") Report finalised (released 25 August 2017) further reaffirming the project as a large scale, long life, low-cost tungsten and tin mine.

· Completed the US$35m debt funding from BlackRock in February 2018.

· Grant application submitted to the Junta de Extremadura Government in Spain, who awarded a Grant of €5.3m to W's 100% owned subsidiary, Iberian Resources Spain SL in March 2018.

Contract Awards

All major plant components for La Parrilla are now contracted and currently being built.

In April 2017, W announced the award of the Design and Construction Contract for the La Parrilla Jig and Mill to allmineral Aufbereitungstechnik GmbH & Co. KG ("allmineral") of Germany at a contract price of €4.98m. allmineral is providing vendor finance for just under 50% of the contract price on very competitive terms. Subsequently, in January 2018, allmineral was also awarded the Concentrator Contract at a contract price of €8m.

In August 2017, W awarded the Crusher Plant contract to Metso Minerals Portugal, Lda, a subsidiary of Metso Corporation, one of the world's leading suppliers of crusher equipment, for €1.2m.

 

Resource Upgrade

In May, W confirmed an increase in the grades and an upgrade in resource categorisation of its JORC (2012) Resource for La Parrilla, with an upgraded Resource Report completed by Golder Associates Ltd, following a successful programme of infill drilling in 2016. Measured plus Indicated Resources now total 36 million tonnes at the grades set out in the following table.

Classification

Tonnage (Mt)

WO3 (ppm)

Sn (ppm)

Measured

1

1,115

278

Indicated

35

1,004

110

Inferred

13

974

97

Total

49

998

110

In June, W announced its Maiden Ore Reserves for the La Parrilla mine, prepared in accordance with the JORC Code 2012. The mine life under the reserve mine schedule is 11 years and the grades feed to the plant are higher in the early years of mine life contributing to increased production and projected cash flows in the critical early years.

La Parrilla Proven and Probable Mineral Reserves - JORC 2012

Tonnes

Grade

Metal Content

Grade

Metal Content

'000

WO3 (ppm)

WO3 (t)

Sn (ppm)

Sn (t)

Proven

1,177

995

1,171

251

295

Probable

28,577

928

26,511

111

3,156

Total

29,754

931

27,683

116

3,451

Note: Estimate for La Parrilla Deposit using a 330ppm WO3 Cut-Off Grade and 5% dilution. All tonnes quoted are dry tonnes. Differences in the addition of tonnes to the total displayed is due to rounding.

Grants

W formally submitted the final Grant Application to the Junta de Extremadura Government for the La Parrilla tungsten and tin project in May 2017. The Grant Application was for a percentage of the €19.5m plant and facilities package for the La Parrilla Fast Track Mine development, which includes the Crusher, Jig & Mill Plant, and the Concentrator.

The Government evaluated the full application and in March 2018 W's 100% owned subsidiary, Iberian Resources Spain SL ("IRS"), was awarded €5.3m of grant funds, or 32% (at the upper-end range) of the €16.6m plant and facilities package that qualified for grant contribution.

The Grant will be paid by the Junta de Extremadura Government to IRS once the fulfilment of all conditions (including the completion of the plant and facilities and meeting the target employment levels), as outlined in the application, have been verified in an audit by the Junta de Extremadura Government.

Régua - Portugal

Significant progress was also made at Régua in Northern Portugal.

Régua has a current JORC compliant mineral resource of 5.46mt at a grade of 0.28% WO3, with an indicated resource of 3.76mt at a grade of 0.304% WO3. In July, the Portuguese Secretary of State for Energy under the Ministry for the Economy granted a further one-year extension to the Régua Trial Mine Licence to 19 June 2020.

Régua's high ROM grade (at greater than 0.3% WO3) and proximity to a crushing facility are likely to prove beneficial to the project economics.

The Régua deposit remains open at depth and on all sides, with significant potential to boost the resource growth to the northeast including a 10m thick tungsten intersection.

The Company has now secured all approvals, and in February 2018 W cleared the last hurdle for development when the purchase of 20.3 hectares of land covering the main area of the Régua mine, for a consideration of €300,000, was concluded. This land covers the outcropping resource of the deposit along with the trial mine facilities including the portals and the underground projected stopes.

Preparatory mine grade control drilling will commence in Q2 2018.

Tarouca - Portugal

In September, the Portuguese Secretary of State for Energy under the Ministry for the Economy approved W's application to extend the Tarouca licence for a further two-year period. The extended Tarouca licence will expire on 23 March 2019.

In 2015, trench sampling at the Tarouca project showed high-grade tungsten results with 15 out of 126 samples exceeding 0.5% WO3, including 0.8m at 11.4% WO3 (TTR063). Together with the 15 holes drilled in 2014, this confirms an outstanding exploration target in the north-eastern area of the licence.

The Company is working towards consolidating the prior exploration programmes completed to date by carrying out a reverse circulation ("RC") drilling campaign. In April 2018, the team carried out a month-long RC drilling programme including 29 holes with 1,515 metres of total drilling, completed in depths of 5 to 70 metres.

Intersections are expected from surface to a maximum of 50-metre depth, based on the very distinctive mineralisation at surface. The full assay results are expected to be received in Q3 2018, following which the development team will model the mineralised lenses in order to advance a geological resource at Tarouca.

The outcome of the drilling campaign at Tarouca will assist to further delineate the resource with a view to increasing our overall tungsten resource and production base. Tarouca is just 20km from Régua and has the potential to enhance and expand the Régua development.

Copper Gold Resources

With continued strengthening of both copper and gold prices, the fundamentals of the Copper and Gold projects look increasingly compelling.

In March 2017, following the full review, W concluded that there is a significant opportunity to accelerate the development of its copper and gold projects by focusing dedicated funding in this area which will increase the value of these assets.

Following the successful BlackRock financing, which has a senior secured position over both the Spanish and Portuguese assets, the Company's plan is to now add very significant value to the copper gold assets during 2018 and add additional licenses and projects to the current portfolio.

With management's priority and focus on the successful execution of La Parrilla, it is most efficient for the dedicated Portuguese technical team to advance the assets.

CAA Portalegre - Gold

São Martinho currently has a JORC gold resource of over 110,000oz. Results from the drilling campaign in 2017 provided very promising results with a thick intersection of over 55m of gold at 2.34g/t. These results provide a solid base to drive extension drilling with the potential for a materially larger resource.

In May 2018, the Portuguese technical team commenced a 15 hole, 2,000m RC drilling programme with a view to materially increase the JORC resource.

The overall results of the RC drilling campaign will form part of the update for the upgrade to the JORC compliant mineral resource estimate which is expected to be completed in H2 2018. 

Monforte-Tinoca - Copper

The Monforte-Tinoca Copper exploration licence, which contains the Tinoca and Azeiteiros former copper mines, was granted to W in July 2016 and this project will be advanced during 2018. Geophysics surveys are currently underway using both Induced Polarisation / Electric Resistivity and Transient Electromagnetics methods across the target Copper zones.

The geophysics surveys are expected to pin point the copper anomaly and extensions of the former high-grade copper mines. RC drilling (1,500m in total) is expected to commence in H2 2018.

Commodity Pricing

Tungsten prices significantly recovered in 2017 with the European APT now up 60% since 1 January 2017 at over US$330 / mtu, with commentators predicting it will surpass the US$350 mark in 2018. The continued emerging shortages of Tungsten concentrate bodes well for forward looking pricing projections.

Tin prices have surged from US$13,500 per tonne at the beginning of 2016 reaching a current price of over US$21,000 per tonne. The prospect of higher tin content and continued strengthening in the tin price provides potential for higher revenues and lower costs after by-product credits in the early years of production at La Parrilla.

Copper has jumped 20% since the end of May 2017 helped by positive economic data from China, the world's biggest consumer of commodities, and a weak US dollar. Copper for delivery in three months on the London Metal Exchange is currently trading at US$6,866 per tonne.

Gold has continued to increase, hitting US$1,347/oz in April 2018.

Finance

W raised £2.6 million in five placings in 2017. The funds raised were predominately used to advance approvals, engineering procurement and development for the 2mtpa ROM / 2,700tpa concentrate La Parrilla expansion, commence hard rock production at the La Parrilla mine, complete the highly successful São Martinho drilling campaign and to provide general working capital.

Finance activity continues to be focused on financing the construction and development at the La Parrilla mine.

The Company recorded an after-tax loss of £858,000 in 2017, compared to a loss of £854,000 in 2016.

Outlook

The key priority and focus for the Company is to complete construction development and commissioning of La Parrilla. Market conditions are strong and the development is well timed to meet emerging supply shortages.

In parallel our Tungsten, Copper and Gold projects in Portugal will be advanced.

The Board would like to thank the technical and corporate teams for their hard work and dedication throughout the year in reaching the very important milestones and we look forward to delivering our 2018 objectives on time and on budget.

 

 

 

 

.........................................................

M G Masterman

Chairman

 

 

 

 

 

 

 

 

 

 

W RESOURCES PLC

CONSOLIDATED INCOME STATEMENT AND STATEMENT OF OTHER COMPREHENSIVE INCOME

FOR THE YEAR ENDED 31 DECEMBER 2017

 

 

Notes

2017

£'000

2016

 £'000

CONTINUING OPERATIONS

Revenue

2

-

140

Cost of sales

-

(141)

GROSS LOSS

-

(1)

Administrative expenses

(711)

(680)

Exceptional items

-

(149)

OPERATING LOSS

(711)

(830)

Finance costs

4

(21)

(24)

LOSS BEFORE INCOME TAX

5

(732)

(854)

Income tax

6

(126)

LOSS FOR THE YEAR

(858)

(854)

OTHER COMPREHENSIVE INCOME

Items that will not be reclassified to income statement:

Translation reserve

433

1,639

Share Warrants expired

-

(77)

Share Options Issued

-

60

Income tax relating to items of other comprehensive income

-

-

OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX

433

1,622

TOTAL COMPREHENSIVE INCOME FOR THE YEAR

(425)

768

Loss per share expressed in pence per share:

8

Basic

(0.02)

(0.02)

Diluted

(0.02)

(0.02)

 

W RESOURCES PLC

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

31 DECEMBER 2017

 

 

Notes

2017

£'000

2016

£'000

ASSETS

Non-Current Assets

Intangible assets

9

13,618

11,718

Property, plant and equipment

10

2,204

1,983

Investments

11

15,822

13,701

Current Assets

Inventories

12

47

-

Trade and other receivables

13

1,055

892

Cash and cash equivalents

14

451

357

1,553

1,249

TOTAL ASSETS

17,375

14,950

EQUITY

Shareholders' Equity

Called up share capital

15

5,157

4,360

Share premium

16

24,146

22,381

Share based payment reserve

16

60

60

Merger Reserve

16

909

909

Translation Reserve

16

780

347

Retained earnings

16

(15,049)

(14,191)

TOTAL EQUITY

16,003

13,866

LIABILITIES

Current Liabilities

Trade and other payables

17

902

895

Financial liabilities - borrowings Interest bearing loans and borrowings

18

344

189

Tax payable

126

-

1,372

1,084

TOTAL LIABILITIES

1,372

1,084

TOTAL EQUITY AND LIABILITIES

17,375

14,950

 

 

The financial statements were approved by the Board of Directors on 1 June 2018 and were signed on its behalf by:

 

 

 

.........................................................

M G Masterman

Chairman

 

Date: 1 June 2018

 

W RESOURCES PLC

COMPANY STATEMENT OF FINANCIAL POSITION

31 DECEMBER 2017

 

 

Notes

2017

£'000

2016

£'000

ASSETS

Non-Current Assets

Intangible assets

9

-

-

Property, plant and equipment

10

-

-

Investments

11

1,520

1,520

1,520

1,520

Current Assets

Trade and other receivables

13

17,665

15,057

Cash and cash equivalents

14

191

113

17,856

15,170

TOTAL ASSETS

19,376

16,690

EQUITY

Shareholders' Equity

Called up share capital

15

5,157

4,360

Share premium

16

24,146

22,381

Share based payment reserve

16

60

60

Merger Reserve

16

909

909

Translation Reserve

16

(98)

(98)

Retained earnings

16

(11,267)

(11,261)

TOTAL EQUITY

18,907

16,351

LIABILITIES

Current Liabilities

Trade and other payables

17

344

339

Tax Payable

125

-

TOTAL LIABILITIES

469

339

TOTAL EQUITY AND LIABILITIES

19,376

16,690

 

 

The financial statements were approved by the Board of Directors on 1 June 2018 and were signed on its behalf by:

 

 

 

 

.........................................................

M G Masterman

Chairman

 

Date: 1 June 2018

 

W RESOURCES PLC

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2017

 

 

Called up Share Capital £'000

Retained

Earnings

£'000

Share

Premium

£'000

Balance at 1 January 2016

3,694

(13,337)

20,316

Changes in equity

Issue of share capital

666

-

2,065

Total comprehensive income

-

(854)

-

Balance at 31 December 2016

4,360

(14,191)

22,381

Changes in equity

Issue of share capital

797

-

1,765

Total comprehensive income

-

(858)

-

Balance at 31 December 2017

5,157

(15,049)

24,146

 

 

 

Share Based Payment

Reserve £'000

Merger Reserve £'000

Translation Reserve £'000

Total

Equity

£'000

Balance at 1 January 2016

77

909

(1,292)

10,367

Changes in equity

Issue of share capital

-

-

-

2,731

Total comprehensive income

(17)

-

1,639

768

Balance at 31 December 2016

60

909

347

13,866

Changes in equity

Issue of share capital

-

-

-

2,562

Total comprehensive income

-

-

433

(425)

Balance at 31 December 2017

60

909

780

16003

 

W RESOURCES PLC

COMPANY STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2017

 

 

Called up Share Capital £'000

Retained Earnings

£'000

Share Premium

£'000

Balance at 1 January 2016

3,694

(12,889)

20,316

Changes in equity

Issue of share capital

666

-

2,065

Total comprehensive income

-

1,628

-

Balance at 31 December 2016

4,360

(11,261)

22,381

Changes in equity

Issue of share capital

797

-

1,765

Total comprehensive income

-

(6)

-

Balance at 31 December 2017

5,157

(11,267)

24,146

 

 

Share Based Payment

Reserve £'000

Merger Reserve £'000

Translation Reserve £'000

Total

Equity

£'000

Balance at 1 January 2016

77

909

(98)

12,009

Changes in equity

Issue of share capital

-

-

-

2,731

Total comprehensive income

(17)

-

-

1,611

Balance at 31 December 2016

60

909

(98)

16,351

Changes in equity

Issue of share capital

-

-

-

2,562

Total comprehensive income

-

-

-

(6)

Balance at 31 December 2017

60

909

(98)

18,907

 

 

W RESOURCES PLC

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 DECEMBER 2017

 

 

Notes

2017 £'000

2016 £'000

Cash flows from operating activities

Cash absorbed by operations

1

(709)

(714)

Interest paid

(21)

(15)

Net cash from operating activities

(730)

(729)

Cash flows from investing activities

Purchase of intangible fixed assets

(1,577)

(2,233)

Purchase of tangible fixed assets

(311)

(31)

Net cash outflows from investing activities

(1,888)

(2,264)

Cash flows from financing activities

New loans in year

168

15

Loan repayments in year

(35)

(144)

Amount introduced by directors

16

-

Share issue

797

637

Share Issue Premium

1,879

2,067

Share Issue Costs

(113)

(89)

Net cash from financing activities

2,712

2,486

Increase/(decrease) in cash and cash equivalents

94

(507)

Cash and cash equivalents at beginning of year

2

357

864

Cash and cash equivalents at end of year

2

451

357

 

 

 

W RESOURCES PLC

COMPANY STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 DECEMBER 2017

 

 

 

Notes

2017 £'000

2016 £'000

Cash flows from operating activities

Cash absorbed by operations

1

(2,570)

(3,206)

Net cash absorbed by operating activities

(2,570)

(3,206)

Cash flows from investing activities

Interest received

85

559

Net cash from investing activities

85

559

Cash flows from financing activities

Share issue

797

637

Share Premium

1,879

2,067

Share issue costs

(113)

(89)

Net cash from financing activities

2,563

2,615

Increase/(decrease) in cash and cash equivalents

78

(32)

Cash and cash equivalents at beginning of year

2

113

145

Cash and cash equivalents at end of year

2

191

113

 

 

 

W RESOURCES PLC

NOTES TO THE STATEMENTS OF CASH FLOWS

FOR THE YEAR ENDED 31 DECEMBER 2017

 

1. RECONCILIATION OF LOSS/PROFIT BEFORE INCOME TAX TO CASH GENERATED FROM OPERATIONS

 

 

Group

2017 £'000

2016 £'000

Loss before income tax

(732)

(854)

Depreciation charges

212

205

Loss on disposal of fixed assets

-

8

Share based payment

-

116

Translation reserve

(7)

73

Share warrants expired

-

(77)

Share options issued

-

60

Finance costs

21

24

(506)

(445)

Increase in inventories

(47)

-

Increase in trade and other receivables

(163)

(318)

Increase in trade and other payables

7

49

Cash absorbed by operations

(709)

(714)

 

 

Company

2017 £'000

2016 £'000

Profit before income tax

119

1,628

Share based payments

-

116

Increase in inter-group loans

(2,624)

(4,468)

Share warrants expired

-

(77)

Share options issued

-

60

Finance costs

-

9

Finance income

  (85)

  (559)

(2,590)

(3,291)

(Increase)/decrease in trade and other receivables

(6)

26

Increase in trade and other payables

  26

  59

Cash absorbed by operations

(2,570)

(3,206)

 

 

 

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statements of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Group

Company

31.12.17 £'000

1.1.17 £'000

31.12.17 £'000

1.1.17 £'000

Year ended 31 December 2017

Cash and cash equivalents

451

357

191

113

Year ended 31 December 2016

31.12.16 £'000

1.1.16 £'000

31.12.16 £'000

1.1.16 £'000

Cash and cash equivalents

357

864

113

145

357

864

113

145

 

W RESOURCES PLC

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2017

 

 

3. SEGMENTAL REPORTING

 

2016

 

Corporate

Mineral Exploration

 

Total

£'000

£'000

£'000

By Business Segment:

Gain/(Loss) for the year

1,628

(2,482)

(854)

Balance Sheet

- Segment Assets

143

14,807

14,950

- Segment Liabilities

(203)

(881)

(1,084)

Net Assets

(60)

13,926

13,866

 

By Geographical Sector:

 

Iberia

 

UK

 

Total

£'000

£'000

£'000

Loss for the year

(2,482)

1,682

(854)

Balance Sheet

- Segment Assets

14,807

143

14,950

- Segment Liabilities

(881)

(203)

(1,084)

Net Assets

13,926

(60)

13,866

 

2017

 

Corporate

Mineral Exploration

 

Total

£'000

£'000

£'000

By Business Segment:

Gain/(Loss) for the year

(26)

(832)

(858)

Balance Sheet

- Segment Assets

229

17,146

17,375

- Segment Liabilities

(361)

(1,011)

(1,372)

Net Assets

(132)

16,135

16,003

 

By Geographical Sector:

 

Iberia

 

UK

 

Total

£'000

£'000

£'000

Loss for the year

(832)

(26)

(858)

Balance Sheet

- Segment Assets

17,146

229

17,375

- Segment Liabilities

(1,011)

(361)

(1,372)

Net Assets

16,135

(132)

16,003

 

 

4. NET FINANCE COSTS

 

2017 £'000

2016 £'000

Finance costs:

Other interest

21

24

 

5. LOSS BEFORE INCOME TAX

The loss before income tax is stated after charging:

2017 £'000

2016 £'000

Cost of sales

-

141

Depreciation - owned assets

157

152

Loss on disposal of fixed assets

-

8

Intangible assets amortisation

54

53

Auditors' remuneration

26

24

Auditors' remuneration for non-audit related services

2

1

Exceptional Item

-

149

 

A total of £120,000 (2016: £160,000) relating to M Masterman's consultancy fees were capitalised in intangible assets in 2017.

The exceptional item in 2016 relates to a review by HMRC of the Company's VAT position resulting in the suspension of the Company's VAT registration number and a deemed irrecoverability of VAT which has been provided for in the financial statements. The Company has disputed HMRC's decision and the review remains ongoing. VAT in the current year has not been reclaimed and expenditure in 2017 is shown gross of VAT, where relevant.

 

6. INCOME TAX

Analysis of tax expense

2017 £'000

2016 £'000

Current tax:

Tax

126

-

Total tax expense in consolidated income statement and statement of other comprehensive income

126

-

Factors affecting the tax expense

The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2017 £'000

2016 £'000

Loss before income tax

(732)

(854)

 

Loss multiplied by the standard rate of corporation tax in the UK of 19% (2016 - 20%)

(139)

(171)

Effects of:

Share options costs disallowed

-

12

Share warrants expired

-

(15)

Share based payment disallowed

-

23

Benefit of losses brought forward

(3,544)

(3,393)

Benefit of losses carried forward

3,684

3,544

Interest taxed above current year losses

123

-

Effect of change in rate of tax

2

-

Tax expense

126

-

8. LOSS PER SHARE

 

Basic loss per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.

 

Diluted loss per share is calculated using the weighted average number of shares adjusted to assume the conversion of all dilutive potential ordinary shares. The share options issued during 2016 and share warrants issued during 2017 are considered to be anti-dilutive in accordance with IAS 33 as on conversion they would decrease loss per share from continuing operations.

 

Reconciliations are set out below.

Loss

£'000

2017

Weighted average number of shares

Per-share amount

pence

Basic LPS

Loss attributable to ordinary shareholders

(858)

4,762,658,488

(0.02)

Effect of dilutive securities

-

-

-

Diluted LPS

Adjusted loss

(858)

4,762,658,488

(0.02)

 

\

Loss

£'000

2016

Weighted average number of shares

Per-share amount

pence

Basic LPS

Loss attributable to ordinary shareholders

(854)

4,004,583,481

(0.02)

Effect of dilutive securities

-

-

-

Diluted LPS

Adjusted loss

(854)

4,004,583,481

(0.02)

 

 

9. INTANGIBLE ASSETS

Group

Intangible assets

£'000

COST

At 1 January 2017

11,887

Additions

1,577

Exchange differences

383

At 31 December 2017

13,847

 

AMORTISATION

At 1 January 2017

169

Amortisation for year

54

Exchange differences

6

At 31 December 2017

229

NET BOOK VALUE

At 31 December 2017

13,618

 

 

 

 

 

 

 

Group

Intangible assets

£'000

COST

At 1 January 2016

8,349

Additions

2,233

Exchange differences

1,305

At 31 December 2016

11,887

 

AMORTISATION

At 1 January 2016

99

Amortisation for year

53

Exchange differences

17

At 31 December 2016

169

NET BOOK VALUE

At 31 December 2016

11,718

 

The above represents capitalised testing works and concessions costs acquired.

 

 

10. PROPERTY, PLANT AND EQUIPMENT

 

Group

Plant and machinery

£'000

COST

At 1 January 2017

2,357

Additions

311

Exchange differences

80

At 31 December 2017

2,748

 

DEPRECIATION

At 1 January 2017

374

Charge for year

157

Exchange differences

13

At 31 December 2017

544

NET BOOK VALUE

At 31 December 2017

2,204

Group

Plant and machinery

Fixtures and fittings

 

Motor vehicles

 

 

Totals

£'000

£'000

£'000

£'000

COST

At 1 January 2016

2,054

13

6

2,073

Additions

31

-

-

31

Disposals

(62)

(13)

(6)

(81)

Exchange differences

334

-

-

334

At 31 December 2016

2,357

-

-

2,357

 

DEPRECIATION

At 1 January 2016

245

13

6

264

Charge for year

152

-

-

152

Eliminated on disposal

(55)

(13)

(6)

(74)

Exchange differences

32

-

-

32

At 31 December 2016

374

-

-

374

NET BOOK VALUE

At 31 December 2016

1,983

-

-

1,983

 

 

11. INVESTMENTS

Company

Shares in

group undertakings

£'000

COST

At 1 January 2017

and 31 December 2017

1,520

NET BOOK VALUE

At 31 December 2017

1,520

At 31 December 2016

1,520

 

Shares in

group undertakings

£'000

COST

At 1 January 2016

and 31 December 2016

1,520

NET BOOK VALUE

At 31 December 2016

1,520

 

 

Company

The group or the company's investments at the Statement of Financial Position date in the share capital of companies include the following:

Subsidiaries

Iberian Resources Spain SL

Registered office: Finca La Parrilla, 10132 Almoharin Caceres, Spain

Nature of business: Tungsten mining, production, exploration

 

Class of shares:

%

holding

Ordinary

100.00

 

2017 £'000

2016 £'000

Aggregate capital and reserves

(2,402)

(2,001)

 

 

Copper Gold Resources Plc (Group)

Registered office: 27/28 Eastcastle Street, London W1W 8DH

Nature of business: Tungsten mining exploration, development

 

Class of shares:

%

holding

Ordinary

100.00

 

2017 £'000

2016 £'000

Aggregate capital and reserves

233

258

 

Iberian Resources Portugal LDA

Registered office: Lugar das Mozes, 5110-159 Armamar, Portugal

Nature of business: Mineral Exploration

 

Class of shares:

%

holding

Ordinary

100.00

2017 £'000

2016 £'000

Aggregate capital and reserves

121

126

 

 

12. INVENTORIES

 

Group

2017 £'000

2016 £'000

Concentrate for re-sale

47

-

 

13. TRADE AND OTHER RECEIVABLES

 

Group

Company

2017 £'000

2016 £'000

2017 £'000

2016 £'000

Current:

Amounts owed by group undertakings

-

-

17,630

15,028

Other debtors

410

527

10

6

Prepayments

645

365

25

23

1,055

892

17,665

15,057

14. CASH AND CASH EQUIVALENTS

Group

Company

2017 £'000

2016 £'000

2017 £'000

2016 £'000

Bank accounts

451

357

191

113

 

 

 

15. CALLED UP SHARE CAPITAL

 

Allotted and issued:

Number:

Class:

Nominal Value

2017 £'000

2016 £'000

 

 

5,156,646,034

Ordinary

0.1p

5,157

4,360

 

 

796,150,060 Ordinary Shares of 0.1p were issued during the year for cash as follows:

- On 14 March 2017, 214,285,713 Ordinary Shares of 0.1p each were issued at a premium of 0.25p raising £750,000.

- On 20 June 2017, 232,142,857 Ordinary Shares of 0.1p each were issued at a premium of 0.18p raising £650,000. Warrants were also issued alongside these shares on a 1 for 1 basis, with an exercise period of 2 years redeemable at 0.42p per share. None were exercised during the year.

- On 21 June 2017, 35,714,284 Ordinary Shares of 0.1p each were issued at a premium of 0.18p raising £100,000. Warrants were also issued alongside these shares on a 1 for 1 basis, with an exercise period of 2 years redeemable at 0.42p per share. None were exercised during the year.

- On 3 October 2017, 40,540,540 Ordinary Shares of 0.1p each were issued at a premium of 0.27p raising £150,000 to repay the balance of advances from ICD Alloys and Metals LLP.

- On 12 October 2017, 273,466,666 Ordinary Shares of 0.1p each were issued at a premium of 0.275p raising £1,000,000. Including 6.8m shares to Turner Pope Investments (TPI) Ltd as part placing fees at 0.375p (premium 0.275p).

At the year-end there were 267,857,141 Share Warrants in issue that were yet to be exercised.

 

16. RESERVES

Group

 

 

Retained earnings £'000

 

 

Share premium £'000

Share based payment reserve £'000

At 1 January 2017

(14,191)

22,381

60

Deficit for the year

(858)

Cash share issue

-

1,879

-

Cost of share issue

-

(114)

-

At 31 December 2017

(15,049)

24,146

60

 

Group

Merger Reserve £'000

Translation Reserve £'000

Totals £'000

At 1 January 2017

909

347

9,506

Deficit for the year

(858)

Cash share issue

-

-

1,879

Cost of share issue

-

-

(114)

Trans to translation reserve

-

433

433

At 31 December 2017

909

780

10,846

 

Company

 

 

Retained earnings £'000

 

 

Share premium £'000

Share based payment reserve £'000

At 1 January 2017

(11,261)

22,381

60

Deficit for the year

(6)

Cash share issue

-

1,879

-

Cost of share issue

-

(114)

-

At 31 December 2017

(11,267)

24,146

60

 

Company

Merger Reserve £'000

Translation Reserve £'000

Totals £'000

At 1 January 2017

909

(98)

11,991

Deficit for the year

(6)

Cash share issue

-

-

1,879

Cost of share issue

-

-

(114)

At 31 December 2017

909

(98)

13,750

 

 

17. TRADE AND OTHER PAYABLES

Group

Company

2017 £'000

2016 £'000

2017 £'000

2016 £'000

Current:

Trade creditors

740

476

70

46

Amounts owed to group undertakings

-

-

115

136

Other creditors

136

390

136

135

Accrued expenses

26

29

23

22

902

895

344

339

 

 

 

18.

FINANCIAL LIABILITIES - BORROWINGS

 

In June 2017, a short term loan of £35,492 was granted by the Banco Bilbao Vizcaya to Iberian Resources Spain SL. This loan was repaid in its entirety in July 2017. In November 2017, a second loan of £133,097 was granted by the Banco Bilbao Vizcaya to Iberian Resources Spain SL. Repayment. This loan was repaid in its entirety in February 2018.

On 20 October 2014, Beronia Investments Pty granted Iberian Resources Spain SL a short term loan of €200,000 to cover VAT receivables. This remained outstanding at 31 December 2017, and it was repaid in its entirety on 21 February 2018. This loan had an interest rate of 5% per annum. Interest in the year was recognised in the Income Statement of £16,000 (2016 £ 15,000). The converted balance included in financial liabilities - borrowings at the year-end was £211,000 (2016; £189,000).

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.
 
END
 
 
FR LIFSERRILIIT
Date   Source Headline
26th May 20227:00 amRNSCancellation - W Resources plc
25th May 202212:33 pmRNSDelisting from AIM
23rd May 20225:30 pmRNSW Resources
23rd May 20227:00 amRNSDrawdown from BlackRock Additional Loan Facility
25th Apr 20227:02 amRNSResignation of Nomad and Broker
8th Apr 202212:36 pmRNSHolding(s) in Company
5th Apr 20227:40 amRNSStatement re. Suspension
5th Apr 20227:30 amRNSSuspension - W Resources Plc
18th Mar 20227:00 amRNSLa Parrilla Update
2nd Mar 20227:00 amRNSBlackRock Additional US$5.5m Loan Facility
24th Feb 20227:00 amRNSFinance Update
18th Feb 20225:30 pmRNSFinance Update
15th Feb 202211:06 amRNSSecond Price Monitoring Extn
15th Feb 202211:01 amRNSPrice Monitoring Extension
15th Feb 20228:16 amRNSProduction Report and Finance Update
31st Jan 20227:00 amRNSTotal Voting Rights
11th Jan 20228:01 amRNSHolding(s) in Company
5th Jan 20227:00 amRNSLa Parrilla Update and Placing for £0.83m
1st Dec 202110:45 amRNSTotal Voting Rights
15th Nov 20212:12 pmRNSPlacing to Raise £750,000
1st Nov 20217:03 amRNSRégua Awarded Mining Licence and Portugal Update
21st Oct 20217:00 amRNSQ3 2021 Production Report
11th Oct 20217:00 amRNSAppointment of Non-executive Director
11th Oct 20217:00 amRNSBoard Change and Management Update
5th Oct 20215:31 pmRNSTotal Voting Rights
30th Sep 20217:00 amRNSHalf-year Report to 30 June 2021
24th Sep 20212:00 pmRNSPrice Monitoring Extension
24th Sep 20217:00 amRNSAtlas Conversion Notice & Total Voting Rights
15th Sep 20217:00 amRNSLa Parrilla Update
13th Sep 20217:00 amRNSAtlas Conversion Notice and Total Voting Rights
31st Aug 202112:00 pmRNSTotal Voting Rights
27th Aug 202111:12 amRNSPDMR Shareholding and Total Voting Rights
9th Aug 20217:00 amRNSLa Parrilla Update
4th Aug 20218:35 amRNSAtlas Conversion Notice and Total Voting Rights
15th Jul 20217:19 amRNSQ2 2021 Production Report
30th Jun 202111:58 amRNSResult of AGM
30th Jun 20217:00 amRNSTotal Voting Rights
28th Jun 20217:00 amRNSHolding(s) in Company
24th Jun 202111:30 amRNSAGM Arrangements
18th Jun 202111:43 amRNSDirector Subscription and additional share issues
16th Jun 20217:00 amRNSLa Parrilla: Completion of the 500,000m3 dam
4th Jun 20217:00 amRNSFinal Results and Notice of AGM
2nd Jun 20217:00 amRNSHolding(s) in Company
2nd Jun 20217:00 amRNSTotal Voting Rights
17th May 20214:40 pmRNSSecond Price Monitoring Extn
17th May 20214:36 pmRNSPrice Monitoring Extension
17th May 20217:00 amRNSPlacing to Raise £2.5m. Total Voting Rights
10th May 20217:00 amRNSExtremadura Government Grant Received
30th Apr 20217:00 amRNSTotal Voting Rights
23rd Apr 20217:00 amRNSLa Parrilla Management Team and Shipments Update

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.